Login
Home
Charts
Search
Watchlist
Products

Yogi Ltd

YOGI·BSE
167.00+4.02%Wed, 23 Sept '26 09:16

Yogi Ltd

YOGI
BSE
167.00
+4.02%
|Wed, 23 Sept '26 09:16
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
752Cr
Close
Close Price
167.00
Industry
Industry
Trading
PE
Price To Earnings
54.75
PS
Price To Sales
1.89
Revenue
Revenue
398Cr
Rev Gr TTM
Revenue Growth TTM
PAT Gr TTM
PAT Growth TTM

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2024Jun 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
000111901355715749
Growth YoY
Revenue Growth YoY%
41.6-46.1
Expenses
ExpensesCr
000110831225415047
Operating Profit
Operating ProfitCr
0001813371
OPM
OPM%
0.98.59.55.84.42.6
Other Income
Other IncomeCr
000200211
Interest Expense
Interest ExpenseCr
000000234
Depreciation
DepreciationCr
000000000
PBT
PBTCr
000281335-2
Tax
TaxCr
000123110
PAT
PATCr
00026924-2
Growth YoY
PAT Growth YoY%
1,242.94,050.01,200.096.8-125.6
NPM
NPM%
1.77.06.93.32.4-3.3
EPS
EPS
0.0-0.1-0.10.71.52.20.30.9-0.4
QuarterMar 2024Jun 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
000111901355715749
Growth YoY
Revenue Growth YoY%
41.6-46.1
Expenses
ExpensesCr
000110831225415047
Operating Profit
Operating ProfitCr
0001813371
OPM
OPM%
0.98.59.55.84.42.6
Other Income
Other IncomeCr
000200211
Interest Expense
Interest ExpenseCr
000000234
Depreciation
DepreciationCr
000000000
PBT
PBTCr
000281335-2
Tax
TaxCr
000123110
PAT
PATCr
00026924-2
Growth YoY
PAT Growth YoY%
1,242.94,050.01,200.096.8-125.6
NPM
NPM%
1.77.06.93.32.4-3.3
EPS
EPS
0.0-0.1-0.10.71.52.20.30.9-0.4

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
0111439398
Growth
Revenue Growth%
295.6
Expenses
ExpensesCr
1111409373
Operating Profit
Operating ProfitCr
-103124
OPM
OPM%
-0.27.06.1
Other Income
Other IncomeCr
0234
Interest Expense
Interest ExpenseCr
00610
Depreciation
DepreciationCr
0000
PBT
PBTCr
-122818
Tax
TaxCr
0175
PAT
PATCr
012113
Growth
PAT Growth%
481.91,355.2
NPM
NPM%
1.34.83.3
EPS
EPS
-0.30.64.93.0
Financial YearMar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
0111439398
Growth
Revenue Growth%
295.6
Expenses
ExpensesCr
1111409373
Operating Profit
Operating ProfitCr
-103124
OPM
OPM%
-0.27.06.1
Other Income
Other IncomeCr
0234
Interest Expense
Interest ExpenseCr
00610
Depreciation
DepreciationCr
0000
PBT
PBTCr
-122818
Tax
TaxCr
0175
PAT
PATCr
012113
Growth
PAT Growth%
481.91,355.2
NPM
NPM%
1.34.83.3
EPS
EPS
-0.30.64.93.0

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
224143
Reserves
ReservesCr
286894
Current Liabilities
Current LiabilitiesCr
3361530
Non Current Liabilities
Non Current LiabilitiesCr
151540
Total Liabilities
Total LiabilitiesCr
74489712
Current Assets
Current AssetsCr
56478701
Non Current Assets
Non Current AssetsCr
181011
Total Assets
Total AssetsCr
74489712
Financial YearMar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
224143
Reserves
ReservesCr
286894
Current Liabilities
Current LiabilitiesCr
3361530
Non Current Liabilities
Non Current LiabilitiesCr
151540
Total Liabilities
Total LiabilitiesCr
74489712
Current Assets
Current AssetsCr
56478701
Non Current Assets
Non Current AssetsCr
181011
Total Assets
Total AssetsCr
74489712

