Nifty
:
23587.50
Sensex
:
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)
Nifty
Sensex
:
:
23587.50
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)

Just Dial Ltd.

Ecommerce - Online Classifieds

Rating :
N/A

BSE: 535648 | NSE: JUSTDIAL

NSE BSE
982.65
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  1014.45
  •  1034.05
  •  980.00
  •  1010.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  192387
  •  1929.81
  •  1395.00
  •  768.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 8,356.91
  • 16.62
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,339.22
  • N/A
  • 1.94

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.15%
  • 0.65%
  • 8.28%
  • FII
  • DII
  • Others
  • 7.82%
  • 8.27%
  • 0.83%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.87
  • 1.82
  • 17.25

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.43
  • -5.07
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.08
  • 5.91
  • 72.30

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.04
  • 23.72
  • 35.41

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.26
  • 2.26
  • 1.80

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.42
  • 25.78
  • 32.62

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
42.72
64.45
58.55
61.85
P/E Ratio
26.29
17.43
19.18
18.16
Revenue
1043
1161
1290
1446
EBITDA
217
330
379
425
Net Income
363
556
506
534
ROA
7.9
11.3
9.9
10.1
P/Bk Ratio
2.37
2.38
2.4
2.43
ROE
9.44
13.8
12.6
13.3
FCFF
270.8
315.1
343.5
385
FCFF Yield
5.5
6.4
6.97
7.82

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Net Sales
0.00
246.98
-100.00%
270.27
232.53
16.23%
265.05
221.37
19.73%
260.61
205.26
26.97%
Expenses
0.00
210.29
-100.00%
199.54
199.33
0.11%
204.68
194.20
5.40%
211.84
188.27
12.52%
EBITDA
0.00
36.69
-100.00%
70.73
33.20
113.04%
60.37
27.17
122.19%
48.77
16.99
187.05%
EBIDTM
0.00%
12.59%
22.18%
12.10%
19.30%
10.40%
15.86%
7.01%
Other Income
0.00
81.40
-100.00%
91.29
74.16
23.10%
74.85
71.24
5.07%
57.92
56.50
2.51%
Interest
0.00
1.94
-100.00%
2.78
2.61
6.51%
2.17
2.25
-3.56%
2.39
1.55
54.19%
Depreciation
0.00
10.04
-100.00%
11.80
9.00
31.11%
12.12
8.47
43.09%
12.21
7.71
58.37%
PBT
0.00
106.11
-100.00%
147.44
95.75
53.98%
120.93
87.69
37.91%
92.09
64.23
43.38%
Tax
0.00
22.71
-100.00%
31.70
12.15
160.91%
28.92
12.37
133.79%
20.31
12.07
68.27%
PAT
0.00
83.40
-100.00%
115.74
83.60
38.44%
92.01
75.32
22.16%
71.78
52.16
37.62%
PATM
0.00%
28.61%
36.29%
30.46%
29.42%
28.84%
23.34%
21.54%
EPS
0.00
9.81
-100.00%
13.61
9.91
37.34%
10.82
8.93
21.16%
8.44
6.19
36.35%

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
-
1,042.91
844.76
646.95
675.18
953.11
891.50
781.77
718.61
667.66
589.80
Net Sales Growth
-
23.46%
30.58%
-4.18%
-29.16%
6.91%
14.04%
8.79%
7.63%
13.20%
 
