TBOTEKConsumer Services

TBO Tek Limited

Tour, Travel Related Services · ISIN INE673O01025 · BSE 544174 · NSE EQ · FV ₹1
Last price
₹1,526
-4.27%today
What this company does

TBO Tek Limited operates in Tour, Travel Related Services, part of the Consumer Services sector. It booked ₹866 cr of revenue in its latest quarter (Q2 FY27) and kept 8.8% of sales as profit. It is the 2nd largest of 8 Tour, Travel Related Services companies we track, by market value.

“TBO Tek Limited Annual Report 2024-25 About Us TBO.com saw its beginnings in 2006, envisioned as a technology solution to ~200,000 140 4th simplify airline ticket booking for travel agents across multiple carriers in India. Registered Travel Source Markets Largest B2B platform globally* The launch of three major low-cost carriers were fuelling an unprecedented Agent base boom in Indian domestic air travel.”
In the report:
54out of 100
Equitytale Health Score
Mixed

Healthier than 54% of companies in Consumer Services, on the 5 of 6 measures we could read for it. Each measure is ranked against the 32–46 companies that reported it.

Measures financial condition, not whether to buy. Learn what this score means · How this is calculated

Price momentum
neutral
RSI (14)
48

At close. Not part of the score.

Profitability & returns73

How much profit it earns on the money it employs

Balance sheet44

How much it owes, and whether earnings cover the interest

Cash quality31

Whether reported profit actually arrives as cash

Valuation27

What today's price implies, against our models or its peers

Governance & risk100

How much of the promoters' stake is pledged, and how much they hold · highest in its sector on what we could measure

Not measurable for this company: growth & consistency. Those pillars are left out of the score rather than counted as zero.

Is this company doing well?
not investment advice
Strengths
✓ Makes a profit
✓ Sales up 53% vs last year
✓ Profit up 13% vs last year
✓ Promoters hold 44%
✓ No promoter shares pledged
✓ Strong 17% return on equity
✓ Turns profit into real cash
Watch-outs
None flagged from our data

What if I invest in TBOTEK?

Set a growth rate and see what a monthly SIP would add up to. Your assumption, our arithmetic.

You would put in
₹12.00 lakh
120 instalments
At 15% a year, it would become
₹26.30 lakh

The slider starts at 15%, taken from this company's own revenue trend. That is history, not a forecast — this is your assumption, and the figure above is arithmetic on it. Returns are not steady year to year, and a real holding would not grow in a straight line. We do not publish price targets or predict returns.

Key ratios · latest quarter + price
₹1,526▼ -4.27%
latest close · 2026-11-04
52-wk low ₹1,40074 sessions so far52-wk high ₹1,773
Is it cheap or expensive?
What you pay for the profits, book value and cash flow. Higher isn't automatically worse — it can signal faster growth.
P/E ratio53.9High
LowAverageHigh
P/B ratio9.54High
Below bookModerateHigh
EV / EBITDA27.7High
LowAverageHigh
How good is the business?
How much profit it earns from its money and its sales.
Return on equity17.5%Strong
WeakFairStrong ▸15%
Return on capital19.0%Strong
WeakFairStrong
Net margin8.8%Decent
ThinDecentStrong
EBITDA margin16.4%Decent
ThinDecentHealthy
Is it financially safe?
How much it owes, and whether it can comfortably cover it.
Debt to equity0.33Comfortable
LowModerateHigh ▸1
Interest cover6.4×Strong
RiskyOkayStrong ▸5×
Current ratio1.08Healthy
Tight ◂1HealthyAmple
More figures
Market cap
₹16,574 cr
Book value
₹160
EPS
₹7.08
latest quarter
Net debt
₹-828 cr
more cash than debt
Enterprise value
₹15,746 cr
EBITDA
₹569 cr
annualised
EBIT
₹434 cr
annualised
Operating margin
12.5%
Return on assets
3.1%
Earnings yield
1.86%
P/S
4.79
Sales / share
₹318.9
Tax rate
17.0%
Face value
₹1
Shares
10.9 cr
Working capital
₹593 cr
Current assets
₹8,243 cr
Current liabilities
₹7,650 cr
Delivery %
55.0%
Strong / safeFairWeak / riskyValuation — a level, not good/badBands are general rules of thumb, not advice.

