Valuation Just Dial Limited

Equities

Market Closed - NSE India S.E. Other stock markets 05:28:38 06/03/2026 pm IST			5-day change	1st Jan Change
535.05 ^INR	-0.11%		-2.74%	-26.23%

14/01	India stock benchmarks set for muted start as foreign selling, firm crude weigh	RE
13/01	Just Dial Limited Reports Earnings Results for the Third Quarter and Nine Months Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	53,392	59,474	50,188	68,298	69,360	45,503	-	-
Change	-	11.39%	-15.61%	36.09%	1.56%	-34.4%	-	-
Enterprise Value (EV) ¹	37,664	55,911	46,121	22,897	20,573	-12,172	-18,834	-25,686
Change	-	48.45%	-17.51%	-50.35%	-10.15%	-159.17%	-54.73%	-36.38%
P/E ratio	26.2x	76.4x	31.1x	18.8x	11.9x	8.37x	8.11x	7.51x
PBR	4.22x	1.71x	1.37x	1.7x	1.51x	0.88x	0.79x	0.71x
PEG	-	-1.1x	0x	0x	0.2x	-1.2x	2.54x	0.93x
Capitalization / Revenue	7.91x	9.19x	5.94x	6.55x	6.07x	3.73x	3.48x	3.23x
EV / Revenue	5.58x	8.64x	5.46x	2.2x	1.8x	-1x	-1.44x	-1.82x
EV / EBITDA	24.3x	-2,588x	53.8x	10.6x	6.13x	-3.36x	-4.87x	-6.13x
EV / EBIT	33.5x	-175x	86.1x	13.4x	7.14x	-3.85x	-5.46x	-6.69x
EV / FCF	27.9x	229x	29x	9.33x	6.74x	-4.69x	-7.29x	-9.06x
FCF Yield	3.59%	0.44%	3.45%	10.7%	14.8%	-21.3%	-13.7%	-11%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	33	9.31	19.14	42.67	68.69	63.89	65.94	71.24
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	6,752	6,470	8,448	10,429	11,419	12,192	13,086	14,082
EBITDA ¹	1,548	-21.6	857.5	2,166	3,354	3,621	3,866	4,187
EBIT ¹	1,125	-320.3	535.9	1,704	2,881	3,160	3,447	3,838
Net income ¹	2,142	708.3	1,627	3,629	5,842	5,346	5,597	6,050
Net Debt ¹	-15,728	-3,563	-4,067	-45,401	-48,788	-57,675	-64,337	-71,189
Reference price ²	862.95	711.40	595.20	803.15	815.60	535.05	535.05	535.05
Nbr of stocks (in thousands)	61,872	83,601	84,321	85,038	85,042	85,045	-	-
Announcement Date	14/05/21	29/04/22	17/04/23	17/04/24	18/04/25	-	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
JUST DIAL LIMITED	8.37x	-1x	-3.36x	-.--%	50Cr
TENCENT HOLDINGS LIMITED	19.11x	5.37x	12.3x	1.05%	60TCr
NETFLIX, INC.	31.52x	8.18x	24.6x	-.--%	42TCr
UBER TECHNOLOGIES, INC.	22.33x	2.61x	13.82x	-.--%	15TCr
SPOTIFY TECHNOLOGY S.A.	37.63x	4.71x	29.4x	-.--%	12TCr
PROSUS N.V.	10.83x	13.42x	130.18x	0.37%	11TCr
AIRBNB, INC.	26.93x	4.96x	14.13x	-.--%	7.99TCr
DOORDASH, INC.	71x	4x	19.75x	-.--%	7.78TCr
SK SQUARE CO., LTD.	9.5x	37.62x	8.02x	-.--%	4.92TCr
NASPERS LIMITED	8.81x	4.19x	44.1x	0.5%	4.04TCr
Average	24.60x	8.41x	29.29x	0.19%	16.55TCr
Weighted average by Cap.	25.55x	7.17x	25.95x	0.42%