BSE: JUSTDIAL - Just Dial Limited

Yield per half year: -4.95%
Sector: Technology

Reporting Just Dial Limited

Capitalization

IFRS

Reporting Annual Quarterly

	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд ₹									62.19
Выручка, млрд ₹			8.92	9.53	6.75	6.47	8.45	10.43	10.43
Чистая прибыль, млрд ₹	1.21	1.43	2.07	2.72	2.14	0.7083	1.63	3.63	3.63
EV, млрд ₹									22.09
EBIT, млрд ₹	0.6947	1.28	1.95	2.21	1.17	-0.3068	0.5359		0.5359
EBITDA, млрд ₹			3.22	4.13	3.04	1.2	5.17		5.17
Баланс стоимость, млрд ₹			9.99	12.88	12.64	34.86	36.67	40.24	40.24
FCF, млрд ₹			2.6	1.51	1.35	0.2438	12.88	2.44	2.44
Операционный денежный поток, млрд ₹	1.36	2.26	2.76	1.53	1.39	0.3896	1.79	2.59	2.59
Операционная прибыль, млрд ₹			1.99	2.23	1.18	-0.2959	0.5359	1.71	1.71
Операционные расходы, млрд ₹			6.92	7.3	5.58	6.77	7.91	8.72	8.72
CAPEX, млрд ₹	0.3089	0.2053	0.1637	0.0211	0.0389	0.1175	0.1783	0.1473	0.1473

	2019Q3	2019Q4	2020Q1	2020Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	5 quarters average	CAGR 5
Выручка, млрд ₹							1.67	1.86	2.21	2.21	2.33	2.47	2.61	2.65	2.7	2.81
Чистая прибыль, млрд ₹							0.2205	-0.4836	0.7532	0.7532	0.836	0.834	0.7178	0.9201	1.16	1.41
EBIT, млрд ₹	0.543	0.5423	0.6169	0.2585					0.0928	0.187	0.242	0.2665
EBITDA, млрд ₹					0.5153	0.3376	0.291	-0.516	0.9841			1.18
Баланс стоимость, млрд ₹					34.34		34.86		34.99		36.67		38.17		40.24
Операционная прибыль, млрд ₹							-0.1062	0.0141	0.187	0.187	0.25	0.2665	0.3656	0.4825	0.5957	0.6893
Операционные расходы, млрд ₹							1.77	1.84	2.03	2.03	2.08	2.2	2.24	2.17	2.11	2.12

	5 quarters average	CAGR 5

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд ₹			0.4058	0.3962	0.6148	0.2325	0.1556	0.1768	0.1768
Short Term Investments ₹			0.2146	0.1675	0.0004	34.65	40.62	46.08	46.08
Total Receivables ₹	0.0889	0.1048	0.1291	0.132	0.1248	0.1112	0.1425		0.1425
Total Current Assets ₹	1.4	1.05	1.25	1.06	1.16	35.37	41.23	46.86	46.86
Чистые активы, млрд ₹	1.61	1.46	1.3	1.69	1.37	1.31	1.48		1.48
Активы, млрд ₹			15.49	18.32	17.86	40.33	43.37	48.61	48.61
Short Term Debt ₹			0.0144
Long Term Debt ₹			0.0276
Задолженность, млрд ₹			5.5	5.44	5.22	5.47	6.7	8.37	8.37
Долг, млрд ₹									0.6838
Interest income ₹			0.2395	0.2312	0.2354	0.2399	0.2349
Расходы на обслуживание долга ₹			0.0013	0.0891	0.074	0.0684	0.0767	0.0928	0.0928
Чист. проц. доходы, млрд ₹			0.2458	0.1421	0.1614	0.1715	-0.0767	0.2373	0.2349

	2019Q3	2020Q1	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	5 quarters average	CAGR 5
Наличность, млрд ₹			0.3353		0.2325		0.1598		0.1556		0.0666		0.1768
Short Term Investments ₹			34.17		34.65		35.08		40.51		42.93		46.08
Total Receivables ₹	0.1918	0.132					0.0633		0.1425
Total Current Assets ₹	1.31	1.06	34.91		35.37		35.7		41.23		43.49		46.86
Чистые активы, млрд ₹	1.82	1.69	34.91		35.37		1.38		1.48
Активы, млрд ₹			39.93		40.33		40.79		43.37		45.74		48.61
Задолженность, млрд ₹			5.59		5.47		5.8		6.7		7.57		8.37
Расходы на обслуживание долга ₹					0.0167	0.0126	0.0225	0.0225	0.0261	0.0194	0.0239	0.0217	0.0278	0.0191
Чист. проц. доходы, млрд ₹			-0.0158	-0.021	0.2232	-0.0126	-0.0225	-0.0225	0.2088	-0.0194	-0.0239	-0.0217

