Nifty

:

24870.10

Sensex

:

81306.85

-213.65 (-0.85%)
-693.86 (-0.85%)

Login

Nifty
Sensex

:
:

24870.10
81306.85

-213.65 (-0.85%)
-693.86 (-0.85%)

Just Dial Ltd.

Ecommerce - Online Classifieds

Rating :

61/99

BSE: 535648 | NSE: JUSTDIAL

Watchlist

NSE BSE

834.65

22-Aug-2025

Open
High
Low
Previous Close

843.75
843.75
832.2
841.35

Volume
Traded Value (lacs)
52 Week High
52 Week Low

61846
51689997.75
1395
751.8

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

7,099.95
11.78
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

6,789.64
N/A
1.49

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

5.51
11.08
10.57

EBITDA CAGR (%)

10 Years
5 Years
3 Years

8.54
16.14
87.59

PAT CAGR (%)

10 Years
5 Years
3 Years

15.13
22.22
53.06

P:E (Median)

8 Years
5 Years
3 Years

22.29
23.69
22.43

P:BV (Average)

8 Years
5 Years
3 Years

2.19
2.21
1.78

EV:EBITDA (Average)

8 Years
5 Years
3 Years

21.03
26.22
23.74

Earnings Forecasts:

(Updated: 06-06-2025)

Description 2024 2025 2026 2027
Adj EPS 42.72 65.97 62.1 65.91
P/E Ratio 19.54 12.65 13.44 12.66
Revenue 1043 1145 1249 1375
EBITDA 217 334 354 383
Net Income 363 567 521 542
ROA 7.9 10.7 9.6
P/B Ratio 1.76 1.55 1.54 1.54
ROE 9.44 13.1 11.15 11.3
FCFF 271 321 295 327
FCFF Yield 8.79 10.43 9.59 10.61
Net Debt -4540 5080 -5692 -6358
BVPS 473.14 539.35 541.61 541.61

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 297.86 280.57 6.16% 289.20 270.27 7.00% 287.33 265.05 8.41% 284.83 260.61 9.29%
Expenses 211.42 199.93 5.75% 203.12 199.63 1.75% 200.73 204.68 -1.93% 202.77 211.83 -4.28%
EBITDA 86.44 80.64 7.19% 86.08 70.64 21.86% 86.60 60.37 43.45% 82.06 48.78 68.22%
EBIDTM 24.59% 24.36% 25.22% 22.15% 25.54% 19.30% 24.42% 15.86%
Other Income 127.31 86.87 46.55% 108.65 91.29 19.02% 77.41 74.85 3.42% 113.61 57.92 96.15%
Interest 3.13 1.91 63.87% 3.39 2.78 21.94% 2.83 2.17 30.41% 2.38 2.39 -0.42%
Depreciation 11.71 11.71 0.00% 11.81 11.80 0.08% 12.01 12.12 -0.91% 11.73 12.21 -3.93%
PBT 198.91 153.89 29.25% 179.53 147.35 21.84% 149.17 120.93 23.35% 181.56 92.10 97.13%
Tax 39.26 12.67 209.87% 21.93 31.70 -30.82% 17.86 28.92 -38.24% 27.49 20.31 35.35%
PAT 159.65 141.22 13.05% 157.60 115.65 36.27% 131.31 92.01 42.71% 154.07 71.79 114.61%
PATM 45.42% 42.66% 46.18% 36.26% 38.73% 29.42% 45.84% 23.35%
EPS 18.78 16.61 13.06% 18.54 13.61 36.22% 15.45 10.82 42.79% 18.13 8.45 114.56%

