Nifty
:
22570.35
Sensex
:
74339.44
167.95 (0.75%)
486.50 (0.66%)
Nifty
Sensex
:
:
22570.35
74339.44
167.95 (0.75%)
486.50 (0.66%)

Just Dial Ltd.

Ecommerce - Online Classifieds

Rating :
64/99

BSE: 535648 | NSE: JUSTDIAL

NSE BSE
1075.95
25-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  1083.70
  •  1090.00
  •  1066.10
  •  1083.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  347801
  •  3738.34
  •  1116.80
  •  657.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,194.71
  • 25.33
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,177.02
  • N/A
  • 2.29

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.30%
  • 1.51%
  • 10.00%
  • FII
  • DII
  • Others
  • 5.31%
  • 8.16%
  • 0.72%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.24
  • -1.07
  • 7.76

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -20.75
  • -42.54
  • -38.26

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.04
  • -4.69
  • -8.75

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.77
  • 22.97
  • 50.48

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.21
  • 2.53
  • 2.08

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.72
  • 25.51
  • 35.65

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
270.27
232.53
16.23%
265.05
221.37
19.73%
260.61
205.26
26.97%
246.98
185.60
33.07%
Expenses
199.54
199.33
0.11%
204.68
194.20
5.40%
211.84
188.27
12.52%
210.29
177.21
18.67%
EBITDA
70.73
33.20
113.04%
60.37
27.17
122.19%
48.77
16.99
187.05%
36.69
8.39
337.31%
EBIDTM
22.18%
12.10%
19.30%
10.40%
15.86%
7.01%
12.59%
3.83%
Other Income
91.29
74.16
23.10%
74.85
71.24
5.07%
57.92
56.50
2.51%
81.40
-59.99
-
Interest
2.78
2.61
6.51%
2.17
2.25
-3.56%
2.39
1.55
54.19%
1.94
1.26
53.97%
Depreciation
11.80
9.00
31.11%
12.12
8.47
43.09%
12.21
7.71
58.37%
10.04
6.98
43.84%
PBT
147.44
95.75
53.98%
120.93
87.69
37.91%
92.09
64.23
43.38%
106.11
-59.84
-
Tax
31.70
12.15
160.91%
28.92
12.37
133.79%
20.31
12.07
68.27%
22.71
-11.48
-
PAT
115.74
83.60
38.44%
92.01
75.32
22.16%
71.78
52.16
37.62%
83.40
-48.36
-
PATM
36.29%
30.46%
29.42%
28.84%
23.34%
21.54%
28.61%
-22.08%
EPS
13.61
9.91
37.34%
10.82
8.93
21.16%
8.44
6.19
36.35%
9.81
-5.74
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
1,042.91
844.76
646.95
675.18
953.11
891.50
781.77
718.61
667.66
589.80
461.29
Net Sales Growth
23.46%
30.58%
-4.18%
-29.16%
6.91%
14.04%
8.79%
7.63%
13.20%
27.86%
 
Cost Of Goods Sold
0.00
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
461.29
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
826.35
830.87
659.69
520.34
680.21
669.67
618.59
609.00
523.43
424.52
319.09
Power & Fuel Cost
-
10.47
8.10
7.32
10.87
10.80
10.89
12.05
10.64
10.04
8.58
% Of Sales
-
1.24%
1.25%
1.08%
1.14%
1.21%
1.39%
1.68%
1.59%
1.70%
1.86%
Employee Cost
-
651.00
504.03
443.19
532.94
497.14
441.58
440.88
379.93
308.77
228.70
% Of Sales
-
77.06%
77.91%
65.64%
55.92%
55.76%
56.48%
61.35%
56.90%
52.35%
49.58%
Manufacturing Exp.
-
10.72
8.79
8.06
10.14
11.75
13.67
13.73
12.07
7.51
6.39
% Of Sales
-
1.27%
1.36%
1.19%
1.06%
1.32%
1.75%
1.91%
1.81%
1.27%
1.39%
General & Admin Exp.
-
54.62
55.19
48.44
52.18
78.91
80.33
105.80
88.79
78.97
58.61
% Of Sales
-
6.47%
8.53%
7.17%
5.47%
8.85%
10.28%
14.72%
13.30%
13.39%
12.71%
Selling & Distn. Exp.
-
23.72
64.73
6.99
66.71
58.27
66.42
32.11
25.28
16.99
14.72
% Of Sales
-
2.81%
10.01%
1.04%
7.00%
6.54%
8.50%
4.47%
3.79%
2.88%
3.19%
Miscellaneous Exp.
-
80.34
18.85
6.34
7.37
12.80
5.70
4.43
6.72
2.24
14.72
% Of Sales
-
9.51%
2.91%
0.94%
0.77%
1.44%
0.73%
0.62%
1.01%
0.38%
0.45%
EBITDA
216.56
13.89
-12.74
154.84
272.90
221.83
163.18
109.61
144.23
165.28
142.20
EBITDA Margin
20.76%
1.64%
-1.97%
22.93%
28.63%
24.88%
20.87%
15.25%
21.60%
28.02%
30.83%
Other Income
305.46
213.77
132.74
149.53
139.73
100.11
67.12
87.03
80.03
49.27
39.95
Interest
9.28
7.67
6.84
7.40
8.91
0.13
0.00
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
17.29
PBT
466.57
187.83
83.29
254.64
351.65
288.16
193.88
156.50
193.16
190.45
164.86
Tax
103.64
25.11
12.46
40.48
79.34
81.31
50.68
35.14
50.39
51.61
44.25
Tax Rate
22.21%
13.37%
14.96%
15.90%
22.56%
28.22%
26.14%
22.45%
26.09%
27.10%
26.84%
PAT
362.93
162.72
70.83
214.16
272.31
206.85
143.20
121.36
142.77
138.84
120.61
PAT before Minority Interest
362.93
162.72
70.83
214.16
272.31
206.85
143.20
121.36
142.77
138.84
120.61
Minority Interest
0.00
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%
26.15%
PAT Growth
123.04%
129.73%
-66.93%
-21.35%
31.65%
44.45%
18.00%
-15.00%
2.83%
15.11%
 
EPS
42.70
19.14
8.33
25.20
32.04
24.34
16.85
14.28
16.80
16.33
14.19

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
3,667.08
3,486.20
1,264.28
1,287.73
998.81
979.34
905.30
739.49
673.36
534.45
Share Capital
84.32
83.61
61.88
64.91
64.76
67.39
69.54
69.47
70.49
70.15
Total Reserves
3,559.05
3,365.47
1,161.18
1,173.80
888.13
869.85
797.92
638.99
587.68
463.76
Non-Current Liabilities
137.84
123.70
116.06
116.73
53.30
6.26
-13.90
7.51
177.30
125.09
Secured Loans
0.00
0.00
0.00
0.00
2.76
0.00
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
3.37
2.75
175.66
120.15
Current Liabilities
531.66
423.00
406.12
427.74
496.75
412.12
350.06
301.15
287.17
225.57
Trade Payables
15.26
14.58
14.65
24.54
29.68
21.22
13.34
19.28
13.69
9.25
Other Current Liabilities
502.51
394.61
377.58
393.89
455.41
383.86
323.77
280.00
253.18
197.91
Short Term Borrowings
0.00
0.00
0.00
0.00
1.44
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
13.89
13.81
13.89
9.31
10.22
7.04
12.95
1.87
20.30
18.41
Total Liabilities
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
885.11
Net Block
152.14
133.55
137.78
63.71
126.15
148.90
156.07
138.82
92.15
52.80
Gross Block
500.26
454.91
432.60
297.27
331.38
329.33
302.11
244.54
170.62
107.98
Accumulated Depreciation
348.12
321.36
294.82
233.56
205.23
180.43
146.04
105.72
78.47
55.18
Non Current Assets
213.87
496.11
1,670.66
1,726.13
1,423.48
1,293.15
1,101.36
975.34
304.92
361.59
Capital Work in Progress
30.16
0.00
0.00
0.00
5.94
0.00
8.59
8.59
0.00
1.14
Non Current Investment
0.00
332.99
1,511.30
1,535.53
1,269.20
1,120.45
909.52
775.23
0.00
154.71
Long Term Loans & Adv.
21.19
22.34
16.02
12.19
13.17
18.80
22.71
48.46
211.39
152.70
Other Non Current Assets
10.38
7.23
5.56
114.70
9.02
5.00
4.47
4.24
1.38
0.25
Current Assets
4,122.71
3,536.79
115.80
106.07
125.38
104.57
140.10
72.81
832.91
523.53
Current Investments
4,051.24
3,464.58
0.00
16.72
21.43
22.19
54.73
20.06
772.17
470.99
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
0.08
0.00
Cash & Bank
15.56
23.30
61.53
39.66
40.62
57.67
52.64
33.67
42.22
36.90
Other Current Assets
55.91
43.93
44.24
46.06
63.33
24.71
32.73
19.08
18.44
15.63
Short Term Loans & Adv.
4.74
4.98
10.03
3.63
3.81
5.64
14.71
6.04
9.21
5.48
Net Current Assets
3,591.05
3,113.79
-290.32
-321.67
-371.37
-307.55
-209.96
-228.34
545.73
297.95
Total Assets
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
885.12

