Easy Trip Planners Ltd.

•

easemytrip.comBSE: 543272NSE: EASEMYTRIP

Market Cap₹ 2,323 Cr.

Current Price

High / Low₹ 11 / 6

Stock P/E—

Book Value₹ 3

Price to Book5.77

Dividend Yield0.00 %

ROCE21.7 %

ROE16.4 %

Face Value₹ 1

Add ratio to table

ABOUT

KEY POINTS

Revenue Breakup Mar 2025 • Air Passage: 66.6% • Hotel Packages: 19.8% • Other services: 13.6%

AI Sector View

AI GENERATED

Consumer Services

Buy

Consumer services have a mixed operating backdrop but strong market sponsorship. Foreign tourist arrivals in India rose 6.0% YoY (2026-06), export of services grew 13.0% YoY (2026-06), and headline tourist arrivals were 584000 (Jun/26), though airport passenger traffic was -2.0% YoY (2026-06). Strong FPI inflow of INR 19847 crore over 3 months to 2026-08-31 supports a Buy stance despite some travel softness.

Confidence

73%

View full sector analysis →

PROS

Company has delivered good profit growth of 26.9% CAGR over last 5 years
Company is almost debt free
Company has a healthy return on capital (ROCE) of 33.8%
Company has a good return on equity (ROE) track record: 3 Years ROE 27.3%
Company has consistently been profitable over the last 5 years
Company has delivered good sales growth of 33.0% CAGR over last 5 years

CONS

Recent results are weak - TTM profit is down 282.8% versus prior year
Promoter holding has decreased over last 2 years: -20.7pp
Receivables are growing faster than sales - a possible quality concern
Poor cash conversion - profits are not backed by operating cash flow (CFO/PAT 0.34x)
Total debt has risen sharply - up 171.5% year on year
Working capital days have increased from 198 to 302 days

* The pros and cons are machine generated based on quantitative rules.

Peer comparison

Consumer ServicesHospitalityTravel Services

Part ofNIFTY 50 NIFTY 500 NIFTY LARGEMIDCAP 250 NIFTY 100 NIFTY 200

S.No.	Name
1.	IRCTC	462.90	26.59	37032.00	1.94	330.16	-0.16	1369.53	18.10	47.50	28.23
2.	TBOTEK	1678.50	68.86	18226.46	0.00	83.36	32.38	925.78	81.07	19.59	14.91
3.	CORDELIA	112.75	156.54	8162.48	0.00	227.73	—	1901.12	—	74.77	23.68
4.	IXIGO	158.85	81.90	7006.64	0.00	34.24	80.75	356.75	13.44	6.67	5.72
5.	THOMASCOOK	108.65	23.37	5110.68	0.46	63.71	-13.39	2091.89	-13.13	21.13	4.46
6.	EASEMYTRIP	5.83	0.00	2323.05	0.00	-11.69	-363.84	134.71	18.38	21.68	-9.98
7.	YATRA	115.40	58.13	1810.81	0.00	0.34	-97.88	187.90	-10.45	7.03	6.61
8.	DREAMFOLKS	66.23	0.00	352.81	0.00	-13.83	-165.03	39.01	-88.82	6.00	-53.24
9.	INTLTRAVHS	283.40	13.14	226.56	1.94	5.64	-17.93	55.27	-3.06	15.00	14.06
10.	TRANSCOR	25.45	8.53	81.47	2.36	2.18	113.84	284.99	24.31	15.40	0.68

Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
	124	142	161	164	153	145	151	139	114	118	152	152	135
	89	77	100	115	106	108	103	126	113	114	147	176	153
Operating Profit	35	65	61	49	47	37	48	14	1	4	4	-24	-18
OPM %	28.14%	45.71%	37.84%	29.96%	30.78%	25.58%	31.74%	9.69%	0.83%	3.35%	2.82%	-15.85%	-13.36%
	3	3	5	-64	4	5	3	4	6	-43	10	14	7
Interest	1	2	1	1	1	1	2	2	1	1	2	2	1
Depreciation	1	1	4	1	2	4	3	3	4	5	4	4	4
Profit before Tax	35	65	60	-17	47	37	46	12	2	-45	8	-15	-12
Tax %	26.17%	27.38%	24.20%	13.13%	28.08%	28.06%	26.39%	-12.73%	46.80%	21.21%	61.41%	4.79%	2.40%
Net Profit	0	0	0	0	34	27	34	14	4	-36	3	-15	-12
	0.15	0.27	0.13	-0.04	0.09	0.07	0.09	0.04	0.00	-0.09	0.02	-0.04	-0.03

