Yaari Digital Integrated Services Ltd

Yaari Digital Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Yaari Digital Integrated Services Ltd

₹ 15.2 0.00%
24 Apr 10:12 a.m.
yaari.com BSE: 533520 NSE: YAARI
About

Incorporated in 2007, Yaari Digital Integrated Services Ltd is in the businesses of digital platform and providing e-commerce services[1]

Key Points

Business Application:[1]
Company launched a social commerce marketplace Yaari, which enables small businesses and individual resellers to start their business online via social channels such as WhatsApp, Facebook, Instagram etc. It is a social commerce marketplace for a bouquet of curated consumer products including Fashion, Beauty and Personal care and electronics. Yaari is looking to aggregate marketplace model to other online commerce verticals

Website BSE NSE - BE
  • Market Cap ₹ 152 Cr.
  • Current Price ₹ 15.2
  • High / Low ₹ 20.4 / 8.74
  • Stock P/E
  • Book Value ₹ -27.5
  • Dividend Yield 0.00 %
  • ROCE %
  • ROE %
  • Face Value ₹ 2.00
Edit ratios

Pros

Cons

  • Company has low interest coverage ratio.
  • Promoter holding is low: 27.5%
  • Company's cost of borrowing seems high
  • Promoter holding has decreased over last 3 years: -15.8%

* 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

Sector: E-Commerce/App based Aggregator Industry: Miscellaneous

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

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
1 0 -0 0 0 0 0 -0 0 0 0 0 0
32 4 1 3 4 1 1 2 1 0 0 0 7
Operating Profit -31 -4 -1 -3 -4 -1 -1 -2 -1 -0 -0 -0 -7
OPM % -3,817% -3,021% -408%
4 158 34 14 0 0 0 3 0 0 0 0 0
Interest 12 2 0 19 66 4 4 5 6 5 5 5 45
Depreciation 1 0 0 0 0 0 0 0 0 0 0 0 0
Profit before tax -39 151 32 -8 -70 -6 -6 -4 -7 -5 -6 -6 -52
Tax % 36% 0% -1% -6% 0% 0% 0% 0% 0% 0% 0% 0% 0%
-53 151 32 -7 -71 -6 -6 -4 -7 -5 -6 -6 -52
EPS in Rs -5.95 16.86 3.21 -0.74 -7.05 -0.55 -0.57 -0.37 -0.67 -0.53 -0.56 -0.55 -5.16
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
276 207 310 223 233 171 225 168 1 0 0 0
218 163 225 193 182 173 281 163 95 11 5 8
Operating Profit 58 45 85 31 51 -2 -56 5 -93 -11 -5 -8
OPM % 21% 22% 27% 14% 22% -1% -25% 3% -7,349% -10,309% -22,850%
2 0 2 20 32 179 -49 74 20 185 3 1
Interest 2 13 45 36 43 42 130 125 57 87 19 60
Depreciation 10 17 36 27 28 26 32 29 2 1 0 0
Profit before tax 47 15 6 -13 12 108 -267 -75 -132 85 -22 -68
Tax % 9% -21% -18% 1% 37% 28% 10% 17% 11% -12% 0% 0%
43 18 7 -13 8 78 -293 -88 -146 95 -22 -68
EPS in Rs 8.48 3.50 1.40 -4.15 0.63 8.21 -33.09 -10.58 -16.32 9.45 -2.15 -6.79
Dividend Payout % 0% 0% 0% 0% 159% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: %
5 Years: %
3 Years: %
TTM: -100%
Compounded Profit Growth
10 Years: %
5 Years: 9%
3 Years: 15%
TTM: -221%
Stock Price CAGR
10 Years: 3%
5 Years: -19%
3 Years: -31%
1 Year: 26%
Return on Equity
10 Years: %
5 Years: %
3 Years: %
Last Year: %

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

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 10 10 10 10 11 18 18 18 20 20 20 20
Reserves 856 870 877 310 472 1,415 290 394 -314 -243 -254 -296
31 293 447 697 671 342 1,141 332 502 214 244 263
79 62 727 138 72 196 235 881 85 46 36 37
Total Liabilities 976 1,235 2,060 1,155 1,226 1,971 1,684 1,625 294 38 46 24
469 690 937 604 502 420 355 235 6 1 0 0
CWIP 0 6 0 0 0 0 0 1 0 0 0 0
Investments 0 0 0 0 222 874 541 589 48 22 31 3
507 539 1,124 551 502 677 788 801 239 15 14 21
Total Assets 976 1,235 2,060 1,155 1,226 1,971 1,684 1,625 294 38 46 24

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
48 21 168 -529 -76 -175 -218 841 -487 -11 -12 5
-58 -45 -271 571 -19 -549 -499 179 328 223 0 54
11 19 107 -30 97 709 717 -1,004 157 -212 12 -41
Net Cash Flow 0 -5 4 13 2 -14 -0 16 -2 -1 -0 19

Ratios

Consolidated Figures in Rs. Crores / View Standalone

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 85 134 68 77 158 185 131 180 167 1,560 0
Inventory Days 440 229 450 244
Days Payable 347 360 490 239
Cash Conversion Cycle 178 4 68 77 118 190 131 180 167 1,560 0
Working Capital Days 541 682 482 660 165 726 238 -216 -15,548 -105,916 -399,310
ROCE % 6% 3% 4% 2% 3% 1% 1% 2% -14% 174% -338%

Shareholding Pattern

Numbers in percentages

1 Recently
Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
43.25% 38.46% 27.46% 27.46% 27.46% 27.46% 27.46% 27.46% 27.46% 27.46% 27.46% 27.46%
12.56% 12.76% 12.13% 11.72% 11.66% 10.47% 9.15% 9.06% 8.47% 0.00% 0.01% 0.50%
42.23% 47.02% 58.67% 59.07% 59.13% 60.32% 61.64% 61.75% 62.33% 70.81% 70.78% 70.29%
1.96% 1.75% 1.75% 1.75% 1.75% 1.75% 1.75% 1.75% 1.75% 1.75% 1.75% 1.75%
No. of Shareholders 51,35965,90969,49568,23467,90067,17166,64966,49365,36964,67863,44761,705

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports