BSE: 535648 | NSE: JUSTDIAL | Business Support | Small Cap
Past 10 year's financial track record analysis by Moneyworks4me indicates that Just Dial Ltd is a good quality company.
The key valuation ratios of Just Dial Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.
The Price Trend analysis by MoneyWorks4Me indicates it is Strong which suggest that the price of Just Dial Ltd is likely to Rise in the short term. However, please check the rating on Quality and Valuation before investing
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.
| Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % ⓘ | 20.9% | 20.2% | 14.8% | 15.3% | 21.4% | 24.3% | 17.2% | 3.5% | 6.1% | 9.7% | - |
| Value Creation Index ⓘ | 0.6 | 0.4 | 0.1 | 0.1 | 0.5 | 0.7 | 0.3 | -0.7 | -0.6 | -0.3 | - |
Growth Parameters ⓘGrowth Parameters Colour Code Guide ⓘ | |||||||||||
| Sales ⓘ | 590 | 668 | 719 | 782 | 892 | 953 | 675 | 647 | 845 | 1,043 | 1,043 |
| Sales YoY Gr. | - | 13.2% | 7.6% | 8.8% | 14% | 6.9% | -29.2% | -4.2% | 30.6% | 23.5% | - |
| Adj EPS ⓘ | 17.9 | 20.6 | 17.4 | 21.4 | 32.7 | 42 | 34.6 | 9.4 | 25.3 | 43.2 | 42.7 |
| YoY Gr. | - | 14.9% | -15.1% | 22.6% | 53% | 28.3% | -17.5% | -72.9% | 169.9% | 70.7% | - |
| BVPS (₹) ⓘ | 93.4 | 102 | 124.7 | 139.1 | 147.1 | 190.8 | 197.6 | 412.5 | 432.1 | 473.1 | 473.1 |
| Adj Net Profit ⓘ | 126 | 143 | 121 | 144 | 212 | 272 | 214 | 78.4 | 213 | 367 | 363 |
| Cash Flow from Ops. ⓘ | 185 | 148 | 136 | 226 | 276 | 153 | 139 | 39.2 | 179 | 259 | - |
| Debt/CF from Ops. ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - |
CAGR Colour Code Guide ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | 6.5% | 3.2% | 15.6% | 23.5% | ||||
| Adj EPS ⓘ | 10.3% | 5.7% | 7.6% | 70.7% | ||||
| BVPSⓘ | 19.8% | 26.3% | 33.8% | 9.5% | ||||
| Share Price | -2.5% | 6.9% | -1% | 35.2% | ||||
Performance Ratio Colour Code Guide ⓘ
| Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity % ⓘ | 20.9 | 20.2 | 14.8 | 15.3 | 21.4 | 23.8 | 16.8 | 3.3 | 6 | 9.6 | 9 |
| Op. Profit Mgn % ⓘ | 28.2 | 21.6 | 15.3 | 21 | 25.7 | 28.6 | 22.9 | -0.3 | 10.2 | 20.8 | 20.8 |
| Net Profit Mgn % ⓘ | 21.4 | 21.4 | 16.9 | 18.4 | 23.8 | 28.6 | 31.7 | 12.1 | 25.2 | 35.2 | 34.8 |
| Debt to Equity ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Working Cap Days ⓘ | 124 | 83 | 33 | 25 | 27 | 50 | 58 | 37 | 30 | 26 | 766 |
| Cash Conv. Cycle ⓘ | -11 | -13 | -11 | -11 | -15 | -15 | -14 | -9 | -7 | -6 | 666 |
Return on Equity has increased versus last 3 years average to 9.00%
Sales growth is growing at healthy rate in last 3 years 15.60%
Sales growth is good in last 4 quarters at 24.00%
Net Profit has been subdued in last 3 years 7.64%
| Standalone | Consolidated | |
|---|---|---|
| TTM EPS (₹) | 42.7 | 42.7 |
| TTM Sales (₹ Cr.) | 1,043 | 1,043 |
| BVPS (₹.) ⓘ | 473.1 | 473.1 |
| Reserves (₹ Cr.) ⓘ | 3,938 | 3,938 |
| P/BV ⓘ | 2.20 | 2.20 |
| PE ⓘ | 24.42 | 24.42 |
| From the Market | |
|---|---|
| 52 Week Low / High (₹) | 694.80 / 1162.65 |
| All Time Low / High (₹) | 250.55 / 1894.70 |
| Market Cap (₹ Cr.) | 8,862 |
| Equity (₹ Cr.) | 85 |
| Face Value (₹) | 10 |
| Industry PE ⓘ | 43.9 |
| Pledged * | 13.69 | 13.69 | 13.69 | 13.70 | 14.06 | 14.06 | 14.07 | 14.07 | 14.07 | 14.07 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 590 | 668 | 719 | 782 | 892 | 953 | 675 | 647 | 845 | 1,043 |
| Operating Expenses ⓘ | 424 | 523 | 609 | 619 | 670 | 680 | 520 | 660 | 831 | 833 |
| Manufacturing Costs | 18 | 23 | 26 | 25 | 23 | 21 | 15 | 17 | 21 | 21 |
| Material Costs | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Employee Cost | 309 | 380 | 441 | 442 | 497 | 533 | 443 | 504 | 651 | 720 |
| Other Costs ⓘ | 98 | 121 | 142 | 152 | 150 | 126 | 62 | 139 | 158 | 91 |
| Operating Profit ⓘ | 165 | 144 | 110 | 163 | 222 | 273 | 155 | -13 | 14 | 210 |
