sharesgurusharesguru
  • Stocks
  • Ai Screener
  • Sectors
  • Watchlist
LoginSign Up
sharesguru
  • Home
  • Stocks
  • Ai Screener
  • Sectors
  • Watchlist
  • Profile
  • Contact Us
LoginSign Up
sharesguru

Discover the joy of investing.

All the financial data and tools you need, at one place.

Navigation

  • Home
  • Stocks
  • Sectors

Tools

  • Ai Screener
  • Watchlists

Company

  • Contact

Legal

  • Privacy Policy
  • Terms of Service
Copyright © 2025 Knowtilus Technologies Pvt. Ltd.
SummaryLatest NewsSector ComparisonEarnings ReportRevenue & GrowthPeersIncome StatementBalance SheetCash Flow
EASEMYTRIP

EASEMYTRIP - Easy Trip Planners Limited Share Price

Leisure Services

₹7.56-0.03(-0.40%)
Market Open as of Dec 24, 2025, 15:30 IST
Pros

Balance Sheet: Strong Balance Sheet.

Cons

Dilution: Company has a tendency to dilute it's stock investors.

Momentum: Stock has a weak negative price momentum.

Past Returns: Underperforming stock! In past three years, the stock has provided -35.4% return compared to 11.9% by NIFTY 50.

Smart Money: Smart money is losing interest in the stock.

Technicals: SharesGuru indicator is Bearish.

Valuation

Market Cap2.76 kCr
Price/Earnings (Trailing)17.27
Price/Sales (Trailing)5.09
EV/EBITDA74.78
Price/Free Cashflow64.41
MarketCap/EBT175.45
Enterprise Value2.72 kCr

Fundamentals

Revenue (TTM)543.24 Cr
Rev. Growth (Yr)-15.7%
Earnings (TTM)12.33 Cr
Earnings Growth (Yr)-234.5%

Profitability

Operating Margin12%
EBT Margin3%
Return on Equity1.4%
Return on Assets0.96%
Free Cashflow Yield1.55%

Price to Sales Ratio

Latest reported: 5.1

Revenue (Last 12 mths)

Latest reported: 543.2 Cr

Net Income (Last 12 mths)

Latest reported: 12.3 Cr

Growth & Returns

Price Change 1W-0.90%
Price Change 1M-0.30%
Price Change 6M-27.6%
Price Change 1Y-54.9%
3Y Cumulative Return-35.4%

Cash Flow & Liquidity

Cash Flow from Investing (TTM)-92.28 Cr
Cash Flow from Operations (TTM)111.82 Cr
Cash Flow from Financing (TTM)15.78 Cr
Cash & Equivalents81 Cr
Free Cash Flow (TTM)45.56 Cr
Free Cash Flow/Share (TTM)0.13

Balance Sheet

Total Assets1.29 kCr
Total Liabilities403.6 Cr
Shareholder Equity882.71 Cr
Current Assets604.65 Cr
Current Liabilities280.34 Cr
Net PPE78.49 Cr
Inventory2.87 Cr
Goodwill49.7 Cr

Capital Structure & Leverage

Debt Ratio0.03
Debt/Equity0.04
Interest Coverage1.71
Interest/Cashflow Ops19.86

Dividend & Shareholder Returns

Dividend Yield0.47%
Shares Dilution (1Y)2.6%
Shares Dilution (3Y)109.2%
Pros

Balance Sheet: Strong Balance Sheet.

Cons

Dilution: Company has a tendency to dilute it's stock investors.

Momentum: Stock has a weak negative price momentum.

Past Returns: Underperforming stock! In past three years, the stock has provided -35.4% return compared to 11.9% by NIFTY 50.

Smart Money: Smart money is losing interest in the stock.

Technicals: SharesGuru indicator is Bearish.