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 0.00 270.27 -100.00% 0.00 265.05 -100.00% 0.00 260.61 -100.00% 0.00 246.98 -100.00%
Expenses 0.00 199.54 -100.00% 0.00 204.68 -100.00% 0.00 211.84 -100.00% 0.00 210.29 -100.00%
EBITDA 0.00 70.73 -100.00% 0.00 60.37 -100.00% 0.00 48.77 -100.00% 0.00 36.69 -100.00%
EBIDTM 0.00% 22.18% 0.00% 19.30% 0.00% 15.86% 0.00% 12.59%
Other Income 0.00 91.29 -100.00% 0.00 74.85 -100.00% 0.00 57.92 -100.00% 0.00 81.40 -100.00%
Interest 0.00 2.78 -100.00% 0.00 2.17 -100.00% 0.00 2.39 -100.00% 0.00 1.94 -100.00%
Depreciation 0.00 11.80 -100.00% 0.00 12.12 -100.00% 0.00 12.21 -100.00% 0.00 10.04 -100.00%
PBT 0.00 147.44 -100.00% 0.00 120.93 -100.00% 0.00 92.09 -100.00% 0.00 106.11 -100.00%
Tax 0.00 31.70 -100.00% 0.00 28.92 -100.00% 0.00 20.31 -100.00% 0.00 22.71 -100.00%
PAT 0.00 115.74 -100.00% 0.00 92.01 -100.00% 0.00 71.78 -100.00% 0.00 83.40 -100.00%
PATM 0.00% 36.29% 0.00% 29.42% 0.00% 23.34% 0.00% 28.61%
EPS 0.00 13.61 -100.00% 0.00 10.82 -100.00% 0.00 8.44 -100.00% 0.00 9.81 -100.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 1,159.22 1,141.93 1,042.91 844.76 646.95 675.18 953.11 891.50 781.77 718.61 667.66 Net Sales Growth 7.68% 9.49% 23.46% 30.58% -4.18% -29.16% 6.91% 14.04% 8.79% 7.63% 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 1,159.22 1,141.93 1,042.91 844.76 646.95 675.18 953.11 891.50 781.77 718.61 667.66 GP Margin 100.00% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 818.04 814.66 832.53 830.67 659.58 520.31 680.21 669.72 618.62 609.05 523.46 Power & Fuel Cost - 10.44 10.33 10.47 8.10 7.32 10.87 10.80 10.89 12.05 10.64 % Of Sales - 0.91% 0.99% 1.24% 1.25% 1.08% 1.14% 1.21% 1.39% 1.68% 1.59% Employee Cost - 695.39 719.77 651.00 504.03 443.19 532.94 497.14 441.58 440.88 379.93 % Of Sales - 60.90% 69.02% 77.06% 77.91% 65.64% 55.92% 55.76% 56.48% 61.35% 56.90% Manufacturing Exp. - 10.80 11.15 10.72 8.79 8.06 10.14 11.75 13.67 13.73 12.07 % Of Sales - 0.95% 1.07% 1.27% 1.36% 1.19% 1.06% 1.32% 1.75% 1.91% 1.81% General & Admin Exp. - 56.62 56.44 54.46 55.16 48.41 52.19 79.04 80.37 105.85 88.86 % Of Sales - 4.96% 5.41% 6.45% 8.53% 7.17% 5.48% 8.87% 10.28% 14.73% 13.31% Selling & Distn. Exp. - 25.64 21.13 23.72 64.73 6.99 66.71 58.27 66.42 32.11 25.28 % Of Sales - 2.25% 2.03% 2.81% 10.01% 1.04% 7.00% 6.54% 8.50% 4.47% 3.79% Miscellaneous Exp. - 15.77 13.71 80.30 18.77 6.34 7.36 12.72 5.69 4.43 25.28 % Of Sales - 1.38% 1.31% 9.51% 2.90% 0.94% 0.77% 1.43% 0.73% 0.62% 1.00% EBITDA 341.18 327.27 210.38 14.09 -12.63 154.87 272.90 221.78 163.15 109.56 144.20 EBITDA Margin 29.43% 28.66% 20.17% 1.67% -1.95% 22.94% 28.63% 24.88% 20.87% 15.25% 21.60% Other Income 426.98 394.65 311.56 213.77 132.74 149.53 139.73 100.11 67.13 87.06 80.03 Interest 11.73 10.51 9.28 7.67 6.84 7.40 8.91 0.13 0.00 0.00 0.00 Depreciation 47.26 47.26 46.17 32.16 29.87 42.33 52.07 33.65 36.42 40.14 31.10 PBT 709.17 664.15 466.49 188.03 83.40 254.67 351.65 288.11 193.86 156.48 193.13 Tax 106.54 79.95 103.64 25.11 12.46 40.48 79.34 81.31 50.68 35.14 50.39 Tax Rate 15.02% 12.04% 22.22% 13.35% 14.94% 15.90% 22.56% 28.22% 26.14% 22.46% 26.09% PAT 602.63 584.20 362.85 162.92 70.94 214.19 272.31 206.80 143.18 121.34 142.74 PAT before Minority Interest 602.63 584.20 362.85 162.92 70.94 214.19 272.31 206.80 143.18 121.34 142.74 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 51.99% 51.16% 34.79% 19.29% 10.97% 31.72% 28.57% 23.20% 18.31% 16.89% 21.38% PAT Growth 43.25% 61.00% 122.72% 129.66% -66.88% -21.34% 31.68% 44.43% 18.00% -14.99% EPS 70.90 68.73 42.69 19.17 8.35 25.20 32.04 24.33 16.84 14.28 16.79