| Operating Profit Margin (%) | 28.0% | 21.6% | 15.2% | 20.9% | 24.9% | 28.6% | 22.9% | -2.0% | 1.7% | 20.2% |
| Other Income ⓘ | 49 | 80 | 87 | 67 | 100 | 140 | 150 | 133 | 214 | 312 |
| Interest ⓘ | 0 | 0 | 0 | 0 | 0 | 9 | 7 | 7 | 8 | 9 |
| Depreciation ⓘ | 24 | 31 | 40 | 36 | 34 | 52 | 42 | 30 | 32 | 46 |
| Exceptional Items ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax ⓘ | 191 | 193 | 156 | 194 | 288 | 352 | 255 | 83 | 188 | 466 |
| Tax ⓘ | 52 | 50 | 35 | 51 | 81 | 79 | 40 | 12 | 25 | 104 |
| Profit After Tax | 139 | 143 | 121 | 143 | 207 | 272 | 214 | 71 | 163 | 363 |
| PAT Margin (%) | 23.5% | 21.4% | 16.9% | 18.3% | 23.2% | 28.6% | 31.7% | 11.0% | 19.3% | 34.8% |
| Adjusted EPS (₹) | 19.7 | 20.6 | 17.5 | 21.3 | 31.9 | 42.0 | 34.6 | 8.5 | 19.3 | 42.7 |
| Dividend Payout Ratio (%) | 10% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | ||||||||||
| Shareholders Fund | 658 | 708 | 867 | 937 | 953 | 1,238 | 1,223 | 3,449 | 3,643 | 4,023 |
| Share Capital ⓘ | 70 | 69 | 70 | 67 | 65 | 65 | 62 | 84 | 84 | 85 |
| Reserves ⓘ | 588 | 639 | 798 | 870 | 888 | 1,174 | 1,161 | 3,365 | 3,559 | 3,938 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debt | 0 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 0 | 0 |
| Long Term Debt | 0 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 |
| Short Term Debt | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
| Trade Payables | 14 | 20 | 14 | 22 | 30 | 25 | 15 | 15 | 15 | 13 |
| Others Liabilities ⓘ | 466 | 320 | 361 | 439 | 562 | 569 | 549 | 569 | 678 | 825 |
| Total Liabilities ⓘ | 1,138 | 1,048 | 1,242 | 1,398 | 1,549 | 1,832 | 1,786 | 4,033 | 4,337 | 4,861 |
Fixed Assets | ||||||||||
| Gross Block | 171 | 245 | 302 | 329 | 331 | 297 | 433 | 455 | 500 | 511 |
| Accumulated Depreciation | 78 | 106 | 146 | 180 | 205 | 234 | 295 | 321 | 348 | 365 |
| Net Fixed Assetsⓘ | 92 | 139 | 156 | 149 | 126 | 64 | 138 | 134 | 152 | 147 |
| CWIP ⓘ | 0 | 9 | 9 | 0 | 6 | 0 | 0 | 0 | 30 | 0 |
| Investmentsⓘ | 773 | 796 | 965 | 1,143 | 1,291 | 1,553 | 1,512 | 3,798 | 4,051 | 4,608 |
| Inventories | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Receivables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash Equivalents | 42 | 34 | 53 | 58 | 40 | 39 | 61 | 23 | 16 | 18 |
| Others Assetsⓘ | 231 | 72 | 60 | 48 | 85 | 177 | 76 | 78 | 88 | 89 |
| Total Assets ⓘ | 1,138 | 1,048 | 1,242 | 1,398 | 1,549 | 1,832 | 1,786 | 4,033 | 4,337 | 4,861 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash Flow From Operating Activity ⓘ | 185 | 148 | 136 | 226 | 276 | 153 | 139 | 39 | 179 | 259 |
| PBT ⓘ | 191 | 193 | 156 | 194 | 288 | 352 | 255 | 83 | 188 | 466 |
| Adjustment ⓘ | -8 | -18 | -27 | -11 | -40 | -61 | -64 | -64 | -92 | -250 |
| Changes in Working Capital ⓘ | 59 | 30 | 29 | 88 | 80 | -70 | -3 | 23 | 101 | 75 |
| Tax Paid ⓘ | -56 | -57 | -22 | -45 | -52 | -68 | -49 | -4 | -18 | -32 |
| Cash Flow From Investing Activity ⓘ | -158 | 25 | -118 | -137 | -77 | -127 | 174 | -2,187 | -163 | -230 |
| Capex | -68 | -95 | -32 | -21 | -16 | -2 | -4 | -15 | -20 | -14 |
| Net Investments | -105 | 103 | -107 | -139 | -84 | -147 | 155 | -2,195 | -136 | -275 |
| Others ⓘ | 14 | 17 | 22 | 23 | 24 | 23 | 23 | 22 | -7 | 59 |
| Cash Flow From Financing Activityⓘ | -14 | -181 | 1 | -84 | -217 | -27 | -291 | 2,109 | -23 | -27 |
| Net Proceeds from Shares ⓘ | 2 | 0 | 1 | 1 | 2 | 4 | 0 | 2,166 | 1 | 1 |
| Net Proceeds from Borrowing ⓘ | 0 | 0 | 0 | 0 | 0 | -4 | 0 | 0 | 0 | 0 |
| Interest Paid ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividend Paid ⓘ | -14 | -14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others ⓘ | -2 | -167 | 0 | -85 | -218 | -26 | -291 | -56 | -24 | -28 |
| Net Cash Flow ⓘ | 12 | -8 | 19 | 5 | -17 | -1 | 22 | -38 | -7 | 2 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | 23.3 | 20.89 | 15.4 | 15.87 | 21.89 | 24.86 | 17.4 | 3.04 | 4.59 | 9.47 |
