Just Dial Ltd
Justdial is the market leader in local search engine segment in India. The Company provides local search-related services to users across India in a platform-agnostic manner. The multi-platform offering includes App (Android, iOS), mobile website, desktop /PC, voice and text. [1]
- Market Cap ₹ 8,757 Cr.
- Current Price ₹ 1,028
- High / Low ₹ 1,395 / 700
- Stock P/E 15.0
- Book Value ₹ 542
- Dividend Yield 0.00 %
- ROCE 15.3 %
- ROE 13.5 %
- Face Value ₹ 10.0
Pros
- Company is almost debt free.
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
- Tax rate seems low
- Company has a low return on equity of 6.56% over last 3 years.
- Earnings include an other income of Rs.387 Cr.
- Working capital days have increased from 345 days to 1,413 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
Sector: E-Commerce/App based Aggregator Industry: Miscellaneous
Part of BSE SmallCap BSE Allcap BSE Teck Nifty 500 BSE 500
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
461 | 590 | 668 | 719 | 782 | 892 | 953 | 675 | 647 | 845 | 1,043 | 1,142 | |
319 | 424 | 523 | 609 | 617 | 663 | 680 | 520 | 649 | 759 | 826 | 807 | |
Operating Profit | 142 | 166 | 144 | 110 | 164 | 229 | 273 | 155 | -2 | 86 | 217 | 335 |
OPM % | 31% | 28% | 22% | 15% | 21% | 26% | 29% | 23% | -0% | 10% | 21% | 29% |
40 | 49 | 80 | 87 | 66 | 93 | 140 | 150 | 122 | 142 | 305 | 387 | |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 7 | 7 | 8 | 9 | 11 |
Depreciation | 17 | 24 | 31 | 40 | 36 | 34 | 52 | 42 | 30 | 32 | 46 | 47 |
Profit before tax | 165 | 191 | 193 | 156 | 194 | 288 | 352 | 255 | 83 | 188 | 466 | 664 |
Tax % | 27% | 27% | 26% | 22% | 26% | 28% | 23% | 16% | 15% | 13% | 22% | 12% |
121 | 139 | 143 | 121 | 143 | 207 | 272 | 214 | 71 | 163 | 363 | 584 | |
EPS in Rs | 17.19 | 19.70 | 20.55 | 17.45 | 21.25 | 31.93 | 41.96 | 34.62 | 8.49 | 19.32 | 42.67 | 68.70 |
Dividend Payout % | 12% | 10% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | 7% |
5 Years: | 4% |
3 Years: | 21% |
TTM: | 9% |
Compounded Profit Growth | |
---|---|
10 Years: | 18% |
5 Years: | 16% |
3 Years: | 216% |
TTM: | 318% |
Stock Price CAGR | |
---|---|
10 Years: | -2% |
5 Years: | 22% |
3 Years: | 1% |
1 Year: | -14% |
Return on Equity | |
---|---|
10 Years: | 9% |
5 Years: | 6% |
3 Years: | 7% |
Last Year: | 14% |
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 | 70 | 70 | 69 | 70 | 67 | 65 | 65 | 62 | 84 | 84 | 85 | 85 |
Reserves | 464 | 603 | 670 | 836 | 912 | 934 | 1,223 | 1,202 | 3,402 | 3,583 | 3,938 | 4,521 |
0 | 0 | 0 | 0 | 0 | 4 | 76 | 63 | 55 | 68 | 85 | 100 | |
231 | 291 | 309 | 360 | 431 | 546 | 468 | 459 | 491 | 601 | 752 | 814 | |
Total Liabilities | 765 | 965 | 1,048 | 1,266 | 1,410 | 1,549 | 1,832 | 1,786 | 4,033 | 4,337 | 4,861 | 5,521 |
53 | 92 | 139 | 156 | 149 | 126 | 172 | 138 | 134 | 152 | 147 | 143 | |
CWIP | 1 | 0 | 9 | 9 | 0 | 6 | 0 | 0 | 0 | 30 | 0 | 0 |
Investments | 626 | 773 | 796 | 965 | 1,143 | 1,291 | 1,553 | 1,512 | 3,798 | 4,051 | 4,608 | 4,968 |
85 | 100 | 105 | 136 | 118 | 126 | 107 | 137 | 101 | 103 | 107 | 410 | |
