Stock JUSTDIAL JUST DIAL LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Just Dial Limited

Equities

JUSTDIAL

INE599M01018

Internet Services

Market Closed - NSE India S.E.
Other stock markets
 07:43:48 2024-04-26 am EDT 		5-day change 1st Jan Change
1,067 INR -0.85% Intraday chart for Just Dial Limited +0.08% +32.98%
Apr. 18 Transcript : Just Dial Limited, Q4 2024 Earnings Call, Apr 18, 2024
Apr. 17 Just Dial Limited Reports Traffic Results for the Fourth Quarter Ended March 31, 2024 CI

Valuation

Fiscal Period: März 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 39,066 19,037 53,392 59,474 50,188 90,721 - -
Enterprise Value (EV) 1 25,781 3,118 37,664 55,911 46,121 68,298 39,644 33,777
P/E ratio 19.5 x 7.02 x 26.2 x 76.4 x 31.1 x 18.8 x 18.3 x 17.7 x
Yield - - - - - - - -
Capitalization / Revenue 4.38 x 2 x 7.91 x 9.19 x 5.94 x 6.55 x 7.59 x 6.74 x
EV / Revenue 2.89 x 0.33 x 5.58 x 8.64 x 5.46 x 6.55 x 3.32 x 2.51 x
EV / EBITDA 11.3 x 1.14 x 24.3 x -2,588 x 53.8 x 31.5 x 12.5 x 9.63 x
EV / FCF 9.92 x 2.07 x 27.9 x 229 x 29 x 21.2 x 11.5 x 9.11 x
FCF Yield 10.1% 48.4% 3.59% 0.44% 3.45% 4.71% 8.72% 11%
Price to Book 3.91 x 1.48 x 4.22 x 1.71 x 1.37 x 2.25 x 1.99 x 1.78 x
Nbr of stocks (in thousands) 64,737 64,872 61,872 83,601 84,321 85,040 - -
Reference price 2 603.4 293.4 863.0 711.4 595.2 1,067 1,067 1,067
Announcement Date 5/13/19 5/25/20 5/14/21 4/29/22 4/17/23 4/17/24 - -
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: März 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 8,915 9,531 6,752 6,470 8,448 10,429 11,951 13,450
EBITDA 1 2,290 2,729 1,548 -21.6 857.5 2,166 3,165 3,506
EBIT 1 1,953 2,208 1,125 -320.3 535.9 1,704 2,747 2,930
Operating Margin 21.91% 23.17% 16.67% -4.95% 6.34% 16.34% 22.99% 21.78%
Earnings before Tax (EBT) 1 2,882 3,516 2,546 832.9 1,878 4,666 6,008 6,513
Net income 1 2,068 2,723 2,142 708.3 1,627 3,629 4,956 5,128
Net margin 23.2% 28.57% 31.72% 10.95% 19.26% 34.8% 41.47% 38.13%
EPS 2 30.89 41.81 33.00 9.310 19.14 42.67 58.36 60.33
Free Cash Flow 1 2,599 1,508 1,352 243.8 1,589 2,148 3,457 3,708
FCF margin 29.15% 15.82% 20.02% 3.77% 18.81% 20.48% 28.93% 27.57%
FCF Conversion (EBITDA) 113.49% 55.24% 87.28% - 185.32% 99.52% 109.24% 105.77%
FCF Conversion (Net income) 125.63% 55.36% 63.11% 34.42% 97.66% 61.09% 69.75% 72.31%
Dividend per Share 2 - - - - - - - -
Announcement Date 5/13/19 5/25/20 5/14/21 4/29/22 4/17/23 4/17/24 - -
1INR in Million2INR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: März 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 1,695 1,757 1,654 1,560 1,589 1,667 1,856 2,053 2,214 2,325 2,470 2,590 2,722 2,743 -
EBITDA 1 - - -171.8 159.4 52.1 -61.3 83.9 169.9 271.7 332 366.9 397 574 686.8 -
EBIT 1 276.6 251.2 -256.9 87.8 -20.6 -130.6 14.1 92.8 187 242 266.5 292 430 509 -
Operating Margin 16.31% 14.3% -15.53% 5.63% -1.3% -7.84% 0.76% 4.52% 8.45% 10.41% 10.79% 11.27% 15.8% 18.56% -
Earnings before Tax (EBT) 1 564.2 389.2 -43.9 427.9 243.9 205 -598.4 642.3 876.9 957.5 1,061 1,085 1,056 1,292 -
Net income 1 499.3 335.7 -35.2 329.1 193.9 220.5 -483.6 521.6 753.2 836 834 864.5 852.5 955.2 -
Net margin 29.45% 19.11% -2.13% 21.1% 12.2% 13.23% -26.06% 25.41% 34.02% 35.95% 33.77% 33.37% 31.32% 34.83% -
EPS 2 7.900 5.290 -0.5700 4.640 2.290 2.600 -5.750 6.140 8.870 9.830 9.800 10.02 9.688 10.70 -
Dividend per Share 2 - - - - - - - - - - - - - - -
Announcement Date 1/29/21 5/14/21 7/16/21 10/20/21 1/18/22 4/29/22 7/15/22 10/14/22 1/13/23 4/17/23 7/14/23 - - - -
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: März 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 13,285 15,919 15,728 3,563 4,067 45,105 51,077 56,944
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 2,599 1,508 1,352 244 1,589 2,148 3,457 3,708
ROE (net income / shareholders' equity) 20.9% 23.8% 16.8% 2.98% 0.46% 9.14% 11.6% 10.7%
ROA (Net income/ Total Assets) - - - - - - - -
Assets 1 - - - - - - - -
Book Value Per Share 2 154.0 198.0 204.0 417.0 435.0 474.0 536.0 599.0
Cash Flow per Share 38.90 23.50 - - - - - -
Capex 1 164 21.9 39.7 146 199 585 662 691
Capex / Sales 1.84% 0.23% 0.59% 2.25% 2.35% 5.57% 5.54% 5.14%
Announcement Date 5/13/19 5/25/20 5/14/21 4/29/22 4/17/23 4/17/24 - -
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Just Dial Limited

Trading Rating
Investor Rating
ESG Refinitiv
C-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
7
Last Close Price
1,067 INR
Average target price
1,093 INR
Spread / Average Target
+2.42%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Internet Services

1st Jan change Capi.
JUST DIAL LIMITED Stock Just Dial Limited
+32.98% 1.09B
TENCENT HOLDINGS LIMITED Stock Tencent Holdings Limited
+18.66% 414B
NETFLIX, INC. Stock Netflix, Inc.
+15.27% 242B
UBER TECHNOLOGIES, INC. Stock Uber Technologies, Inc.
+12.15% 144B
AIRBNB, INC. Stock Airbnb, Inc.
+20.63% 104B
PROSUS N.V. Stock Prosus N.V.
+17.19% 83.87B
SPOTIFY TECHNOLOGY S.A. Stock Spotify Technology S.A.
+54.11% 57.64B
DOORDASH, INC. Stock DoorDash, Inc.
+33.59% 53.37B
COSTAR GROUP, INC. Stock CoStar Group, Inc.
+6.02% 37.83B
NASPERS LIMITED Stock Naspers Limited
+15.88% 32.51B
Other Internet Services
  1. Stock Market
  2. Equities
  3. JUSTDIAL Stock
  4. Financials Just Dial Limited