OSEBX1,423.56+0.84%
EQNR284.60+4.20%
DNB198.35-1.15%
MOWI172.80+0.45%
Brent$71.24-0.32%
EUR/USD1.0824-0.14%
DXY104.18+0.08%
INDICATIVE · SAMPLE DATA
TSIL51

Thomas Scott (India) Ltd

Apparel & Accessories RetailersVerified

The company's capital structure is characterized by a low debt-to-equity ratio of 0.12, indicating a conservative leverage profile. However, the liquidity position is constrained, with negative net cash after subtracting total debt, and a current ratio of 3.58, which suggests the company has sufficient short-term assets to cover its liabilities, but with limited cash and equivalents of INR 451,000. Profitability metrics show a return on equity (ROE) of 7.89% and a return on assets (ROA) of 5.8%, which are below the industry median for apparel and accessories retailers. The operating income of INR 72.28 million and net income of INR 39.98 million indicate a marginally profitable business, but the gross profit is negative at INR -16.50 million, signaling potential cost or pricing pressures. The company's revenue is concentrated in a single business segment, with no disclosed geographic diversification. This lack of diversification increases exposure to regional economic fluctuations and consumer demand shifts. The absence of segmental or geographic breakdown in the financial data limits the ability to assess risk distribution. Looking ahead, the company's growth trajectory is uncertain. The operating cash flow is negative at INR -83.98 million, and capital expenditures of INR -44.85 million suggest ongoing investment in operations. However, the lack of revenue growth data and the absence of a disclosed outlook for the next fiscal year make it difficult to project future performance. Risk factors include liquidity constraints and the potential for dilution, although the dilution risk is currently assessed as low. The company has not issued additional shares recently, and the diluted and basic share counts are identical, indicating no near-term dilution pressure. However, the negative operating cash flow and capital expenditures may necessitate future financing, which could introduce dilution risk. Recent events include the filing of the latest financial results, which show a decline in gross profit and a negative operating cash flow. No recent earnings call transcripts or material events have been disclosed, limiting visibility into management's strategic direction or response to market conditions.

30-day price · TSIL+31.95 (+12.2%)
Low$230.00High$320.00Close$294.50As of12 May, 00:00 UTC
Profile
CompanyThomas Scott (India) Ltd
TickerTSIL.NS
SectorConsumer Cyclicals
BusinessRetailers
Industry groupRetailers
IndustryApparel & Accessories Retailers
AI analysis

Business. (unavailable from LLM output)

Classification. (unavailable from LLM output)

