Valuation Yatra Online Limited

Equities

Delayed NSE India S.E. Other stock markets 08:13:51 09/03/2026 GMT			5-day change	1st Jan Change
106.75 ^INR	-1.99%		+0.54%	-38.33%

02-13	JM Financial Downgrades Yatra Online to Add from Buy, Price Target is INR180	MT
02-12	Yatra Online Limited, Q3 2026 Earnings Call, Feb 12, 2026

Data adjusted to current consolidation scope

Fiscal Period: March	2024	2025	2026	2027	2028
Capitalization ¹	22,447	13,413	17,091	-	-
Change	-	-40.24%	27.42%	-	-
Enterprise Value (EV) ¹	18,704	13,407	16,285	15,645	14,823
Change	-	-28.32%	21.47%	-3.93%	-5.25%
P/E ratio	-433x	36.7x	27.4x	18.8x	15.1x
PBR	3x	1.71x	2.04x	1.85x	1.65x
PEG	3x	-0x	0.4x	0.4x	0.6x
Capitalization / Revenue	5.32x	1.69x	1.55x	1.34x	1.15x
EV / Revenue	4.43x	1.69x	1.48x	1.22x	1x
EV / EBITDA	127x	30.2x	17.1x	13.3x	10.2x
EV / EBIT	-376x	99.1x	30.2x	20.5x	14.9x
EV / FCF	-12.9x	-11.4x	56.7x	34.5x	35.3x
FCF Yield	-7.72%	-8.81%	1.76%	2.9%	2.84%
Dividend per Share ²	-	-	-	-	-
Rate of return	-	-	-	-	-
EPS ²	-0.33	2.33	3.98	5.78	7.22
Distribution rate	-	-	-	-	-
Net sales ¹	4,223	7,914	11,024	12,786	14,800
EBITDA ¹	147.1	444.2	951.2	1,177	1,452
EBIT ¹	-49.7	135.3	539.5	762.8	997.5
Net income ¹	-45.05	365.7	615.8	904.2	1,159
Net Debt ¹	-3,743	-5.89	-806	-1,446	-2,268
Reference price ²	143.05	85.48	108.92	108.92	108.92
Nbr of stocks (in thousands)	156,916	156,916	156,916	-	-
Announcement Date	30/05/24	29/05/25	-	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
YATRA ONLINE LIMITED	27.37x	1.48x	17.12x	-	186M
BOOKING HOLDINGS INC.	17.51x	4.75x	12.64x	0.95%	144B
TRIP.COM GROUP LIMITED	8.1x	3.1x	10.15x	0.52%	35.29B
EXPEDIA GROUP, INC.	15.36x	1.89x	7.56x	0.77%	30.59B
TONGCHENG TRAVEL HOLDINGS LIMITED	13.92x	1.67x	6.73x	1.43%	5.82B
MAKEMYTRIP LIMITED	158.97x	4.86x	28.99x	-.--%	4.94B
FLIGHT CENTRE TRAVEL GROUP LIMITED	12.74x	0.73x	4.23x	3.89%	1.79B
SEERA HOLDING GROUP	44.15x	1.45x	7.99x	0.28%	1.6B
TBO TEK LIMITED	48.47x	4.43x	29.6x	-.--%	1.37B
Average	38.51x	2.71x	13.89x	0.98%	25.08B
Weighted average by Cap.	19.10x	3.96x	11.77x	0.86%