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
	141	139	235	449	591	587	557
	124	61	102	272	379	442	590
Operating Profit	18	78	133	177	211	145	-34
OPM %	12.45%	56.24%	56.53%	39.45%	35.75%	24.74%	-6.08%
	40	12	14	17	-54	16	-13
Interest	11	6	3	6	7	6	6
Depreciation	1	1	1	3	7	12	17
Profit before Tax	46	83	144	185	143	143	-64
Tax %	28.11%	26.83%	26.22%	27.49%	27.46%	24.01%	8.70%
Net Profit	33	61	106	134	103	109	-59
EPS	3.04	2.81	0.61	0.77	0.58	0.30	—
Dividend Payout %	0.00%	35.62%	20.51%	0.00%	17.19%	0.00%	—

COMPOUNDED SALES GROWTH

10 Years:: —
5 Years:: 33%
3 Years:: 36%

COMPOUNDED PROFIT GROWTH

10 Years:: —
5 Years:: 27%
3 Years:: 0%

STOCK PRICE CAGR

10 Years:: —
5 Years:: -18%
3 Years:: -33%
1 Year:: -32%

RETURN ON EQUITY

10 Years:: —
5 Years:: 36%
3 Years:: 27%
Last Year:: 16%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Equity Capital	22	22	43	174	177	354
Minority Interest	0	0	0	0	20	22
	80	141	192	196	427	366
	45	39	50	86	18	117
Trade Payables	27	26	35	73	79	131
	113	168	158	163	164	154
Total Liabilities	287	394	479	692	885	1,144
	9	9	28	34	128	154
Capital Work in Progress	0	0	0	0	0	1
	1	1	1	0	40	48
	0	0	0	1	1	2
	0	0	0	0	233	296
Cash & Bank	131	228	133	48	102	143
	145	156	316	609	382	500
Total Assets	287	394	479	692	885	1,144

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	33	98	62	-59	124	112
Cash from Investing	-55	-23	-56	83	-43	-92
Cash from Financing	6	0	-31	4	56	16
	-21	51	-67	-33	137	35

Ratios

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025

Shareholding Pattern

Numbers in percentages

	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
	64.30	50.38	50.38	48.97	47.72	47.72	47.72	47.72	43.56
	2.57	2.50	2.58	3.74	2.59	0.50	0.45	1.42	5.96
	2.60	2.64	3.00	2.90	2.47	2.48	2.48	2.30	1.99
Government	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	30.54	44.47	44.04	44.39	47.22	49.30	49.35	48.56	48.50

Documents

Corporate disclosures, annual reports, credit ratings, and concall transcripts

2026-09-09

Press Release

2026-09-09 - Easy Trip Planners Limited has informed the Exchange regarding a press release dated September 09, 2026, titled "EaseMyTrip Announces Big Travel Days Sale with Offers Across Flights, Hotels and Holidays".

2026-09-08

Copy of Newspaper Publication

2026-09-08 - Easy Trip Planners Limited has informed the Exchange about Copy of Newspaper Publication

2026-09-06

General Updates

2026-09-06 - Easy Trip Planners Limited has informed the Exchange regarding Letter To Shareholders Regarding Integrated Annual Report For The Financial Year 2025-26.

2026-09-06

Updates

2026-09-06 - Easy Trip Planners Limited has informed the Exchange regarding 'Business Responsibility and sustainability report for the Financial Year 2025-26.'.

2026-09-06

Shareholders meeting

2026-09-06 - Easy Trip Planners Limited has informed the Exchange regarding Notice of Annual General Meeting to be held on September 29, 2026

2026-09-01

Outcome of Board Meeting

2026-09-01 - Easy Trip Planners Limited has informed the Exchange regarding Outcome of Board Meeting held on September 01, 2026.

2026-08-25

Press Release

2026-08-25 - Easy Trip Planners Limited has informed the Exchange regarding a press release dated August 25, 2026, titled "EaseMyTrip Founder & Chairman Nishant Pitti Joins Global Sporting Icons at Stars Golf League Mauritius Launch".

2026-08-18

Press Release

2026-08-18 - Easy Trip Planners Limited has informed the Exchange regarding a press release dated August 18, 2026, titled "EaseMyTrip Launches ReSave to Bring Fare Savings Beyond the Point of Booking".