The Good, Bad and Ugly
Growth
Measures how quickly a company is expanding through metrics like revenue growth, earnings growth, and cash flow growth over time. Strong growth can indicate future potential.
Profitability
Shows how efficiently a company turns business activities into profit, using metrics like profit margins, return on equity (ROE), and return on assets (ROA).
Size
Indicates the company's market presence through metrics like market capitalization, total assets, and revenue. Size can influence stability and market influence.
Dilution Rank
Tracks how much the company's shares have increased or decreased over time. Lower dilution means existing shareholders maintain stronger ownership stakes.
Balance Sheet
Evaluates the company's financial health by analyzing assets, debts, and equity. A strong balance sheet indicates financial stability and flexibility.
Momentum
Measures the strength and speed of price movements, showing whether the stock is gaining or losing market favor over different time periods.
Technicals
Analyzes price patterns, trading volumes, and other market indicators to identify potential trading opportunities and market trends.
Smart Money
Tracks the investment activities of institutional investors, hedge funds, and other large financial players who often have deep research capabilities.
Insider Trading
Monitors buying and selling of company shares by executives, directors, and other insiders who may have unique insights into the company's prospects.

Investor Care

Dividend Yield0.47%
Shares Dilution (1Y)2.6%
Earnings/Share (TTM)0.44

Financial Health

Current Ratio2.16
Debt/Equity0.04

Technical Indicators

RSI (14d)58.39
RSI (5d)15
RSI (21d)50.29
MACD SignalBuy
Stochastic Oscillator SignalHold
Grufity SignalBuy
RSI SignalHold
RSI5 SignalBuy
RSI21 SignalHold
SMA 5 SignalSell
SMA 10 SignalSell
SMA 20 SignalBuy
SMA 50 SignalSell
SMA 100 SignalSell

Summary of Latest Earnings Report from Easy Trip Planners

Summary of Easy Trip Planners's latest earnings call, featuring management's outlook on business performance, financial results, and analyst Q&A sessions that highlight key strategic initiatives and market challenges.

Last updated:

Management Outlook:
Management remains optimistic, focusing on scaling business profitability, expanding non-air verticals (hotels, buses, trains), and strengthening international operations (notably Dubai, which grew 227% YoY). Priorities include strategic partnerships, customer-centric innovations, digital transformation, and sustainability initiatives. They aim to increase non-air contributions to 25% of GBR by FY2026 and sustain growth in Dubai/Middle East markets.

Major Points:

  1. Financial Performance:

    • Q3 FY2025: Gross Booking Revenue (GBR) at Rs.2,149 Cr; EBITDA margin 33.2% (Rs.51 Cr); PAT up 30% QoQ (Rs.34 Cr).
    • 9M FY2025: GBR Rs.6,499 Cr; EBITDA margin 31.3% (Rs.144 Cr); PAT Rs.92 Cr.
  2. Segment Growth:

    • Non-Air: Hotels (2.5 lakh nights booked, +172% YoY), trains/buses (+31.9% YoY).
    • Dubai Operations: GBR Rs.170 Cr in Q3 (+227% YoY).
  3. Strategic Initiatives:

    • Sponsorships (Big Cricket League, Kho Kho World Cup), partnerships (OLX, CARS24), sustainability efforts (carbon tracking with BNZ Green).
    • Offline expansion (new franchise stores), corporate travel focus, and entry into study tourism via Planet Education Australia.
  4. Competition & Profitability:

    • Reduced discounts (3% vs. 3.8% earlier) to prioritize margins amid competition; emphasizes sustainable growth over aggressive discounting.
  5. Promoter Updates:

    • No further promoter stake sales in FY2025; clarified GoAir revival is a personal initiative, unrelated to EaseMyTrip.
  6. Future Goals:

    • Drive hotel/rail expansion, leverage digital integrations (OLX), and enhance international reach. Maintain EBITDA margins while balancing growth and profitability.

Last updated:

Question 1:
"The question that I had was to simply get a sense of the competitive intensity in the space... It appears we may have grown slower compared to competition... It would be great to get your inputs as to why is that happening... And the second question was with regards to... promoter/company interest in... GoAir."
Answer Summary:
Growth was slower due to deliberate reduction in discounts (3.8% to 3%) to prioritize profitability, even as competitors invested heavily in discounts. Non-air segments like hotels and Dubai operations are key growth drivers. Regarding GoAir, Nishant Pitti's involvement is personal, unrelated to EaseMyTrip, and no company equity will fund it. Promoters clarified no further equity sales in FY2025.

Question 2:
"From the results... GBR is not growing... How do we see the future... FY2025 and FY2026?... What is the reason behind equity dilution via bonus issues?"
Answer Summary:
Growth is muted in India's air segment due to discount-driven competition, but non-air segments (hotels, Dubai) and partnerships are prioritized. FY2026 targets 25% revenue from non-air segments. Bonus issuance was a Board decision for liquidity, with feedback noted. Promoters retain over 50% stake, aligning interests with shareholders.

Question 3:
"The Dubai office has shown a remarkable increase in GBR... How sustainable is it?... How are partnerships with OLX and CARS24 contributing?"
Answer Summary:
Dubai's 227% YoY growth stems from untapped market opportunities and cyclical efficiency improvements. Growth is sustainable with strategic expansions. Partnerships with OLX (35M monthly users) and CARS24 (travel vouchers/car giveaways) aim to boost user engagement and revenue through cross-platform integration.

Question 4:
"How are you filling the management gap created by the elimination of Nishant?... [He] resigned from his position... How do you square that?"
Answer Summary:
Nishant remains active as Chairman, focusing on international expansion, while Rikant Pitti leads as CEO. Management emphasized continuity with professional CXOs handling operations. Promoter stakes (50%+) ensure alignment with shareholder interests.

Question 5:
"My question is related to the buses... manufacturing of buses... when will that be implemented?"
Answer Summary:
EV bus manufacturing is delayed and will require "a few more quarters" to operationalize, with no specific timeline provided. The initiative remains part of long-term diversification efforts.

Revenue Breakdown

Analysis of Easy Trip Planners's financial performance, highlighting revenue trends, growth patterns, and key metrics through quarterly analysis.

Last Updated: Sep 30, 2025

DescriptionShareValue
(a) Air passage55.6%129 Cr
(b) Hotel packages27.7%64.4 Cr
(c) Other services16.7%38.8 Cr
Total232.1 Cr

Share Holdings

Understand Easy Trip Planners ownership landscape with insights into key distribution patterns, offering investors a clear view of stakeholder dynamics.

Holding Pattern

Share Holding Details

Shareholder NameHolding %
RIKANT PITTIE25.22%
NISHANT PITTI12.48%
PRASHANT PITTI10.03%

Overall Distribution

Distribution across major stakeholders

Ownership Distribution

Distribution across major institutional holders

Is Easy Trip Planners Better than it's peers?

Detailed comparison of Easy Trip Planners against industry peers, highlighting key financial metrics, valuation ratios, and performance indicators to provide competitive context within the sector.

Ticker
Name
Mkt Cap
Revenue
Price %, 1M
Returns, 1Y
P/E
P/S
Rev 1-Yr
Inc 1-Yr
INDIGOInterGlobe Aviation1.98 LCr87.23 kCr-10.90%+16.50%38.672.27--
IRCTCIndian Railway Catering & Tourism Corp53.11 kCr5.04 kCr-5.70%-18.40%38.7110.54--
THOMASCOOKThomas Cook (India)6.63 kCr8.67 kCr-10.70%-33.60%26.010.76--
MHRILMahindra Holidays & Resorts India6.17 kCr3.01 kCr-8.20%-18.60%46.032.05--
YATRAYATRA ONLINE2.76 kCr1.04 kCr-6.70%+53.90%49.682.65--

Sector Comparison: EASEMYTRIP vs Leisure Services

Comprehensive comparison against sector averages

Comparative Metrics

EASEMYTRIP metrics compared to Leisure

CategoryEASEMYTRIPLeisure
PE17.3652.84
PS5.114.69
Growth-15.7 %17.3 %
33% metrics above sector average
Key Insights
  • 1. EASEMYTRIP is NOT among the Top 10 largest companies in Leisure Services.
  • 2. The company holds a market share of 0.7% in Leisure Services.
  • 3. In last one year, the company has had a below average growth that other Leisure Services companies.

