Just Dial

₹1020.8 14.2 | 1.4%

WEBSITE BSE:535648 NSE : JUSTDIAL 10 May, 16:01

Market Cap ₹8681 Cr.

Stock P/E 23.9

P/B 2.2

Current Price ₹1020.8

Book Value ₹ 473.1

Face Value 10

52W High ₹1162.7

Dividend Yield 0%

52W Low ₹ 665.1

Edit Ratio

Just Dial Research see more...

Overview Inc. Year: 1993Industry: Business Support

Just Dial Ltd is a local search engine organisation. The Company is engaged in supplying search and associated services. It is also engaged in different records service activities. The Company offers its services throughout diverse platforms, along with voice, Web, mobile Internet and mobile programs. It provides search plus transact offerings across diverse classes and systems, and JD Omni services for its customers. It gives an array of seek plus offerings, together with order food online, e-book a doctor's appointment online, e-book film tickets on-line, e-book a cab/flight/bus on-line, order grocery online, schedule a laundry pick-up online and schedule a courier pick-up on-line, amongst others. JD Omni is a cloud-primarily based solutions, which can be accessed over cell telephones and allows controlling and monitoring skills to business proprietors via a dashboard. The product permits small groups to manage their inventory, billing and third party logistics. It operates in India and Outside India.

Just Dial Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Just Dial Quarterly Results

#(Fig in Cr.)	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Net Sales	159	167	186	205	221	233	247	261	265	270
Other Income	29	35	-60	57	71	74	81	58	75	91
Total Income	187	202	126	262	293	307	328	319	340	362
Total Expenditure	154	173	177	188	194	199	210	212	205	200
Operating Profit	34	29	-52	73	98	107	118	107	135	162
Interest	2	2	1	2	2	3	2	2	2	3
Depreciation	7	7	7	8	8	9	10	12	12	12
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	24	21	-60	64	88	96	106	92	121	147
Provision for Tax	5	-2	-11	12	12	12	23	20	29	32
Profit After Tax	19	22	-48	52	75	84	83	72	92	116
Adjustments	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	19	22	-48	52	75	84	83	72	92	116
Adjusted Earnings Per Share	2.3	2.6	-5.7	6.2	8.9	9.9	9.8	8.4	10.8	13.6

Just Dial Profit & Loss

#(Fig in Cr.)	Mar 2012	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	262	461	590	668	719	782	892	953	675	647	845	1043
Other Income	15	40	49	80	87	67	100	140	150	133	214	305
Total Income	277	501	639	748	806	849	992	1093	825	780	1059	1349
Total Expenditure	195	319	425	523	609	619	670	680	520	660	831	827
Operating Profit	82	182	215	224	197	230	322	413	304	120	228	522
Interest	0	0	0	0	0	0	0	9	7	7	8	9
Depreciation	9	17	24	31	40	36	34	52	42	30	32	46
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	73	165	190	193	157	194	288	352	255	83	188	466
Provision for Tax	21	44	52	50	35	51	81	79	40	12	25	104
Profit After Tax	52	121	139	143	121	143	207	272	214	71	163	363
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	52	121	139	143	121	143	207	272	214	71	163	363
Adjusted Earnings Per Share	0	17.2	19.7	20.6	17.5	21.2	31.9	42	34.6	8.5	19.3	42.6

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	31%	-4%	2%	12%
Operating Profit CAGR	90%	-18%	-0%	11%
PAT CAGR	130%	-16%	3%	12%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	53%	8%	13%	-1%
ROE Average	5%	8%	14%	22%
ROCE Average	5%	10%	18%	28%

Just Dial Balance Sheet

#(Fig in Cr.)	Mar 2012	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	107	534	673	739	905	979	999	1288	1264	3486	3667
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	0	0	0	0	0	0	3	0	0	0	0
Other Non-Current Liabilities	1	125	177	8	-14	6	51	117	116	124	138
Total Current Liabilities	138	226	287	301	350	412	497	428	406	423	532
Total Liabilities	247	885	1138	1048	1241	1398	1549	1832	1786	4033	4337
Fixed Assets	35	53	92	139	156	149	126	64	138	134	152
Other Non-Current Assets	22	309	213	837	945	1144	1297	1662	1533	363	62
Total Current Assets	190	524	833	73	140	105	125	106	116	3537	4123
Total Assets	247	885	1138	1048	1241	1398	1549	1832	1786	4033	4337

Just Dial Cash Flow

#(Fig in Cr.)	Mar 2012	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	18	21	30	42	34	53	58	41	40	61	23
Cash Flow from Operating Activities	90	133	184	148	136	226	276	153	139	39	179
Cash Flow from Investing Activities	-114	-129	-158	25	-118	-137	-77	-127	174	-2187	-163
Cash Flow from Financing Activities	29	4	-14	-181	1	-84	-217	-27	-291	2109	-23
Net Cash Inflow / Outflow	5	9	12	-9	19	5	-17	-1	22	-38	-8
Closing Cash & Cash Equivalent	21	30	42	34	53	58	41	40	61	23	16

Just Dial Ratios

#	Mar 2012	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	0	17.19	19.7	20.55	17.45	21.25	31.94	41.95	34.61	8.47	19.3
CEPS(Rs)	11.81	19.66	23.11	25.03	23.22	26.65	37.14	49.97	41.45	12.04	23.11
DPS(Rs)	0	2	2	0	0	0	0	0	0	0	0
Book NAV/Share(Rs)	0	76.11	93.37	101.98	124.74	139.08	147.14	190.84	197.65	412.52	432.09
Core EBITDA Margin(%)	25.67	30.83	28.02	21.6	15.25	20.87	24.88	28.63	19.43	-1.67	1.39
EBIT Margin(%)	27.94	35.74	32.29	28.93	21.78	24.8	32.34	37.83	32.89	11.81	19.61
Pre Tax Margin(%)	27.93	35.74	32.29	28.93	21.78	24.8	32.32	36.9	31.96	10.91	18.84
PAT Margin (%)	19.95	26.15	23.54	21.38	16.89	18.32	23.2	28.57	26.88	9.28	16.32
Cash Profit Margin (%)	23.39	29.89	27.63	26.04	22.47	22.98	26.98	34.03	32.19	13.19	19.55
ROA(%)	24.03	21.31	13.73	13.06	10.6	10.85	14.04	16.11	11.84	2.43	3.89
ROE(%)	52.85	37.74	23.29	20.89	15.4	15.87	21.89	24.85	17.4	3.03	4.59
ROCE(%)	73.02	51.38	31.54	27.34	19.03	20.57	29.09	31.48	20.54	3.79	5.47
Receivable days	0	0	0.05	0	0	0	0	0	0	0	0
Inventory Days	0	0	0	0	0	0	0	0	0	0	0
Payable days	0	0	0	0	0	0	0	0	0	0	0
PER(x)	0	90.38	67.05	36.84	30.24	20.83	18.9	6.99	24.92	83.97	30.8
Price/Book(x)	0	20.42	14.14	7.42	4.23	3.18	4.1	1.54	4.36	1.72	1.38
Dividend Yield(%)	0	0.13	0.15	0	0	0	0	0	0	0	0
EV/Net Sales(x)	0.11	23.55	15.71	7.83	5.03	3.74	4.34	1.96	7.81	9.16	5.91
EV/Core EBITDA(x)	0.36	59.64	43.19	23.3	18.4	12.7	12.03	4.52	17.33	49.37	21.95
Net Sales Growth(%)	40.7	76.02	27.86	13.2	7.63	8.79	14.04	6.91	-29.16	-4.18	30.58
EBIT Growth(%)	71.88	125.16	15.52	1.42	-18.98	23.88	48.7	25.07	-27.32	-65.6	116.91
PAT Growth(%)	82.69	130.71	15.12	2.83	-15	18	44.45	31.65	-21.35	-66.93	129.73
EPS Growth(%)	0	0	14.56	4.34	-15.08	21.76	50.31	31.34	-17.5	-75.52	127.8
Debt/Equity(x)	0	0	0	0	0	0	0	0	0	0	0
Current Ratio(x)	1.38	2.32	2.9	0.24	0.4	0.25	0.25	0.25	0.29	8.36	7.75
Quick Ratio(x)	1.38	2.32	2.9	0.24	0.4	0.25	0.25	0.25	0.29	8.36	7.75
Interest Cover(x)	4306.88	0	0	0	0	0	2217.62	40.47	35.41	13.18	25.49
Total Debt/Mcap(x)	0	0	0	0	0	0	0	0	0	0	0

Just Dial Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	77.66	77.64	77.05	76.98	74.98	74.96	74.3	74.3	74.3	74.3
FII	3.41	3.21	2.86	2.7	3.38	3.82	5.33	4.88	4.87	5.31
DII	3.67	4.87	5.94	5.97	8.8	8.97	9.13	9.36	8.89	8.17
Public	15.26	14.28	14.15	14.35	12.85	12.25	11.24	11.46	11.93	12.22
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	6.49	6.49	6.49	6.49	6.32	6.32	6.32	6.32	6.32	6.32
FII	0.28	0.27	0.24	0.23	0.28	0.32	0.45	0.41	0.41	0.45
DII	0.31	0.41	0.5	0.5	0.74	0.76	0.78	0.8	0.76	0.7
Public	1.28	1.19	1.19	1.21	1.08	1.03	0.96	0.97	1.01	1.04
Others	0	0	0	0	0	0	0	0	0	0
Total	8.36	8.36	8.42	8.43	8.43	8.43	8.5	8.5	8.5	8.5

Pros

Company is almost debt free.

Cons

Company has a low return on equity of 8% over the last 3 years.
Earnings include an other income of Rs. 214 Cr.
The company has delivered a poor profit growth of 2% over past five years.

* 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.

Just Dial News

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Just Dial

Add Watchlist

Just Dial Research see more...

Overview Inc. Year: 1993Industry: Business Support

Just Dial Share Price

Alert Data

Quarterly Price

Peer Comparison

Just Dial Quarterly Results

Just Dial Profit & Loss

Growth Rates

Just Dial Balance Sheet

Just Dial Cash Flow

Just Dial Ratios

Just Dial Shareholding Pattern

Just Dial News

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!