BSE: 543992 | NSE: YATRA | Travel Services | Small Cap
Past 10 year’s financial track record analysis by Moneyworks4me indicates that Yatra Online Ltd is a below average quality company.
The key valuation ratios of Yatra Online Ltd's currently when compared to its past seem to suggest it is in the Fair zone.
The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of Yatra Online Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.
| Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % ⓘ | -24.7% | -31% | -37.8% | -98.9% | -123.5% | -23.4% | -81.8% | -27.8% | 7.8% | -0.7% | - |
| Value Creation Index ⓘ | -2.8 | -3.2 | -3.7 | -8.1 | -9.8 | -2.7 | -6.8 | -3.0 | -0.4 | -1.1 | - |
Growth Parameters ⓘGrowth Parameters Colour Code Guide ⓘ | |||||||||||
| Sales ⓘ | 488 | 606 | 671 | 843 | 557 | 459 | 88.9 | 140 | 258 | 297 | 393 |
| Sales YoY Gr. | - | 24.2% | 10.8% | 25.6% | -33.9% | -17.6% | -80.7% | 57.4% | 84.7% | 15% | - |
| Adj EPS ⓘ | -10.2 | -12 | -19.3 | -43.4 | -30.7 | -6.4 | -6.8 | -3 | -0.2 | -1.1 | 0.5 |
| YoY Gr. | - | NA | NA | NA | NA | NA | NA | NA | NA | NA | - |
| BVPS (₹) ⓘ | 27.7 | 30.2 | 60.8 | 20.9 | 22.1 | 21.8 | 9.6 | 6.9 | 11.8 | 44.6 | 45 |
| Adj Net Profit ⓘ | -66.1 | -85.3 | -163 | -373 | -314 | -68 | -75.7 | -33.3 | -2.1 | -17.8 | 8 |
| Cash Flow from Ops. ⓘ | -38.5 | -45.4 | -95.5 | -128 | -289 | -76.5 | 5.2 | -3.6 | -117 | -204 | - |
| Debt/CF from Ops. ⓘ | -1.3 | -1.7 | -0 | -0.4 | -0.1 | -0.2 | 1.6 | -4.3 | -0.7 | -0.2 | - |
CAGR Colour Code Guide ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | -5.4% | -11.8% | 49.5% | 15% | ||||
| Adj EPS ⓘ | NA | NA | NA | NA | ||||
| BVPSⓘ | 5.4% | 15% | 67% | 277.2% | ||||
| Share Price | - | - | - | -18.5% | ||||
Performance Ratio Colour Code Guide ⓘ
| Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity % ⓘ | -32.1 | -42.8 | -44.5 | -107.5 | -144.8 | -28 | -44.9 | -36.4 | -2 | -4.3 | 1.2 |
| Op. Profit Mgn % ⓘ | -12.3 | -12.6 | -22.1 | -41 | -51.3 | -5.1 | -6.1 | -12 | 7.7 | -2.2 | 1 |
| Net Profit Mgn % ⓘ | -13.5 | -14.1 | -24.3 | -44.2 | -56.3 | -14.8 | -85.1 | -23.8 | -0.8 | -6 | 2.1 |
| Debt to Equity ⓘ | 0.3 | 0.4 | 0 | 0.3 | 0.1 | 0.1 | 0.1 | 0.2 | 0.6 | 0.1 | 0 |
| Working Cap Days ⓘ | 115 | 103 | 212 | 209 | 260 | 273 | 904 | 589 | 410 | 521 | 359 |
| Cash Conv. Cycle ⓘ | -84 | -12 | -74 | -331 | -425 | -399 | 5 | -118 | -256 | -20 | 194 |
Return on Equity has increased versus last 3 years average to 1.20%
Sales growth is growing at healthy rate in last 3 years 49.52%
Sales growth is good in last 4 quarters at 41.76%
Net Profit has been subdued in last 3 years 0.00%
| Standalone | Consolidated | |
|---|---|---|
| TTM EPS (₹) | 0.5 | 1.2 |
| TTM Sales (₹ Cr.) | 393 | 555 |
| BVPS (₹.) ⓘ | 45 | 48.4 |
| Reserves (₹ Cr.) ⓘ | 690 | 743 |
| P/BV ⓘ | 2.49 | 2.32 |
| PE ⓘ | 212.35 | 97.94 |
| From the Market | |
|---|---|
| 52 Week Low / High (₹) | 102.40 / 193.95 |