Income Statement for Easy Trip Planners

Consolidated figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021
Revenue From Operations-0.7%587591449235107
Other Income-11.8%1618151444
Total Income-1%603609464250151
Cost of Materials84.7%3.292.241.530.140
Employee Expense25.9%10382522621
Finance costs-4%5.775.973.411.953.53
Depreciation and Amortization78.6%127.162.91.340.66
Other expenses13.2%3362972197742
Total Expenses16.8%46039427910667
Profit Before exceptional items and Tax-33.6%14321518514483
Exceptional items before tax98.6%0-72.43000
Total profit before tax0%14314318514483
Current tax-15.6%3946513923
Deferred tax32.2%-4.26-6.76-0.2-0.86-0.35
Total tax-13.2%3439513822
Total profit (loss) for period5.9%10910313410661
Other comp. income net of taxes672.3%8.44-0.3-0.07-0.190.4
Total Comprehensive Income13.7%11710313410661
Earnings Per Share, Basic1.4%0.30.290.3850.608750.175625
Earnings Per Share, Diluted1.4%0.30.290.3850.608750.175625
Debt equity ratio-----0.0144
Debt service coverage ratio-----0.0498
Description(%) Q/QJun-2025Mar-2025Dec-2024Sep-2024Jun-2024Mar-2024
Revenue From Operations-18.1%114139151145153164
Other Income75.6%5.93.793.255.273.628.52
Total Income-16.2%120143154150156173
Cost of Materials154.5%1.281.110.92150.560.77
Employee Expense15.4%312726252424
Finance costs-41.5%1.311.531.661.441.151.13
Depreciation and Amortization2.4%3.513.453.153.612.261.47
Other expenses-17.7%809775688190
Total Expenses-10%118131108113109117
Profit Before exceptional items and Tax-90.6%2.031246374755
Exceptional items before tax-00000-72.43
Total profit before tax-90.6%2.0312463747-17.36
Current tax-52.5%1.582.22121113-1.16
Deferred tax66%-0.63-3.790.66-0.95-0.18-1.12
Total tax98.1%0.95-1.57121013-2.28
Total profit (loss) for period-104.3%0.4414342734-15.08
Other comp. income net of taxes-163.6%-1.314.631.172.540.10.39
Total Comprehensive Income-110.4%-0.8719352934-14.68
Earnings Per Share, Basic-4.2%00.040.090.0750.095-0.045
Earnings Per Share, Diluted-4.2%00.040.090.0750.095-0.045
Standalone figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021
Revenue From Operations-16.4%403482430233107
Other Income11.8%2018161544
Total Income-15.4%423500446248151
Employee Expense14.3%6557412321
Finance costs-68%1.883.752.381.533.17
Depreciation and Amortization13.7%1.581.511.150.880.66
Other expenses6.4%2172042047741
Total Expenses7.1%28626724910266
Profit Before exceptional items and Tax-40.9%13823319714585
Exceptional items before tax98.6%0-72.43000
Total profit before tax-13.8%13816019714585
Current tax-18.6%3644513923
Deferred tax73.2%-0.11-3.14-0.29-0.74-0.35
Total tax-12.5%3641503822
Total profit (loss) for period-14.4%10211914710762
Other comp. income net of taxes1145.9%9.890.150.24-0.220.37
Total Comprehensive Income-5.9%11211914710763
Earnings Per Share, Basic-7.6%0.290.340.42250.616250.1790625
Earnings Per Share, Diluted-7.6%0.290.340.42250.616250.1790625
Debt equity ratio---017--
Debt service coverage ratio---0.0305--
Interest service coverage ratio---0.0305--
Description(%) Q/QJun-2025Mar-2025Dec-2024Sep-2024Jun-2024Mar-2024
Revenue From Operations-34.5%5888106103106130
Other Income27.1%6.955.684.655.883.747.29
Total Income-31.2%6594111109110137
Employee Expense12.5%191717161516
Finance costs-58.3%0.240.520.430.550.390.5
Depreciation and Amortization-3.7%0.440.460.410.380.340.39
Other expenses-36.4%436748544761
Total Expenses-27.4%628566716477
Profit Before exceptional items and Tax-86%2.088.6945384660
Exceptional items before tax-00000-72.43
Total profit before tax-86%2.088.69453846-12.53
Current tax-118.2%0.782.21111012-2.69
Deferred tax-32.6%-0.220.080.13-0.19-0.13-0.26
Total tax-133.8%0.562.3119.9712-2.95
Total profit (loss) for period-90.4%1.526.4342834-9.58
Other comp. income net of taxes-103.8%0.825.780.263.680.170.02
Total Comprehensive Income-87.8%2.3412343134-9.56
Earnings Per Share, Basic-2%00.020.10.090.095-0.025
Earnings Per Share, Diluted-2%00.020.10.090.095-0.025
Debt equity ratio-------
Debt service coverage ratio-------
Interest service coverage ratio-------

