EASY TRIP PLANNERS LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 41.59 INR | -1.45% |
|
+0.56% | +3.07% |
| 10:47am | Easy Trip Planners Acquires Minority Stakes in Two Firms to Tap Into Medical Tourism Market | MT |
| 09-12 | EaseMyTrip Launches Marketplace, ScanMyTrip.com, Integrated on ONDC Network | CI |
Projected Income Statement: Easy Trip Planners Limited
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 4,004 | 4,488 | 5,906 | 6,855 | 7,601 | 8,897 |
| Change | - | - | 12.11% | 31.58% | 16.07% | 10.88% | 17.05% |
| EBITDA 1 | - | 1,325 | 1,759 | 2,097 | 2,841 | 3,259 | 4,063 |
| Change | - | - | 32.77% | 19.23% | 35.48% | 14.71% | 24.67% |
| EBIT 1 | - | - | 1,730 | 2,025 | 2,754 | 3,158 | 3,951 |
| Change | - | - | - | 17.09% | 35.98% | 14.67% | 25.11% |
| Interest Paid 1 | - | - | -34.06 | -59.66 | -80 | -80 | -80 |
| Earnings before Tax (EBT) 1 | - | - | 1,849 | 1,426 | 2,704 | 3,119 | 3,912 |
| Change | - | - | - | -22.88% | 89.58% | 15.35% | 25.42% |
| Net income 1 | 610.1 | 1,059 | 1,342 | 1,031 | 2,023 | 2,333 | 2,926 |
| Change | - | 73.61% | 26.7% | -23.17% | 96.21% | 15.32% | 25.42% |
| Announcement Date | 04/09/21 | 25/05/22 | 26/05/23 | 24/05/24 | - | - | - |
1INR in Million
Estimates
Forecast Balance Sheet: Easy Trip Planners Limited
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - |
| Announcement Date | 04/09/21 | 25/05/22 | 26/05/23 | 24/05/24 | - | - | - |
Estimates
Cash Flow Forecast: Easy Trip Planners Limited
| Fiscal Period: March | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|
| CAPEX 1 | 144.2 | 115 | 137 | 151 | 161 |
| Change | - | -20.24% | 19.12% | 10.22% | 6.62% |
| Free Cash Flow (FCF) 1 | -1,248 | 1,126 | - | - | - |
| Change | - | -190.21% | -100% | - | - |
| Announcement Date | 26/05/23 | 24/05/24 | - | - | - |
1INR in Million
Estimates
Forecast Financial Ratios: Easy Trip Planners Limited
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
Profitability | |||||||
| EBITDA Margin (%) | - | 33.09% | 39.19% | 35.51% | 41.44% | 42.88% | 45.67% |
| EBIT Margin (%) | - | - | 38.54% | 34.29% | 40.18% | 41.55% | 44.41% |
| EBT Margin (%) | - | - | 41.2% | 24.15% | 39.45% | 41.03% | 43.97% |
| Net margin (%) | - | 26.46% | 29.9% | 17.46% | 29.51% | 30.69% | 32.89% |
| FCF margin (%) | - | - | -27.81% | 19.07% | - | - | - |
| FCF / Net Income (%) | - | - | -93.02% | 109.22% | - | - | - |
Profitability | |||||||
| ROA | - | - | - | - | - | - | - |
| ROE | - | 53.16% | 44.3% | 21.16% | 29.2% | 27.6% | 28.1% |
Financial Health | |||||||
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Debt / Free cash flow | - | - | - | - | - | - | - |
Capital Intensity | |||||||
| CAPEX / Current Assets (%) | - | - | 3.21% | 1.95% | 2% | 1.99% | 1.81% |
| CAPEX / EBITDA (%) | - | - | 8.2% | 5.48% | 4.82% | 4.63% | 3.96% |
| CAPEX / FCF (%) | - | - | -11.55% | 10.21% | - | - | - |
Items per share | |||||||
| Cash flow per share 1 | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - |
| Dividend per Share 1 | - | - | - | - | 0.4 | 0.4 | 0.4 |
| Change | - | - | - | - | - | 0% | 0% |
| Book Value Per Share 1 | - | - | 2.128 | 3.411 | - | - | - |
| Change | - | - | - | 60.28% | - | - | - |
| EPS 1 | - | 0.6088 | 0.77 | 0.58 | 1.1 | 1.3 | 1.7 |
| Change | - | - | 26.49% | -24.68% | 89.66% | 18.18% | 30.77% |
| Nbr of stocks (in thousands) | - | 1,738,320 | 1,738,320 | 1,772,041 | 1,772,041 | 1,772,041 | 1,772,041 |
| Announcement Date | - | 25/05/22 | 26/05/23 | 24/05/24 | - | - | - |
1INR
Estimates
| 2025 * | 2026 * | |
|---|---|---|
| P/E ratio | 38.4x | 32.5x |
| PBR | - | - |
| EV / Sales | 10.8x | 9.7x |
| Yield | 0.95% | 0.95% |
More valuation ratios
* Estimated data
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Trading Rating
Investor Rating
ESG Refinitiv
C-
Sell
Buy
Mean consensus
SELL
Number of Analysts
1
Last Close Price
42.20INR
Average target price
41.00INR
Spread / Average Target
-2.84%
Quarterly revenue - Rate of surprise
- Stock Market
- Equities
- EASEMYTRIP Stock
- Financials Easy Trip Planners Limited
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition