Travel Services · Founded 2005 · www.yatra.com · BSE 543992 · NSE YATRA · ISIN INE0JR601024
No Notes Added Yet
Business
Yatra Online Ltd. is one of India's leading online travel agencies (OTAs), offering a comprehensive suite of travel-related services. Its core business model involves facilitating travel bookings for both leisure and corporate customers. Yatra operates through its website and mobile apps, providing services such as air ticketing, hotel bookings, holiday packages, bus and train tickets, and ancillary services like travel insurance. The company generates revenue primarily through commissions from airline and hotel bookings, service fees charged to customers, and management fees from its corporate travel clients.
Revenue Mix
Yatra's business is broadly categorized into:
Air Ticketing: This segment includes domestic and international flight bookings and typically forms a significant portion of the gross bookings, though often with lower take rates.
Hotels & Packages: This segment comprises bookings for hotels, resorts, and customized holiday packages, generally offering higher take rates compared to air ticketing.
Corporate Travel: Yatra is a dominant player in the Indian corporate travel management space, providing end-to-end travel solutions for businesses, including itinerary management, expense management, and policy compliance. This segment is known for its sticky client relationships.
While specific proportions can fluctuate, air ticketing and corporate travel historically contribute substantially to Yatra's revenue.
Industry
The Indian travel services industry is dynamic, highly competitive, and increasingly digitalized. Yatra operates in the online travel agency (OTA) segment, competing with major players like MakeMyTrip (which includes Goibibo), EaseMyTrip, Cleartrip (now part of Flipkart/Walmart), and also directly with airlines and hotel chains. Yatra is positioned as one of the top three OTAs in India, notably holding a strong leadership position in the corporate travel segment. In the leisure consumer segment, it competes robustly but faces intense pressure from MakeMyTrip's dominant market share and marketing spend.
MOAT
Brand Recognition & Trust: Yatra is an established and recognizable brand in the Indian travel market, having built trust over years of operation.
Scale & Network: As one of the largest OTAs, Yatra benefits from economies of scale in technology, marketing, and supplier relationships (airlines, hotels). Its extensive network of corporate clients provides a stable revenue stream.
Corporate Travel Focus: Yatra's strong presence and specialized solutions in the B2B corporate travel segment provide a significant competitive moat. Corporate clients typically have higher switching costs due to integrated systems, dedicated account management, and negotiated rates.
Proprietary Technology: Continuous investment in its technology platform for booking, customer service, and corporate travel management tools helps in efficiency and service delivery.
Growth Drivers
Growing Indian Travel Market: India's rising disposable incomes, expanding middle class, and increasing aspirations for travel (domestic and international) are fundamental drivers.
Digitalization & Online Penetration: A continued shift from offline to online booking channels, especially in Tier 2/3 cities, will expand the addressable market for OTAs.
Corporate Travel Recovery & Expansion: Post-pandemic recovery in business travel and Yatra's strong foothold in this segment positions it for sustained growth.
Expansion into Higher-Margin Segments: Increased focus on hotels, holiday packages, and ancillary services can improve overall profitability and revenue per transaction.
Infrastructure Development: Improved connectivity and development of new airports/routes will further stimulate travel demand.
Risks
Intense Competition & Price Wars: The Indian OTA market is highly competitive, leading to pricing pressures, discounting, and potentially lower take rates, impacting profitability.
Economic Downturn: Discretionary travel spending is sensitive to economic conditions. A slowdown could lead to reduced demand.
Airline/Hotel Commission Volatility: Changes in commission structures by airlines and hotels can directly impact Yatra's revenue and margins.
Technological Disruption & Cybersecurity: Rapid technological advancements necessitate continuous investment, and cyberattacks could damage reputation and operations.
Regulatory Changes: Evolving regulations in the travel and e-commerce sectors could impose new costs or operational constraints.
Global Events: Geopolitical events, pandemics, or natural disasters can severely disrupt the travel industry, as seen during COVID-19.
Dependence on Key Suppliers: Over-reliance on a few large airlines or hotel chains could create negotiation leverage for suppliers.
Management & Ownership
Yatra Online Ltd. was co-founded by Dhruv Shringi (CEO), Manish Amin (Co-Founder & CIO), and Sabina Chopra (Co-Founder & COO), all of whom have extensive experience in the travel and technology sectors. They continue to lead the company, providing strategic direction and operational oversight. The company is publicly listed, and while the founders hold significant stakes, institutional investors, both domestic and foreign, also constitute a substantial portion of the ownership.