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
178.78
38.96
139.13
152.92
276.24
226.22
136.28
147.82
184.43
133.04
PBT
187.83
83.29
254.64
351.65
288.16
193.88
156.50
193.16
190.53
164.86
Adjustment
-92.39
-63.95
-64.23
-61.23
-40.17
-10.60
-26.62
-17.85
-8.57
-21.29
Changes in Working Capital
101.59
23.29
-2.28
-69.84
80.26
88.08
28.60
29.66
58.46
32.72
Cash after chg. in Working capital
197.03
42.63
188.13
220.58
328.25
271.36
158.48
204.97
240.43
176.29
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-18.25
-3.67
-49.00
-67.66
-52.01
-45.14
-22.20
-57.15
-56.00
-43.25
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
-163.40
-2,186.52
173.80
-126.90
-76.59
-137.03
-117.83
24.78
-158.50
-128.65
Net Fixed Assets
-75.51
-22.31
-135.33
40.05
-7.99
-18.63
-57.57
-82.51
-61.50
-46.29
Net Investments
-252.94
-2,286.55
40.95
-261.62
-147.99
-178.39
-168.97
-23.11
-146.92
-468.90
Others
165.05
122.34
268.18
94.67
79.39
59.99
108.71
130.40
49.92
386.54
Cash from Financing Activity
-23.08
2,109.33
-291.06
-27.00
-216.62
-84.20
0.52
-181.16
-14.11
4.13
Net Cash Inflow / Outflow
-7.70
-38.23
21.87
-0.98
-16.97
4.99
18.97
-8.56
11.82
8.51
Opening Cash & Equivalents
23.26
61.49
39.63
40.59
57.56
52.57
33.60
42.16
30.34
21.44
Closing Cash & Equivalent
15.56
23.26
61.49
39.63
40.59
57.56
52.57
33.60
42.16
29.95

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
432.09
412.52
197.65
190.84
147.14
139.08
124.74
101.98
93.37
76.11
ROA
3.89%
2.43%
11.84%
16.11%
14.04%
10.85%
10.60%
13.06%
13.73%
21.31%
ROE
4.59%
3.03%
17.40%
24.85%
21.89%
15.87%
15.40%
20.89%
23.29%
37.74%
ROCE
5.47%
3.79%
20.54%
31.48%
29.09%
20.57%
19.03%
27.34%
31.54%
51.38%
Fixed Asset Turnover
2.09
1.72
2.18
3.03
2.70
2.48
2.63
3.22
4.23
6.46
Receivable days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.05
0.00
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
14.70
15.18
11.08
11.04
13.10
11.39
8.97
Cash Conversion Cycle
0.00
0.00
0.00
-14.70
-15.18
-11.08
-11.04
-13.10
-11.34
-8.97
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
25.49
13.18
35.41
40.47
2217.62
0.00
0.00
0.00
0.00
0.00

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013

News Update:


  • Just Dial reports 38% rise in Q4 consolidated net profit
    18th Apr 2024, 12:30 PM

    Total consolidated income of the company increased by 17.89% at Rs 361.56 crore for Q4FY24

    Read More
  • Just Dial - Quarterly Results
    17th Apr 2024, 20:48 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.