| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 94 | 110 | 108 | 101 | 236 | 235 | 219 | 210 | 351 | 257 | 189 | 188 | |
Growth YoY Revenue Growth YoY% | 14.2 | 23.1 | -9.6 | -8.5 | 151.1 | 113.2 | 103.4 | 108.1 | 48.4 | 9.2 | -13.7 | -10.4 |
| 103 | 107 | 104 | 96 | 227 | 222 | 202 | 187 | 327 | 234 | 178 | 175 | |
| -8 | 4 | 4 | 5 | 9 | 14 | 17 | 23 | 24 | 23 | 11 | 12 | |
OPM OPM% | -9.0 | 3.3 | 3.3 | 4.5 | 3.9 | 5.8 | 7.8 | 11.0 | 6.8 | 8.8 | 5.8 | 6.6 |
| 3 | 9 | 11 | 8 | 8 | 6 | 10 | 6 | 5 | 1 | 10 | 4 | |
Interest Expense Interest ExpenseCr | 6 | 6 | 4 | 2 | 2 | 2 | 3 | 2 | 2 | 4 | 4 | 5 |
Depreciation DepreciationCr | 5 | 5 | 5 | 6 | 7 | 7 | 10 | 9 | 10 | 11 | 11 | 11 |
PBT PBTCr | -16 | 2 | 5 | 4 | 7 | 10 | 13 | 17 | 17 | 9 | 6 | 1 |
| 1 | 1 | 0 | 0 | 0 | 0 | -2 | 1 | 3 | 1 | -3 | 0 | |
| -17 | 1 | 6 | 4 | 7 | 10 | 15 | 16 | 14 | 8 | 8 | 0 | |
Growth YoY PAT Growth YoY% | -998.1 | 118.9 | -37.8 | -32.5 | 142.6 | 844.3 | 172.8 | 296.0 | 95.6 | -16.7 | -46.1 | -97.9 |
NPM NPM% | -18.2 | 1.0 | 5.2 | 4.0 | 3.1 | 4.3 | 7.0 | 7.6 | 4.1 | 3.3 | 4.3 | 0.2 |
| -1.5 | 0.1 | 0.4 | 0.3 | 0.5 | 0.6 | 1.0 | 1.0 | 0.9 | 0.5 | 0.5 | 0.0 |
| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 94 | 110 | 108 | 101 | 236 | 235 | 219 | 210 | 351 | 257 | 189 | 188 | |
Growth YoY Revenue Growth YoY% | 14.2 | 23.1 | -9.6 | -8.5 | 151.1 | 113.2 | 103.4 | 108.1 | 48.4 | 9.2 | -13.7 | -10.4 |
| 103 | 107 | 104 | 96 | 227 | 222 | 202 | 187 | 327 | 234 | 178 | 175 | |
| -8 | 4 | 4 | 5 | 9 | 14 | 17 | 23 | 24 | 23 | 11 | 12 | |
OPM OPM% | -9.0 | 3.3 | 3.3 | 4.5 | 3.9 | 5.8 | 7.8 | 11.0 | 6.8 | 8.8 | 5.8 | 6.6 |
| 3 | 9 | 11 | 8 | 8 | 6 | 10 | 6 | 5 | 1 | 10 | 4 | |
Interest Expense Interest ExpenseCr | 6 | 6 | 4 | 2 | 2 | 2 | 3 | 2 | 2 | 4 | 4 | 5 |
Depreciation DepreciationCr | 5 | 5 | 5 | 6 | 7 | 7 | 10 | 9 | 10 | 11 | 11 | 11 |
PBT PBTCr | -16 | 2 | 5 | 4 | 7 | 10 | 13 | 17 | 17 | 9 | 6 | 1 |
| 1 | 1 | 0 | 0 | 0 | 0 | -2 | 1 | 3 | 1 | -3 | 0 | |
| -17 | 1 | 6 | 4 | 7 | 10 | 15 | 16 | 14 | 8 | 8 | 0 | |
Growth YoY PAT Growth YoY% | -998.1 | 118.9 | -37.8 | -32.5 | 142.6 | 844.3 | 172.8 | 296.0 | 95.6 | -16.7 | -46.1 | -97.9 |
NPM NPM% | -18.2 | 1.0 | 5.2 | 4.0 | 3.1 | 4.3 | 7.0 | 7.6 | 4.1 | 3.3 | 4.3 | 0.2 |
| -1.5 | 0.1 | 0.4 | 0.3 | 0.5 | 0.6 | 1.0 | 1.0 | 0.9 | 0.5 | 0.5 | 0.0 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 845 | 673 | 125 | 198 | 380 | 422 | 791 | 1,007 | 985 |
Growth Revenue Growth% | -20.3 | -81.4 | 57.9 | 91.9 | 11.1 | 87.4 | 27.2 | 9.3 | |
| 1,003 | 627 | 148 | 207 | 344 | 408 | 747 | 926 | 915 | |
| -158 | 47 | -22 | -9 | 37 | 15 | 44 | 80 | 70 | |
OPM OPM% | -18.7 | 6.9 | -17.9 | -4.5 | 9.6 | 3.5 | 5.6 | 8.0 | 7.1 |