Cash Flow

Consolidated
Standalone
Financial YearMar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
-24-72-192
Investing Cash Flow
Investing Cash FlowCr
-61-2
Financing Cash Flow
Financing Cash FlowCr
3172228
Net Cash Flow
Net Cash FlowCr
0033
Free Cash Flow
Free Cash FlowCr
-24-73
CFO To PAT
CFO To PAT%
6,308.4-4,977.1-908.6
CFO To EBITDA
CFO To EBITDA%
2,749.830,184.2-626.1
Financial YearMar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
-24-72-192
Investing Cash Flow
Investing Cash FlowCr
-61-2
Financing Cash Flow
Financing Cash FlowCr
3172228
Net Cash Flow
Net Cash FlowCr
0033
Free Cash Flow
Free Cash FlowCr
-24-73
CFO To PAT
CFO To PAT%
6,308.4-4,977.1-908.6
CFO To EBITDA
CFO To EBITDA%
2,749.830,184.2-626.1

Ratios

Consolidated
Standalone
Financial YearMar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
101480704752
Price To Earnings
Price To Earnings
325.533.454.8
Price To Sales
Price To Sales
4.31.61.9
Price To Book
Price To Book
2.04.45.15.2
EV To EBITDA
EV To EBITDA
-135.4-2,099.330.039.0
Profitability Ratios
Profitability Ratios
GPM
GPM%
1.0
OPM
OPM%
-0.27.06.1
NPM
NPM%
1.34.83.3
ROCE
ROCE%
-0.81.58.78.7
ROE
ROE%
-0.81.315.415.4
ROA
ROA%
-0.50.33.03.0
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
101480704752
Price To Earnings
Price To Earnings
325.533.454.8
Price To Sales
Price To Sales
4.31.61.9
Price To Book
Price To Book
2.04.45.15.2
EV To EBITDA
EV To EBITDA
-135.4-2,099.330.039.0
Profitability Ratios
Profitability Ratios
GPM
GPM%
1.0
OPM
OPM%
-0.27.06.1
NPM
NPM%
1.34.83.3
ROCE
ROCE%
-0.81.58.78.7
ROE
ROE%
-0.81.315.415.4
ROA
ROA%
-0.50.33.03.0
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Yogi Ltd is a financial and management services company that has reinvented itself twice in quick succession - first from a consultancy into a real‑estate developer, and now into a dual‑engine business that pairs property development with industrial‑machinery trading. The transformation was set in motion when the Patel brothers acquired control in December 2021, changed the company’s name from Parsharti Investment Limited to Yogi Limited, and rewrote its objects clause to pursue real estate. That same pattern - use a change of control to pivot into a new line of work, then add a second, cash‑generating activity to balance the first - is the recurring logic behind everything the company does today. # Business segments Two engines at different stages - a real‑estate development business that is still building its first projects, and a machinery‑trading operation that was layered on top to bring in steadier cash flows while the property cycle plays out. ## 1. Real‑estate development: the group’s foundational bet **The company buys land, builds residential and commercial projects, and earns revenue either when it hands over a finished unit or as construction progresses - but the cycle can stretch up to five years.** - **Land first, revenue later** - the business starts by acquiring land parcels, primarily near Mumbai, and then develops them into residential or commercial projects. Because the operating cycle can run up to five years, work‑in‑progress inventory sits on the balance sheet for long stretches before any sale is recognised. - **Revenue depends on the handover** - for residential units, income is booked at the point when physical possession is transferred to the buyer, or on deemed handover once the occupancy certificate is received and most of the sale price has been collected. For contractual projects, revenue is recognised over time based on how much of the total cost has been incurred so far. - **Customer money is ring‑fenced** - collections from buyers arrive in step with construction progress and must be used only for that specific project, as required by India’s Real Estate (Regulation and Development) Act. That means the cash from one project cannot simply be diverted to another. - **The inventory tells the story** - as of March 2024, the company held land advances of about Rs. 5.8 crore and work‑in‑progress of roughly Rs. 52.6 crore. A year earlier, work‑in‑progress stood at Rs. 31.3 crore, almost all of it in land purchases and direct materials. These are early‑stage numbers for a developer that is still assembling its project pipeline. ## 2. Machinery trading: the cash‑flow stabiliser **A young, high‑volume trading desk that buys and sells specialised metal‑cutting and machining equipment, serving factories across auto, pharma, power, and oil & gas.** - **Added to balance the property cycle** - the board approved this segment in January 2025 with the explicit goal of diversifying revenue away from real estate and generating steadier cash flows. It is the second engine, bolted on while the first is still warming up. - **Sells the tools that make everything else** - the product range covers metal‑cutting machines, laser cutters, turning and milling centres, vertical machining centres, multi‑tasking machines, and their spare parts. Each machine is customised to the buyer’s factory requirements. - **Big orders, short delivery** - in late 2025 and early 2026, the company received purchase orders from a domestic entity, Companion Vinimay Trading Private Limited, for complete sets of industrial components - structure assemblies, head assemblies, rotary tables, tool changers and electrical accessories. The March 2026 order was worth about Rs. 26.28 crore and carried a delivery timeline of roughly 15 days. - **A subsidiary will eventually house it** - in February 2025, management decided to incorporate a wholly owned subsidiary, Yogi Corporation Private Limited, in Gujarat’s Rajkot district, with the intention of transferring all manufacturing and trading operations into it once it was set up. # Group structure and partners **The company is building a web of subsidiaries and associate entities - most of them in real estate - while the promoters and related parties provide both funding and deal flow.** - **A growing family of real‑estate vehicles** - Yogi Ltd owns a 99.99% stake in Yogi Horizons LLP, a real‑estate and construction entity incorporated in April 2025. It also acquired 100% of Yogi Homes Private Limited, a company with a history of turnover in earlier years but nil revenue in the two most recent financial years. - **Capital deployed through structured instruments** - in June 2025, the company invested Rs. 45 crore in Farewell Real Estates Private Limited by subscribing to optionally convertible debentures, with a total commitment of Rs. 50 crore under the agreement. This is a way to fund real‑estate exposure without taking an equity stake outright. - **Related parties are deeply intertwined** - the promoters have common key managerial personnel across Yogi Realtors LLP and Yogi Homes Private Limited. Yogi Ltd had a non‑current loan of Rs. 12 crore outstanding from Yogi Realtors LLP as of March 2024, and it has borrowed from related parties including Galary Trading, Ganon Products, and the promoters themselves. - **A dormant machinery subsidiary sits ready** - Yogi Elitemach Private Limited was acquired as a wholly owned subsidiary in March 2025 but had not yet begun operations. It appears to be a shell positioned for future use in the industrial‑machinery side of the business.