Balance Sheet for Easy Trip Planners

Consolidated figures (in Rs. Crores) /
Description(%) Q/QSep-2025Mar-2025Sep-2024Mar-2024Sep-2023Mar-2023
Cash and cash equivalents-40.7%8113615610113830
Current investments-2.6208.743.032.020
Loans, current-50%10190.230.130.090.03
Total current financial assets-27.4%448617544451529382
Inventories74.8%2.872.071.130.840.710.66
Current tax assets3629.4%190.4907.750.470
Total current assets-21.9%605774740560875648
Property, plant and equipment60.4%784931131212
Capital work-in-progress5850%9.050.863.03000
Investment property50%16112.292.292.292.3
Goodwill0%50505050595.25
Non-current investments19.1%5748413740
Loans, non-current-0000.0400
Total non-current financial assets63.4%15394115114316.24
Total non-current assets57%59638034433317149
Total assets11.4%1,2861,1541,0848941,045697
Borrowings, non-current-33.3%1725173.7300.11
Total non-current financial liabilities-30.8%1927238.9200.11
Provisions, non-current22.6%9.477.916.555.814.963.81
Total non-current liabilities-0.8%12312411924227.38
Borrowings, current79.9%169.34139.0913583
Total current financial liabilities-13.7%159184156129304223
Provisions, current-1.3%4.944.994.924.243.242.63
Current tax liabilities331%1.670.712.311.297.980.09
Total current liabilities-2.8%280288277245411319
Total liabilities-1.9%404412396269432327
Equity share capital2.8%364354177177177174
Non controlling interest-19%18222320210.36
Total equity19%883742688625613370
Total equity and liabilities11.4%1,2861,1541,0848941,045697
Standalone figures (in Rs. Crores) /
Description(%) Q/QSep-2025Mar-2025Sep-2024Mar-2024Sep-2023Mar-2023
Cash and cash equivalents-57.3%42971337411819
Current investments-000000
Loans, current-60.2%7.76180.22182325
Total current financial assets-17%446537495435515380
Current tax assets-18006.7600
Total current assets-14.1%561653648512831627
Property, plant and equipment9.1%13128.728.769.029.42
Investment property0%2.282.282.292.292.292.3
Non-current investments124.8%318142134128025
Loans, non-current3.2%9794502300
Total non-current financial assets86%50527224922211930
Total non-current assets56.2%57636933631313647
Total assets11.3%1,1371,022984825967674
Total non-current financial liabilities-8700.020.080.140.2
Provisions, non-current23.6%7.866.555.495.034.193.55
Total non-current liabilities9.3%9587865.114.333.74
Borrowings, current-0000.0611665
Total current financial liabilities-10.8%921039586265192
Provisions, current-2%4.514.584.573.913.052.48
Current tax liabilities-00007.710.33
Total current liabilities-17.3%154186194182349283
Total liabilities-8.1%250272280187353287
Equity share capital2.8%364354177177177174
Total equity18.3%887750704638614387
Total equity and liabilities11.3%1,1371,022984825967674

