Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 21 July, 2024
Author: Getaka|Social: Getaka Financial Services X (Earlier Twitter) Profile Getaka Financial Services LinkedIn Logo

Fundamental Analysis of Just Dial Ltd

About the Company - Just Dial Ltd

Just Dial Ltd. is a Public Limited Listed company incorporated on 20/12/1993 and has its registered office in the State of Maharashtra, India. Company’s Corporate Identification Number(CIN) is L74140MH1993PLC150054 and registration number is 150054. Currently Company is involved in the business activities of Other information service activities. Company’s Total Operating Revenue is Rs. 646.95 Cr. and Equity Capital is Rs. 83.61 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Internet & Catalogue RetailPalm Court, Building-M, 501/B, 5th Floor, New Link Road, Mumbai Maharashtra 400064investors@justdial.com
http://www.justdial.com
Management
NamePosition Held
Mr. B AnandChairman & Ind.Director
Mr. V S S ManiManaging Director & CEO
Mr. V SubramaniamNon Executive Director
Mr. Ashwin KhasgiwalaNon Executive Director
Mr. Malcolm MonteiroIndependent Director
Mr. Sanjay BahadurIndependent Director
Ms. Bhama KrishnamurthyIndependent Director
Mr. Ranjit PanditIndependent Director
Ms. Geeta FulwadayaNon Executive Director
Mr. Anshuman ThakurNon Executive Director
Mr. Dinesh TalujaNon Executive Director

Basic Stock Data of Just Dial Ltd

Last Updated: July 20, 2024, 10:58 pm

Market Cap 10,651 Cr.
Current Price 1,252
High / Low1,305/693
Stock P/E56.4
Book Value 473
Dividend Yield0.00 %
ROCE4.81 %
ROE3.63 %
Face Value 10.0
PEG Ratio-23.29

Data Source: screener.in

Just Dial Ltd Quarterly Results

MonthDec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
Sales170176165156159167186205221233247261265
Expenses131141183140154173177188194199210212205
Operating Profit3835-17165-68172733374960
OPM %22%20%-10%10%3%-4%5%8%12%14%15%19%23%
Other Income301623362935-60567174815875
Interest2212221223222
Depreciation10997777889101212
Profit before tax5639-4432421-6064889610692121
Tax %12%14%20%23%20%-8%19%19%14%13%21%22%24%
Net Profit5034-4331922-48527584837292
EPS in Rs8.075.43-0.573.942.322.65-5.746.198.939.949.818.4410.82

Last Updated: July 11, 2024, 9:59 am

Just Dial Ltd Quarterly Chart

Just Dial Ltd Profit & Loss

Last Updated: July 10, 2024, 6:48 pm

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales262363461590668719782892953675647845961
Expenses194262319424523609617663680520649759816
Operating Profit68101142166144110164229273155-286146
OPM %26%28%31%28%22%15%21%26%29%23%-0%10%15%
Other Income1312404980876693140150122142285
Interest1000000097789
Depreciation9141724314036345242303240
Profit before tax729816519119315619428835225583188382
Tax %29%30%27%27%26%22%26%28%23%16%15%13%
Net Profit516812113914312114320727221471163314
EPS in Rs17.1919.7020.5517.4521.2531.9341.9634.628.4919.3237.12
Dividend Payout %0%0%12%10%0%0%0%0%0%0%0%0%

Just Dial Ltd Profit & Loss Yearly Chart

Just Dial Ltd Growth

Compounded Sales Growth
10 Years:9%
5 Years:3%
3 Years:16%
TTM:19%
Compounded Profit Growth
10 Years:4%
5 Years:-8%
3 Years:1%
TTM:50%
Stock Price CAGR
10 Years:-2%
5 Years:10%
3 Years:7%
1 Year:55%
Return on Equity
10 Years:8%
5 Years:5%
3 Years:2%
Last Year:4%

