Valuation Just Dial Limited

Equities

Market Closed - NSE India S.E. Other stock markets 04:35:03 06/02/2026 pm IST			5-day change	1st Jan Change
669.70 ^INR	-0.68%		+0.17%	-7.67%

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	56,954	-	-
Change	-	11.39%	-15.61%	36.09%	1.56%	-17.89%	-	-
Enterprise Value (EV) ¹	37,664	55,911	46,121	22,897	20,573	-347.7	-7,383	-14,235
Change	-	48.45%	-17.51%	-50.35%	-10.15%	-101.69%	-2,023.36%	-92.81%
P/E ratio	26.2x	76.4x	31.1x	18.8x	11.9x	10.5x	10.2x	9.4x
PBR	4.22x	1.71x	1.37x	1.7x	1.51x	1.11x	0.99x	0.89x
PEG	-	-1.1x	0x	0x	0.2x	-1.5x	3.19x	1.17x
Capitalization / Revenue	7.91x	9.19x	5.94x	6.55x	6.07x	4.69x	4.35x	4.04x
EV / Revenue	5.58x	8.64x	5.46x	2.2x	1.8x	-0.03x	-0.56x	-1.01x
EV / EBITDA	24.3x	-2,588x	53.8x	10.6x	6.13x	-0.1x	-1.91x	-3.4x
EV / EBIT	33.5x	-175x	86.1x	13.4x	7.14x	-0.11x	-2.14x	-3.71x
EV / FCF	27.9x	229x	29x	9.33x	6.74x	-0.13x	-2.86x	-5.02x
FCF Yield	3.59%	0.44%	3.45%	10.7%	14.8%	-746%	-35%	-19.9%
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	12,143	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	-57,302	-64,337	-71,189
Reference price ²	862.95	711.40	595.20	803.15	815.60	669.70	669.70	669.70
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	10.48x	-0.03x	-0.1x	-.--%	63Cr
TENCENT HOLDINGS LIMITED	20.29x	5.65x	12.94x	0.99%	63TCr
NETFLIX, INC.	26.33x	6.88x	20.66x	-.--%	35TCr
UBER TECHNOLOGIES, INC.	13.92x	3.02x	18.02x	-.--%	16TCr
PROSUS N.V.	11.84x	15.14x	149.58x	0.33%	13TCr
SPOTIFY TECHNOLOGY S.A.	48.77x	3.94x	30.16x	-.--%	8.71TCr
DOORDASH, INC.	81.26x	5.58x	27.71x	-.--%	7.86TCr
AIRBNB, INC.	29.61x	5.23x	14.9x	-.--%	7.41TCr
SK SQUARE CO., LTD.	8.83x	34.66x	7.39x	-.--%	4.64TCr
NASPERS LIMITED	9.96x	4.77x	52.45x	0.41%	4.59TCr
Average	26.13x	8.49x	33.37x	0.17%	15.94TCr
Weighted average by Cap.	24.67x	7.12x	28.79x	0.43%