The company's capital structure is characterized by a low debt-to-equity ratio of 0.12, indicating a conservative leverage profile. However, the liquidity position is constrained, with negative net cash after subtracting total debt, and a current ratio of 3.58, which suggests the company has sufficient short-term assets to cover its liabilities, but with limited cash and equivalents of INR 451,000. Profitability metrics show a return on equity (ROE) of 7.89% and a return on assets (ROA) of 5.8%, which are below the industry median for apparel and accessories retailers. The operating income of INR 72.28 million and net income of INR 39.98 million indicate a marginally profitable business, but the gross profit is negative at INR -16.50 million, signaling potential cost or pricing pressures. The company's revenue is concentrated in a single business segment, with no disclosed geographic diversification. This lack of diversification increases exposure to regional economic fluctuations and consumer demand shifts. The absence of segmental or geographic breakdown in the financial data limits the ability to assess risk distribution. Looking ahead, the company's growth trajectory is uncertain. The operating cash flow is negative at INR -83.98 million, and capital expenditures of INR -44.85 million suggest ongoing investment in operations. However, the lack of revenue growth data and the absence of a disclosed outlook for the next fiscal year make it difficult to project future performance. Risk factors include liquidity constraints and the potential for dilution, although the dilution risk is currently assessed as low. The company has not issued additional shares recently, and the diluted and basic share counts are identical, indicating no near-term dilution pressure. However, the negative operating cash flow and capital expenditures may necessitate future financing, which could introduce dilution risk. Recent events include the filing of the latest financial results, which show a decline in gross profit and a negative operating cash flow. No recent earnings call transcripts or material events have been disclosed, limiting visibility into management's strategic direction or response to market conditions.
Key takeaways
  • The company maintains a conservative capital structure with a low debt-to-equity ratio of 0.12.
  • Profitability is modest, with ROE and ROA below industry medians, and a negative gross profit margin.
  • Liquidity is constrained, with negative net cash and limited cash and equivalents.
  • Growth is uncertain due to negative operating cash flow and lack of disclosed revenue growth.
  • Dilution risk is currently low, but potential financing needs may increase this risk in the future.
  • The company lacks geographic and segmental diversification, increasing exposure to regional and product-specific risks.
  • --
  • **RATIONALES**:
Financial snapshot
PeriodHA-latest
CurrencyINR
Revenue$292.5M
Gross profit-$16.5M
Operating income$72.3M
Net income$40.0M
R&D
SG&A
D&A
SBC
Operating cash flow-$84.0M
CapEx-$44.9M
Free cash flow
Total assets$689.2M
Total liabilities$182.2M
Total equity$506.9M
Cash & equivalents$451.0k
Long-term debt$59.0M
Annual history (last 5)
PeriodRevenueOp IncomeNet IncomeFCF
FY-4$214.6M$5.2M-$1.1M-$2.7M
FY-3$323.2M$9.9M$6.3M-$3.0M
FY-2$627.9M$40.1M$28.8M$1.6M
FY-1$912.6M$115.7M$100.2M$67.1M
FY0$1.61B$172.0M$128.0M$89.9M
PeriodGross %Op %Net %FCF %
FY-4
FY-3
FY-2
FY-1
FY0
PeriodAssetsEquityCashDebt
FY-4$364.4M$40.2M$1.7M
FY-3$454.5M$102.5M$31.7M
FY-2$681.0M$143.4M$65.9M
FY-1$689.2M$506.9M$451.0k
FY0$1.41B$1.06B$856.0k
PeriodOCFCapExFCFSBC
FY-4$33.6M-$4.3M-$2.7M
FY-3$31.3M-$12.2M-$3.0M
FY-2-$184.2M-$33.9M$1.6M
FY-1-$84.0M-$44.9M$67.1M
FY0-$393.0M-$60.3M$89.9M
Quarterly history (last 4)
PeriodRevenueOp IncomeNet IncomeFCF
FQ-7$292.5M$72.3M$40.0M
FQ-6$273.4M$23.8M$13.9M
FQ-5$406.7M$35.4M$28.3M
FQ-4$454.0M$48.6M$30.0M
FQ-3$476.2M$63.9M$55.7M
FQ-2$538.9M$55.5M$34.7M
FQ-1$569.3M$78.5M$47.2M
FQ0$662.5M$68.3M$49.7M
PeriodGross %Op %Net %FCF %
FQ-7
FQ-6
FQ-5
FQ-4
FQ-3
FQ-2
FQ-1
FQ0
PeriodAssetsEquityCashDebt
FQ-7$689.2M$506.9M$451.0k
FQ-6
FQ-5$1.01B$639.2M$605.0k
FQ-4
FQ-3$1.41B$1.06B$856.0k
FQ-2
FQ-1$1.79B$1.26B$1.2M
FQ0
PeriodOCFCapExFCFSBC
FQ-7-$84.0M-$44.9M
FQ-6
FQ-5-$153.4M-$44.3M
FQ-4
FQ-3-$393.0M-$60.3M
FQ-2
FQ-1-$200.6M-$22.2M
FQ0
Valuation
Market price
Market cap
Enterprise value
P/E
Reported non-GAAP P/E
EV/Revenue
EV/Op income
EV/OCF
P/B
P/Tangible book
Tangible book$506.9M
Net cash-$58.5M
Current ratio3.6
Debt/Equity0.1
ROA5.8%
ROE7.9%
Cash conversion-2.1%
CapEx/Revenue-15.3%
SBC/Revenue
Asset intensity
Dilution ratio0.0%
Risk assessment
Dilution riskLow
Liquidity riskMedium
  • Net cash is negative after subtracting total debt.
Industry benchmarks
Activity: Retailers · cohort 469 companies
MetricTSILActivity
Op margin24.7%3.9% medp25 0.1% · p75 8.6%top quartile
Net margin13.7%2.1% medp25 -0.7% · p75 5.9%top quartile
Gross margin-5.6%35.2% medp25 18.1% · p75 51.9%bottom quartile
R&D / revenue0.4% medp25 0.4% · p75 0.4%
CapEx / revenue-15.3%-1.8% medp25 -3.6% · p75 -0.9%bottom quartile
Debt / equity12.0%40.3% medp25 11.2% · p75 101.3%below median
Source data
Underlying data the analysis-pipeline pulls and audits. Fetch timestamps + content hashes show when each source was last refreshed.
Company fundamentalsperiod FQ-7 · history via verified-market-data
no public URL
2026-05-12 00:23 UTC#4d8012ed
Source: analysis-pipeline (hybrid)Generated: 2026-05-29 19:21 UTCJob: 7974865b