2026-08-17

Copy of Newspaper Publication

2026-08-17 - Easy Trip Planners Limited has informed the Exchange about Copy of Newspaper Publication

News

Recent coverage and analyst commentary for EASEMYTRIP

Loading news…

🤖

AI Stock Analyst

Easy Trip Planners Ltd.

🔒

Sign in to Chat with AI

✨ Sign In to Chat

Free 5nance Account

Name

IRCTC

462.90

26.59

37032.00

1.94

330.16

-0.16

1369.53

18.10

47.50

28.23

TBOTEK

1678.50

68.86

18226.46

0.00

83.36

32.38

925.78

81.07

19.59

14.91

CORDELIA

112.75

156.54

8162.48

0.00

227.73

—

1901.12

—

74.77

23.68

IXIGO

158.85

81.90

7006.64

0.00

34.24

80.75

356.75

13.44

6.67

5.72

THOMASCOOK

108.65

23.37

5110.68

0.46

63.71

-13.39

2091.89

-13.13

21.13

4.46

EASEMYTRIP

5.83

0.00

2323.05

0.00

-11.69

-363.84

134.71

18.38

21.68

-9.98

YATRA

115.40

58.13

1810.81

0.00

0.34

-97.88

187.90

-10.45

7.03

6.61

DREAMFOLKS

66.23

0.00

352.81

0.00

-13.83

-165.03

39.01

-88.82

6.00

-53.24

INTLTRAVHS

283.40

13.14

226.56

1.94

5.64

-17.93

55.27

-3.06

15.00

14.06

TRANSCOR

25.45

8.53

81.47

2.36

2.18

113.84

284.99

24.31

15.40

0.68

Jun 2023

Sep 2023

Dec 2023

Mar 2024

Jun 2024

Sep 2024

Dec 2024

Mar 2025

Jun 2025

Sep 2025

Dec 2025

Mar 2026

Jun 2026

124

142

161

164

153

145

151

139

114

118

152

135

100

115

106

108

103

126

113

114

147

176

153

Operating Profit

-24

-18

OPM %

28.14%

45.71%

37.84%

29.96%

30.78%

25.58%

31.74%

9.69%

0.83%

3.35%

2.82%

-15.85%

-13.36%

-64

-43

Interest

Depreciation

Profit before Tax

-17

-45

-15

-12

Tax %

26.17%

27.38%

24.20%

13.13%

28.08%

28.06%

26.39%

-12.73%

46.80%

21.21%

61.41%

4.79%

2.40%

Net Profit

-36

-15

-12

0.15

0.27

0.13

-0.04

0.09

0.07

0.09

0.04

0.00

-0.09

0.02

-0.04

-0.03

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

TTM

141

139

235

449

591

587

557

124

102

272

379

442

590

Operating Profit

133

177

211

145

-34

OPM %

12.45%

56.24%

56.53%

39.45%

35.75%

24.74%

-6.08%

-54

-13

Interest

Depreciation

Profit before Tax

144

185

143

-64

Tax %

28.11%

26.83%

26.22%

27.49%

27.46%

24.01%

8.70%

Net Profit

106

134

103

109

-59

EPS

3.04

2.81

0.61

0.77

0.58

0.30

—

Dividend Payout %

0.00%

35.62%

20.51%

0.00%

17.19%

0.00%

—

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Equity Capital

174

177

354

Minority Interest

141

192

196

427

366

117

Trade Payables

131

113

168

158

163

164

154

Total Liabilities

287

394

479

692

885

1,144

128

154

Capital Work in Progress

233

296

Cash & Bank

131

228

133

102

143

145

156

316

609

382

500

Total Assets

287

394

479

692

885

1,144

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

-59

124

112

Cash from Investing

-55

-23

-56

-43

-92

Cash from Financing

-31

-21

-67

-33

137

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Jun 2024

Sep 2024

Dec 2024

Mar 2025

Jun 2025

Sep 2025

Dec 2025

Mar 2026

Jun 2026

64.30

50.38

48.97

47.72

43.56

2.57

2.50

2.58

3.74

2.59

0.50

0.45

1.42

5.96

2.60

2.64

3.00

2.90

2.47

2.48

2.30

1.99

Government

0.00

30.54

44.47

44.04

44.39

47.22

49.30

49.35

48.56

48.50

Easy Trip Planners Ltd.

AI Sector View

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Corporate actions

Cash Flows

Ratios

Shareholding Pattern

Documents

News

Sign in to Chat with AI

Easy Trip Planners Ltd.

AI Sector View

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Corporate actions

Cash Flows

Ratios

Shareholding Pattern

Documents

News

Sign in to Chat with AI