Just Dial Ltd.

•

₹ 674.05-0.97%

2026-08-21

justdial.comBSE: 535648NSE: JUSTDIAL

Market Cap₹ 5,612 Cr.

Current Price₹ 681

High / Low₹ 879 / 480

Stock P/E0.0

Book Value₹ 620

Price to Book0.81

Dividend Yield0.00 %

ROCE12.9 %

ROE10.2 %

Face Value₹ 10

Add ratio to table

ABOUT

KEY POINTS

Revenue Breakup Mar 2012 • Local Search Services: 98.0% • Infrastructure Support & Marketing Services: 2.0%

PROS

Company is almost debt free
Company generates healthy free cash flow
Stock looks reasonably valued - P/E of 8.4 is below its historical median
Attractively priced for its growth - PEG of 0.2

CONS

A large part of profit comes from other income (55.2% of PBT)
Recent results are weak - TTM profit is down 17.2% versus prior year
Poor cash conversion - profits are not backed by operating cash flow (CFO/PAT 0.58x)
Though reporting repeated profits, the company pays out little dividend (0.0%)

* The pros and cons are machine generated based on quantitative rules.

Peer comparison

EDIT COLUMNS

Consumer ServicesBusiness ServicesBusiness Support

Part ofNIFTY 50 NIFTY 500 NIFTY LARGEMIDCAP 250 NIFTY 100 NIFTY 200

S.No.	Name	CMP Rs.	P/E	Mar Cap Rs.Cr.	Div Yld %	NP Qtr Rs.Cr.	Qtr Profit Var %	Sales Qtr Rs.Cr.	Qtr Sales Var %	ROCE %	OPM %
1.	PFOCUS	279.00	187.99	21727.79	0.00	-457.78	-514.43	12668.15	1196.88	2.74	23.76
2.	SAGILITY	42.46	20.02	19876.92	0.35	216.81	45.94	1963.48	27.59	13.82	22.32
3.	SYNGENE	397.10	72.53	16029.70	0.31	-9.00	-110.38	736.00	-15.84	9.48	12.34
4.	IGIL	338.55	24.00	14630.77	1.48	165.74	30.98	370.78	23.22	77.00	60.35
5.	INDGN	564.25	33.91	13592.86	0.40	1162.00	898.28	10631.00	1297.34	18.92	16.39
6.	NESCO	1032.45	17.63	7274.64	0.68	93.05	5.00	251.62	31.05	19.23	46.86
7.	LEAPIND	160.55	113.45	7072.81	0.00	—	—	—	—	9.32	—
8.	SPARC	193.15	3.96	6268.13	0.00	-20.78	59.94	39.92	314.11	163.94	-85.17
9.	SMARTWORKS	500.70	205.47	5727.06	0.00	13.15	413.27	546.25	44.05	52.26	63.33
10.	LATENTVIEW	276.50	29.28	5721.48	0.00	47.10	-6.84	286.88	21.55	16.69	19.76
11.	JUSTDIAL	659.80	15.46	5611.54	0.00	115.74	38.44	270.27	16.23	12.88	26.17
12.	INDIQUBE	191.25	0.00	4054.45	0.00	-23.88	35.03	422.69	36.66	54.58	61.15

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
	247	261	265	270	281	285	287	289	298	303	306	307	327
	210	212	205	200	200	203	201	203	211	216	210	218	252
Operating Profit	—	—	—	—	—	—	—	—	—	—	—	—	—
OPM %	—	—	—	—	—	—	—	—	—	—	—	—	—
Other Income	81	58	75	91	87	114	77	109	127	73	85	49	131
Interest	2	2	2	3	2	2	3	3	3	2	2	2	2
Depreciation	10	12	12	12	12	12	12	12	12	11	11	11	10
	106	92	121	147	154	182	149	180	199	147	146	125	207
Tax %	21.40%	22.05%	23.91%	21.51%	8.23%	15.14%	11.97%	12.22%	19.74%	18.75%	19.02%	19.80%	19.54%
Net Profit	83	72	92	116	141	154	131	158	160	119	118	100	166
	10	8	11	14	17	18	15	19	19	14	16	12	2
Equity Capital	85	85	85	85	85	85	85	85	85	85	85	85	85
Reserves	0	0	0	0	0	0	0	0	0	0	0	0	0
Promoter Pledge %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Equity Capital	85	85	85	85	85	85	85	85	85	85	85	85	85
Reserves	0	0	0	0	0	0	0	0	0	0	0	0	0
Promoter Pledge %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