| 29 | -32 | -27 | 18 | 17 | 26 | 32 | 22 | 21 | |
Interest Expense Interest ExpenseCr | 16 | 18 | 10 | 10 | 23 | 22 | 10 | 13 | 15 |
Depreciation DepreciationCr | 62 | 62 | 52 | 28 | 18 | 20 | 31 | 41 | 43 |
PBT PBTCr | -207 | -66 | -112 | -29 | 12 | -1 | 35 | 49 | 32 |
| 5 | 4 | 7 | 2 | 5 | 3 | -1 | 2 | 1 | |
PAT PATCr | -213 | -70 | -119 | -31 | 8 | -5 | 37 | 47 | 31 |
Growth PAT Growth% | 67.1 | -70.1 | 74.1 | 124.8 | -159.1 | 911.0 | 28.0 | -35.8 | |
NPM NPM% | -25.2 | -10.4 | -94.8 | -15.5 | 2.0 | -1.1 | 4.6 | 4.7 | 3.2 |
| -23.1 | -6.6 | -11.1 | -2.8 | 0.7 | -0.3 | 2.3 | 3.0 | 2.0 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 845 | 673 | 125 | 198 | 380 | 422 | 791 | 1,007 | 985 |
Growth Revenue Growth% | -20.3 | -81.4 | 57.9 | 91.9 | 11.1 | 87.4 | 27.2 | 9.3 | |
| 1,003 | 627 | 148 | 207 | 344 | 408 | 747 | 926 | 915 | |
| -158 | 47 | -22 | -9 | 37 | 15 | 44 | 80 | 70 | |
OPM OPM% | -18.7 | 6.9 | -17.9 | -4.5 | 9.6 | 3.5 | 5.6 | 8.0 | 7.1 |
| 29 | -32 | -27 | 18 | 17 | 26 | 32 | 22 | 21 | |
Interest Expense Interest ExpenseCr | 16 | 18 | 10 | 10 | 23 | 22 | 10 | 13 | 15 |
Depreciation DepreciationCr | 62 | 62 | 52 | 28 | 18 | 20 | 31 | 41 | 43 |
PBT PBTCr | -207 | -66 | -112 | -29 | 12 | -1 | 35 | 49 | 32 |
| 5 | 4 | 7 | 2 | 5 | 3 | -1 | 2 | 1 | |
PAT PATCr | -213 | -70 | -119 | -31 | 8 | -5 | 37 | 47 | 31 |
Growth PAT Growth% | 67.1 | -70.1 | 74.1 | 124.8 | -159.1 | 911.0 | 28.0 | -35.8 | |
NPM NPM% | -25.2 | -10.4 | -94.8 | -15.5 | 2.0 | -1.1 | 4.6 | 4.7 | 3.2 |
| -23.1 | -6.6 | -11.1 | -2.8 | 0.7 | -0.3 | 2.3 | 3.0 | 2.0 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 10 | 11 | 11 | 11 | 11 | 16 | 16 | 16 |
Reserves ReservesCr | 134 | 139 | 50 | 90 | 158 | 732 | 768 | 815 |
| 933 | 582 | 330 | 408 | 463 | 436 | 498 | 459 | |
| 41 | 84 | 110 | 39 | 49 | 34 | 42 | 47 | |
| 1,208 | 878 | 563 | 548 | 681 | 1,217 | 1,323 | 1,336 | |
| 828 | 557 | 362 | 385 | 506 | 1,015 | 959 | 954 | |
| 380 | 321 | 201 | 163 | 175 | 202 | 364 | 383 | |
| 1,208 | 878 | 563 | 548 | 681 | 1,217 | 1,323 | 1,336 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 10 | 11 | 11 | 11 | 11 | 16 | 16 | 16 |
Reserves ReservesCr | 134 | 139 | 50 | 90 | 158 | 732 | 768 | 815 |
| 933 | 582 | 330 | 408 | 463 | 436 | 498 | 459 | |
| 41 | 84 | 110 | 39 | 49 | 34 | 42 | 47 | |
| 1,208 | 878 | 563 | 548 | 681 | 1,217 | 1,323 | 1,336 | |
| 828 | 557 | 362 | 385 | 506 | 1,015 | 959 | 954 | |
| 380 | 321 | 201 | 163 | 175 | 202 | 364 | 383 | |
| 1,208 | 878 | 563 | 548 | 681 | 1,217 | 1,323 | 1,336 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| -409 | -43 | 104 | -83 | -153 | -142 | -89 | 76 | |
