Yogi Ltd

₹ 159 -1.64%

01 Jul - close price

About

Established in 1994 under the name of (PIL), Yogi Ltd. is a leading Real Estate developer. ^[1] The company changed its nature of business in FY23 and consequently changed its name.

Key Points

Business Overview:^[1]
a) The company is involved in real estate, contracting, building, town planning, infrastructure development, estate development, and engineering.

Website BSE

Market Cap ₹ 688 Cr.
Current Price ₹ 159
High / Low ₹ 180 / 43.6
Stock P/E 471
Book Value ₹ 27.5
Dividend Yield 0.00 %
ROCE 1.91 %
ROE 1.73 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Cons

Stock is trading at 5.80 times its book value
Company has a low return on equity of 0.60% over last 3 years.
Company might be capitalizing the interest cost
Earnings include an other income of Rs.1.95 Cr.
Company has high debtors of 430 days.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Financial Services Financial Services Finance Non Banking Financial Company (NBFC)

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
	0.02	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	111.07
	0.08	0.24	0.10	0.15	0.09	0.27	0.16	0.16	0.23	0.21	0.16	0.42	110.19
Operating Profit	-0.06	-0.24	-0.10	-0.15	-0.09	-0.27	-0.16	-0.16	-0.23	-0.21	-0.16	-0.42	0.88
OPM %	-300.00%												0.79%
	0.01	0.01	0.01	0.00	0.15	0.00	0.00	0.06	0.23	0.06	0.07	0.26	1.56
Interest	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Depreciation	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.01	0.01	0.01	0.01
Profit before tax	-0.05	-0.23	-0.09	-0.15	0.06	-0.27	-0.16	-0.10	0.00	-0.16	-0.10	-0.17	2.43
Tax %	0.00%	0.00%	0.00%	0.00%	-166.67%	0.00%	0.00%	0.00%		0.00%	0.00%	0.00%	22.63%
	-0.05	-0.23	-0.09	-0.15	0.16	-0.27	-0.16	-0.10	0.14	-0.16	-0.10	-0.17	1.88
EPS in Rs	-0.15	-0.69	-0.22	-0.36	0.19	-0.20	-0.10	-0.06	0.06	-0.07	-0.03	-0.06	0.46
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	0	0	1	0	1	1	0	0	1	-0	0	111
	0	0	1	0	1	0	0	0	1	1	1	111
Operating Profit	-0	0	0	0	0	0	-0	0	0	-1	-1	0
OPM %	-100%	0%	19%	18%	8%	12%	-130%	46%	12%			0%
	0	0	0	0	0	0	0	0	0	0	0	2
Interest	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation	0	0	0	0	0	0	0	0	0	0	0	0
Profit before tax	-0	0	0	0	0	0	-0	0	0	-0	-1	2
Tax %	0%		21%	17%	20%	-117%	-50%	0%	100%	-25%	-27%	27%
	-0	0	0	0	0	0	-0	0	0	-0	-0	1
EPS in Rs	-0.60	0.00	0.50	0.17	0.13	0.39	-0.39	0.18	0.00	-0.36	-0.17	0.36
Dividend Payout %	0%		0%	0%	0%	0%	0%	0%		0%	0%	0%

Compounded Sales Growth
10 Years:	79%
5 Years:	254%
3 Years:	357%
TTM:	%

Compounded Profit Growth
10 Years:	%
5 Years:	68%
3 Years:	%
TTM:	484%

Stock Price CAGR
10 Years:	40%
5 Years:	101%
3 Years:	91%
1 Year:	217%

Return on Equity
10 Years:	1%
5 Years:	1%
3 Years:	1%
Last Year:	2%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Equity Capital	3	3	3	3	3	3	3	3	3	8	22	41
Reserves	-2	-2	-2	-2	-2	-1	-1	-1	-1	9	34	72
	0	0	0	0	0	0	0	0	0	17	18	24
	0	0	0	0	0	0	0	0	0	1	1	352
Total Liabilities	1	1	1	1	1	2	2	2	2	35	74	489
	0	0	0	0	0	0	0	0	0	0	0	0
CWIP	0	0	0	0	0	0	0	0	0	0	0	0
Investments	0	0	0	0	0	0	0	0	0	0	2	5
	1	1	1	1	1	2	2	2	2	35	72	483
Total Assets	1	1	1	1	1	2	2	2	2	35	74	489

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2018	Mar 2019	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	0	-0	1	-31	-29	-72
	-0	0	-0	-0	-1	1
	0	1	0	30	31	72
Net Cash Flow	0	1	1	-2	0	-0

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days	0	0	0	0	0	0	0	56	0	0		430
Inventory Days	261	304	342	1,294	639	1,147	782		0	-1,141,720		937
Days Payable	0	0	0	0	0	0	0					1,043
Cash Conversion Cycle	261	304	342	1,294	639	1,147	782	56	0	-1,141,720		324
Working Capital Days	1,663	935	347	1,073	577	821	1,551	2,330	9	1,120,550		415
ROCE %	-19%	0%	20%	6%	5%	4%	-12%	3%	6%	-2%	-1%	2%

Shareholding Pattern

Numbers in percentages

1 Recently

	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
	58.36%	47.13%	47.13%	60.47%	60.19%	49.66%	49.66%	54.36%	54.36%	59.02%	59.02%	59.00%
	41.64%	52.87%	52.86%	39.53%	39.81%	50.35%	50.34%	45.63%	45.63%	40.99%	40.98%	41.01%
No. of Shareholders	2,044	2,015	2,016	1,994	1,994	2,104	2,169	2,173	2,173	2,336	2,462	2,843

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	53.27%	53.66%	53.77%	58.36%	58.36%	58.36%	58.36%	60.47%	54.36%	59.00%
	46.73%	46.34%	46.23%	41.64%	41.64%	41.64%	41.64%	39.53%	45.63%	41.01%
No. of Shareholders	2,009	2,011	2,005	2,026	2,054	2,054	2,059	1,994	2,173	2,843

Documents

Announcements

All

Yogi Ltd

Yogi Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports