Valuation Just Dial Limited

Equities

Market Closed - NSE India S.E. Other stock markets 05:10:30 11/09/2024 pm IST			5-day change	1st Jan Change
1,186.25 ^INR	-3.42%		-7.54%	+47.87%

31/08	Just Dial Limited Receives Order from the Superintendent of Central Tax and Customs, Ameerpet GST Division, Hyderabad	CI
17/07	Transcript : Just Dial Limited, Q1 2025 Earnings Call, Jul 17, 2024

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	19,037	53,392	59,474	50,188	68,298	1,04,446	-	-
Change	-	180.47%	11.39%	-15.61%	36.09%	52.93%	-	-
Enterprise Value (EV) ¹	3,118	37,664	55,911	46,121	22,897	53,148	47,063	1,04,446
Change	-	1,108.14%	48.45%	-17.51%	-50.35%	132.11%	-11.45%	121.93%
P/E ratio	7.02x	26.2x	76.4x	31.1x	18.8x	19.7x	20x	18.7x
PBR	1.48x	4.22x	1.71x	1.37x	1.7x	2.32x	2.11x	1.81x
PEG	-	-1.2x	-1.1x	0x	0x	0.4x	-14.09x	2.73x
Capitalization / Revenue	2x	7.91x	9.19x	5.94x	6.55x	8.87x	7.94x	7.32x
EV / Revenue	0.33x	5.58x	8.64x	5.46x	2.2x	4.51x	3.58x	7.32x
EV / EBITDA	1.14x	24.3x	-2,588x	53.8x	10.6x	16.1x	12.8x	26.9x
EV / EBIT	1.41x	33.5x	-175x	86.1x	13.4x	18.9x	15.2x	31.9x
EV / FCF	2.07x	27.9x	229x	29x	9.33x	14.7x	12.9x	26.4x
FCF Yield	48.4%	3.59%	0.44%	3.45%	10.7%	6.79%	7.78%	3.79%
Dividend per Share ²	-	-	-	-	-	47.05	50.55	63.3
Rate of return	-	-	-	-	-	3.83%	4.12%	5.15%
EPS ²	41.81	33	9.31	19.14	42.67	62.25	61.37	65.58
Distribution rate	-	-	-	-	-	75.6%	82.4%	96.5%
Net sales ¹	9,531	6,752	6,470	8,448	10,429	11,777	13,147	14,278
EBITDA ¹	2,729	1,548	-21.6	857.5	2,166	3,304	3,673	3,890
EBIT ¹	2,208	1,125	-320.3	535.9	1,704	2,812	3,090	3,278
Net income ¹	2,723	2,142	708.3	1,627	3,629	5,296	5,228	5,600
Net Debt ¹	-15,919	-15,728	-3,563	-4,067	-45,401	-51,298	-57,383	-
Reference price ²	293.45	862.95	711.40	595.20	803.15	1,228.20	1,228.20	1,228.20
Nbr of stocks (in thousands)	64,872	61,872	83,601	84,321	85,038	85,040	-	-
Announcement Date	25/05/20	14/05/21	29/04/22	17/04/23	17/04/24	-	-	-

¹INR in Million²INR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
JUST DIAL LIMITED	19.73x	4.51x	16.09x	+3.83%	124.38Cr
TENCENT HOLDINGS LIMITED	18.14x	4.5x	11.1x	+1.25%	44TCr
NETFLIX, INC.	35.36x	7.65x	27.87x	-.--%	29TCr
UBER TECHNOLOGIES, INC.	65.72x	3.42x	23.08x	-.--%	14TCr
PROSUS N.V.	12.3x	16.04x	332.17x	+0.31%	8.63TCr
AIRBNB, INC.	27.85x	5.79x	16.33x	-.--%	7.28TCr
SPOTIFY TECHNOLOGY S.A.	49.99x	3.52x	39.83x	-.--%	6.57TCr
DOORDASH, INC.	2386.38x	4.43x	25.33x	-.--%	5.18TCr
NASPERS LIMITED	6.78x	4.31x	98.16x	+0.45%	3.39TCr
COSTAR GROUP, INC.	274.56x	10.47x	142.29x	-.--%	3.25TCr
Average	289.68x	6.46x	73.22x	+0.58%	12.14TCr
Weighted average by Cap.	137.37x	6.12x	47.76x	+0.49%