Thomas Scott (India) Limited (THOMASCOTT) fair value: what the stock is really worth
As of Oct 1, 2026: fair value of Thomas Scott (India) Limited ₹182, price ₹300, upside -39.4%, quality 39 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Thomas Scott (India) Limited for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Oct 2, 2026.
How to read this chart
60‑month range ₹7.60 – ₹500.15 · fair‑value band ₹131.03 – ₹216.87 · the ₹300.20 price screens above the ₹181.92 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Oct 2, 2026.
Follow Thomas Scott (India) in your weekly email
Every Wednesday you see whether Thomas Scott (India) is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Thomas Scott (India) Limited manufactures and trades in textile and textile related products in India. The company offers men's formal and casual wear, as well as semi-formal wear, such as business casual shirts. It sells its products under the Hammersmith, Bang & Scott, Italian Gold, and Thomas Scott brand names.
Show more
Thomas Scott (India) Limited manufactures and trades in textile and textile related products in India. The company offers men's formal and casual wear, as well as semi-formal wear, such as business casual shirts. It sells its products under the Hammersmith, Bang & Scott, Italian Gold, and Thomas Scott brand names. The company was incorporated in 2010 and is based in Mumbai, India.
Stock analysis
Thomas Scott (India) Limited (THOMASCOTT) currently trades at ₹300.20, while our model-based Fair Value estimate is ₹181.92, 39.4% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of ₹576.41 per share, and 6 of the 15 models we run sit above the ₹300.20 price.
Bear case: the Asset-Based group reads lowest at ₹61.94, and 9 of the 15 models stay below the price. Evidence for this calculation is medium.
Scenario range: ₹131.03 (bear) to ₹216.87 (bull), the price of ₹300.20 sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 39/100 (below-average quality), in the Consumer Cyclical sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Thomas Scott (India) Limited reported revenue of ₹2.5B in FY2026 versus ₹323M in FY2022, a compound +67.6%/yr. Reported net income was ₹193M in FY2026, compounding +135.4%/yr from FY2022. FY2022 was a trough year, so the rate overstates the trend.
Key figures
Market cap ₹4.3B (≈ $45.1M) · P/E ratio 20.6 · P/S ratio 1.56 · EPS (TTM) ₹14.54 · Net margin 7.6% · Return on equity 15.9% · Return on assets (EBIT) 10.0% · Operating margin 12.0%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 50 out of 100 (low confidence).
What moves the price
The share trades about 34% below its 52-week high and 28% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −19% fair-value upside, at −39%, THOMASCOTT screens richer than that median.
Fair Value models
Bear ₹131.03Fair Value ₹181.92Bull ₹216.87
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2026 figures (about 6 months old). Earnings retained since then (₹7.41 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+58.3%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+59.5%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+64.0%
Start year 2021 (pandemic). Over 10 years: +34.2% a year
Revenue growth 18 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+3.1%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
’26
What shareholders gained per year (last 5 years), in INR ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in INR: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+63.6%
Earnings growth per share plus dividend.
Earnings per share, growth per year+63.6%
Dividend (yield on the price)0.0%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.63.6% vs 23.5%, picking up
Profit margin 2021 to 2026 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.2% → 12%
Compare Thomas Scott (India) Limited with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Textile Manufacturing · 334 stocks
Beats the industry median on 6/12 measures
A mixed picture versus its industry peers.
Valuation
Quality Score39 · Bottom 25%
Fair Value upside−61.1% · Bottom 25%
Profitability
Return on equity (TTM)15.9% · Top 25%
Return on assets10.3% · Top 25%
Net margin (TTM)7.6% · Above median
Operating margin (TTM)13.3% · Top 25%
Growth and dividend
Revenue growth63.4% · Top 25%
Balance sheet
Debt / equity0.01× · Below median
Valuation Multiplesvs Textile Manufacturing median · lower = cheaper
P/E (TTM)20.6× · Pricier than median
P/B3.52× · Priciest 25%
P/S (TTM)1.90× · Priciest 25%
EV/EBITDA14.4× · Pricier than median
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 10
FUTURE (revenue growth)100· sector 23
PAST (return on equity)63· sector 17
HEALTH (low debt)99· sector 95
DIVIDEND (yield)0· sector 38
VALUE 0: the price sits above our fair-value range.
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Thomas Scott (India) Limited Fair Value". https://www.fairvalue-calculator.com/stock/THOMASCOTT
Frequently asked questions
Is Thomas Scott (India) Limited (THOMASCOTT) overvalued or undervalued?
As of Oct 2, 2026, our model estimates a fair value of ₹181.92 versus a price of ₹300.20, about −39% upside (overvalued).
What is the fair value of THOMASCOTT?
Our model-based fair value for Thomas Scott (India) Limited is ₹181.92 (as of Oct 2, 2026), built from audited fundamentals. The current price: ₹300.20.
What is the quality score of THOMASCOTT?
Thomas Scott (India) Limited has a Quality Score of 39/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Thomas Scott (India) Limited (THOMASCOTT)?
Our model-based price target is the fair value of ₹181.92 (as of Oct 2, 2026) from 15 valuation models. Cautious scenario ₹131.03, optimistic scenario ₹216.87. It is a calculation from audited fundamentals, not an analyst target.
What is the Thomas Scott (India) Limited stock forecast for 2026?