Cost Of Goods Sold
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
-
1,042.91
844.76
646.95
675.18
953.11
891.50
781.77
718.61
667.66
589.80
GP Margin
-
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
-
832.45
830.87
659.69
520.34
680.21
669.67
618.59
609.00
523.43
424.52
Power & Fuel Cost
-
10.33
10.47
8.10
7.32
10.87
10.80
10.89
12.05
10.64
10.04
% Of Sales
-
0.99%
1.24%
1.25%
1.08%
1.14%
1.21%
1.39%
1.68%
1.59%
1.70%
Employee Cost
-
719.77
651.00
504.03
443.19
532.94
497.14
441.58
440.88
379.93
308.77
% Of Sales
-
69.02%
77.06%
77.91%
65.64%
55.92%
55.76%
56.48%
61.35%
56.90%
52.35%
Manufacturing Exp.
-
11.15
10.72
8.79
8.06
10.14
11.75
13.67
13.73
12.07
7.51
% Of Sales
-
1.07%
1.27%
1.36%
1.19%
1.06%
1.32%
1.75%
1.91%
1.81%
1.27%
General & Admin Exp.
-
56.46
54.62
55.19
48.44
52.18
78.91
80.33
105.80
88.79
78.97
% Of Sales
-
5.41%
6.47%
8.53%
7.17%
5.47%
8.85%
10.28%
14.72%
13.30%
13.39%
Selling & Distn. Exp.
-
21.13
23.72
64.73
6.99
66.71
58.27
66.42
32.11
25.28
16.99
% Of Sales
-
2.03%
2.81%
10.01%
1.04%
7.00%
6.54%
8.50%
4.47%
3.79%
2.88%
Miscellaneous Exp.
-
13.61
80.34
18.85
6.34
7.37
12.80
5.70
4.43
6.72
16.99
% Of Sales
-
1.31%
9.51%
2.91%
0.94%
0.77%
1.44%
0.73%
0.62%
1.01%
0.38%
EBITDA
-
210.46
13.89
-12.74
154.84
272.90
221.83
163.18
109.61
144.23
165.28
EBITDA Margin
-
20.18%
1.64%
-1.97%
22.93%
28.63%
24.88%
20.87%
15.25%
21.60%
28.02%
Other Income
-
311.56
213.77
132.74
149.53
139.73
100.11
67.12
87.03
80.03
49.27
Interest
-
9.28
7.67
6.84
7.40
8.91
0.13
0.00
0.00
0.00
0.00
Depreciation
-
46.17
32.16
29.87
42.33
52.07
33.65
36.42
40.14
31.10
24.10
PBT
-
466.57
187.83
83.29
254.64
351.65
288.16
193.88
156.50
193.16
190.45
Tax
-
103.64
25.11
12.46
40.48
79.34
81.31
50.68
35.14
50.39
51.61
Tax Rate
-
22.21%
13.37%
14.96%
15.90%
22.56%
28.22%
26.14%
22.45%
26.09%
27.10%
PAT
-
362.93
162.72
70.83
214.16
272.31
206.85
143.20
121.36
142.77
138.84
PAT before Minority Interest
-
362.93
162.72
70.83
214.16
272.31
206.85
143.20
121.36
142.77
138.84
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
34.80%
19.26%
10.95%
31.72%
28.57%
23.20%
18.32%
16.89%
21.38%
23.54%
PAT Growth
-
123.04%
129.73%
-66.93%
-21.35%
31.65%
44.45%
18.00%
-15.00%
2.83%
 
EPS
-
42.70
19.14
8.33
25.20
32.04
24.34
16.85
14.28
16.80
16.33

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
4,023.50
3,667.08
3,486.20
1,264.28
1,287.73
998.81
979.34
905.30
739.49
673.36
Share Capital
85.04
84.32
83.61
61.88
64.91
64.76
67.39
69.54
69.47
70.49
Total Reserves
3,937.91
3,559.05
3,365.47
1,161.18
1,173.80
888.13
869.85
797.92
638.99
587.68
Non-Current Liabilities
227.25
137.84
123.70
116.06
116.73
53.30
6.26
-13.90
7.51
177.30
Secured Loans
0.00
0.00
0.00
0.00
0.00
2.76
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.37
2.75
175.66
Current Liabilities
610.22
531.66
423.00
406.12
427.74
496.75
412.12
350.06
301.15
287.17
Trade Payables
13.45
15.26
14.58
14.65
24.54
29.68
21.22
13.34
19.28
13.69
Other Current Liabilities
585.00
502.51
394.61
377.58
393.89
455.41
383.86
323.77
280.00
253.18
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
1.44
0.00
0.00
0.00
0.00
Short Term Provisions
11.77
13.89
13.81
13.89
9.31
10.22
7.04
12.95
1.87
20.30
Total Liabilities
4,860.97
4,336.58
4,032.90
1,786.46
1,832.20
1,548.86
1,397.72
1,241.46
1,048.15
1,137.83
Net Block
146.59
152.14
133.55
137.78
63.71
126.15
148.90
156.07
138.82
92.15
Gross Block
511.42
500.26
454.91
432.60
297.27
331.38
329.33
302.11
244.54
170.62
Accumulated Depreciation
364.83
348.12
321.36
294.82
233.56
205.23
180.43
146.04
105.72
78.47
Non Current Assets
174.62
213.87
496.11
1,670.66
1,726.13
1,423.48
1,293.15
1,101.36
975.34
304.92
Capital Work in Progress
0.00
30.16
0.00
0.00
0.00
5.94
0.00
8.59
8.59
0.00
Non Current Investment
0.00
0.00
332.99
1,511.30
1,535.53
1,269.20
1,120.45
909.52
775.23
0.00
Long Term Loans & Adv.
20.31
21.19
22.34
16.02
12.19
13.17
18.80
22.71
48.46
211.39
Other Non Current Assets
7.72
10.38
7.23
5.56
114.70
9.02
5.00
4.47
4.24
1.38
Current Assets
4,686.35
4,122.71
3,536.79
115.80
106.07
125.38
104.57
140.10
72.81
832.91
Current Investments
4,607.68
4,051.24
3,464.58
0.00
16.72
21.43
22.19
54.73
20.06
772.17
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.08
Cash & Bank
17.69
15.56
23.30
61.53
39.66
40.62
57.67
52.64
33.67
42.22
Other Current Assets
60.98
51.17
43.93
44.24
49.69
63.33
24.71
32.73
19.08
18.44
Short Term Loans & Adv.
3.58
4.74
4.98
10.03
3.63
3.81
5.64
14.71
6.04
9.21
Net Current Assets
4,076.13
3,591.05
3,113.79
-290.32
-321.67
-371.37
-307.55
-209.96
-228.34
545.73
Total Assets
4,860.97
4,336.58
4,032.90
1,786.46
1,832.20
1,548.86
1,397.72
1,241.46
1,048.15
1,137.83

