Just Dial Ltd

Just Dial Ltd

₹ 1,056 -0.97%
22 Apr 12:41 p.m.
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.

  • Market Cap 8,976 Cr.
  • Current Price 1,056
  • High / Low 1,098 / 657
  • Stock P/E 24.8
  • Book Value 473
  • Dividend Yield 0.00 %
  • ROCE 12.1 %
  • ROE 9.44 %
  • Face Value 10.0

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 3.98% over last 3 years.
  • Earnings include an other income of Rs.305 Cr.
  • Working capital days have increased from 345 days to 1,430 days

* 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

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
176 165 156 159 167 186 205 221 233 247 261 265 270
141 183 140 154 173 177 188 194 199 210 212 205 200
Operating Profit 35 -17 16 5 -6 8 17 27 33 37 49 60 71
OPM % 20% -10% 10% 3% -4% 5% 8% 12% 14% 15% 19% 23% 26%
16 23 36 29 35 -60 56 71 74 81 58 75 91
Interest 2 1 2 2 2 1 2 2 3 2 2 2 3
Depreciation 9 9 7 7 7 7 8 8 9 10 12 12 12
Profit before tax 39 -4 43 24 21 -60 64 88 96 106 92 121 147
Tax % 14% 20% 23% 20% -8% 19% 19% 14% 13% 21% 22% 24% 22%
34 -4 33 19 22 -48 52 75 84 83 72 92 116
EPS in Rs 5.43 -0.57 3.94 2.32 2.65 -5.74 6.19 8.93 9.94 9.81 8.44 10.82 13.60
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
363 461 590 668 719 782 892 953 675 647 845 1,043
262 319 424 523 609 617 663 680 520 649 759 826
Operating Profit 101 142 166 144 110 164 229 273 155 -2 86 216
OPM % 28% 31% 28% 22% 15% 21% 26% 29% 23% -0% 10% 21%
12 40 49 80 87 66 93 140 150 122 142 305
Interest 0 0 0 0 0 0 0 9 7 7 8 9
Depreciation 14 17 24 31 40 36 34 52 42 30 32 46
Profit before tax 98 165 191 193 156 194 288 352 255 83 188 466
Tax % 30% 27% 27% 26% 22% 26% 28% 23% 16% 15% 13% 22%
68 121 139 143 121 143 207 272 214 71 163 363
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
Dividend Payout % 0% 12% 10% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: 9%
5 Years: 3%
3 Years: 16%
TTM: 23%
Compounded Profit Growth
10 Years: 14%
5 Years: 12%
3 Years: 39%
TTM: 679%
Stock Price CAGR
10 Years: -2%
5 Years: 13%
3 Years: 7%
1 Year: 58%
Return on Equity
10 Years: 9%
5 Years: 7%
3 Years: 4%
Last Year: 9%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 70 70 70 69 70 67 65 65 62 84 84 85
Reserves 356 464 603 670 836 912 934 1,223 1,202 3,402 3,583 3,938
0 0 0 0 0 0 4 76 63 55 68 85
181 231 291 309 360 431 546 468 459 491 601 752
Total Liabilities 607 765 965 1,048 1,266 1,410 1,549 1,832 1,786 4,033 4,337 4,861
61 53 92 139 156 149 126 172 138 134 152 147
CWIP 2 1 0 9 9 0 6 0 0 0 30 0
Investments 486 626 773 796 965 1,143 1,291 1,553 1,512 3,798 4,051 4,608
59 85 100 105 136 118 126 107 137 101 103 107
Total Assets 607 765 965 1,048 1,266 1,410 1,549 1,832 1,786 4,033 4,337 4,861

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
102 133 185 148 136 226 276 153 139 39 179 259
-353 -129 -158 25 -118 -137 -77 -127 174 -2,187 -163 -230
251 4 -14 -181 1 -84 -217 -27 -291 2,109 -23 -27
Net Cash Flow -0 9 12 -8 19 5 -17 -1 22 -38 -7 2

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 1 0 0 0 0 0 0 0 0 0 0 0
Inventory Days
Days Payable
Cash Conversion Cycle 1 0 0 0 0 0 0 0 0 0 0 0
Working Capital Days -164 -166 -166 -154 -161 -181 -177 -136 -178 -199 -195 1,430
ROCE % 34% 27% 26% 13% 19% 21% 29% 30% 12% -0% 2%

Shareholding Pattern

Numbers in percentages

14 Recently
Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
35.32% 51.68% 77.66% 77.64% 77.05% 76.98% 74.98% 74.96% 74.31% 74.31% 74.31% 74.29%
28.68% 16.62% 3.41% 3.21% 2.86% 2.70% 3.38% 3.82% 5.33% 4.88% 4.87% 5.31%
13.85% 9.24% 3.67% 4.86% 5.94% 5.97% 8.79% 8.97% 9.13% 9.36% 8.89% 8.18%
22.15% 22.46% 15.26% 14.28% 14.15% 14.35% 12.85% 12.24% 11.23% 11.45% 11.93% 12.21%
No. of Shareholders 87,7221,01,0831,05,10197,0071,00,4271,01,40494,04988,67082,03584,58579,37276,660

* 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

Concalls