Just Dial Ltd

₹ 568 -0.18%
03 Oct - 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 4,790 Cr.
  • Current Price 568
  • High / Low 1,051 / 520
  • Stock P/E 184
  • Book Value 417
  • Dividend Yield 0.00 %
  • ROCE 3.70 %
  • ROE 2.98 %
  • 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.
  • Tax rate seems low
  • Company has a low return on equity of 8.36% over last 3 years.
  • Earnings include an other income of Rs.39.4 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

Consolidated Figures in Rs. Crores / View Standalone

Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022
240 243 235 235 162 168 170 176 165 156 159 167 186
176 175 168 161 125 123 131 141 183 140 154 173 177
Operating Profit 64 67 67 74 37 45 38 35 -17 16 5 -6 8
OPM % 27% 28% 28% 32% 23% 27% 22% 20% -10% 10% 3% -4% 5%
31 44 26 38 77 27 30 16 23 36 29 35 -60
Interest 2 2 3 2 1 3 2 2 1 2 2 2 1
Depreciation 14 13 13 13 12 11 10 9 9 7 7 7 7
Profit before tax 80 96 78 98 101 58 56 39 -4 43 24 20 -60
Tax % 28% 20% 21% 22% 18% 18% 12% 14% 20% 23% 20% -8% 19%
Net Profit 57 77 62 76 83 47 50 34 -4 33 19 22 -48
EPS in Rs 8.85 11.86 9.56 11.72 12.84 7.66 8.07 5.43 -0.57 3.94 2.32 2.64 -5.74
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2010 Mar 2011 Mar 2012 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 TTM
131 180 259 461 590 668 719 782 892 953 675 647 667
101 139 195 319 424 523 609 617 663 680 520 649 644
Operating Profit 30 41 65 142 166 144 110 164 229 273 155 -2 23
OPM % 23% 23% 25% 31% 28% 22% 15% 21% 26% 29% 23% -0% 4%
4 8 18 40 49 80 87 66 93 140 150 122 39
Interest 0 0 0 0 0 0 0 0 0 9 7 7 7
Depreciation 5 7 9 17 24 31 40 36 34 52 42 30 28
Profit before tax 28 42 73 165 190 193 156 194 288 352 255 83 28
Tax % 35% 32% 29% 27% 27% 26% 22% 26% 28% 23% 16% 15%
Net Profit 18 29 52 121 139 143 121 143 207 272 214 71 26
EPS in Rs 17.19 19.70 20.55 17.45 21.25 31.94 41.96 34.61 8.47 3.16
Dividend Payout % 0% 0% 0% 12% 10% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: 10%
5 Years: -2%
3 Years: -10%
TTM: -2%
Compounded Profit Growth
10 Years: 3%
5 Years: -1%
3 Years: -23%
TTM: -80%
Stock Price CAGR
10 Years: %
5 Years: 9%
3 Years: -3%
1 Year: -43%
Return on Equity
10 Years: %
5 Years: 10%
3 Years: 8%
Last Year: 3%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2010 Mar 2011 Mar 2012 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
1 52 53 70 70 69 70 67 65 65 62 84
Reserves 63 41 54 464 603 670 798 912 934 1,223 1,202 3,403
0 0 0 0 0 0 0 0 4 76 63 55
60 96 142 231 291 309 398 431 546 468 459 491
Total Liabilities 123 189 248 765 965 1,048 1,265 1,410 1,549 1,832 1,786 4,033
19 27 35 53 92 139 156 149 126 172 139 134
CWIP 0 0 1 1 0 9 9 0 6 0 0 0
Investments 78 116 157 626 772 795 964 1,143 1,291 1,552 1,511 3,798
26 46 55 85 100 105 136 119 126 108 136 102
Total Assets 123 189 248 765 965 1,048 1,265 1,410 1,549 1,832 1,786 4,033

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2010 Mar 2011 Mar 2012 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
60 90 133 184 148 136 226 276 153 139 39
-53 -114 -129 -158 25 -118 -137 -77 -127 174 -2,187
-0 29 4 -14 -181 1 -84 -217 -27 -291 2,109
Net Cash Flow 8 5 9 12 -9 19 5 -17 -1 22 -38

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2010 Mar 2011 Mar 2012 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Debtor Days 0 2 0 0 0 0 0 0 0 0 0 0
Inventory Days
Days Payable
Cash Conversion Cycle 0 2 0 0 0 0 0 0 0 0 0 0
Working Capital Days -151 -171 -181 -166 -166 -154 -161 -181 -177 -136 -178 1,756
ROCE % 52% 54% 73% 26% 20% 12% 17% 22% 22% 12% 4%

Shareholding Pattern

Numbers in percentages

9 recently
Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022
33.00 32.95 33.44 33.42 34.28 35.56 35.55 35.32 51.68 77.66 77.64 77.05
52.39 50.08 42.67 35.41 33.87 32.56 32.26 28.68 16.62 3.41 3.21 2.86
8.65 9.96 14.68 16.04 16.73 19.85 15.28 13.85 9.24 3.67 4.86 5.94
5.96 7.02 9.21 15.13 15.12 12.03 16.91 22.15 22.46 15.26 14.28 14.15

Documents