| -64 | 13 | -21 | -8 | -17 | -234 | 94 | -45 | |
| 358 | 32 | 6 | 20 | 138 | 466 | -102 | -54 | |
Net Cash Flow Net Cash FlowCr | -115 | 1 | 89 | -72 | -31 | 90 | -97 | -23 |
Free Cash Flow Free Cash FlowCr | -411 | -42 | 105 | -84 | -154 | -144 | -94 | 72 |
CFO To PAT CFO To PAT% | 192.7 | 61.1 | -87.6 | 270.9 | -2,005.5 | 3,158.5 | -242.4 | 162.5 |
CFO To EBITDA CFO To EBITDA% | 258.7 | -91.4 | -464.2 | 939.1 | -417.5 | -968.4 | -199.6 | 94.7 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| -409 | -43 | 104 | -83 | -153 | -142 | -89 | 76 | |
| -64 | 13 | -21 | -8 | -17 | -234 | 94 | -45 | |
| 358 | 32 | 6 | 20 | 138 | 466 | -102 | -54 | |
Net Cash Flow Net Cash FlowCr | -115 | 1 | 89 | -72 | -31 | 90 | -97 | -23 |
Free Cash Flow Free Cash FlowCr | -411 | -42 | 105 | -84 | -154 | -144 | -94 | 72 |
CFO To PAT CFO To PAT% | 192.7 | 61.1 | -87.6 | 270.9 | -2,005.5 | 3,158.5 | -242.4 | 162.5 |
CFO To EBITDA CFO To EBITDA% | 258.7 | -91.4 | -464.2 | 939.1 | -417.5 | -968.4 | -199.6 | 94.7 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 2,247 | 1,341 | 1,420 | 1,718 | |||||
Price To Earnings Price To Earnings | 36.7 | 30.4 | 55.3 | ||||||
Price To Sales Price To Sales | 5.3 | 1.7 | 1.4 | 1.8 | |||||
Price To Book Price To Book | 3.0 | 1.7 | 1.7 | 2.1 | |||||
EV To EBITDA EV To EBITDA | 131.2 | 29.7 | 17.8 | 23.8 | |||||
GPM GPM% | 58.0 | 62.5 | 95.8 | 90.6 | 81.9 | 78.4 | 48.2 | 47.1 | 47.1 |
OPM OPM% | -18.7 | 6.9 | -17.9 | -4.5 | 9.6 | 3.5 | 5.6 | 8.0 | 7.1 |
NPM NPM% | -25.2 | -10.4 | -94.8 | -15.5 | 2.0 | -1.1 | 4.6 | 4.7 | 3.2 |
ROCE ROCE% | -73.3 | -15.9 | -83.2 | -11.8 | 10.2 | 2.5 | 5.3 | 6.6 | 6.6 |
ROE ROE% | -147.4 | -46.6 | -194.6 | -30.5 | 4.5 | -0.6 | 4.7 | 5.6 | 5.6 |
ROA ROA% | -17.6 | -8.0 | -21.1 | -5.6 | 1.1 | -0.4 | 2.8 | 3.5 | 3.5 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 2,247 | 1,341 | 1,420 | 1,718 | |||||
Price To Earnings Price To Earnings | 36.7 | 30.4 | 55.3 | ||||||
Price To Sales Price To Sales | 5.3 | 1.7 | 1.4 | 1.8 | |||||
Price To Book Price To Book | 3.0 | 1.7 | 1.7 | 2.1 | |||||
EV To EBITDA EV To EBITDA | 131.2 | 29.7 | 17.8 | 23.8 | |||||
GPM GPM% | 58.0 | 62.5 | 95.8 | 90.6 | 81.9 | 78.4 | 48.2 | 47.1 | 47.1 |
OPM OPM% | -18.7 | 6.9 | -17.9 | -4.5 | 9.6 | 3.5 | 5.6 | 8.0 | 7.1 |
NPM NPM% | -25.2 | -10.4 | -94.8 | -15.5 | 2.0 | -1.1 | 4.6 | 4.7 | 3.2 |
ROCE ROCE% | -73.3 | -15.9 | -83.2 | -11.8 | 10.2 | 2.5 | 5.3 | 6.6 | 6.6 |
ROE ROE% | -147.4 | -46.6 | -194.6 | -30.5 | 4.5 | -0.6 | 4.7 | 5.6 | 5.6 |
ROA ROA% | -17.6 | -8.0 | -21.1 | -5.6 | 1.1 | -0.4 | 2.8 | 3.5 | 3.5 |
Documents — Yatra Online Ltd
Concall Transcript Summaries — Yatra Online Ltd