P/E, ROE, ROCE and margins are annualised from the latest quarter; per-share and balance-sheet ratios use the most recent balance sheet on file · prices as of 2026-11-04.

Worth vs price · from the FY 2025 report & filings
not investment advice
Hard to value confidentlyLow confidence
The market price is far above what these earnings- and book-based models support — a fast-growing or asset-light business can trade well above them for years, so we won't put a confident number on how overpriced it is.
Models span ₹401–₹486, midpoint ₹443

An educational model from the company's own filings, every assumption shown — not investment advice or a price target. Prices can stay above or below any model for years.

P&L · Q2 FY27 (consolidated)
Revenue from Operations₹866 cr
Other Income₹15 cr
Total Income₹880 cr
Cost of Materials₹0 cr
Purchases of Stock-in-Trade₹0 cr
Employee Benefit Expense₹191 cr
Finance Costs₹17 cr
Depreciation & Amortisation₹34 cr
Other Expenses₹539 cr
Total Expenses₹781 cr
Exceptional Items₹-8 cr
Profit before Tax₹92 cr
Tax Expense₹16 cr
Net Profit₹76 cr
Net margin on total income8.6%
Where the money goes · Q2 FY27
% of total income
Employee benefit expense₹191 cr21.9%
Finance costs₹17 cr1.9%
Depreciation & amortisation₹34 cr3.9%
Other expenses₹539 cr61.8%
Tax expense₹16 cr1.8%
Profit for the period₹76 cr8.7%
Total income ₹880 cradds up to ₹100 ✓
Quarterly results · consolidated (₹ cr)
MetricQ4 FY26Q1 FY27Q2 FY27
Revenue814 cr926 cr866 cr
Total income827 cr939 cr880 cr
Expenses753 cr835 cr781 cr
Profit before tax74 cr103 cr92 cr
Tax14 cr20 cr16 cr
Net profit (owners' share)60 cr83 cr76 cr
Net margin (owners' share, on revenue)7.4%9.0%8.8%
EPS (₹)5.627.777.08
YoY (latest quarter): total income +51.1% · net profit +12.5%
Balance sheet & cash flow · as of Sep 2026
Low debt
Total assets
₹9,932 cr
Shareholder equity
₹1,737 cr
parent shareholders
Total debt
₹565 cr
Cash
₹1,394 cr
Cash flow · H1 FY27
Operating
₹562 cr
Investing
₹-109 cr
Financing
₹-95 cr
Peer comparison
Tour, Travel Related Services · by market value
CompanyPriceMarket capP/E
Indian Railway Catering And Tourism Corporation Limited₹448₹35,800 cr27.1
TBO Tek Limitedthis company₹1,594₹17,314 cr56.3
BLS International Services Limited₹216₹8,878 cr11.7
Le Travenues Technology Limited₹144₹6,340 cr26.2
Thomas Cook (India) Limited₹88₹4,116 cr19.7
Easy Trip Planners Limited₹6₹2,375 cr—
Yatra Online Limited₹72₹1,134 cr903.4
Waterways Leisure Tourism Limited₹87₹630 cr6.2
Same industry · latest reported numbers · not a recommendation.
Who owns it · 2026-09-30
No pledge
Promoter
44.4%
FII / Foreign
22.5%
DII / Domestic
27.2%
Retail / others
4.4%
Smart-money activity
Bulk / block deals
short— · NSE73 Sep 26
short— · NSE11 Sep 26
short— · NSE117 Jul 26
Stake changes
SoldAugusta TBO (Singapore) Pte Ltd→ 3.50% · 21.83 L13 Jul 26
SoldAugusta TBO ( Singapore) Pte. Ltd→ 5.57% · 46.30 L21 Mar 25
SoldTBO Korea Holdings Ltd→ 3.15% · 26.20 L21 Mar 25
What shareholders were asked to approve

A company cannot decide everything on its own. Things like a top executive’s pay, issuing new shares, or re-appointing a director have to be put to the people who own the company, and they vote — one vote per share. So whoever owns the most shares has the most say.

Postal ballot · 15 Mar 2026
See the official result
1
To approve the continuation of directorship of Mr. Bhaskar Pramanik (DIN: 00316650) as a non-executive independent Director of the Company upon attaining the age of 75 years.
Backed by 100% of shareholders other than promotersneeded 75%
5.06 cr votes for, 53,013 against · 0% of mutual funds and other big investors said no

Every vote count above is taken from the result the company filed with the stock exchange, certified by an independent counter. To work out what would have happened without the promoters, we simply remove their votes and re-apply the same legal bar the proposal had to clear. Nothing here is an estimate or an opinion.

Who controls this company, and what it pays them

Most Indian companies are controlled by a family or group — the promoters. The exchange requires them to be listed by name, including members who own no shares at all, and requires the company to disclose any business it does with them.

The promoter group — 54 named members
owning 44.4% between them · as of 2026-09-30
LAP TRAVEL PRIVATE LIMITED21.60%
GAURAV BHATNAGAR17.33%
MANISH DHINGRA4.87%
ANKUSH NIJHAWAN0.60%
Aadya Nijhawanno shares
Anjali Agarwalno shares
Ariana Nijhawanno shares
Arjun Nijhawanno shares
Business done with them
FY2026 · 8 of the group
The company paid ₹1 cr to companies in the promoter group last year — about 0.0% of its ₹2,677 cr revenue and received ₹2 cr back from them.
NB TECHNOLOGIES PRIVATE LIMITED
Leases As Lessee · Lease liabilities incurred
₹79.9 L
company received
Gaurav Bhatnagar
Leases As Lessee · Service fees paid/payable, Lease liabilities incurred, Interest on loan taken by ESOP trust, Trade receivables, Loan taken by ESOP trust, hotel and ancillary & air ticketing sold, The aggregate salary of the KMPs are disclosed in note no. 35 of the Financial Statement.
also owns 17.33% of the company
₹70.8 L
company received
Nijhawan Travel Service Private Limited
Leases As Lessee · Other revenue, Lease liabilities incurred, Trade receivables, hotel and ancillary & air ticketing sold
₹65.5 L
company received
Gaurav Bhatnagar
Other payments to them · Service fees paid/payable, Lease liabilities incurred, Interest on loan taken by ESOP trust, Trade receivables, Loan taken by ESOP trust, hotel and ancillary & air ticketing sold, The aggregate salary of the KMPs are disclosed in note no. 35 of the Financial Statement.
also owns 17.33% of the company
₹49.6 L
company paid
Lap Travel Private Limited
Other payments to them · Service fees paid/payable, Interest on loan taken by ESOP trust, Other expenses, Other revenue, Trade receivables, Loan taken by ESOP trust, hotel and ancillary & air ticketing sold
also owns 21.60% of the company
₹49.6 L
company paid
Arjun Nijhawan
Provided services to them · Trade receivables, Service fees paid/payable, Lease liabilities incurred
₹39.6 L
company received
Lap Travel Private Limited
Provided services to them · Service fees paid/payable, Interest on loan taken by ESOP trust, Other expenses, Other revenue, Trade receivables, Loan taken by ESOP trust, hotel and ancillary & air ticketing sold
also owns 21.60% of the company
₹36.9 L
company received
Ankush Nijhawan
Leases As Lessee · Service fees paid/payable, Trade receivables, Lease liabilities incurred, hotel and ancillary & air ticketing sold, The aggregate salary of the KMPs are disclosed in note no. 35 of the Financial Statement.
also owns 0.60% of the company
₹34.8 L
company received
Lalita Nijhawan
Leases As Lessee · Lease liabilities incurred
₹34.7 L
company received
Ankush Nijhawan
Provided services to them · Service fees paid/payable, Trade receivables, Lease liabilities incurred, hotel and ancillary & air ticketing sold, The aggregate salary of the KMPs are disclosed in note no. 35 of the Financial Statement.
also owns 0.60% of the company
₹30.6 L
company received
Gaurav Bhatnagar
Provided services to them · Service fees paid/payable, Lease liabilities incurred, Interest on loan taken by ESOP trust, Trade receivables, Loan taken by ESOP trust, hotel and ancillary & air ticketing sold, The aggregate salary of the KMPs are disclosed in note no. 35 of the Financial Statement.
also owns 17.33% of the company
₹30.3 L
company received
Mediology Software Private Limited
Provided services to them · Service fees paid/payable, Contract liabilities, hotel and ancillary & air ticketing sold
₹12.7 L
company received
Arjun Nijhawan
Leases As Lessee · Trade receivables, Service fees paid/payable, Lease liabilities incurred
₹10.1 L
company received
Lap Travel Private Limited
Other income from them · Service fees paid/payable, Interest on loan taken by ESOP trust, Other expenses, Other revenue, Trade receivables, Loan taken by ESOP trust, hotel and ancillary & air ticketing sold
also owns 21.60% of the company
₹5.1 L
company received
Nijhawan Travel Service Private Limited
Provided services to them · Other revenue, Lease liabilities incurred, Trade receivables, hotel and ancillary & air ticketing sold
₹2.2 L
company received
Ankush Nijhawan
Paid them for services · Service fees paid/payable, Trade receivables, Lease liabilities incurred, hotel and ancillary & air ticketing sold, The aggregate salary of the KMPs are disclosed in note no. 35 of the Financial Statement.
also owns 0.60% of the company
₹1 L
company paid
Arjun Nijhawan
Paid them for services · Trade receivables, Service fees paid/payable, Lease liabilities incurred
₹1 L
company paid
Gaurav Bhatnagar
Paid them for services · Service fees paid/payable, Lease liabilities incurred, Interest on loan taken by ESOP trust, Trade receivables, Loan taken by ESOP trust, hotel and ancillary & air ticketing sold, The aggregate salary of the KMPs are disclosed in note no. 35 of the Financial Statement.
also owns 17.33% of the company
₹0.5 L
company paid
Mediology Software Private Limited
Paid them for services · Service fees paid/payable, Contract liabilities, hotel and ancillary & air ticketing sold
₹0.1 L
company paid
Lap Travel Private Limited
Paid them for services · Service fees paid/payable, Interest on loan taken by ESOP trust, Other expenses, Other revenue, Trade receivables, Loan taken by ESOP trust, hotel and ancillary & air ticketing sold
also owns 21.60% of the company
₹0.1 L
company paid

