TBO Tek logo

TBO Tek financials and balance sheet

NSE: TBOTEKBSE: 544174Leisure ServicesSmall Cap

Last close ₹1,523.80down ₹21.90 (1.42%)BSE ₹1,522.95

Share price at the NSE close on 23 Oct 2026. Previous close ₹1,545.70.

52-week range of traded prices to 23 Oct 2026
₹1,004.20Low, 23 Mar 2026₹1,772.50High, 7 Oct 2026
Market cap
₹16,547 Cr451st largest listed
P/E
62.5
P/B
10.7
Dividend yield
Nonein the last 12 months
ROE
19.3%
ROCE
14.9%
Debt to equity
0.42
Volume, NSE
1,16,16956.2% delivered

3 years at a glance

Consolidated: the company and its subsidiaries together. ₹ crore, years to March.TBO Tek annual reports

Revenue, net profit and borrowings, ₹ crore

  • Revenue
  • Net profit
  • Borrowings
Peak revenue ₹2,677 Cr, year to Mar 2026

Operating and net margin, per cent

  • Operating margin
  • Net margin

Results for the year to Mar 2026

Consolidated: the company and its subsidiaries together. ₹ crore.

From revenue to net profit

  1. Revenue2,677
  2. Employee costs−546
  3. Other expenses−1,762
  4. Operating profit370
  5. Depreciation−86
  6. Other income+51
  7. One-off items+2.4
  8. Finance costs−44
  9. Profit before tax293
  10. Tax−49
  11. Net profit244

What the company owns

  • Receivables₹5,314 Cr
  • Plant, investments and other assets₹2,456 Cr
  • Cash and bank₹1,278 Cr
  • Current investments₹261 Cr

What pays for it: net worth and liabilities

  • Owed to suppliers₹5,422 Cr
  • Other liabilities₹1,691 Cr
  • Net worth₹1,551 Cr
  • Borrowings₹645 Cr

TBO Tek business segments, year to Mar 2026

A reportable segment is a line of business the company must report on its own. Consolidated, ₹ crore, as the company reports them.TBO Tek segment results by quarter

Revenue by segment

₹2,677 CrTotal
  • Hotels & Packages₹2,239 Cr83.6% of total
  • Air ticketing₹325 Cr12.1% of total
  • Others₹114 Cr4.2% of total

Profit by segment

  • Hotels & Packages₹1,400 Cr83.6% of total
  • Air ticketing₹169 Cr10.1% of total
  • Others₹105 Cr6.2% of total

Segment results by year

Consolidated, ₹ crore, years to March.

  • Hotels & Packages

    Revenue, ₹ crore
    Profit, ₹ crore
  • Air ticketing

    Revenue, ₹ crore
    Profit, ₹ crore
  • Others

    Revenue, ₹ crore
    Profit, ₹ crore
₹ croreMar 2024Mar 2025Mar 2026
Revenue of all businesses1,3931,7372,677
Company revenue, as in its results1,3931,7372,677
Revenue1,0141,3722,239
Revenue growth–35.3%63.3%
Profit7211,0001,400
Profit growth–38.6%40.1%
Margin71.2%72.9%62.5%
Revenue347327325
Revenue3338114
Profit is before tax and finance costs, the way companies report their segments.

Profit and loss

Consolidated, ₹ crore, years to March.TBO Tek quarterly results

₹ croreMar 2024Filed 7 AugMar 2025Filed 12 JunMar 2026Filed 13 Jul
Revenue from operations1,3931,7372,677
1,1351,4622,308
Materials and goods bought000
Employee costs277376546
Other expenses8571,0861,762
Operating profit before depreciation258275370
Operating margin18.5%15.8%13.8%
Materials, % of revenue0.0%0.0%0.0%
Employee costs, % of revenue19.9%21.6%20.4%
Other expenses, % of revenue61.5%62.5%65.8%
Depreciation and amortisation365286
Operating profit after depreciation222223283
Other income236251
Finance costs112344
Profit before one-off items and tax234262291
One-off items−7132
Profit before tax227275293
264549
201230244
Other comprehensive income−3689
Total comprehensive income197236333
Net margin14.4%13.2%9.1%

Balance sheet

Consolidated, ₹ crore, at 31 March.

₹ croreMar 2024Filed 7 AugMar 2025Filed 12 JunMar 2026Filed 13 Jul
5451,1951,551
Share capital101111
Reserves5341,1841,540
135136645
4,0564,8377,062
256183696
Total assets4,8576,2149,309
3814151,689
4,4765,7997,620
Net debt−719−1,319−894
Borrowings are counted again inside the liabilities due within a year and after a year.

Cash flow

Consolidated, ₹ crore, years to March.