| ROCE (%) | 31.55 | 27.34 | 19.03 | 20.58 | 29.09 | 31.49 | 20.54 | 3.8 | 5.47 | 12.37 |
| Asset Turnover Ratio | 0.58 | 0.61 | 0.63 | 0.59 | 0.6 | 0.56 | 0.44 | 0.26 | 0.24 | 0.27 |
| PAT to CFO Conversion(x) | 1.33 | 1.03 | 1.12 | 1.58 | 1.33 | 0.56 | 0.65 | 0.55 | 1.1 | 0.71 | Working Capital Days |
| Receivable Days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventory Days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Payable Days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Just Dial Limited is India's number one Local Search engine that provides local search related services to users across India through multiple platforms such as website, mobile website, Apps (Android, iOS, Windows), over the telephone (voice, pan India number 8888888888) and text (SMS).
Justdial has also initiated ‘Search Plus’ services for its users. These services aim at making several day-to-day tasks conveniently actionable and accessible to users through one App. By doing so, it has transitioned from being purely a provider of local search and related information to being an enabler of such transactions. Justdial has also launched JD Omni, an end-to-end business management solution for SMEs, through which it intends to transition thousands of SMEs to efficiently run their business online and have adequate online presence via their own website and mobile site. Apart from this, it has also launched JD Pay, a unique solution for quick digital payments for its users and vendors, and JD Social, its official social sharing platform to provide curated content on latest happenings to users. The organisation also aims to make communication between users and businesses seamless through its Real Time Chat Messenger.
Business area of the company
As India’s no.1 local search engine, Justdial is a platform of solutions enabling businesses to become internet ready and chart their own path towards digital transformation. It offers pan-India search-related services on its platforms across multiple channels such as mobile website, app (Android, iOS), desktop/ PC website, over the telephone (Voice) and through text (SMS), enabling ‘discovery’ for businesses. The diversified offerings for the company’s customers include transaction-enabled and mobile-friendly website for SMEs, ratings tool for SMEs to solicit online ratings from their customers, and payment gateway solutions.
Product & Services
Milestones
MoneyWorks4Me rating and ranking of funds for SIP is available to subscribers only. Moneyworks4Me is not a rating and ranking agency, however it is required that users have a way of selecting funds and building a Portfolio. The method used by it are described below to enable users to understand the logic behind the rating and ranking Subscriber will find more details on this in the various content made available from time to time. In case you need more please write to besafe@moneyworks4Me.com
MoneyWorks4Me rates and ranks mutual funds based on the following data-driven system:
Funds ranking in screeners: Performance Consistency and Quality are two parameters used for ranking funds for SIP. The ranking as follows GG, GO, GR, OG, OO, OR, RG, RO and RR.
With the same color-coded funds, the one with the higher Average 3-year rolling returns (over 5 to 10 years), the number that appears in the Performance tag, ranks higher.
Here is the summary:
The third tag Upside Potential is not relevant for SIP. It is relevant for lumpsum investments in Mutual Funds.
Buy quality Stocks when they are available at reasonable prices and supported by an upward price trend and Sell when they are Overvalued using the Decizen Rating System. Covers 3500+ stocks
Download APP