Jun 2023

: 247
: 210
Operating Profit: —
OPM %: —
Other Income: 81
Interest: 2
Depreciation: 10
: 106
Tax %: 21.40%
Net Profit: 83
: 10
Equity Capital: 85
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 85
Reserves: 0
Promoter Pledge %: 0.00%

Sep 2023

: 261
: 212
Operating Profit: —
OPM %: —
Other Income: 58
Interest: 2
Depreciation: 12
: 92
Tax %: 22.05%
Net Profit: 72
: 8
Equity Capital: 85
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 85
Reserves: 0
Promoter Pledge %: 0.00%

Dec 2023

: 265
: 205
Operating Profit: —
OPM %: —
Other Income: 75
Interest: 2
Depreciation: 12
: 121
Tax %: 23.91%
Net Profit: 92
: 11
Equity Capital: 85
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 85
Reserves: 0
Promoter Pledge %: 0.00%

Mar 2024

: 270
: 200
Operating Profit: —
OPM %: —
Other Income: 91
Interest: 3
Depreciation: 12
: 147
Tax %: 21.51%
Net Profit: 116
: 14
Equity Capital: 85
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 85
Reserves: 0
Promoter Pledge %: 0.00%

Jun 2024

: 281
: 200
Operating Profit: —
OPM %: —
Other Income: 87
Interest: 2
Depreciation: 12
: 154
Tax %: 8.23%
Net Profit: 141
: 17
Equity Capital: 85
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 85
Reserves: 0
Promoter Pledge %: 0.00%

Sep 2024

: 285
: 203
Operating Profit: —
OPM %: —
Other Income: 114
Interest: 2
Depreciation: 12
: 182
Tax %: 15.14%
Net Profit: 154
: 18
Equity Capital: 85
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 85
Reserves: 0
Promoter Pledge %: 0.00%

Dec 2024

: 287
: 201
Operating Profit: —
OPM %: —
Other Income: 77
Interest: 3
Depreciation: 12
: 149
Tax %: 11.97%
Net Profit: 131
: 15
Equity Capital: 85
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 85
Reserves: 0
Promoter Pledge %: 0.00%

Mar 2025

: 289
: 203
Operating Profit: —
OPM %: —
Other Income: 109
Interest: 3
Depreciation: 12
: 180
Tax %: 12.22%
Net Profit: 158
: 19
Equity Capital: 85
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 85
Reserves: 0
Promoter Pledge %: 0.00%

Jun 2025

: 298
: 211
Operating Profit: —
OPM %: —
Other Income: 127
Interest: 3
Depreciation: 12
: 199
Tax %: 19.74%
Net Profit: 160
: 19
Equity Capital: 85
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 85
Reserves: 0
Promoter Pledge %: 0.00%

Sep 2025

: 303
: 216
Operating Profit: —
OPM %: —
Other Income: 73
Interest: 2
Depreciation: 11
: 147
Tax %: 18.75%
Net Profit: 119
: 14
Equity Capital: 85
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 85
Reserves: 0
Promoter Pledge %: 0.00%

Dec 2025

: 306
: 210
Operating Profit: —
OPM %: —
Other Income: 85
Interest: 2
Depreciation: 11
: 146
Tax %: 19.02%
Net Profit: 118
: 16
Equity Capital: 85
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 85
Reserves: 0
Promoter Pledge %: 0.00%

Mar 2026

: 307
: 218
Operating Profit: —
OPM %: —
Other Income: 49
Interest: 2
Depreciation: 11
: 125
Tax %: 19.80%
Net Profit: 100
: 12
Equity Capital: 85
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 85
Reserves: 0
Promoter Pledge %: 0.00%

Jun 2026

: 327
: 252
Operating Profit: —
OPM %: —
Other Income: 131
Interest: 2
Depreciation: 10
: 207
Tax %: 19.54%
Net Profit: 166
: 2
Equity Capital: 85
Reserves: 0
Promoter Pledge %: 0.00%
Equity Capital: 85
Reserves: 0
Promoter Pledge %: 0.00%

