Thomas Cook India (BOM:500413) Beneish M-Score: -2.74 (As of Jun. 28, 2026)


BOM:500413 Thomas Cook India Ltd BOM:500413
54 GF Score
Price ₹111.36
GF Value ₹180.60
Valuation Possible Value Trap
! 3 Warning Signs
View Full Analysis

What is Thomas Cook India Beneish M-Score?

Thomas Cook India BOM:500413 -0.14% 54 Beneish M-Score is -2.74 as of Jun. 28, 2026. GuruFocus rates BOM:500413 with a GF Score™ of 54/100 and a GF Value™ of ₹180.60 (Possible Value Trap). The stock has 3 warning signs investors should review. Among 824 Travel & Leisure companies, Thomas Cook India ranks better than 60.92% on this metric.

The zones of discrimination for M-Score is as such:

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator.
An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Good Sign:

Beneish M-Score -2.74 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Thomas Cook India's Beneish M-Score or its related term are showing as below:

BOM:500413' s Beneish M-Score Range Over the Past 10 Years
Min: -4.36   Med: -2.73   Max: 0.26
Current: -2.74

During the past 13 years, the highest Beneish M-Score of Thomas Cook India was 0.26. The lowest was -4.36. And the median was -2.73.


Thomas Cook India Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Thomas Cook India's Beneish M-Score can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Thomas Cook India Beneish M-Score Chart

Thomas Cook India Annual Data
Trend Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24 Mar25 Mar26
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -4.36 -2.01 -2.80 -2.73 -2.74

Thomas Cook India Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -2.73 0.00 0.00 0.00 -2.74

BOM:500413 vs BKNG, ABNB, RCL: Beneish M-Score Comparison

For the Travel Services subindustry, Thomas Cook India's Beneish M-Score, along with its competitors' market caps and Beneish M-Score data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Thomas Cook India Beneish M-Score vs Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, Thomas Cook India's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Thomas Cook India's Beneish M-Score falls into.


BOM:500413
54GF Score
Thomas Cook India Ltd BOM:500413
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Thomas Cook India Beneish M-Score Calculation

The M-score was created by Professor Messod Beneish. Instead of measuring the bankruptcy risk (Altman Z-Score) or business trend (Piotroski F-Score), M-score can be used to detect the risk of earnings manipulation. This is the original research paper on M-score.

The M-Score Variables:

The M-score of Thomas Cook India for today is based on a combination of the following eight different indices:

M=-4.84+0.92 * DSRI+0.528 * GMI+0.404 * AQI+0.892 * SGI+0.115 * DEPI
=-4.84+0.92 * 0.9035+0.528 * 1.0281+0.404 * 1.1101+0.892 * 1.0318+0.115 * 0.9879
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0483+4.679 * -0.053705-0.327 * 1.0027
=-2.74

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

This Year (Mar26) TTM:Last Year (Mar25) TTM:
Total Receivables was ₹6,628 Mil.
Revenue was ₹83,982 Mil.
Gross Profit was ₹11,249 Mil.
Total Current Assets was ₹37,528 Mil.
Total Assets was ₹78,985 Mil.
Property, Plant and Equipment(Net PPE) was ₹17,469 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹1,595 Mil.
Selling, General, & Admin. Expense(SGA) was ₹945 Mil.
Total Current Liabilities was ₹43,817 Mil.
Long-Term Debt & Capital Lease Obligation was ₹2,516 Mil.
Net Income was ₹2,189 Mil.
Gross Profit was ₹0 Mil.
Cash Flow from Operations was ₹6,430 Mil.
Total Receivables was ₹7,110 Mil.
Revenue was ₹81,396 Mil.
Gross Profit was ₹11,209 Mil.
Total Current Assets was ₹35,946 Mil.
Total Assets was ₹71,157 Mil.
Property, Plant and Equipment(Net PPE) was ₹15,743 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹1,419 Mil.
Selling, General, & Admin. Expense(SGA) was ₹873 Mil.
Total Current Liabilities was ₹38,925 Mil.
Long-Term Debt & Capital Lease Obligation was ₹2,706 Mil.




1. DSRI = Days Sales in Receivables Index

Measured as the ratio of Revenue in Total Receivables in year t to year t-1.

A large increase in DSR could be indicative of revenue inflation.

DSRI=(Receivables_t / Revenue_t) / (Receivables_t-1 / Revenue_t-1)
=(6628.2 / 83981.7) / (7110 / 81395.7)
=0.078924 / 0.087351
=0.9035

2. GMI = Gross Margin Index

Measured as the ratio of gross margin in year t-1 to gross margin in year t.

Gross margin has deteriorated when this index is above 1. A firm with poorer prospects is more likely to manipulate earnings.

GMI=GrossMargin_t-1 / GrossMargin_t
=(GrossProfit_t-1 / Revenue_t-1) / (GrossProfit_t / Revenue_t)
=(11208.8 / 81395.7) / (11249 / 83981.7)
=0.137708 / 0.133946
=1.0281

3. AQI = Asset Quality Index

AQI is the ratio of asset quality in year t to year t-1.

Asset quality is measured as the ratio of non-current assets other than Property, Plant and Equipment to Total Assets.

AQI=(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t) / (1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)
=(1 - (37527.6 + 17469) / 78985.2) / (1 - (35945.8 + 15743.1) / 71156.9)
=0.30371 / 0.273593
=1.1101

4. SGI = Sales Growth Index

Ratio of Revenue in year t to sales in year t-1.

