1. India Stocks

  2. •

    Consumer Cyclical

  3. •

    Apparel - Footwear & Accessories
Thomas Scott (India) Limited

Thomas Scott (India) Limited

THOMASCOTT.NS
Thomas Scott (India) LimitedIN flagNational Stock Exchange of India
326.30
INR
-0.65
- -
4.79BMarket Cap
Thomas Scott (India) Limited
THOMASCOTT.NS
(National Stock Exchange of India)

Recent

price

326.30

P/E

ratio

- -

div

yld

- -

ROIC.AI

2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
TTM
FRC
- -
46.66
63.04
147.73
52.58
39.61
51.33
60.34
63.77
64.17
63.3
58.62
98.79
114.25
145.71
176.27
177.43
Revenue per Share
-1
-28.15
-6.5
-5.66
-9.99
-5.23
1.43
-2.19
-3.59
-5.71
-0.34
1.14
4.53
12.55
11.58
13.35
13.34
Basic EPS, GAAP
-0.7
5.89
-0.16
2.54
-2.91
0.05
-5.51
-5.22
-2.19
-0.79
8.65
3.46
-34.31
-16.13
-41.02
-24.49
- -
Free Cash Flow per Basic Share
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Dividend per Share
9
-18.16
-24.67
-30.33
-40.31
-43.7
-42.27
-44.47
-48.05
-53.75
-54.05
-28.24
-18.62
2.09
15.74
10.15
10.21
Book Value per Share
9
47.67
41.19
35.55
25.56
22.17
23.6
21.27
17.74
12.08
11.8
18.56
22.25
63.07
95.47
94.63
95.25
Tangible Book Value per Share
- -
3
3
3
3
3
3
3
3
3
3
6
6
8
11
14
14
Basic Weighted Avg Shares
- -
158
214
501
178
134
174
205
216
218
215
323
628
913
1,610
2,549
2,549
Sales/Revenue/Turnover
- -
-59.45
-11.2
-3.79
-12.83
-13.09
3.68
-1.02
-2.71
-5.05
2.4
3.1
6.88
13.68
10.66
12.11
12.11
Operating Margin (%)
- -
5
1
1
1
- -
- -
- -
- -
3
3
3
7
12
22
26
26
Depreciation Expense
- -
-95
-22
-19
-34
-18
5
-7
-12
-19
-1
6
29
100
128
193
192
Net Income, GAAP
- -
- -
- -
- -
- -
- -
11.89
- -
- -
- -
- -
9.7
3.35
- -
19.41
28.7
29.22
Effective Tax Rate (%)
- -
-60.33
-10.32
-3.83
-18.99
-13.2
2.78
-3.64
-5.63
-8.89
-0.53
1.94
4.59
10.98
7.95
7.57
7.52
Profit Margin (%)
- -
150
136
118
86
68
74
68
46
26
23
79
254
431
929
1,206
1,206
Working Capital
579
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
159
12
24
15
15
LT Debt
- -
162
140
121
87
75
80
73
61
41
40
103
143
507
1,060
1,373
1,373
Total Equity
- -
- -
- -
- -
- -
- -
6.5
- -
- -
- -
- -
9.89
16.84
- -
15.72
14.52
14.42
Return on Invested Capital (%)
- -
- -
- -
- -
- -
- -
-4.36
- -
- -
- -
- -
-6.86
-331.16
- -
75.05
46.13
45.8
Return on Capital (%)
-0.03
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
134.28
120.43
119.55
Return on Common Equity (%)

Capital Structure

FRC

•

in mil. unless spec.
Sep'26
Dec'26
Mar'26
ST Debt
247
- -
450
LT Borrowings
19
- -
15
LT Finance Leases
- -
- -
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
15
- -
15
Market Capitalization
4,078
4,485
3,383

Working Capital

FRC

•

in mil. unless spec.
Sep'26
Dec'26
Mar'26
Total Current Assets
1,626
- -
2,188
Cash, Cash Equivalents & STI
3
- -
3
Accounts Receivable, Net
715
- -
862
Inventories
771
- -
858
Total Current Liabilities
510
- -
982
Payables & Accruals
- -
- -
- -
ST Debt
247
- -
450
Deferred Revenue
- -
- -
- -

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
53.3%
117.4%
29.59%
Free Cash Flow
-1,444.84%
-218.1%
-21.88%
Net Income, GAAP
-31.67%
7.13%
50.84%
Sales/Revenue/Turnover
37.71%
64.99%
58.28%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
191
230
233
292
913
2025
273
407
454
476
1,610
2026
539
569
663
778
2,549

Quarterly Earnings Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
1.46
3.15
2.83
- -
12.55
2025
1.34
2.58
3.65
3.29
11.58
2026
2.5
3.21
3.39
4.22
13.35

Quarterly Dividends Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
- -
2025
- -
- -
- -
- -
- -
2026
- -
- -
- -
- -
- -
Similar Companies
Guirenniao Co., Ltd. (603555.SS)
PUMA Se (PUM.DE)
Scoobee Day Garments (India) L (SCOOBEEDAY.BO)
Daphne International Holdings Limited (DPNEF)
Gokaldas Exports Limited (GOKEX.BO)
Sitoy Group Holdings Limited (1023.HK)
Business
Thomas Scott (India) Limited Thomas Scott (India) Limited manufactures and trades premium men's apparel, including formal shirts, business casual shirts, semi-formal wear, trousers, denims and knits; it operates under brands such as Thomas Scott, Hammersmith, Bang & Scott and Italian Gold, alongside licensed international labels like Nautica, Aeropostale and FCUK. The company maintains a vertically integrated model with manufacturing facilities in India, including advanced units in Bangalore and Mumbai, and an export division serving global fashion brands in Europe, the Middle East and Asia through core wardrobe solutions; it retails via an online-first approach on platforms including Myntra, Ajio, Amazon, Flipkart and Tata Cliq, complemented by exclusive stores primarily in Bangalore. Founded in 2010 as a demerger from Bang Overseas Limited's retail division and headquartered in Mumbai, Maharashtra, Thomas Scott (India) Limited caters to a younger demographic with sustainable, ethically produced all-day all-season apparel across 12,000-plus SKUs, supported by four manufacturing units and four fulfilment centers for efficient direct-to-consumer delivery. Recent developments include the opening of a new exclusive store at Gopalan Mall in Bangalore during Q2 FY2026, bringing its Bangalore outlets to six and strengthening southern market presence; the company reports robust growth with a three-year revenue CAGR of 71 percent and PAT CAGR of 177 percent, alongside expansion into tech-enabled operations like data-driven inventory management and generative AI integration, plus plans for five additional retail stores in Karnataka each spanning 1,500 to 2,000 square feet.