Cash Flow for Easy Trip Planners

Consolidated figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021
Finance costs-17.3%4.45.112.61.94-
Change in inventories-89%-1.23-0.18-0.4-0.26-
Depreciation78.6%127.162.91.34-
Impairment loss / reversal-117.7%06.640.970-
Unrealised forex losses/gains-4450%0.131.0200-
Dividend income-000.040.03-
Adjustments for interest income30%14118.2812-
Net Cashflows from Operations-2.3%173177-50.2862-
Income taxes paid (refund)15.4%61536042-
Net Cashflows From Operating Activities-9.8%112124-110.4220-
Proceeds from sales of PPE-127.3%00.5600-
Purchase of property, plant and equipment490.9%6612140-
Proceeds from sales of investment property-2.510780-
Purchase of investment property-8.74000-
Purchase of intangible assets-00020-
Purchase of other long-term assets-00047-
Cash receipts from repayment of advances and loans made to other parties-16.3%00.1400-
Dividends received-000.040.03-
Interest received48.5%139.089.2411-
Other inflows (outflows) of cash-7.9%-14.05-12.9500-
Net Cashflows From Investing Activities-110.8%-92.28-43.2573-56.36-
Proceeds from issuing shares-101.2%08500-
Proceeds from borrowings-51.2%22446.523.43-
Repayments of borrowings-102.7%-0.314900-
Payments of lease liabilities141%1.160.610.180-
Dividends paid-105.9%018033-
Interest paid-13.3%4.44.921.721.97-
Other inflows (outflows) of cash--0.71000-
Net Cashflows from Financing Activities-72.7%16564.62-31.14-
Net change in cash and cash eq.-75%35137-32.96-67.31-
Standalone figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021
Finance costs-96.9%1.073.271.811.41-
Depreciation13.7%1.581.511.150.88-
Unrealised forex losses/gains-376.2%00.7900-
Dividend income-000.040.03-
Adjustments for interest income41.7%18138.9312-
Net Cashflows from Operations-6.1%155165-33.6450-
Income taxes paid (refund)14%58516042-
Net Cashflows From Operating Activities-15%97114-93.478.63-
Cashflows used in obtaining control of subsidiaries-102.6%0393.8418-
Purchase of property, plant and equipment2820%5.080.852.30-
Proceeds from sales of investment property-00770-
Purchase of intangible assets-0001.73-
Purchase of other long-term assets-2.960047-
Cash receipts from repayment of advances and loans made to other parties-123.5%05.2600-
Dividends received-000.040.03-
Interest received81.8%169.259.711-
Other inflows (outflows) of cash4.5%-9.5-9.9900-
Net Cashflows From Investing Activities-29.6%-73.14-56.1961-56.28-
Proceeds from issuing shares-101.2%08500-
Proceeds from borrowings-102.6%040035-
Repayments of borrowings-102.6%04000-
Dividends paid-105.9%018033-
Interest paid-96.9%1.073.271.811.41-
Net Cashflows from Financing Activities-103.3%-1.0764-1.810.92-
Net change in cash and cash eq.-81.7%23121-34.57-46.72-

What does Easy Trip Planners Limited do?

Tour, Travel Related Services•Consumer Services•Small Cap

Easy Trip Planners Limited, together with its subsidiaries, operates as an online travel agency in India, the Philippines, Singapore, Thailand, the United Arab Emirates, the United Kingdom, New Zealand, and the United States. The company provides reservation and booking services related to travel and tourism through ease-my-trip portal and app or in-house call centre, which includes a range of travel-related products and services, such as airline tickets, hotels, and holiday and travel packages; and train tickets, bus tickets, air charter services, and cab bookings. It also offers travel guides and updates, and other reservation activities. The company was incorporated in 2008 and is based in New Delhi, India.

Industry Group:Leisure Services
Employees:753
Website:www.easemytrip.com

Important Disclosure & Data Context

This is an informational page just to provide a quick 'first look' at the stock. You must do your own deeper research. Know your risk appetite. Consult a SEBI-registered financial advisor before making any investment decisions.

Sharesguru Stock Score

EASEMYTRIP

54/100
Sharesguru Stock Score

EASEMYTRIP

54/100

Performance Comparison

EASEMYTRIP vs Leisure (2022 - 2025)

EASEMYTRIP is underperforming relative to the broader Leisure sector and has declined by 32.9% compared to the previous year.