Sales growth is not itself a measure of manipulation. However, growth companies are likely to find themselves under pressure to manipulate in order to keep up appearances.

SGI=Sales_t / Sales_t-1
=Revenue_t / Revenue_t-1
=83981.7 / 81395.7
=1.0318

5. DEPI = Depreciation Index

Measured as the ratio of the rate of Depreciation, Depletion and Amortization in year t-1 to the corresponding rate in year t.

DEPI greater than 1 indicates that assets are being depreciated at a slower rate. This suggests that the firm might be revising useful asset life assumptions upwards, or adopting a new method that is income friendly.

DEPI=(Depreciation_t-1 / (Depreciaton_t-1 + PPE_t-1)) / (Depreciation_t / (Depreciaton_t + PPE_t))
=(1418.8 / (1418.8 + 15743.1)) / (1595.3 / (1595.3 + 17469))
=0.082671 / 0.08368
=0.9879

Note: If the Depreciation, Depletion and Amortization data is not available, we assume that the depreciation rate is constant and set the Depreciation Index to 1.

6. SGAI = Sales, General and Administrative expenses Index

The ratio of Selling, General, & Admin. Expense(SGA) to Sales in year t relative to year t-1.

SGA expenses index > 1 means that the company is becoming less efficient in generate sales.

SGAI=(SGA_t / Sales_t) / (SGA_t-1 /Sales_t-1)
=(944.5 / 83981.7) / (873.2 / 81395.7)
=0.011246 / 0.010728
=1.0483

7. LVGI = Leverage Index

The ratio of total debt to Total Assets in year t relative to yeat t-1.

An LVGI > 1 indicates an increase in leverage

LVGI=((LTD_t + CurrentLiabilities_t) / TotalAssets_t) / ((LTD_t-1 + CurrentLiabilities_t-1) / TotalAssets_t-1)
=((2516.2 + 43816.8) / 78985.2) / ((2705.5 + 38924.7) / 71156.9)
=0.586604 / 0.585048
=1.0027

8. TATA = Total Accruals to Total Assets

Total accruals calculated as the change in working capital accounts other than cash less depreciation.

TATA=(IncomefromContinuingOperations_t - CashFlowsfromOperations_t) / TotalAssets_t
=(NetIncome_t - NonOperatingIncome_t - CashFlowsfromOperations_t) / TotalAssets_t
=(2188.5 - 0 - 6430.4) / 78985.2
=-0.053705

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator. An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Thomas Cook India has a M-score of -2.74 suggests that the company is unlikely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of -2.74 mean?
Thomas Cook India (BOM:500413) has a Beneish M-Score of -2.74 as of Jun. 28, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Thomas Cook India and its competitors. According to the industry distribution chart, Thomas Cook India ranks #322 out of 824 companies in the Travel & Leisure industry, placing it in the top 39.1%.
Is Thomas Cook India's Beneish M-Score too high?
Thomas Cook India's current Beneish M-Score is -2.74. Based on the distribution chart, Thomas Cook India ranks #322 out of 824 companies in the Travel & Leisure industry, which is above the industry midpoint. Overall, Thomas Cook India has a GF Score™ of 54/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does Thomas Cook India's Beneish M-Score compare to BKNG and ABNB?
According to the Travel & Leisure industry distribution chart, Thomas Cook India ranks #322 out of 824 companies for Beneish M-Score. This puts Thomas Cook India in the upper half of its industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Beneish M-Score for a Travel & Leisure company?
A good Beneish M-Score depends on the Travel & Leisure industry context. However, Beneish M-Score should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Beneish M-Score mean?
A high Beneish M-Score can signal that a stock is expensive relative to its fundamentals. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Thomas Cook India and its competitors. Thomas Cook India's current Beneish M-Score is -2.74. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Thomas Cook India stock overvalued right now?
Based on GuruFocus' analysis, Thomas Cook India (BOM:500413) is currently considered Possible Value Trap. The stock's GF Value™ is ₹180.60, compared to a current price of ₹111.36 — trading 38.3% below its estimated fair value. The current Beneish M-Score is -2.74. Thomas Cook India's overall GF Score™ is 54/100 with 3 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Beneish M-Score calculated?
Beneish M-Score is calculated from a company's financial statements. For Thomas Cook India (BOM:500413), the current Beneish M-Score is -2.74 as of Jun. 28, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Thomas Cook India (BOM:500413) Overvalued in 2026?

Based on GuruFocus' analysis, Thomas Cook India stock appears to be undervalued. The current stock price of ₹111.36 is trading 38.3% below its estimated GF Value™ of ₹180.60. GuruFocus considers Thomas Cook India to be Possible Value Trap.

Key valuation signals for BOM:500413:

  • Beneish M-Score: -2.74
  • GF Value™: ₹180.60 vs. price of ₹111.36 (38.3% below fair value)
  • GF Score™: 54/100 with 3 warning signs

No single metric tells the full story. See the BOM:500413 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Thomas Cook India Business Description

Other Exchanges THOMASCOOK:India
Address N.M. Joshi Marg, 11th & 13th Floor, Marathon Futurex Building, A Wing, Lower Parel East, Mumbai, MH, IND, 400013
Thomas Cook India Ltd is a travel and tourism company domiciled in India. The company's segment includes Financial Services, Travel and related services, and Leisure hospitality & resorts business. It generates maximum revenue from the Travel and related services segment. Travel and related services include tour operations, travel management, visa services, and travel insurance and related services.
54GF Score

Get the complete analysis for BOM:500413

Beneish M-Score is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

₹111.36
Price
₹180.60
GF Value