₹ croreMar 2024Filed 7 AugMar 2025Filed 12 JunMar 2026Filed 13 Jul
2226846
24899100
−20−233−301
Receivables−1,000−574−726
Payables1,075510355
Other working capital−95−17070
Tax paid−26−31−53
Capital spending9613
Free cash flow2136234
−153−220−485
115365441
Dividends paid000
Shares bought back000
Shares issued03890
Net change in cash1852133
Capital spending is part of cash from investing, and dividends paid, shares bought back and shares issued are part of cash from financing. Each is shown as an amount on a line of its own, and the section's other items are in its total only.

Per share

Consolidated, ₹ per share, years to March.

₹ per shareMar 2024Filed 7 AugMar 2025Filed 12 JunMar 2026Filed 13 Jul
Earnings per share₹19.85₹21.73₹22.88
Diluted earnings per share₹19.67₹21.48₹22.76
Book value per share₹52.26₹110.05₹142.80
Shareholder yield–−3.0%0.0%
Market cap at the year end (₹ crore)–13,09111,481

Ratios

Consolidated, years to March.TBO Tek PE ratio and valuation

RatioMar 2024Filed 7 AugMar 2025Filed 12 JunMar 2026Filed 13 Jul
Revenue growth–24.7%54.1%
Operating profit growth–6.6%34.3%
Net profit growth–14.6%6.3%
Earnings per share growth–9.5%5.3%
37.1%26.4%17.8%
–−10.7 pts−8.6 pts
From the net margin–−3.3 pts−8.2 pts
From asset turnover–3.2 pts1.8 pts
From borrowing–−10.6 pts−2.2 pts
Return on capital employed32.7%16.8%12.9%
Cash conversion110.6%29.6%19.0%
Interest cover20.99.66.5
Debt to equity0.250.110.42
Receivable days867853724
Working capital days−114−94−122
Asset turnover0.290.310.35
Assets per rupee of net worth8.926.365.65
Sales per rupee of plant17.4422.3323.46
Capital spending to depreciation0.240.120.15
Plant being built, % of plant in use0.0%0.0%0.0%

Growth and returns over 3, 5 and 10 years

Consolidated: the company and its subsidiaries together. Each window ends with the year to Mar 2026.

Return on assets, latest year
3.1%
Cash from operations against operating profit
12.6%
Measure3 years
Return on equity, average27.1%
Return on capital employed, average20.8%
Operating margin, average16.1%
Net margin, average12.3%
Asset turnover, average0.32
Interest cover, average12.3
Debt to equity, average0.26

Where the cash came from and went

Consolidated: the company and its subsidiaries together. ₹ crore, added up over each window, which ends with the year to Mar 2026.

₹ crore3 yearsLatest year
Cash from operations33646
Cash from investing−858−485
Cash from financing921441
Capital spending2813
Dividends paid00
Shares bought back00
Shares issued for cash3890
Borrowings raised779645
Borrowings repaid162156

Accounting checks

Consolidated, years to March. Published tests of whether reported profit is backed by cash and the balance sheet.

CheckMar 2024Mar 2025Mar 2026
Piotroski score, out of 9Published threshold 3 points out of 9––4
Altman Z-scorePublished threshold 1.11.392.211.39
Beneish M-scorePublished threshold −1.78–−2.21−1.20
Profit not backed by cash, % of assetsPublished threshold 10 per cent of average total assets–6.908.80
Cash from operations to profit, 3 yearsPublished threshold 0.7 times––0.50
Receivables growth less revenue growthOur threshold 0 percentage points–−1.92−23.25
Other current assets growth less revenue growthOur threshold 5 per cent of revenue–−1.9518.05
Assets under construction, years of additionsOur threshold 2 years of additions–0.000.00
Effective tax ratePublished threshold 17.16 per cent11.6116.2716.71
Tax charged less tax paid, % of profitOur threshold 10 percentage points−0.064.89−1.40
A threshold marked as ours has no published figure; it is the line we read the check against.

Credit ratings

An agency's view of the chance the company repays a borrowing on time, from AAA, the highest, down to D, in default.

DateAgencyBorrowing ratedRatingOutlookAmount, ₹ Cr
15 Dec 2025CARE Ratings Limited (opens in a new tab)Non-fund-based - LT/ ST-Bank GuaranteeCARE A- / CARE A2+Review, Re-affirmStable511
15 Dec 2025CARE Ratings Limited (opens in a new tab)Fund-based - LT-Working Capital LimitsCARE A-Review, Re-affirmStable7.50
15 Dec 2025CARE Ratings Limited (opens in a new tab)Fund-based - LT-Term LoanCARE A-New, NewStable630
The latest rating on each borrowing. The agency's name opens its reasoning for the rating.