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
Mar 15
Cash From Operating Activity
259.08
178.78
38.96
139.13
152.92
276.24
226.22
136.28
147.82
184.43
PBT
466.57
187.83
83.29
254.64
351.65
288.16
193.88
156.50
193.16
190.53
Adjustment
-250.03
-92.39
-63.95
-64.23
-61.23
-40.17
-10.60
-26.62
-17.85
-8.57
Changes in Working Capital
74.62
101.59
23.29
-2.28
-69.84
80.26
88.08
28.60
29.66
58.46
Cash after chg. in Working capital
291.16
197.03
42.63
188.13
220.58
328.25
271.36
158.48
204.97
240.43
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-32.08
-18.25
-3.67
-49.00
-67.66
-52.01
-45.14
-22.20
-57.15
-56.00
Other Direct Exp. Paid
0.00
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
0.00
Cash From Investing Activity
-229.75
-163.40
-2,186.52
173.80
-126.90
-76.59
-137.03
-117.83
24.78
-158.50
Net Fixed Assets
19.00
-75.51
-22.31
-135.33
40.05
-7.99
-18.63
-57.57
-82.51
-61.50
Net Investments
-556.44
-252.94
-2,286.55
40.95
-261.62
-147.99
-178.39
-168.97
-23.11
-146.92
Others
307.69
165.05
122.34
268.18
94.67
79.39
59.99
108.71
130.40
49.92
Cash from Financing Activity
-27.21
-23.08
2,109.33
-291.06
-27.00
-216.62
-84.20
0.52
-181.16
-14.11
Net Cash Inflow / Outflow
2.12
-7.70
-38.23
21.87
-0.98
-16.97
4.99
18.97
-8.56
11.82
Opening Cash & Equivalents
15.56
23.26
61.49
39.63
40.59
57.56
52.57
33.60
42.16
30.34
Closing Cash & Equivalent
17.68
15.56
23.26
61.49
39.63
40.59
57.56
52.57
33.60
42.16

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.)
473.07
432.09
412.52
197.65
190.84
147.14
139.08
124.74
101.98
93.37
ROA
7.89%
3.89%
2.43%
11.84%
16.11%
14.04%
10.85%
10.60%
13.06%
13.73%
ROE
9.47%
4.59%
3.03%
17.40%
24.85%
21.89%
15.87%
15.40%
20.89%
23.29%
ROCE
12.37%
5.47%
3.79%
20.54%
31.48%
29.09%
20.57%
19.03%
27.34%
31.54%
Fixed Asset Turnover
2.43
2.09
1.72
2.18
3.03
2.70
2.48
2.63
3.22
4.23
Receivable days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.05
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
0.00
14.70
15.18
11.08
11.04
13.10
11.39
Cash Conversion Cycle
0.00
0.00
0.00
0.00
-14.70
-15.18
-11.08
-11.04
-13.10
-11.34
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
51.28
25.49
13.18
35.41
40.47
2217.62
0.00
0.00
0.00
0.00

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Just Dial - Quarterly Results
    11th Oct 2024, 13:37 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.