Outlook
Yatra is well-positioned to capitalize on India's long-term travel growth story, driven by increasing internet penetration and rising consumer affluence. Its strong leadership in the corporate travel segment provides a stable and defensible revenue base. The ongoing recovery in travel demand, particularly domestic leisure and business travel, is favorable. However, the company operates in a fiercely competitive environment dominated by well-funded players, which can exert continuous pressure on pricing and market share. Successfully expanding its higher-margin hotel and package segments while maintaining its corporate travel dominance will be crucial for improving profitability and sustaining growth amidst the challenging competitive landscape.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 108 | 101 | 236 | 235 | 219 | 210 | 351 | 257 | 189 | 188 |
| Other Income | 11 | 8 | 8 | 6 | 10 | 6 | 5 | 5 | 10 | 4 |
| Total Income | 119 | 109 | 244 | 241 | 229 | 215 | 356 | 262 | 199 | 192 |
| Total Expenditure | 104 | 96 | 227 | 222 | 202 | 187 | 327 | 234 | 178 | 175 |
| Operating Profit | 15 | 13 | 17 | 20 | 27 | 29 | 29 | 27 | 21 | 17 |
| Interest | 4 | 2 | 2 | 2 | 3 | 2 | 2 | 4 | 4 | 5 |
| Depreciation | 5 | 6 | 7 | 7 | 10 | 9 | 10 | 11 | 11 | 11 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4 | 0 | 0 |
| Profit Before Tax | 5 | 4 | 7 | 10 | 13 | 17 | 17 | 9 | 6 | 1 |
| Provision for Tax | -0 | 0 | 0 | 0 | -2 | 1 | 3 | 1 | -3 | 0 |
| Profit After Tax | 6 | 4 | 7 | 10 | 15 | 16 | 14 | 8 | 8 | 0 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 6 | 4 | 7 | 10 | 15 | 16 | 14 | 8 | 8 | 0 |
| Adjusted Earnings Per Share | 0.4 | 0.3 | 0.5 | 0.6 | 1 | 1 | 0.9 | 0.5 | 0.5 | 0 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 734 | 812 | 1081 | 845 | 673 | 125 | 198 | 380 | 422 | 791 | 1007 | 985 |
| Other Income | 13 | 18 | 18 | 30 | 60 | 18 | 21 | 17 | 30 | 32 | 30 | 24 |
| Total Income | 747 | 830 | 1099 | 875 | 733 | 144 | 219 | 397 | 453 | 823 | 1037 | 1009 |
| Total Expenditure | 839 | 971 | 1412 | 1014 | 666 | 148 | 207 | 344 | 412 | 747 | 930 | 914 |
| Operating Profit | -92 | -141 | -313 | -139 | 68 | -4 | 12 | 54 | 41 | 76 | 106 | 94 |
| Interest | 5 | 11 | 11 | 13 | 18 | 10 | 10 | 23 | 22 | 10 | 13 | 15 |
| Depreciation | 18 | 23 | 38 | 53 | 62 | 52 | 28 | 18 | 20 | 31 | 41 | 43 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | -52 | -45 | -7 | -0 | 0 | 0 | -4 | -4 |
| Profit Before Tax | -115 | -174 | -363 | -207 | -66 | -112 | -29 | 12 | -1 | 35 | 49 | 33 |
| Provision for Tax | -4 | 4 | 7 | 5 | 4 | 7 | 2 | 5 | 3 | -1 | 2 | 1 |
| Profit After Tax | -111 | -178 | -370 | -212 | -70 | -119 | -31 | 8 | -5 | 37 | 47 | 30 |
| Adjustments | 0 | 0 | 0 | 0 | 2 | 0 | -0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | -111 | -178 | -370 | -212 | -67 | -119 | -31 | 8 | -5 | 37 | 47 | 30 |
| Adjusted Earnings Per Share | -15.7 | -21 | -43.1 | -20.8 | -6.3 | -10.7 | -2.8 | 0.7 | -0.3 | 2.3 | 3 | 1.9 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 27% | 38% | 52% | 3% |
| Operating Profit CAGR | 39% | 25% | 0% | 0% |
| PAT CAGR | 27% | 80% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -31% | -10% | NA% | NA% |
