Financials Just Dial Limited

Equities

JUSTDIAL

INE599M01018

Internet Services

Market Closed - NSE India S.E. 05:13:53 13/06/2024 pm IST 5-day change 1st Jan Change
1,052 INR +3.30% Intraday chart for Just Dial Limited +9.86% +31.13%

Valuation

Fiscal Period: March 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 19,037 53,392 59,474 50,188 68,298 89,454 - -
Enterprise Value (EV) 1 3,118 37,664 55,911 46,121 22,897 38,624 32,810 89,454
P/E ratio 7.02 x 26.2 x 76.4 x 31.1 x 18.8 x 18 x 17.4 x 16.5 x
Yield - - - - - - - -
Capitalization / Revenue 2 x 7.91 x 9.19 x 5.94 x 6.55 x 7.49 x 6.65 x 6.1 x
EV / Revenue 0.33 x 5.58 x 8.64 x 5.46 x 2.2 x 3.23 x 2.44 x 6.1 x
EV / EBITDA 1.14 x 24.3 x -2,588 x 53.8 x 10.6 x 12.2 x 9.36 x 24 x
EV / FCF 2.07 x 27.9 x 229 x 29 x 9.33 x 11.2 x 8.85 x 20.9 x
FCF Yield 48.4% 3.59% 0.44% 3.45% 10.7% 8.95% 11.3% 4.79%
Price to Book 1.48 x 4.22 x 1.71 x 1.37 x 1.7 x 1.97 x 1.76 x 1.58 x
Nbr of stocks (in thousands) 64,872 61,872 83,601 84,321 85,038 85,040 - -
Reference price 2 293.4 863.0 711.4 595.2 803.2 1,052 1,052 1,052
Announcement Date 25/05/20 14/05/21 29/04/22 17/04/23 17/04/24 - - -
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2020 2021 2022 2023 2024 2025 2026 2027
Net sales 1 9,531 6,752 6,470 8,448 10,429 11,951 13,450 14,674
EBITDA 1 2,729 1,548 -21.6 857.5 2,166 3,165 3,506 3,725
EBIT 1 2,208 1,125 -320.3 535.9 1,704 2,747 2,930 3,036
Operating Margin 23.17% 16.67% -4.95% 6.34% 16.34% 22.99% 21.78% 20.69%
Earnings before Tax (EBT) 1 3,516 2,546 832.9 1,878 4,666 6,008 6,513 6,931
Net income 1 2,723 2,142 708.3 1,627 3,629 4,956 5,128 5,428
Net margin 28.57% 31.72% 10.95% 19.26% 34.8% 41.47% 38.13% 36.99%
EPS 2 41.81 33.00 9.310 19.14 42.67 58.36 60.33 63.90
Free Cash Flow 1 1,508 1,352 243.8 1,589 2,455 3,457 3,708 4,287
FCF margin 15.82% 20.02% 3.77% 18.81% 23.54% 28.93% 27.57% 29.22%
FCF Conversion (EBITDA) 55.24% 87.28% - 185.32% 113.35% 109.24% 105.77% 115.09%
FCF Conversion (Net income) 55.36% 63.11% 34.42% 97.66% 67.63% 69.75% 72.31% 78.99%
Dividend per Share 2 - - - - - - - -
Announcement Date 25/05/20 14/05/21 29/04/22 17/04/23 17/04/24 - - -
1INR in Million2INR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2 2025 Q3 2025 Q4
Net sales 1,589 1,667 1,856 2,053 2,214 2,325 2,470 2,606 2,650 2,703 - - - -
EBITDA 52.1 -61.3 83.9 169.9 271.7 332 366.9 487.7 603.7 707.3 - - - -
EBIT -20.6 -130.6 14.1 92.8 187 242 266.5 365.6 482.5 589.3 - - - -
Operating Margin -1.3% -7.84% 0.76% 4.52% 8.45% 10.41% 10.79% 14.03% 18.2% 21.8% - - - -
Earnings before Tax (EBT) 243.9 205 -598.4 642.3 876.9 957.5 1,061 920.9 1,209 1,474 - - - -
Net income 193.9 220.5 -483.6 521.6 753.2 836 834 717.8 920.1 1,157 - - - -
Net margin 12.2% 13.23% -26.06% 25.41% 34.02% 35.95% 33.77% 27.54% 34.71% 42.82% - - - -
EPS 2.290 2.600 -5.750 6.140 8.870 9.830 9.800 8.440 10.82 13.61 - - - -
Dividend per Share 1 - - - - - - - - - - - - - -
Announcement Date 18/01/22 29/04/22 15/07/22 14/10/22 13/01/23 17/04/23 14/07/23 20/10/23 12/01/24 17/04/24 - - - -
1INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2020 2021 2022 2023 2024 2025 2026 2027
Net Debt 1 - - - - - - - -
Net Cash position 1 15,919 15,728 3,563 4,067 45,401 50,830 56,644 -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 1,508 1,352 244 1,589 2,455 3,457 3,708 4,287
ROE (net income / shareholders' equity) 23.8% 16.8% 2.98% 0.46% 9.44% 11.6% 10.7% 9.8%
ROA (Net income/ Total Assets) - - - - - - - -
Assets 1 - - - - - - - -
Book Value Per Share 2 198.0 204.0 417.0 435.0 473.0 534.0 596.0 664.0
Cash Flow per Share 23.50 - - - - - - -
Capex 1 21.9 39.7 146 199 136 662 691 875
Capex / Sales 0.23% 0.59% 2.25% 2.35% 1.31% 5.54% 5.14% 5.96%
Announcement Date 25/05/20 14/05/21 29/04/22 17/04/23 17/04/24 - - -
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
C-
More Ratings
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
7
Last Close Price
1,052 INR
Average target price
1,093 INR
Spread / Average Target
+3.87%
Consensus
1st Jan change Capi.
+31.13% 103.76Cr
+30.65% 44TCr
+34.17% 28TCr
+7.32% 9.48TCr
+27.00% 9.21TCr
+62.85% 6.26TCr
+15.05% 4.7TCr
+22.99% 3.71TCr
-13.95% 3.17TCr
+16.71% 3TCr
Other Internet Services
  1. Stock Market
  2. Equities
  3. JUSTDIAL Stock
  4. Financials Just Dial Limited