Our models put fair value at ₹181.92, about −39% upside versus a price of ₹300.20 (overvalued). Cautious scenario ₹131.03, optimistic scenario ₹216.87. The calculation is refreshed regularly with new filings.
What is the revenue of Thomas Scott (India) Limited (THOMASCOTT)?
Thomas Scott (India) Limited reported trailing-twelve-month revenue of about ₹2.7B (latest available figure, as of Oct 2, 2026).
What is the intrinsic value of Thomas Scott (India) Limited (THOMASCOTT)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Thomas Scott (India) Limited it is ₹181.92 per share (as of Oct 2, 2026), against a price of ₹300.20. It is the blended result of 15 valuation models (cash flow, earnings, asset, dividend).
Is Thomas Scott (India) Limited stock overvalued or undervalued in 2026?
As of Oct 2, 2026, THOMASCOTT trades above its calculated fair value: price ₹300.20, fair value ₹181.92, a gap of about −39% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of THOMASCOTT?
No. The price is what the market pays today (₹300.20); the fair value is what the company's own numbers justify (₹181.92). For Thomas Scott (India) Limited the two are ₹118.28 per share apart. That gap is exactly why we show both numbers side by side.
How much is Thomas Scott (India) Limited worth?
The market values Thomas Scott (India) Limited at about ₹4.3B (market capitalisation, as of Oct 2, 2026). Per share that is ₹300.20; our models calculate a fair value of ₹181.92 per share.
What do the bullish and bearish scenarios say about THOMASCOTT?
Our models span a range for Thomas Scott (India) Limited: cautious scenario ₹131.03, base ₹181.92, optimistic ₹216.87 per share (as of Oct 2, 2026, price ₹300.20). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of THOMASCOTT?
Thomas Scott (India) Limited trades at a price-to-earnings ratio of 20.6 (as of Oct 2, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ₹181.92 is built from several models across several years. Other multiples: P/B 3.5, P/S 1.9, EV/EBITDA 14.4.
How solid is the balance sheet of Thomas Scott (India) Limited (THOMASCOTT)?
Balance-sheet figures for Thomas Scott (India) Limited (as of Oct 2, 2026): return on equity 15.9%, debt of 0.01 per unit of equity. They feed the Quality Score of 39/100, which measures business quality independently of the share price.
How far is THOMASCOTT from its 52-week high?
Thomas Scott (India) Limited trades at ₹300.20, about 34% below its 52-week high of ₹452.90 and 28% above the low of ₹233.80 (as of Oct 1, 2026). Distance from the high says nothing about value: that is what the fair value of ₹181.92 is for.
Which stocks are comparable to Thomas Scott (India) Limited?
From the same area (Consumer Cyclical) we also value Tongkun Group, Shenzhou International Group, Inner Mongolia ERDOS Resources Co, K.P.R. Mill Limited, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Thomas Scott (India) Limited stock attractive at the current price?
The data as of Oct 2, 2026: price ₹300.20, calculated fair value ₹181.92 (−39%), Quality Score 39/100, from 15 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of THOMASCOTT calculated?
We run Thomas Scott (India) Limited through 15 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of ₹181.92, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.5 % above its aggregate fair value. Thomas Scott (India) Limited itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Thomas Scott (India) Limited (THOMASCOTT)?
The closing price on Oct 1, 2026 was ₹300.20. Our model-based fair value is ₹181.92, about −39% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Thomas Scott (India) Limited right now?
The price sits above even our optimistic bull case (₹216.87). The favourable scenario is already priced in. Weak quality (39/100) and above fair value at the same time, the margin of safety is missing on both counts.
Key figures of Thomas Scott (India) Limited
How large is the market capitalisation of Thomas Scott (India) Limited (THOMASCOTT)?
The market capitalisation of Thomas Scott (India) Limited is ₹4.3B (≈ $45.1M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Thomas Scott (India) Limited (THOMASCOTT)?
The price-to-sales ratio of Thomas Scott (India) Limited is 1.56 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Thomas Scott (India) Limited (THOMASCOTT)?
Earnings per share at Thomas Scott (India) Limited are ₹14.54 (price ÷ EPS = P/E 20.6). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Thomas Scott (India) Limited (THOMASCOTT)?
The net margin of Thomas Scott (India) Limited is 7.6% (fiscal year 2026). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Thomas Scott (India) Limited (THOMASCOTT)?
The return on equity (ROE) of Thomas Scott (India) Limited is 15.9% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Thomas Scott (India) Limited (THOMASCOTT)?
On an EBIT basis the return on assets of Thomas Scott (India) Limited is 10.0% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Thomas Scott (India) Limited (THOMASCOTT)?
The operating margin of Thomas Scott (India) Limited is 12.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Thomas Scott (India) Limited (THOMASCOTT)?
Revenue at Thomas Scott (India) Limited is growing +22.1% versus a year earlier (3y avg +59.5%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Thomas Scott (India) Limited (THOMASCOTT)?
Earnings per share at Thomas Scott (India) Limited are growing +48.4% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Thomas Scott (India) Limited (THOMASCOTT) generate?
The free cash flow of Thomas Scott (India) Limited is −₹381M (fiscal year 2026). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does Thomas Scott (India) Limited (THOMASCOTT) carry?
The net debt of Thomas Scott (India) Limited is ₹462M (fiscal year 2026). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Thomas Scott (India) Limited in the live analysis
One click puts Thomas Scott (India) Limited on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