| ROE Average | 6% | 3% | -2% | -56% |
| ROCE Average | 7% | 5% | 4% | -38% |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 106 | 394 | 62 | 237 | 212 | 123 | 101 | 170 | 747 | 784 | 830 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 2 | 2 | 19 | 2 | 1 | 0 | 0 | 24 | 11 | 2 | 1 |
| Other Non-Current Liabilities | 91 | 48 | 64 | 12 | 73 | 108 | 37 | 25 | 21 | 37 | 43 |
| Total Current Liabilities | 339 | 431 | 946 | 932 | 582 | 330 | 408 | 462 | 436 | 498 | 459 |
| Total Liabilities | 537 | 876 | 1092 | 1183 | 868 | 561 | 547 | 680 | 1216 | 1321 | 1333 |
| Fixed Assets | 163 | 187 | 268 | 268 | 236 | 146 | 112 | 115 | 123 | 273 | 278 |
| Other Non-Current Assets | 53 | 61 | 62 | 87 | 76 | 53 | 50 | 60 | 78 | 89 | 102 |
| Total Current Assets | 321 | 628 | 761 | 828 | 557 | 362 | 385 | 506 | 1015 | 959 | 954 |
| Total Assets | 537 | 876 | 1092 | 1183 | 868 | 561 | 547 | 680 | 1216 | 1321 | 1333 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 21 | 31 | 60 | 171 | 56 | 58 | 147 | 76 | 47 | 140 | 49 |
| Cash Flow from Operating Activities | -49 | -136 | -80 | -406 | -43 | 104 | -83 | -153 | -142 | -89 | 76 |
| Cash Flow from Investing Activities | -47 | -238 | 120 | -64 | 13 | -21 | -8 | -17 | -234 | 94 | -45 |
| Cash Flow from Financing Activities | 107 | 404 | 70 | 355 | 32 | 6 | 20 | 138 | 466 | -102 | -54 |
| Net Cash Inflow / Outflow | 11 | 29 | 110 | -115 | 1 | 89 | -72 | -31 | 90 | -97 | -23 |
| Closing Cash & Cash Equivalent | 31 | 60 | 171 | 56 | 58 | 147 | 76 | 47 | 140 | 49 | 28 |
| # | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | -15.69 | -21.01 | -43.09 | -20.75 | -6.35 | -10.7 | -2.75 | 0.67 | -0.29 | 2.33 | 2.98 |
| CEPS(Rs) | -13.13 | -18.34 | -38.69 | -15.56 | -0.71 | -6 | -0.24 | 2.26 | 0.97 | 4.3 | 5.61 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 14.51 | 46.6 | 7.27 | 20.52 | 20 | 11.14 | 9.02 | 14.81 | 47.64 | 49.95 | 52.91 |
| Core EBITDA Margin(%) | -14.26 | -19.59 | -30.63 | -20.06 | 1.15 | -17.87 | -4.48 | 9.64 | 2.45 | 5.61 | 7.56 |
| EBIT Margin(%) | -14.96 | -20.1 | -32.56 | -22.92 | -7.1 | -81.3 | -9.76 | 9.36 | 4.97 | 5.73 | 6.08 |
| Pre Tax Margin(%) | -15.7 | -21.44 | -33.57 | -24.5 | -9.79 | -89.46 | -14.78 | 3.2 | -0.31 | 4.44 | 4.83 |
| PAT Margin (%) | -15.16 | -21.89 | -34.22 | -25.13 | -10.37 | -94.75 | -15.54 | 2.01 | -1.07 | 4.62 | 4.65 |
| Cash Profit Margin (%) | -12.69 | -19.11 | -30.72 | -18.84 | -1.13 | -53.06 | -1.36 | 6.82 | 3.59 | 8.52 | 8.74 |
| ROA(%) | -22.03 | -25.16 | -37.61 | -18.66 | -6.81 | -16.63 | -5.56 | 1.24 | -0.48 | 2.88 | 3.53 |
| ROE(%) | -113.81 | -71.5 | -162.01 | -155.87 | -33.08 | -70.77 | -27.44 | 5.64 | -0.98 | 4.78 | 5.8 |
| ROCE(%) | -82.97 | -63.45 | -139.55 | -87.16 | -14.76 | -45.58 | -14.14 | 15.49 | 3.7 | 5.5 | 7.03 |
| Receivable days | 65.81 | 72.85 | 98.38 | 188.84 | 197.59 | 497.82 | 268.64 | 223.25 | 311.66 | 229.55 | 195.94 |
| Inventory Days | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Payable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -498.26 | 36.66 | 30.34 |
| Price/Book(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.01 | 1.71 | 1.71 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | -0.15 | -0.06 | -0.11 | -0.03 | -0.03 | -0.98 | -0.41 | 0.16 | 4.52 | 1.64 | 1.39 |