The company also transacted with 4 other related parties — subsidiaries, joint ventures, directors and others — that we could not match by name to the promoter list above. Some may still be connected to the family; we only count the ones the filings let us match with certainty.

Names and holdings from the company’s shareholding pattern filed with the exchange; transactions from the related-party note in its annual report. Every figure is as filed — these are legal, disclosed dealings, and what to make of them is your call.

Money it raised, and what it did with it

When a company raises money from investors, it has to say up front what the money is for. The rules then make it report, every three months until the money is gone, how much of each of those things it has actually paid for — so a promise made while asking for the money can be checked afterwards.

₹400 cr raised in May 2024 by selling shares to the public

The company has not broken this money down into purposes in its filing for Mar 2026, so there is nothing to measure it against yet. Care Ratings Limited watches the spending on the exchange’s behalf.

₹400 cr raised in May 2024 by selling shares to the public

The company has not broken this money down into purposes in its filing for Dec 2025, so there is nothing to measure it against yet. Care Ratings Limited watches the spending on the exchange’s behalf.

Every figure above is taken from the statement the company files with the stock exchange each quarter, for as long as money it has raised remains unspent. The only thing we work out is how much of each stated purpose has been paid for — one number divided by another from the same filing. Whether a plan that changed was a good change is not something a filing can tell you. See the filing

How the stock has moved · adjusted for splits & bonuses
Data from primary exchange filings · analysis tool, not investment advice.