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026	TTM
	719	782	892	953	675	647	845	1,043	1,142	1,214	1,243
	609	619	670	680	520	660	831	833	815	862	897
Operating Profit	197	230	322	413	304	120	228	522	722	691	—
OPM %	27	29	36	43	45	19	27	50	63	57	—
Other Income	87	67	100	140	150	133	214	312	395	340	338
Interest	0	0	0	9	7	7	8	9	11	9	8
Depreciation	40	36	34	52	42	30	32	46	47	45	44
	156	194	288	352	255	83	188	466	664	616	624
Tax %	22	26	28	23	16	15	13	22	12	19	19
Net Profit	121	143	207	272	214	71	163	363	584	497	504
EPS	17	21	31	42	33	9	19	43	69	58	—
Dividend Payout %	0	0	0	0	0	0	0	0	0	0	—
Minority Interest	0	0	0	0	0	0	0	0	0	0	0
Share of Associates	0	0	0	0	0	0	0	0	0	0	0
Adjusted EPS	17	21	32	42	35	8	19	43	69	58	—
Minority Interest	0	0	0	0	0	0	0	0	0	0	0
Share of Associates	0	0	0	0	0	0	0	0	0	0	0
Adjusted EPS	17	21	32	42	35	8	19	43	69	58	—

Mar 2017

: 719
: 609
Operating Profit: 197
OPM %: 27
Other Income: 87
Interest: 0
Depreciation: 40
: 156
Tax %: 22
Net Profit: 121
EPS: 17
Dividend Payout %: 0
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 17
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 17

Mar 2018

: 782
: 619
Operating Profit: 230
OPM %: 29
Other Income: 67
Interest: 0
Depreciation: 36
: 194
Tax %: 26
Net Profit: 143
EPS: 21
Dividend Payout %: 0
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 21
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 21

Mar 2019

: 892
: 670
Operating Profit: 322
OPM %: 36
Other Income: 100
Interest: 0
Depreciation: 34
: 288
Tax %: 28
Net Profit: 207
EPS: 31
Dividend Payout %: 0
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 32
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 32

Mar 2020

: 953
: 680
Operating Profit: 413
OPM %: 43
Other Income: 140
Interest: 9
Depreciation: 52
: 352
Tax %: 23
Net Profit: 272
EPS: 42
Dividend Payout %: 0
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 42
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 42

Mar 2021

: 675
: 520
Operating Profit: 304
OPM %: 45
Other Income: 150
Interest: 7
Depreciation: 42
: 255
Tax %: 16
Net Profit: 214
EPS: 33
Dividend Payout %: 0
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 35
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 35

Mar 2022

: 647
: 660
Operating Profit: 120
OPM %: 19
Other Income: 133
Interest: 7
Depreciation: 30
: 83
Tax %: 15
Net Profit: 71
EPS: 9
Dividend Payout %: 0
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 8
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 8

Mar 2023

: 845
: 831
Operating Profit: 228
OPM %: 27
Other Income: 214
Interest: 8
Depreciation: 32
: 188
Tax %: 13
Net Profit: 163
EPS: 19
Dividend Payout %: 0
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 19
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 19

Mar 2024

: 1,043
: 833
Operating Profit: 522
OPM %: 50
Other Income: 312
Interest: 9
Depreciation: 46
: 466
Tax %: 22
Net Profit: 363
EPS: 43
Dividend Payout %: 0
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 43
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 43

Mar 2025

: 1,142
: 815
Operating Profit: 722
OPM %: 63
Other Income: 395
Interest: 11
Depreciation: 47
: 664
Tax %: 12
Net Profit: 584
EPS: 69
Dividend Payout %: 0
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 69
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 69

Mar 2026

: 1,214
: 862
Operating Profit: 691
OPM %: 57
Other Income: 340
Interest: 9
Depreciation: 45
: 616
Tax %: 19
Net Profit: 497
EPS: 58
Dividend Payout %: 0
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 58
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 58

TTM

: 1,243
: 897
Operating Profit: —
OPM %: —
Other Income: 338
Interest: 8
Depreciation: 44
: 624
Tax %: 19
Net Profit: 504
EPS: —
Dividend Payout %: —
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: —
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: —