Total Assets | 765 | 965 | 1,048 | 1,266 | 1,410 | 1,549 | 1,832 | 1,786 | 4,033 | 4,337 | 4,861 | 5,521 |
Cash Flows
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
133 | 185 | 148 | 136 | 226 | 276 | 153 | 139 | 39 | 179 | 259 | 311 | |
-129 | -158 | 25 | -118 | -137 | -77 | -127 | 174 | -2,187 | -163 | -230 | -290 | |
4 | -14 | -181 | 1 | -84 | -217 | -27 | -291 | 2,109 | -23 | -27 | -29 | |
Net Cash Flow | 9 | 12 | -8 | 19 | 5 | -17 | -1 | 22 | -38 | -7 | 2 | -7 |
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 | 0 | 0 | 0 | 0 | 0 |
Inventory Days | ||||||||||||
Days Payable | ||||||||||||
Cash Conversion Cycle | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Working Capital Days | -166 | -166 | -154 | -161 | -181 | -177 | -136 | -178 | -199 | -195 | -183 | 1,413 |
ROCE % | 27% | 26% | 13% | 19% | 21% | 29% | 30% | 12% | -0% | 2% | 5% | 15% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Press Release / Media Release
2d - Just Dial Q4 FY25: revenue ₹289.2Cr up7%, net profit ₹157.6Cr up36%; FY25 net profit ₹584.2Cr up61%
-
Announcement under Regulation 30 (LODR)-Investor Presentation
2d - Investor presentation on Financial Results for the quarter and year ended March 31, 2025
-
Board Meeting Outcome for Financial Results For The Financial Year Ended On March 31, 2025
2d - Just Dial announces audited financial results for FY25 with unmodified auditor opinion.
- Financial Results For The Financial Year Ended March 31, 2025 2d
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation
15 Apr - Just Dial schedules Q4FY25 results announcement and earnings call.
Annual reports
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
Concalls
-
Apr 2025TranscriptNotesPPT
-
Jan 2025TranscriptNotesPPT
-
Oct 2024TranscriptNotesPPT
-
Jul 2024Transcript PPT REC
-
Apr 2024Transcript PPT REC
-
Jan 2024TranscriptPPT
-
Jan 2024Transcript PPT
-
Oct 2023Transcript PPT
-
Jul 2023Transcript PPT
-
Apr 2023Transcript PPT
-
Jan 2023Transcript PPT
-
Oct 2022Transcript PPT
-
Jul 2022Transcript PPT
-
May 2022Transcript PPT
-
Jan 2022Transcript PPT
-
Oct 2021Transcript PPT
-
Jul 2021Transcript PPT
-
May 2021TranscriptNotesPPT
-
Mar 2021TranscriptPPT
-
Feb 2021Transcript PPT
-
Nov 2020Transcript PPT
-
Aug 2020Transcript PPT
-
Jul 2020TranscriptPPT
-
May 2020TranscriptNotesPPT
-
Jan 2020Transcript PPT
-
Oct 2019Transcript PPT
-
Jul 2019TranscriptNotesPPT
-
Jul 2019Transcript PPT
-
May 2019Transcript PPT
-
Jan 2019Transcript PPT
-
Oct 2018Transcript PPT
-
Jul 2018Transcript PPT
-
May 2018Transcript PPT
-
Feb 2018TranscriptNotesPPT
-
Jan 2018Transcript PPT
-
Nov 2017Transcript PPT
-
May 2017TranscriptPPT
-
Jan 2017TranscriptPPT
-
Oct 2016TranscriptPPT
-
Aug 2016TranscriptPPT
Pan-India Presence[1]
The company has ~12000 employees in telesales, marketing, feet-on-street activities deployed across 250+ cities covering 11,000+ pincodes in India. It derives 70% of its revenues from top 11 cities including Mumbai, Ahmedabad, Hyderabad, Kolkata, Bengaluru, Chennai, Delhi, etc. Its technology and R&D division is located in Bengaluru.