Valuation Yatra Online Limited

Equities

Market Closed - NSE India S.E. Other stock markets 12:05:04 17/04/2026 BST			5-day change	1st Jan Change
123.38 ^INR	-0.23%		+20.18%	-28.91%

04-13	JM Financial Upgrades Yatra Online to Buy from Add; Price Target is INR180	MT
04-11	International Travel House Limited Appoints Praveen Sansanwal as Head - Sales (Senior Management), Effective April 16, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2024	2025	2026	2027	2028
Capitalization ¹	22,447	13,413	19,360	-	-
Change	-	-40.24%	44.34%	-	-
Enterprise Value (EV) ¹	18,704	13,407	18,554	17,914	17,092
Change	-	-28.32%	38.39%	-3.45%	-4.59%
P/E ratio	-433x	36.7x	31.3x	20.7x	16.8x
PBR	3x	1.71x	2.31x	2.08x	1.85x
PEG	3x	-0x	0.5x	0.4x	0.7x
Capitalization / Revenue	5.32x	1.69x	1.77x	1.52x	1.32x
EV / Revenue	4.43x	1.69x	1.69x	1.41x	1.16x
EV / EBITDA	127x	30.2x	19.6x	15.4x	12x
EV / EBIT	-376x	99.1x	34.8x	23.9x	17.7x
EV / FCF	-12.9x	-11.4x	64.6x	39.5x	40.6x
FCF Yield	-7.72%	-8.81%	1.55%	2.53%	2.46%
Dividend per Share ²	-	-	-	-	-
Rate of return	-	-	-	-	-
EPS ²	-0.33	2.33	3.94	5.95	7.35
Distribution rate	-	-	-	-	-
Net sales ¹	4,223	7,914	10,960	12,712	14,688
EBITDA ¹	147.1	444.2	946.4	1,164	1,427
EBIT ¹	-49.7	135.3	533.8	750.3	968.3
Net income ¹	-45.05	365.7	611.6	933.5	1,187
Net Debt ¹	-3,743	-5.89	-806	-1,446	-2,268
Reference price ²	143.05	85.48	123.38	123.38	123.38
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	31.31x	1.69x	19.61x	-	209M
BOOKING HOLDINGS INC.	18.42x	5.01x	13.34x	0.88%	152B
TRIP.COM GROUP LIMITED	8.19x	3.14x	10.28x	0.59%	36.07B
EXPEDIA GROUP, INC.	16.37x	1.96x	7.85x	0.71%	32.57B
TONGCHENG TRAVEL HOLDINGS LIMITED	13.17x	1.56x	6.26x	1.52%	5.58B
MAKEMYTRIP LIMITED	132.38x	4.82x	28.42x	-.--%	4.84B
FLIGHT CENTRE TRAVEL GROUP LIMITED	12.13x	0.68x	3.96x	4.05%	1.75B
SEERA HOLDING GROUP	26.98x	1.63x	8.66x	2.16%	1.65B
TBO TEK LIMITED	55.99x	4.94x	34x	-.--%	1.49B
TRIPADVISOR, INC.	17.43x	0.67x	3.95x	-.--%	1.31B
Average	33.24x	2.61x	13.63x	1.1%	23.75B
Weighted average by Cap.	19.04x	4.14x	12.24x	0.83%