Nifty
:
24008.00
Sensex
:
79454.47
-265.80 (-1.09%)
-880.34 (-1.10%)
Nifty
Sensex
:
:
24008.00
79454.47
-265.80 (-1.09%)
-880.34 (-1.10%)

Yogi Infra Projects Ltd.

Construction - Real Estate

Rating :
N/A

BSE: 522209 | NSE: Not Listed

NSE BSE
8.75
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  9.13
  •  9.13
  •  8.61
  •  9.14
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  637
  •  0.06
  •  15.57
  •  4.93

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 13.28
  • 18.34
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 58.29
  • N/A
  • 0.37

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 44.60%
  • 2.21%
  • 50.53%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 2.66%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.93
  • 1.22
  • 4.72

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 64.38
  • 166.84

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.44
  • -
  • 20.63

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.20
  • 0.24
  • 0.28

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 371.14
  • 500.23
  • 118.28

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
0.30
0.12
150.00%
0.23
0.14
64.29%
0.20
0.14
42.86%
145.75
0.00
0
Expenses
0.52
0.28
85.71%
0.43
0.37
16.22%
0.57
0.32
78.12%
143.67
0.28
51,210.71%
EBITDA
-0.22
-0.16
-
-0.21
-0.23
-
-0.37
-0.18
-
2.08
-0.28
-
EBIDTM
-71.43%
-129.17%
-89.96%
-159.86%
-186.80%
-132.61%
1.43%
0.00%
Other Income
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.28
0.32
-12.50%
Interest
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Depreciation
0.00
0.00
0
0.07
0.04
75.00%
0.00
0.00
0
0.06
0.02
200.00%
PBT
-0.22
-0.16
-
-0.28
-0.35
-
-0.37
-0.18
-
2.21
-0.13
-
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.61
0.00
0
PAT
-0.22
-0.16
-
-0.28
-0.35
-
-0.37
-0.18
-
1.60
-0.13
-
PATM
-73.42%
-129.17%
-121.40%
-246.48%
-189.85%
-132.61%
1.10%
0.00%
EPS
-0.13
-0.09
-
-0.17
-0.21
-
-0.22
-0.11
-
0.95
-0.08
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
146.48
145.75
0.00
0.00
0.00
0.00
0.00
2.36
1.09
0.00
0.00
Net Sales Growth
36,520.00%
0
0
0
0
0
-100%
116.51%
0
0
 
Cost Of Goods Sold
143.28
143.27
0.00
0.00
0.00
0.00
0.00
1.81
1.06
0.00
0.00
Gross Profit
3.20
2.47
0.00
0.00
0.00
0.00
0.00
0.54
0.03
0.00
0.00
GP Margin
2.19%
1.69%
0
0
0
0
0
22.88%
2.75%
0
0
Total Expenditure
145.19
144.63
1.22
0.82
0.71
0.80
0.97
3.20
1.82
0.75
0.52
Power & Fuel Cost
-
0.08
0.07
0.09
0.05
0.06
0.08
0.07
0.06
0.05
0.05
% Of Sales
-
0.05%
0
0
0
0
0
2.97%
5.50%
0
0
Employee Cost
-
0.38
0.33
0.27
0.25
0.35
0.33
0.26
0.23
0.28
0.22
% Of Sales
-
0.26%
0
0
0
0
0
11.02%
21.10%
0
0
Manufacturing Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0
0
0
0
0
0%
0%
0
0
General & Admin Exp.
-
0.90
0.82
0.46
0.41
0.38
0.56
1.05
0.09
0.10
0.09
% Of Sales
-
0.62%
0
0
0
0
0
44.49%
8.26%
0
0
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0
0
0
0
0
0%
0%
0
0
Miscellaneous Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.38
0.32
0.00
% Of Sales
-
0%
0
0
0
0
0
0%
34.86%
0
0
EBITDA
1.28
1.12
-1.22
-0.82
-0.71
-0.80
-0.97
-0.84
-0.73
-0.75
-0.52
EBITDA Margin
0.87%
0.77%
0
0
0
0
0
-35.59%
-66.97%
0
0
Other Income
0.28
0.69
0.94
0.99
0.72
0.83
1.13
1.57
1.34
1.86
1.13
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.27
Depreciation
0.13
0.06
0.02
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.04
PBT
1.34
1.75
-0.30
0.16
0.00
0.02
0.15
0.71
0.59
1.08
0.30
Tax
0.61
0.61
0.04
0.08
-0.01
0.00
0.00
0.22
0.13
0.29
0.20
Tax Rate
45.52%
36.53%
-8.89%
57.14%
3.33%
0.00%
0.00%
30.99%
23.64%
31.18%
133.33%
PAT
0.73
0.57
-0.46
0.03
-0.21
0.00
0.09
0.19
0.17
0.08
-0.05
PAT before Minority Interest
0.73
1.05
-0.49
0.07
-0.30
0.00
0.12
0.50
0.43
0.64
-0.05
Minority Interest
0.00
-0.48
0.03
-0.04
0.09
0.00
-0.03
-0.31
-0.26
-0.56
0.00
PAT Margin
0.50%
0.39%
0
0
0
0
0
8.05%
15.60%
0
0
PAT Growth
189.02%
-
-
-
-
-100.00%
-52.63%
11.76%
112.50%
-
 
EPS
0.43
0.34
-0.27
0.02
-0.13
0.00
0.05
0.11
0.10
0.05
-0.03

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
36.45
36.53
37.58
36.78
36.54
36.53
36.44
36.11
30.31
33.56
Share Capital
16.85
16.85
16.85
16.85
16.85
16.85
16.85
16.85
16.85
16.85
Total Reserves
19.60
19.68
20.73
19.94
19.69
19.69
19.60
19.27
13.46
16.72
Non-Current Liabilities
45.16
41.51
46.62
27.82
5.45
13.01
12.55
4.25
3.00
0.91
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
45.17
41.53
46.65
27.85
5.47
13.03
12.55
4.25
3.01
0.92
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
227.88
302.58
267.26
229.23
224.77
206.53
184.07
178.97
164.64
147.62
Trade Payables
8.84
9.37
9.36
6.66
7.34
8.42
1.46
2.34
6.41
7.47
Other Current Liabilities
218.44
293.18
257.82
222.57
217.43
198.10
182.39
176.50
153.08
129.70
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.79
10.23
Short Term Provisions
0.61
0.03
0.08
0.00
0.00
0.01
0.22
0.13
0.35
0.22
Total Liabilities
319.25
389.24
359.52
302.62
276.09
265.41
242.37
228.50
212.93
185.64
Net Block
2.27
2.13
2.11
2.11
2.13
2.14
2.15
2.15
2.13
2.14
Gross Block
2.61
2.42
2.38
2.42
2.42
2.41
2.41
2.39
2.35
2.35
Accumulated Depreciation
0.34
0.29
0.27
0.31
0.29
0.27
0.26
0.24
0.22
0.20
Non Current Assets
279.46
361.09
325.85
276.58
255.77
243.82
216.58
204.98
185.52
167.62
Capital Work in Progress
276.91
358.68
323.46
274.19
253.36
241.40
214.42
202.54
183.11
165.38
Non Current Investment
0.28
0.28
0.28
0.28
0.28
0.28
0.00
0.29
0.29
0.10
Long Term Loans & Adv.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
39.78
28.16
33.67
26.04
20.32
21.59
25.80
23.51
27.40
18.02
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.28
0.00
0.00
0.00
Inventories
9.03
1.05
1.05
1.05
1.05
1.05
1.05
2.87
3.92
0.00
Sundry Debtors
7.92
1.09
1.09
0.80
0.38
1.09
1.02
1.00
0.21
0.00
Cash & Bank
2.96
8.23
14.28
6.64
0.39
0.81
2.45
0.20
2.62
2.26
Other Current Assets
19.87
0.56
0.85
0.86
18.50
18.64
20.99
19.44
20.65
15.76
Short Term Loans & Adv.
18.70
17.22
16.39
16.69
17.63
17.09
18.74
17.71
18.69
13.92
Net Current Assets
-188.10
-274.43
-233.59
-203.19
-204.45
-184.94
-158.27
-155.45
-137.23
-129.60
Total Assets
319.24
389.25
359.52
302.62
276.09
265.41
242.38
228.49
212.92
185.64

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
-90.47
34.33
38.11
4.70
19.10
24.86
6.25
16.69
7.69
PBT
1.66
-0.45
0.15
-0.31
0.00
0.12
0.72
0.56
0.93
Adjustment
0.07
0.02
0.01
0.02
0.02
0.02
0.02
0.02
0.02
Changes in Working Capital
-91.59
34.79
38.04
5.00
19.09
24.73
5.73
16.33
6.93
Cash after chg. in Working capital
-89.87
34.36
38.19
4.70
19.10
24.86
6.47
16.91
7.88
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.61
-0.03
-0.08
0.00
0.00
0.00
-0.22
-0.22
-0.19
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
81.56
-35.26
-49.28
-20.83
-11.96
-26.98
-11.89
-19.91
-9.46
Net Fixed Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Net Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.44
Others
81.56
-35.26
-49.28
-20.83
-11.96
-26.98
-11.89
-19.47
Cash from Financing Activity
3.64
-5.12
18.80
22.38
-7.56
0.48
7.89
0.81
2.10
Net Cash Inflow / Outflow
-5.27
-6.04
7.63
6.25
-0.42
-1.64
2.25
-2.41
0.33
Opening Cash & Equivalents
8.23
14.28
6.64
0.39
0.81
2.45
0.20
2.62
2.29
Closing Cash & Equivalent
2.96
8.23
14.28
6.64
0.39
0.81
2.45
0.20
2.62

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
21.64
21.68
22.31
21.84
21.69
21.69
21.63
21.44
17.99
19.92
ROA
0.30%
-0.13%
0.02%
-0.10%
0.00%
0.05%
0.21%
0.19%
0.32%
-0.03%
ROE
2.88%
-1.32%
0.19%
-0.82%
0.00%
0.33%
1.38%
1.28%
2.02%
-0.15%
ROCE
2.08%
-0.55%
0.20%
-0.58%
0.00%
0.25%
1.61%
1.42%
2.25%
0.94%
Fixed Asset Turnover
58.00
0.00
0.00
0.00
0.00
0.00
0.98
0.46
0.00
0.00
Receivable days
11.28
0.00
0.00
0.00
0.00
0.00
156.75
203.76
0.00
0.00
Inventory Days
12.63
0.00
0.00
0.00
0.00
0.00
303.93
1141.95
0.00
0.00
Payable days
23.20
0.00
0.00
0.00
0.00
65.84
56.74
80.87
274.62
495.23
Cash Conversion Cycle
0.71
0.00
0.00
0.00
0.00
-65.84
403.94
1264.84
-274.62
-495.23
Total Debt/Equity
1.24
1.14
1.24
0.76
0.15
0.36
0.34
0.12
0.26
0.33
Interest Cover
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.55

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • Yogi Infra Projects - Quarterly Results
    13th Feb 2025, 18:00 PM

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.