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

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 4,606.50 4,023.50 3,667.16 3,486.08 1,264.05 1,287.47 998.63 979.20 905.18 739.40 Share Capital 85.04 85.04 84.32 83.61 61.88 64.91 64.76 67.39 69.54 69.47 Total Reserves 4,521.00 3,937.92 3,559.14 3,365.36 1,160.96 1,173.55 887.96 869.71 797.80 638.90 Non-Current Liabilities 259.66 227.25 137.84 123.69 116.05 116.72 53.30 6.26 -13.90 7.51 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 2.76 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 0.00 3.37 2.75 Current Liabilities 654.45 610.22 531.63 423.06 406.04 427.87 497.16 412.48 350.43 301.50 Trade Payables 14.83 13.45 15.24 14.64 14.65 24.75 30.13 21.56 13.71 19.63 Other Current Liabilities 627.08 585.00 502.50 394.61 377.50 393.81 455.37 383.85 323.77 280.00 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 1.44 0.00 0.00 0.00 Short Term Provisions 12.54 11.77 13.89 13.81 13.89 9.31 10.22 7.07 12.95 1.87 Total Liabilities 5,520.61 4,860.97 4,336.63 4,032.83 1,786.14 1,832.06 1,549.09 1,397.94 1,241.71 1,048.41 Net Block 142.70 146.59 152.14 133.55 137.78 63.71 126.15 148.90 156.07 138.82 Gross Block 530.35 511.42 500.26 454.91 432.60 297.27 331.38 329.33 302.11 244.54 Accumulated Depreciation 387.65 364.83 348.12 321.36 294.82 233.56 205.23 180.43 146.04 105.72 Non Current Assets 165.66 174.62 213.87 496.80 1,670.99 1,726.54 1,423.81 1,293.49 1,101.70 975.67 Capital Work in Progress 0.00 0.00 30.16 0.00 0.00 0.00 5.94 0.00 8.59 8.59 Non Current Investment 0.00 0.00 0.00 333.72 1,511.75 1,535.98 1,269.65 1,120.90 909.97 775.67 Long Term Loans & Adv. 14.78 20.31 21.19 22.30 15.90 12.15 13.05 18.69 22.62 48.36 Other Non Current Assets 8.18 7.72 10.38 7.23 5.56 114.70 9.02 5.00 4.45 4.23 Current Assets 5,354.95 4,686.35 4,122.76 3,536.03 115.15 105.52 125.28 104.45 140.01 72.74 Current Investments 4,968.29 4,607.68 4,051.24 3,464.58 0.00 16.72 21.43 22.19 54.73 20.06 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 0.00 Cash & Bank 310.31 17.69 15.56 22.52 60.78 39.10 40.44 57.50 52.52 33.63 Other Current Assets 76.35 57.40 51.17 43.93 54.37 49.70 63.41 24.76 32.76 19.05 Short Term Loans & Adv. 3.06 3.58 4.79 5.00 10.13 3.64 3.91 5.72 14.76 5.99 Net Current Assets 4,700.50 4,076.13 3,591.13 3,112.97 -290.89 -322.35 -371.88 -308.03 -210.42 -228.76 Total Assets 5,520.61 4,860.97 4,336.63 4,032.83 1,786.14 1,832.06 1,549.09 1,397.94 1,241.71 1,048.41

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

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 311.49 259.22 178.80 39.21 138.93 152.56 276.26 226.14 136.20 147.95 PBT 664.15 466.49 188.03 83.40 254.67 351.65 288.11 193.86 156.48 193.13 Adjustment -328.46 -249.96 -92.42 -63.95 -64.23 -61.30 -40.17 -10.58 -26.63 -17.84 Changes in Working Capital 45.58 74.77 101.44 23.43 -2.51 -70.12 80.33 88.00 28.55 29.81 Cash after chg. in Working capital 381.27 291.30 197.05 42.88 187.93 220.23 328.27 271.28 158.40 205.10 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -69.78 -32.08 -18.25 -3.67 -49.00 -67.67 -52.01 -45.14 -22.20 -57.15 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 -290.03 -229.89 -162.64 -2,186.80 173.80 -126.90 -76.62 -137.00 -117.83 24.77 Net Fixed Assets -18.93 19.00 -75.51 -22.31 -135.33 40.05 -7.99 -18.63 -57.57 -82.51 Net Investments -360.61 -556.44 -252.94 -2,286.55 40.95 -261.62 -147.99 -178.39 -168.97 -23.11 Others 89.51 307.55 165.81 122.06 268.18 94.67 79.36 60.02 108.71 130.39 Cash from Financing Activity -28.84 -27.21 -23.08 2,109.33 -291.06 -27.00 -216.62 -84.20 0.52 -181.16 Net Cash Inflow / Outflow -7.38 2.12 -6.92 -38.26 21.67 -1.34 -16.98 4.94 18.89 -8.44 Opening Cash & Equivalents 17.68 15.56 22.48 60.74 39.07 40.41 57.39 52.45 33.56 42.00 Closing Cash & Equivalent 10.30 17.68 15.56 22.48 60.74 39.07 40.41 57.39 52.45 33.56

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

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 541.63 473.07 432.10 412.51 197.61 190.80 147.12 139.06 124.73 101.97 ROA 11.25% 7.89% 3.89% 2.44% 11.84% 16.11% 14.03% 10.85% 10.60% 13.06% ROE 13.54% 9.47% 4.59% 3.04% 17.40% 24.86% 21.89% 15.87% 15.40% 20.89% ROCE 15.64% 12.37% 5.47% 3.80% 20.54% 31.49% 29.09% 20.58% 19.03% 27.34% Fixed Asset Turnover 2.59 2.43 2.09 1.72 2.18 3.03 2.70 2.48 2.63 3.22 Receivable days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 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 0.00 0.00 14.88 15.41 11.31 11.29 13.27 Cash Conversion Cycle 0.00 0.00 0.00 0.00 0.00 -14.88 -15.41 -11.31 -11.29 -13.27 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 64.19 51.27 25.52 13.19 35.41 40.47 2217.23 0.00 0.00 0.00

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

Top Investors:

quant mutual fund - quant small cap fund

nippon life india trustee ltd-a/c nippon india small cap fund

dsp small cap fund

Annual Reports:

News Update:

Just Dial reports 13% jump in Q1 net profit
16th Jul 2025, 14:30 PM

The total income of the company increased by 15.71% at Rs 425.17 crore for Q1FY26
Read More
Just Dial - Quarterly Results
15th Jul 2025, 20:22 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.

Feedback