| All Time Low / High (₹) | 102.40 / 193.95 |
| Market Cap (₹ Cr.) | 1,761 |
| Equity (₹ Cr.) | 15.7 |
| Face Value (₹) | 1 |
| Industry PE ⓘ | 66.6 |
| Pledged * | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 488 | 606 | 671 | 843 | 557 | 459 | 89 | 140 | 258 | 297 |
| Operating Expenses ⓘ | 550 | 684 | 821 | 1,189 | 843 | 483 | 95 | 157 | 240 | 305 |
| Manufacturing Costs | 3 | 6 | 6 | 7 | 7 | 6 | 6 | 19 | 5 | 5 |
| Material Costs | 0 | 321 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Employee Cost | 77 | 104 | 156 | 202 | 156 | 93 | 44 | 59 | 64 | 74 |
| Other Costs ⓘ | 470 | 252 | 658 | 979 | 680 | 383 | 45 | 79 | 171 | 227 |
| Operating Profit ⓘ | -62 | -77 | -150 | -346 | -286 | -23 | -6 | -17 | 19 | -8 |
| Operating Profit Margin (%) | -12.7% | -12.8% | -22.3% | -41.0% | -51.3% | -5.1% | -6.7% | -12.0% | 7.2% | -2.8% |
| Other Income ⓘ | 12 | 10 | 15 | 10 | 23 | 15 | 10 | 21 | 10 | 22 |
| Interest ⓘ | 5 | 5 | 10 | 6 | 6 | 6 | 6 | 9 | 15 | 16 |
| Depreciation ⓘ | 12 | 14 | 18 | 31 | 44 | 53 | 40 | 25 | 16 | 17 |
| Exceptional Items ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | -113 | -7 | 0 | 0 |
| Profit Before Tax ⓘ | -67 | -86 | -164 | -373 | -314 | -68 | -155 | -38 | -3 | -19 |
| Tax ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | -67 | -86 | -164 | -373 | -314 | -68 | -155 | -38 | -3 | -19 |
| PAT Margin (%) | -13.8% | -14.2% | -24.4% | -44.2% | -56.3% | -14.7% | -174.0% | -27.0% | -1.2% | -6.4% |
| Adjusted EPS (₹) | -10.4 | -12.2 | -19.3 | -43.4 | -30.7 | -6.4 | -14.0 | -3.4 | -0.3 | -1.2 |
| Dividend Payout Ratio (%) | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | ||||||||||
| Shareholders Fund | 179 | 214 | 514 | 179 | 226 | 231 | 106 | 77 | 135 | 699 |
| Share Capital ⓘ | 6 | 7 | 8 | 9 | 10 | 11 | 11 | 11 | 11 | 16 |
| Reserves ⓘ | 172 | 207 | 506 | 171 | 216 | 221 | 95 | 65 | 124 | 684 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debt | 9 | 1 | 3 | 44 | 20 | 18 | 8 | 15 | 71 | 38 |
| Long Term Debt | 9 | 1 | 2 | 19 | 2 | 1 | 0 | 0 | 21 | 11 |
| Short Term Debt | 0 | 0 | 1 | 25 | 18 | 18 | 8 | 15 | 50 | 26 |
| Trade Payables | 104 | 120 | 213 | 321 | 311 | 131 | 77 | 212 | 138 | 168 |
| Others Liabilities ⓘ | 192 | 252 | 198 | 425 | 375 | 318 | 256 | 221 | 193 | 201 |
| Total Liabilities ⓘ | 484 | 588 | 928 | 970 | 932 | 698 | 447 | 524 | 538 | 1,105 |
Fixed Assets | ||||||||||
| Gross Block | 69 | 86 | 68 | 131 | 173 | 226 | 230 | 235 | 234 | 261 |
| Accumulated Depreciation | 46 | 59 | 18 | 48 | 91 | 139 | 174 | 197 | 194 | 210 |
| Net Fixed Assetsⓘ | 23 | 27 | 50 | 83 | 82 | 87 | 57 | 38 | 40 | 50 |
| CWIP ⓘ | 5 | 14 | 17 | 10 | 7 | 2 | 1 | 2 | 4 | 6 |
| Investmentsⓘ | 226 | 235 | 235 | 404 | 320 | 253 | 140 | 140 | 140 | 140 |
| Inventories | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Receivables | 88 | 97 | 150 | 197 | 210 | 121 | 68 | 182 | 193 | 385 |