Last Updated: July 17, 2024, 5:31 pm

Just Dial Ltd Balance Sheet

Last Updated: July 10, 2024, 6:49 pm

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Sep 2023
Equity Capital52707070697067656562848485
Reserves543564646036708369129341,2231,2023,4023,5833,732
Preference Capital100000000000
Borrowings000000047663556887
Other Liabilities142181231291309360431546468459491601670
Total Liabilities2486077659651,0481,2661,4101,5491,8321,7864,0334,3374,574
Fixed Assets35615392139156149126172138134152200
CWIP12109906000300
Investments1574866267737969651,1431,2911,5531,5123,7984,0514,276
Other Assets55598510010513611812610713710110398
Total Assets2486077659651,0481,2661,4101,5491,8321,7864,0334,3374,574

Just Dial Ltd Reserves and Borrowings Chart

Just Dial Ltd Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity 10213318514813622627615313939179259
Cash from Investing Activity -353-129-15825-118-137-77-127174-2,187-163-230
Cash from Financing Activity 2514-14-1811-84-217-27-2912,109-23-27
Net Cash Flow-0912-8195-17-122-38-72

Just Dial Ltd Financial Efficiency Indicators

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Debtor Days010000000000
Inventory Days
Days Payable
Cash Conversion Cycle010000000000
Working Capital Days-179-164-166-166-154-161-181-177-136-178-199-195
ROCE %67%34%27%26%13%19%21%29%30%12%-0%2%

Just Dial Ltd Financial Efficiency Indicators Chart

Just Dial Ltd Share Holding Pattern

MonthJun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
Promoters35.32%51.68%77.66%77.64%77.05%76.98%74.98%74.96%74.31%74.31%74.31%74.29%
FIIs28.68%16.62%3.41%3.21%2.86%2.70%3.38%3.82%5.33%4.88%4.87%5.31%
DIIs13.85%9.24%3.67%4.86%5.94%5.97%8.79%8.97%9.13%9.36%8.89%8.18%
Public22.15%22.46%15.26%14.28%14.15%14.35%12.85%12.24%11.23%11.45%11.93%12.21%
No. of Shareholders87,7221,01,0831,05,10197,0071,00,4271,01,40494,04988,67082,03584,58579,37276,660

Just Dial Ltd Shareholding Pattern Chart

No. of Just Dial Ltd Shareholders

Just Dial Ltd Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Quant Small Cap Fund2,156,3271.66158.272,156,3272024-07-200%
Nippon India Small Cap Fund1,627,1570.32119.432,156,3272024-07-20-24.54%
DSP Mid Cap Fund1,522,8210.77111.782,156,3272024-07-20-29.38%
DSP Small Cap Fund1,491,5620.92109.482,156,3272024-07-20-30.83%
Quant Teck Fund164,7456.4312.092,156,3272024-07-20-92.36%
Samco Active Momentum Fund88,6831.516.512,156,3272024-07-20-95.89%
Nippon India Nifty Smallcap 250 Index Fund13,3620.140.982,156,3272024-07-20-99.38%
Motilal Oswal Nifty Smallcap 250 Index Fund8,3880.140.622,156,3272024-07-20-99.61%
SBI Nifty Smallcap 250 Index Fund6,1580.140.452,156,3272024-07-20-99.71%
Motilal Oswal Nifty 500 Index Fund9160.010.072,156,3272024-07-20-99.96%

