Just Dial Ltd

Just Dial Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Just Dial Ltd

₹ 788 -0.54%
29 Oct - close price
justdial.com BSE: 535648 NSE: JUSTDIAL
About

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]

Key Points

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.

Website BSE NSE
  • Market Cap ₹ 6,715 Cr.
  • Current Price ₹ 788
  • High / Low ₹ 1,183 / 700
  • Stock P/E 11.8
  • Book Value ₹ 574
  • Dividend Yield 0.00 %
  • ROCE 7.11 %
  • ROE 6.18 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is almost debt free.

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company has a low return on equity of 3.86% over last 3 years.
  • Earnings include an other income of Rs.387 Cr.

* 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

Consumer Discretionary Consumer Services Retailing Internet & Catalogue Retail

Part of BSE 500 BSE SmallCap BSE Allcap BSE Consumer Discretionary BSE 250 SmallCap Index

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025
205 221 233 247 261 265 270 281 285 287 289 298 303
188 194 199 210 212 205 200 200 203 201 203 211 216
Operating Profit 17 27 33 37 49 60 71 81 82 87 86 86 87
OPM % 8% 12% 14% 15% 19% 23% 26% 29% 29% 30% 30% 29% 29%
56 71 74 81 58 75 91 87 114 77 109 127 73
Interest 2 2 3 2 2 2 3 2 2 3 3 3 2
Depreciation 8 8 9 10 12 12 12 12 12 12 12 12 11
Profit before tax 64 88 96 106 92 121 147 154 182 149 180 199 147
Tax % 19% 14% 13% 21% 22% 24% 22% 8% 15% 12% 12% 20% 19%
52 75 84 83 72 92 116 141 154 131 158 160 119
EPS in Rs 6.19 8.93 9.94 9.81 8.44 10.82 13.60 16.61 18.12 15.44 18.53 18.77 14.04
Raw PDF

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 TTM
461 590 668 719 782 892 953 675 647 845 1,043 1,142 1,177
319 424 523 609 617 663 680 520 649 759 826 807 831
Operating Profit 142 166 144 110 164 229 273 155 -2 86 217 335 346
OPM % 31% 28% 22% 15% 21% 26% 29% 23% -0% 10% 21% 29% 29%
40 49 80 87 66 93 140 150 122 142 305 387 387
Interest 0 0 0 0 0 0 9 7 7 8 9 11 11
Depreciation 17 24 31 40 36 34 52 42 30 32 46 47 47
Profit before tax 165 191 193 156 194 288 352 255 83 188 466 664 675
Tax % 27% 27% 26% 22% 26% 28% 23% 16% 15% 13% 22% 12%
121 139 143 121 143 207 272 214 71 163 363 584 568
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 66.78
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: 7%
Compounded Profit Growth
10 Years: 9%
5 Years: 0%
3 Years: 150%
TTM: 82%
Stock Price CAGR
10 Years: 0%
5 Years: 4%
3 Years: 10%
1 Year: -27%
Return on Equity
10 Years: 7%
5 Years: 4%
3 Years: 4%
Last Year: 6%

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 Sep 2025
Equity Capital 70 70 69 70 67 65 65 62 84 84 85 85 85
Reserves 464 603 670 836 912 934 1,223 1,202 3,402 3,583 3,938 4,521 4,798
0 0 0 0 0 4 76 63 55 68 85 100 95
231 291 309 360 431 546 468 459 491 601 752 814 809
Total Liabilities 765 965 1,048 1,266 1,410 1,549 1,832 1,786 4,033 4,337 4,861 5,521 5,788
53 92 139 156 149 126 172 138 134 152 147 143 128
CWIP 1 0 9 9 0 6 0 0 0 30 0 0 0
Investments 626 773 796 965 1,143 1,291 1,553 1,512 3,798 4,051 4,608 4,968 5,418
85 100 105 136 118 126 107 137 101 103 107 410 242
Total Assets 765 965 1,048 1,266 1,410 1,549 1,832 1,786 4,033 4,337 4,861 5,521 5,788

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 -178 -145 -190 -211 -206 -192 -185
ROCE % 27% 26% 13% 19% 21% 29% 30% 12% -0% 2% 5% 7%

Shareholding Pattern

Numbers in percentages

Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
74.98% 74.96% 74.31% 74.31% 74.31% 74.29% 74.18% 74.15% 74.15% 74.15% 74.15% 74.15%
3.38% 3.82% 5.33% 4.88% 4.87% 5.31% 6.95% 7.82% 7.32% 6.57% 6.49% 5.93%
8.79% 8.97% 9.13% 9.36% 8.89% 8.18% 8.86% 8.37% 8.32% 8.92% 8.80% 9.05%
12.85% 12.24% 11.23% 11.45% 11.93% 12.21% 10.01% 9.65% 10.18% 10.36% 10.57% 10.87%
No. of Shareholders 94,04988,67082,03584,58579,37276,66073,05476,71381,84879,93981,34484,460

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

DRHP

Concalls