| Cash Equivalents | 82 | 119 | 39 | 95 | 110 | 82 | 82 | 59 | 58 | 356 |
| Others Assetsⓘ | 62 | 96 | 437 | 182 | 203 | 152 | 99 | 102 | 103 | 167 |
| Total Assets ⓘ | 484 | 588 | 928 | 970 | 932 | 698 | 447 | 524 | 538 | 1,105 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash Flow From Operating Activity ⓘ | -38 | -45 | -96 | -128 | -289 | -77 | 5 | -4 | -117 | -204 |
| PBT ⓘ | -67 | -86 | -164 | -373 | -314 | -68 | -155 | -38 | -3 | -19 |
| Adjustment ⓘ | 1 | -3 | 69 | 251 | 165 | 77 | 154 | 36 | 33 | 15 |
| Changes in Working Capital ⓘ | 27 | 47 | 5 | -1 | -129 | -90 | -10 | -7 | -138 | -196 |
| Tax Paid ⓘ | 1 | -3 | -6 | -5 | -12 | 4 | 16 | 5 | -9 | -3 |
| Cash Flow From Investing Activity ⓘ | 30 | -54 | -290 | 109 | -58 | 13 | -20 | -22 | -5 | -244 |
| Capex | -15 | -26 | -42 | -54 | -38 | -16 | -7 | -7 | -15 | -25 |
| Net Investments | 46 | -19 | -193 | 0 | 0 | 29 | 28 | -14 | 9 | -222 |
| Others ⓘ | -1 | -9 | -55 | 164 | -20 | 0 | -41 | -1 | 0 | 3 |
| Cash Flow From Financing Activityⓘ | 8 | 108 | 404 | 74 | 362 | 35 | 14 | 3 | 89 | 530 |
| Net Proceeds from Shares ⓘ | 19 | 122 | 419 | 39 | 391 | 45 | 30 | 8 | 62 | 583 |
| Net Proceeds from Borrowing ⓘ | -24 | -1 | -10 | 0 | 0 | 0 | 0 | 0 | 0 | -1 |
| Interest Paid ⓘ | -4 | -4 | -5 | -4 | -4 | -2 | -5 | -8 | -10 | -10 |
| Dividend Paid ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others ⓘ | 17 | -10 | 0 | 39 | -26 | -8 | -10 | 3 | 36 | -42 |
| Net Cash Flow ⓘ | 0 | 8 | 18 | 55 | 15 | -29 | 0 | -23 | -34 | 83 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | -33.11 | -43.82 | -44.89 | -107.48 | -154.48 | -29.54 | -91.8 | -41.38 | -2.82 | -4.53 |
| ROCE (%) | -24.7 | -30.95 | -37.79 | -98.94 | -123.49 | -23.4 | -81.79 | -27.8 | 7.8 | -0.67 |
| Asset Turnover Ratio | 0.97 | 1.13 | 0.89 | 0.89 | 0.59 | 0.56 | 0.16 | 0.29 | 0.49 | 0.36 |
| PAT to CFO Conversion(x) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | Working Capital Days |
| Receivable Days | 73 | 56 | 67 | 75 | 134 | 132 | 389 | 327 | 265 | 355 |
| Inventory Days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Payable Days | 0 | 128 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
The company was originally incorporated as ‘Yatra Online Private Limited’ on December 28, 2005, at Mumbai, as a private limited company under the Companies Act, 1956, pursuant to a certificate of incorporation issued by the Assistant Registrar of Companies, Maharashtra at Mumbai. The company was converted into a public limited company pursuant to a special resolution passed by its Shareholders at the extraordinary general meeting held on October 25, 2021 and the name of the company was changed to ‘Yatra Online Limited’. A fresh certificate of incorporation consequent upon conversion to a public limited company was issued by the Registrar of Companies, Maharashtra at Mumbai on November 11, 2021.
The company is India’s largest corporate travel services provider in terms of number of corporate clients and the third largest online travel company in India among key OTA players in terms of gross booking revenue and operating revenue, for Fiscal Year 2023. The company is the leading corporate travel service provider in India with 813 large corporate customers and over 49,800 registered SME customers and the third largest consumer online travel company (OTC) in the country in terms of gross booking revenue for Fiscal 2023. The company’s go-to-market strategy spans the entire value chain of travel and hospitality covering B2C (business to consumer) and B2B (business to business which includes business to enterprise and business to agents). The combination of its B2C and B2B channels enable it to target India’s most frequent and high spending travellers, namely, educated urban consumers, in a cost-effective manner.
Leisure and business travellers use the company’s mobile applications, its website, www.yatra.com, and its other offerings and services to explore, research, compare prices and book a wide range of travel-related services. These services include domestic and international air ticketing on nearly all Indian and international airlines, as well as bus ticketing, rail ticketing, cab bookings and ancillary services within India. It also provide access through its platform to hotels, homestays and other accommodations, with about 105,600 hotels in 1,490 cities and towns in India, as on Fiscal 2023 and more than two million hotels globally, which is the highest hotel inventory amongst key Indian OTA players. To ensure that its service is a “one-stop shop” for travellers, it also provide its customers with access to holiday packages and other activities such as visa facilitation, tours, sightseeing, shows, and events.
Business area of the company
The company provides domestic and international air ticketing on Indian and international airlines, as well as bus ticketing, rail ticketing, cab bookings, and ancillary services within India, hotels, homestays, and other accommodations bookings.
Key Awards, Accreditations and Recognition:
Major events and milestones:
MoneyWorks4Me rating and ranking of funds for SIP is available to subscribers only. Moneyworks4Me is not a rating and ranking agency, however it is required that users have a way of selecting funds and building a Portfolio. The method used by it are described below to enable users to understand the logic behind the rating and ranking Subscriber will find more details on this in the various content made available from time to time. In case you need more please write to besafe@moneyworks4Me.com
MoneyWorks4Me rates and ranks mutual funds based on the following data-driven system:
Funds ranking in screeners: Performance Consistency and Quality are two parameters used for ranking funds for SIP. The ranking as follows GG, GO, GR, OG, OO, OR, RG, RO and RR.
With the same color-coded funds, the one with the higher Average 3-year rolling returns (over 5 to 10 years), the number that appears in the Performance tag, ranks higher.
Here is the summary:
The third tag Upside Potential is not relevant for SIP. It is relevant for lumpsum investments in Mutual Funds.
Make an informed decision for Stocks
Invest using an intelligent system with powerful data-driven tools that help you identify opportunities and make informed buy-hold-sell decisions
Buy quality Stocks when they are available at reasonable prices and supported by an upward price trend and Sell when they are Overvalued using the Decizen Rating System. Covers 3500+ stocks
Limited to the first 10 users today!
Practical Stock Investing Hand Book
By - Raymond Moses
Founder of MoneyWorks4Me | Consultant | Trainer | Author | TEDx Speaker
Register & Get Instant Access!Don't miss out! First 10 users today get it FREE
With this 4 hrs Masterclass, you’ll be able to:
Download APP