| EV/Core EBITDA(x) | 1.22 | 0.34 | 0.37 | 0.18 | -0.3 | 28.87 | -6.82 | 1.15 | 46.94 | 17.01 | 13.19 |
| Net Sales Growth(%) | 23.22 | 10.6 | 33.15 | -21.87 | -20.29 | -81.37 | 57.88 | 91.94 | 11.09 | 87.4 | 27.17 |
| EBIT Growth(%) | -31.59 | -48.59 | -115.69 | 45 | 75.3 | -113.23 | 81.05 | 284.17 | -41.05 | 116.2 | 34.9 |
| PAT Growth(%) | -25.14 | -59.75 | -108.14 | 42.62 | 67.09 | -70.16 | 74.1 | 124.78 | -159.11 | 910.95 | 27.99 |
| EPS Growth(%) | -13.98 | -33.9 | -105.11 | 51.84 | 69.42 | -68.59 | 74.25 | 124.19 | -143.13 | 910.96 | 27.99 |
| Debt/Equity(x) | 0.11 | 0.01 | 0.71 | 0.48 | 0.46 | 0.11 | 0.36 | 0.9 | 0.09 | 0.07 | 0.09 |
| Current Ratio(x) | 0.95 | 1.46 | 0.8 | 0.89 | 0.96 | 1.1 | 0.94 | 1.1 | 2.33 | 1.93 | 2.08 |
| Quick Ratio(x) | 0.95 | 1.46 | 0.8 | 0.89 | 0.96 | 1.1 | 0.94 | 1.1 | 2.33 | 1.93 | 2.08 |
| Interest Cover(x) | -20.33 | -14.97 | -32.33 | -14.52 | -2.65 | -9.96 | -1.94 | 1.52 | 0.94 | 4.43 | 4.88 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.04 | 0.05 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 64.46 | 64.46 | 64.46 | 64.46 | 64.46 | 64.46 | 64.46 | 64.46 | 62.66 | 62.66 |
| FII | 5.01 | 4.67 | 4.26 | 3.09 | 2.75 | 2.81 | 4.2 | 5.05 | 4.25 | 4.95 |
| DII | 23.54 | 22.51 | 21.62 | 20.82 | 19.7 | 18.75 | 13.27 | 11.13 | 11.85 | 11.29 |
| Public | 6.99 | 8.36 | 9.66 | 11.62 | 13.09 | 13.98 | 18.07 | 19.36 | 21.25 | 21.11 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 10.11 | 10.11 | 10.11 | 10.11 | 10.11 | 10.11 | 10.11 | 10.11 | 9.83 | 9.83 |
| FII | 0.79 | 0.73 | 0.67 | 0.49 | 0.43 | 0.44 | 0.66 | 0.79 | 0.67 | 0.78 |
| DII | 3.69 | 3.53 | 3.39 | 3.27 | 3.09 | 2.94 | 2.08 | 1.75 | 1.86 | 1.77 |
| Public | 1.1 | 1.31 | 1.52 | 1.82 | 2.05 | 2.19 | 2.83 | 3.04 | 3.33 | 3.31 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 15.69 | 15.69 | 15.69 | 15.69 | 15.69 | 15.69 | 15.69 | 15.69 | 15.69 | 15.69 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +27% | +38% | +52% | +3% |
| Operating Profit CAGR | +39% | +25% | — | — |
| PAT CAGR | +27% | +80% | — | — |
| Share Price CAGR | -31% | -10% | — | — |
| ROE Average | +6% | +3% | -2% | -56% |
| ROCE Average | +7% | +5% | +4% | -38% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 64.46 | 64.46 | 64.46 | 64.46 | 64.46 | 64.46 | 64.46 | 64.46 | 62.66 | 62.66 |
| FII | 5.01 | 4.67 | 4.26 | 3.09 | 2.75 | 2.81 | 4.2 | 5.05 | 4.25 | 4.95 |
| DII | 23.54 | 22.51 | 21.62 | 20.82 | 19.7 | 18.75 | 13.27 | 11.13 | 11.85 | 11.29 |
| Public | 6.99 | 8.36 | 9.66 | 11.62 | 13.09 | 13.98 | 18.07 | 19.36 | 21.25 | 21.11 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 10.11 | 10.11 | 10.11 | 10.11 | 10.11 | 10.11 | 10.11 | 10.11 | 9.83 | 9.83 |
| FII | 0.79 | 0.73 | 0.67 | 0.49 | 0.43 | 0.44 | 0.66 | 0.79 | 0.67 | 0.78 |
| DII | 3.69 | 3.53 | 3.39 | 3.27 | 3.09 | 2.94 | 2.08 | 1.75 | 1.86 | 1.77 |
| Public | 1.1 | 1.31 | 1.52 | 1.82 | 2.05 | 2.19 | 2.83 | 3.04 | 3.33 | 3.31 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 15.69 | 15.69 | 15.69 | 15.69 | 15.69 | 15.69 | 15.69 | 15.69 | 15.69 | 15.69 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.