Fair Value Calculator Fair Value Calculator
EN DE

Thomas Scott (India) Limited (THOMASCOTT) Fair Value & Analysis

Consumer Cyclical · IN · Market cap ₹4.8B

TS Thomas Scott (India) Limited THOMASCOTT · NSE
Price₹331.15
Fair Value₹241.97
Upside-26.9%
Quality40/100
Watch Thomas Scott (India) Limited for free — get notified when fair value or trend changes. Watch for free
Evidence: High Range ₹173.61 – ₹310.33

Fair value as of: Jul 3, 2026

From 15 valuation models · updated today

Share price +23.5% over the past month.

Price vs Fair Value (12 months)

₹452.90 ₹235.50 Fair Value ₹241.97 Jul 2025 Jul 2026

12‑month range ₹235.50 – ₹452.90 · fair‑value band ₹173.61 – ₹310.33 · the ₹331.15 price screens above the ₹241.97 fair value. As of Jul 3, 2026.

✦ Which stocks are undervalued right now? Check free Discover now →

Analysis

Thomas Scott (India) Limited (THOMASCOTT) currently trades at ₹331.15, while our model-based Fair Value estimate is ₹241.97 — implying the stock looks roughly 26.9% overvalued today. We read business quality at 40/100 (below-average quality), in the Consumer Cyclical sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium — the entry price still matters most (evidence: high).

Over the trailing twelve months, Thomas Scott (India) Limited generated revenue of ₹2.5B at a net margin of 7.6%. Revenue grew 63.4% year over year. It earns a return on equity of 15.9%. Net debt stands at ₹462M. Fundamentals as of Jul 3, 2026

Key figures & financial health

Revenue (TTM) ₹2.5B
Revenue growth (YoY) +63.4%
Net margin 7.6%
Return on equity 15.9%
Free cash flow −₹381M FY2026
P/E ratio 24.6
More key figures
Operating margin 13.3%
EPS (TTM) ₹13.36
EPS growth (YoY) -36.7%
Net debt ₹462M FY2026

Figures from reported company fundamentals (EODHD) · as of Jul 3, 2026. TTM = trailing twelve months.

About the company

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.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

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.

Revenue +67.6%/yr
FY22 ₹323M
FY23 ₹628M
FY24 ₹913M
FY25 ₹1.6B
FY26 ₹2.5B
Net income +135.4%/yr
FY22 ₹6.3M
FY23 ₹28.8M
FY24 ₹100M
FY25 ₹128M
FY26 ₹193M

Is THOMASCOTT fairly valued? → Check now

Similar stocks

6 more Textile Manufacturing stocks, each showing price versus our Fair Value estimate (as of Jul 3, 2026).

Stock Price Fair Value vs Fair Value
Toray Industries, Inc TRYIF $7.90 $6.29 -20%
Shenzhou International Group SZHIF $6.78 $9.47 +40%
Tongkun Group 601233 ¥23.09 ¥14.53 -37%
HMT (Xiamen) New Technical Materials Co 603306 ¥110.20 ¥13.36 -88%
Far Eastern New Century Corporation 1402 28.65 TWD 32.97 TWD +15%
K.P.R. Mill Limited KPRMILL ₹1,181 ₹467.49 -60%

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap Stocks

Frequently asked questions

Is Thomas Scott (India) Limited (THOMASCOTT) undervalued?
As of Jul 3, 2026, our model estimates a fair value of ₹241.97 versus a price of ₹331.15 — about −27% (overvalued). Model-based estimate, not financial advice.
What is the fair value of THOMASCOTT?
Our model-based fair value for Thomas Scott (India) Limited is ₹241.97 (as of Jul 3, 2026), built from audited fundamentals. The current price is ₹331.15.
What is the quality score of THOMASCOTT?
Thomas Scott (India) Limited has a Quality Score of 40/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.
What is the revenue of Thomas Scott (India) Limited (THOMASCOTT)?
Thomas Scott (India) Limited reported trailing-twelve-month revenue of about ₹2.5B (latest available figure, as of Jul 3, 2026).
What is the net profit margin of THOMASCOTT?
The net profit margin of Thomas Scott (India) Limited is about 7.6%, meaning it keeps roughly 7.6% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data — nothing guessed.

Educational research only · not financial advice · no buy/sell recommendation. Model-based estimates are not certainties; their reliability depends on data quality and assumptions.