Just Dial Ltd ROCE Trend

Just Dial Ltd EPS Trend

Just Dial Ltd Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue10.0010.0010.0010.0010.00
Basic EPS (Rs.)47.7219.329.4933.9242.00
Diluted EPS (Rs.)47.7219.149.3133.0041.81
Cash EPS (Rs.)48.1123.1112.0441.4549.97
Book Value[Excl.RevalReserv]/Share (Rs.)473.13434.90416.96204.31198.39
Book Value[Incl.RevalReserv]/Share (Rs.)473.13434.90416.96204.31198.39
Revenue From Operations / Share (Rs.)122.64100.1977.38109.11150.40
PBDIT / Share (Rs.)61.3827.0014.3549.1963.57
PBIT / Share (Rs.)55.9623.1810.7842.3555.55
PBT / Share (Rs.)54.8622.279.9641.1554.17
Net Profit / Share (Rs.)42.6819.308.4734.6141.95
NP After MI And SOA / Share (Rs.)42.6819.308.4734.6141.95
PBDIT Margin (%)50.0526.9418.5445.0742.26
PBIT Margin (%)45.6223.1413.9338.8136.93
PBT Margin (%)44.7322.2312.8737.7136.02
Net Profit Margin (%)34.7919.2610.9431.7127.89
NP After MI And SOA Margin (%)34.7919.2610.9431.7127.89
Return on Networth / Equity (%)9.024.432.0316.9321.14
Return on Capital Employeed (%)11.195.132.4918.9825.67
Return On Assets (%)7.463.751.7511.9814.86
Asset Turnover Ratio (%)0.220.200.220.380.57
Current Ratio (X)7.687.758.360.280.24
Quick Ratio (X)7.687.758.360.280.24
Interest Coverage Ratio (X)56.2529.6817.5441.1346.31
Interest Coverage Ratio (Post Tax) (X)40.1122.2211.3629.9431.56
Enterprise Value (Cr.)6801.674996.425924.305275.311863.83
EV / Net Operating Revenue (X)6.525.919.167.811.91
EV / EBITDA (X)13.0321.9549.3717.334.52
MarketCap / Net Operating Revenue (X)6.545.939.197.901.95
Price / BV (X)1.691.371.714.221.48
Price / Net Operating Revenue (X)6.545.939.197.901.95
EarningsYield0.050.030.010.040.14

Just Dial Ltd Profitability Ratios (%)

Just Dial Ltd Liquidity Ratios

Just Dial Ltd Liquidity Ratios (%)

Just Dial Ltd Interest Coverage Ratios (%)

Just Dial Ltd Valuation Ratios

Fair Value

Fair Value: 987.75

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

Overvalued: 21.11% compared to the current price 1252

Intrinsic Value: 963.83

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators along with EPS growth.

Overvalued: 23.02% compared to the current price 1252

Last 5 Year EPS CAGR: -2.42%

*Investments are subject to market risks

Strength and Weakness of Just Dial Ltd Stock

StrengthWeakness
  1. The stock has a high average ROCE of 23.33%, which is a positive sign.
  2. The stock has a low average Working Capital Days of -171.33, which is a positive sign.
  3. The company has higher reserves (1,510.25 cr) compared to borrowings (29.25 cr), indicating strong financial stability.
  4. The company has shown consistent growth in sales (678.31 cr) and profit (201.31 cr) over the years.
  1. The stock has a high average Cash Conversion Cycle of 0.08, which may not be favorable.

FAQ

What is the latest fair value of Just Dial Ltd?

The latest fair value of Just Dial Ltd is ₹987.75.

What is the Market Cap of Just Dial Ltd?

The Market Cap of Just Dial Ltd is 10,651 Cr..

What is the current Stock Price of Just Dial Ltd as on 21 July 2024?

The current stock price of Just Dial Ltd as on 21 July 2024 is 1,252.

What is the High / Low of Just Dial Ltd stocks in FY 2024?

In FY 2024, the High / Low of Just Dial Ltd stocks is 1,305/693.

What is the Stock P/E of Just Dial Ltd?

The Stock P/E of Just Dial Ltd is 56.4.

What is the Book Value of Just Dial Ltd?

The Book Value of Just Dial Ltd is 473.

What is the Dividend Yield of Just Dial Ltd?

The Dividend Yield of Just Dial Ltd is 0.00 %.

What is the ROCE of Just Dial Ltd?

The ROCE of Just Dial Ltd is 4.81 %.

What is the ROE of Just Dial Ltd?

The ROE of Just Dial Ltd is 3.63 %.

What is the Face Value of Just Dial Ltd?

The Face Value of Just Dial Ltd is 10.0.

About the Author

Author Avatar
Getaka

Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Just Dial Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE