Just Dial Ltd

₹ 593 -0.69%
05 Dec - close price
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
The Company has about 9500 employees in telesales, marketing, feet-on-street activities which are deployed across 250+ cities covers 11,000+ pin codes in India. It derives 70% of its revenues from the top 11 cities including Mumbai, Ahmedabad, Hyderabad, Kolkata, Bengaluru, Chennai, Delhi, etc. Its technology and R&D division is located in Bengaluru.[1]

  • Market Cap 5,002 Cr.
  • Current Price 593
  • High / Low 958 / 520
  • Stock P/E 110
  • Book Value 415
  • Dividend Yield 0.00 %
  • ROCE -0.49 %
  • ROE -0.83 %
  • Face Value 10.0

Pros

  • Company is almost debt free.

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • The company has delivered a poor sales growth of -2.08% over past five years.
  • Company has a low return on equity of 8.11% over last 3 years.
  • Earnings include an other income of Rs.60.3 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.

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022
243 235 235 162 168 170 176 165 156 159 167 186 205
175 168 161 125 123 131 141 183 140 154 173 177 188
Operating Profit 67 67 74 37 45 38 35 -17 16 5 -6 8 17
OPM % 28% 28% 32% 23% 27% 22% 20% -10% 10% 3% -4% 5% 8%
44 26 38 77 27 30 16 23 36 29 35 -60 56
Interest 2 3 2 1 3 2 2 1 2 2 2 1 2
Depreciation 13 13 13 12 11 10 9 9 7 7 7 7 8
Profit before tax 96 78 98 101 58 56 39 -4 43 24 21 -60 64
Tax % 20% 21% 22% 18% 18% 12% 14% 20% 23% 20% -8% 19% 19%
Net Profit 77 62 76 83 47 50 34 -4 33 19 22 -48 52
EPS in Rs 11.86 9.56 11.72 12.84 7.67 8.07 5.43 -0.57 3.94 2.32 2.65 -5.74 6.19
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 TTM
184 262 363 461 590 668 719 782 892 953 675 647 716
139 194 262 319 424 523 609 617 663 680 520 649 692
Operating Profit 45 68 101 142 166 144 110 164 229 273 155 -2 25
OPM % 25% 26% 28% 31% 28% 22% 15% 21% 26% 29% 23% -0% 3%
4 13 12 40 49 80 87 66 93 140 150 122 60
Interest 0 1 0 0 0 0 0 0 0 9 7 7 7
Depreciation 7 9 14 17 24 31 40 36 34 52 42 30 29
Profit before tax 42 72 98 165 191 193 156 194 288 352 255 83 49
Tax % 32% 29% 30% 27% 27% 26% 22% 26% 28% 23% 16% 15%
Net Profit 29 51 68 121 139 143 121 143 207 272 214 71 45
EPS in Rs 17.19 19.70 20.55 17.45 21.25 31.93 41.96 34.62 8.49 5.42
Dividend Payout % 0% 0% 0% 12% 10% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: 9%
5 Years: -2%
3 Years: -10%
TTM: 7%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: %
TTM: -60%
Stock Price CAGR
10 Years: %
5 Years: 3%
3 Years: 1%
1 Year: -17%
Return on Equity
10 Years: 13%
5 Years: 11%
3 Years: 8%
Last Year: -1%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Sep 2022
52 53 70 70 70 69 70 67 65 65 62 84 84
Reserves 43 54 356 464 603 670 798 912 934 1,223 1,202 3,402 3,415
0 0 0 0 0 0 0 0 4 76 63 55 54
96 142 182 231 291 309 398 431 546 468 459 491 526
Total Liabilities 191 248 607 765 965 1,048 1,266 1,410 1,549 1,832 1,786 4,033 4,079
27 35 61 53 92 139 156 149 126 172 138 134 165
CWIP 0 1 2 1 0 9 9 0 6 0 0 0 0
Investments 118 157 486 626 773 796 965 1,143 1,291 1,553 1,512 3,798 3,804
46 55 59 85 100 105 136 118 126 107 137 101 109
Total Assets 191 248 607 765 965 1,048 1,266 1,410 1,549 1,832 1,786 4,033 4,079

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
60 96 102 133 185 148 136 226 276 153 139 39
-53 -121 -353 -129 -158 25 -118 -137 -77 -127 174 -2,187
-0 29 251 4 -14 -181 1 -84 -217 -27 -291 2,109
Net Cash Flow 7 4 -0 9 12 -8 19 5 -17 -1 22 -38

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Debtor Days 0 0 1 0 0 0 0 0 0 0 0 0
Inventory Days
Days Payable
Cash Conversion Cycle 0 0 1 0 0 0 0 0 0 0 0 0
Working Capital Days -166 -179 -164 -166 -166 -154 -161 -181 -177 -136 -178 -199
ROCE % 52% 67% 34% 27% 26% 13% 19% 21% 29% 30% 12% -0%

Shareholding Pattern

Numbers in percentages

3 recently
Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022
32.95 33.44 33.42 34.28 35.56 35.55 35.32 51.68 77.66 77.64 77.05 76.98
50.08 42.67 35.41 33.87 32.56 32.26 28.68 16.62 3.41 3.21 2.86 2.70
9.96 14.68 16.04 16.73 19.85 15.28 13.85 9.24 3.67 4.86 5.94 5.97
7.02 9.21 15.13 15.12 12.03 16.91 22.15 22.46 15.26 14.28 14.15 14.35

* The XBRL reporting format changed from Sep'2022 onwards. The new format added details about banks and foreign portfolio investors. These were not available earlier.
The sudden increase in FII or DII might be because of these changes.

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

Documents

Concalls