Loading…
Employees: 455
Size India Tourism Development (ITDC.NS) is an India Consumer Discretionary company (Hotels/Resorts/Cruise lines) with a market value of $572M, the 787th largest of 1,058 India companies the cockpit tracks. Shares closed at ₹630.65 on 6 Nov 2026.
Performance Over six months the shares gained 6.3%, against -5.6% for the median peer and 0.0% for the India market (cap-weighted) — 4th highest of 19 in its peer set.
Growth Revenue fell 9.4% over the last twelve months (peer median +5.8%); the operating margin is 15.7% (peer median 16.4%).
Valuation It trades at 10.1× enterprise value to sales against a peer median of 3.2× (3rd most expensive of 20).
Price implies For today's price to make sense, revenue must grow about 59% a year for seven years (Req g). Recent delivered growth is +25%, so the hurdle is +34 pp: the price needs faster growth than the company has been delivering — of companies that just grew 25–50% a year, 93.8% slowed down over the next four years.
Capital Return on invested capital runs 4.7 points below its cost of capital (20.0% WACC).
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Revenue | ₹5.35B | ₹5.32B | ₹5.65B | ₹5.06B | ₹4.53B |
| Revenue growth | — | -6% | +12% | +12% | — |
| Gross profit | ₹2.50B | ₹2.23B | ₹2.27B | ₹2.19B | ₹1.93B |
| EBITDA | ₹908M | ₹937M | ₹877M | ₹948M | ₹719M |
| Net income | ₹823M | ₹824M | ₹797M | ₹640M | ₹551M |
| Free cash flow | n/a | ₹748M | -₹3.38B | ₹1.35B | ₹2.44B |
| Capital expenditure | n/a | ₹102M | ₹96.2M | ₹16.4M | ₹130M |
| Total debt | n/a | ₹6.35M | ₹6.35M | ₹6.35M | ₹6.30M |
The default views of Competitor Analysis ▸ Charts, drawn from the same data. Open them in the cockpit to change the axes, pin companies and read every value.
Peer set: Industry: the same industry and sector in any market, nearest in size. This is the same default set the interactive Competitor Analysis opens with.
| Measure | ITDC.NS | Peer median | Rank in peer set |
|---|---|---|---|
| 1-month return | -6.1% | -3.5% | 6th lowest of 21 |
| 6-month return | +6.3% | -5.6% | 4th highest of 19 |
| Distance from 52-week high | -23.3% | -25.3% | 10th highest of 21 |
| Revenue growth (TTM) | -9.4% | +5.8% | lowest of 21 |
| Operating margin | 15.7% | 16.4% | 11th highest of 21 |
| EV / Sales | 10.1× | 3.2× | 3rd most expensive of 20 |
| Growth the price implies (Req g, 7 yrs) | 58.7% | -0.2% | most demanding of 15 |
| Growth delivered (Del g) | +24.6% | +19.4% | 5th highest of 15 |
| Hurdle (Req g minus delivered) | +34.1 pp | -18.3 pp | most demanding of 15 |
| ROIC minus cost of capital | -4.7 pp | -2.6 pp | 5th lowest of 21 |
| EV / EBITDA | 59.5× | 10.8× | 2nd most expensive of 18 |
| Net debt / EBITDA | -3.0× | 1.7× | 5th least indebted of 19 |
| Company | Market | Market cap | 6M return | Revenue growth | Op. margin | EV / Sales | Req g | Delivered g |
|---|---|---|---|---|---|---|---|---|
| India Tourism Development ITDC.NS | India | $572M | +6% | -9% | 16% | 10.1× | 58.7% | +24.6% |
| Harbour Centre Development 0051.HK | Hong Kong | $557M | +38% | +1% | 20% | 2.8× | -3.9% | -16.5% |
| Lotte Tour Development 032350.KS | South Korea | $591M | -51% | +39% | 24% | 2.7× | -6.4% | +108.0% |
| Huatian Hotel 000428.SZ | China | $552M | -6% | -6% | -35% | 10.3× | n/a | n/a |
| Stamford Land H07.SI | Singapore | $530M | -6% | 0% | 20% | 1.3× | -16.2% | +5.5% |
| Elevate Campuses ELEVATE.NS | India | $498M | n/a | +54% | 63% | 8.3× | n/a | n/a |
| Imperial Hotel 9708.T | Japan | $666M | -26% | +10% | 3% | 1.5× | n/a | n/a |
| Juniper Hotels JUNIPER.NS | India | $490M | -2% | +12% | 30% | 4.3× | 14.1% | +44.5% |
| Formosa International Hotels 2707.TW | Taiwan | $668M | +2% | +6% | 26% | 3.2× | -7.7% | +4.7% |
| Societe Fermiere du Casino Municipal de Cannes FCMC.PA | France | $489M | +8% | +11% | 26% | 2.4× | -6.7% | +24.0% |
| Waterways Leisure Tourism CORDELIA.NS | India | $677M | n/a | -2% | 14% | 11.4× | n/a | n/a |
| Shenzhen Quanxinhao 000007.SZ | China | $482M | -40% | -3% | 1% | 7.7× | 34.9% | +54.5% |
| Ambassador Hotel,Ltd 2704.TW | Taiwan | $479M | +3% | +3% | -2% | n/a | n/a | n/a |
| SSAW Hotels & Resorts 301073.SZ | China | $474M | -34% | +1% | 12% | 6.1× | 19.2% | +21.4% |
| Kelsian KLS.AX | Australia | $797M | +5% | +9% | 6% | 0.8× | 9.2% | +15.4% |
| Centurion OU8.SI | Singapore | $810M | -18% | +26% | 61% | 8.8× | -3.8% | +18.2% |
| Hotel Grand Central H18.SI | Singapore | $403M | -5% | +7% | 12% | 1.6× | -4.6% | +9.4% |
| Samhi Hotels SAMHI.NS | India | $397M | +6% | +12% | 24% | 4.3× | n/a | n/a |
| Jinling Hotel 601007.SS | China | $385M | -14% | -2% | 7% | 1.7× | 3.3% | +10.0% |
| PPHE Hotel PPH.L | United Kingdom | $864M | -2% | +5% | 19% | 3.7× | 7.7% | +35.6% |
| Viking Line Abp VIK1V.HE | Finland | $374M | -6% | +1% | 4% | 0.8× | 3.4% | +20.6% |