	5 quarters average	CAGR 5

Share

IFRS

Reporting Annual Quarterly

	2014	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
EPS	17.12				39.47	41.72	33.19	8.47	19.3	42.68	42.68
Цена акции ао		338.55	521.85	501.7	571.6	633.15	819.35	600.95	801.95	997.45	997.45
Число акций ао, млн					64.76	64.9	61.87	83.6	84.32	85.04	85.04
FCF/акцию					40.08	23.23	21.85	2.92	152.69	28.73	28.73

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	5 quarters average	CAGR 5
EPS		2.29	2.64	-5.75	6.14	8.87	9.91	9.8	8.44	10.82	13.61
Цена акции ао	987.78	814.54	809.4	707.66	583.74	596.4	609.2	697.2	758.65	744.27

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %	20.71	21.15	16.94	2.98	4.55	9.44		9.44	18.62
ROA, %	13.35	14.86	11.99	2.43	3.89	7.89		7.89	11.58
ROS, %	23.2	28.57	31.72	10.95	19.26	34.8	34.8	34.8	11.70
ROCE, %	19.56	17.15	9.29	-0.8499	1.41			1.46	14.42
Рентаб EBITDA, %	36.11	43.29	45.08	18.55	61.21			61.21	18.42
Чистая рентаб, %	23.2	28.57	31.72	10.95	19.26	34.8		34.8	11.70
Operation Margin, %	22.37	23.42	17.41	-4.57	6.34	16.4	16.4	16.4	12.76

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	Industry average	5 quarters average	CAGR 5
ROE, %	0.9583		0.6325		2.15		2.85		3.84		4.53		18.62
ROA, %	0.8243		0.5468		1.85		3.86		3.14		2.45		11.58
ROS, %			13.23	-26.06	34.02	34.02	35.95	33.77	27.54	34.71	42.82	50.33	11.70
ROCE, %					0.2652		0.6587						14.42
Рентаб EBITDA, %	33.04	21.25	17.46	-27.8	44.45			47.81					18.42
Чистая рентаб, %			13.23	-26.06	34.02	34.02	35.95	33.77	27.54	34.71	42.82	50.33	11.70
Operation Margin, %			-6.37	0.7597	8.45	8.45	10.75	10.79	14.03	18.2	22.04	24.57	12.76

	Industry average	5 quarters average	CAGR 5

Coefficients

IFRS

Reporting Annual Quarterly

	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E	18.9	7.15	24.87	89.36	30.08	18.68		18.68	40.54
P/BV	3.91	1.51	4.21	1.82	1.33	1.69		1.69	43.80
P/S	4.39	2.04	7.89	9.78	5.79	6.5		6.5	3.44
P/FCF					4.83	25.45	25.45	25.45	27.33
E/P					0.0262	0.0584	0.0584	0.0584	0.05
EV/EBITDA								9.71	18.78
EV/Ebit						41.22	41.22	41.22
EV/S					2.61	2.12	2.12	2.12	2.80
EV/FCF						9.04	9.04	9.04	28.15
Debt/EBITDA					0.1323	0.1322	0.1322	0.1322	0.56
Netdebt/Ebitda					0	0	0	0	1.33
Debt/Ratio					0.0158	0.0141	0.0141	0.0141	0.07
Debt/Equity					0.0193	0.4616	0.4616	0.4616	1.08
Debt/Net Income					0.4202	0.1884	0.1884	0.1884	1.03
Бета					0.403	3.15	2.57	2.57	0.29
Индекс Альтмана					2.21	2.13	2.13	2.13	54.89

	2021Q3	2022Q1	2022Q3	2023Q1	2023Q3	2024Q1	Industry average	5 quarters average	CAGR 5
P/E	251.18	115.11	35.22	30.8	39.89	24.94	40.54
P/BV	2.41	1.82	1.32	1.33	1.63	1.69	43.80
P/S	53	19.61	8.42	10.78	12.58	8.86	3.44

	Industry average	5 quarters average	CAGR 5

Dividends

IFRS

Reporting Annual Quarterly

	2014	2015	LTM	Industry average	5 year average	CAGR 5
Дивиденд	2	2	0
Див доход, ао, %	0.134	0.1789	0	2.17
Дивиденды / прибыль, %			0	25.62

	2014Q3	2015Q3	Industry average	5 quarters average	CAGR 5
Дивиденд	2	2
Див доход, ао, %	0.1208	0.1985	2.17

	Industry average	5 quarters average	CAGR 5

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS

Reporting Annual Quarterly

	2020	2021	2022	2023	2024	CAGR 5
ebit_margin	23.17	17.4	-4.74	6.34
Персонал, чел				15320	15320

	2023Q2	CAGR 5
ebit_margin	10.79

	CAGR 5