Documents — Yogi Ltd

  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/lafdsrz28nkyqx7ibwf5eeb1.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/23oipf2vyoyzzbegc8b4wwex.pdf
  • Q3 FY2026 Quarterly Result (Dec 2025, PDF): https://www.stockscans.in/document/u5jyoeuup97frvem4xacfge3.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/rta5517gg2tyx19kcy7npmxy.pdf
  • Q1 FY2026 Quarterly Result (Jun 2025, PDF): https://www.stockscans.in/document/79h3il7e96mcupf41qz2nqme.pdf
  • Q4 FY2025 Quarterly Result (Mar 2025, PDF): https://www.stockscans.in/document/uzeit1hchknhckqi7yd53b4o.pdf
  • Q3 FY2025 Quarterly Result (Dec 2024, PDF): https://www.stockscans.in/document/lr70tt76mvs5t6k6t9x475xt.pdf
  • Q2 FY2025 Quarterly Result (Sep 2024, PDF): https://www.stockscans.in/document/2cnsfixa2dgu2utuj9o5wjee.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/lxe7q4ieo9tptzdm7xw4tryv.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/ot74yg94soo82fxlb35nv7v8.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/fbpcd7eqja55nxt54l1e6c80.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/9roomu61crnsgrzb52c13jqj.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/57i4qgtoy6nrak6dg14syviq.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/ysoj3owj2ez62b5utq74cvwx.pdf