COMPOUNDED SALES GROWTH

10 Years:: 6%
5 Years:: 12%
3 Years:: 13%

COMPOUNDED PROFIT GROWTH

10 Years:: 13%
5 Years:: 18%
3 Years:: 45%

STOCK PRICE CAGR

10 Years:: 4%
5 Years:: -7%
3 Years:: -4%
1 Year:: -19%

RETURN ON EQUITY

10 Years:: 14%
5 Years:: 8%
3 Years:: 11%
Last Year:: 10%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
LIABILITIES	-	-	-	-	-	-	-	-	-	-
Equity Capital	70	67	65	65	62	84	84	85	85	85
	798	870	888	1,174	1,161	3,365	3,559	3,938	4,521	5,021
	0	0	1	0	0	0	0	0	0	0
Trade Payables	14	22	30	25	15	15	15	13	15	17
	361	439	565	569	549	569	678	825	900	921
Total Liabilities	1,242	1,398	1,549	1,832	1,786	4,033	4,337	4,861	5,521	6,044
ASSETS	-	-	-	-	-	-	-	-	-	-
	156	149	126	64	138	134	152	147	143	109
Capital Work in Progress	9	0	6	0	0	0	0	0	0	0
	965	1,143	1,291	1,553	1,512	3,798	4,051	4,608	4,968	5,644
Cash & Bank	53	58	40	39	61	23	16	18	310	209
	60	48	85	177	76	78	118	89	99	83
Total Assets	1,242	1,398	1,549	1,832	1,786	4,033	4,337	4,861	5,521	6,044
Total Debt	0	0	4	0	0	0	0	0	0	0
Net Working Capital	-210	-308	-372	-322	-291	3,113	3,591	4,076	4,700	5,248
Contingent Liabilities	1	1	3	2	4	4	3	2	2	2
Book Value per Share	124.73	139.06	147.12	190.80	197.61	412.51	432.10	473.07	541.63	600.44
Face Value	10.00	10.00	10.00	10.00	10.00	10.00	10.00	10.00	10.00	10.00
Total Debt	0	0	4	0	0	0	0	0	0	0
Net Working Capital	-210	-308	-372	-322	-291	3,113	3,591	4,076	4,700	5,248
Contingent Liabilities	1	1	3	2	4	4	3	2	2	2
Book Value per Share	124.73	139.06	147.12	190.80	197.61	412.51	432.10	473.07	541.63	600.44
Face Value	10.00	10.00	10.00	10.00	10.00	10.00	10.00	10.00	10.00	10.00

Mar 2017

Equity Capital: 70
: 798
: 0
Trade Payables: 14
: 361
Total Liabilities: 1,242
: 156
Capital Work in Progress: 9
: 965
Cash & Bank: 53
: 60
Total Assets: 1,242
Total Debt: 0
Net Working Capital: -210
Contingent Liabilities: 1
Book Value per Share: 124.73
Face Value: 10.00
Total Debt: 0
Net Working Capital: -210
Contingent Liabilities: 1
Book Value per Share: 124.73
Face Value: 10.00

Mar 2018

Equity Capital: 67
: 870
: 0
Trade Payables: 22
: 439
Total Liabilities: 1,398
: 149
Capital Work in Progress: 0
: 1,143
Cash & Bank: 58
: 48
Total Assets: 1,398
Total Debt: 0
Net Working Capital: -308
Contingent Liabilities: 1
Book Value per Share: 139.06
Face Value: 10.00
Total Debt: 0
Net Working Capital: -308
Contingent Liabilities: 1
Book Value per Share: 139.06
Face Value: 10.00

Mar 2019

Equity Capital: 65
: 888
: 1
Trade Payables: 30
: 565
Total Liabilities: 1,549
: 126
Capital Work in Progress: 6
: 1,291
Cash & Bank: 40
: 85
Total Assets: 1,549
Total Debt: 4
Net Working Capital: -372
Contingent Liabilities: 3
Book Value per Share: 147.12
Face Value: 10.00
Total Debt: 4
Net Working Capital: -372
Contingent Liabilities: 3
Book Value per Share: 147.12
Face Value: 10.00

Mar 2020

Equity Capital: 65
: 1,174
: 0
Trade Payables: 25
: 569
Total Liabilities: 1,832
: 64
Capital Work in Progress: 0
: 1,553
Cash & Bank: 39
: 177
Total Assets: 1,832
Total Debt: 0
Net Working Capital: -322
Contingent Liabilities: 2
Book Value per Share: 190.80
Face Value: 10.00
Total Debt: 0
Net Working Capital: -322
Contingent Liabilities: 2
Book Value per Share: 190.80
Face Value: 10.00

Mar 2021

Equity Capital: 62
: 1,161
: 0
Trade Payables: 15
: 549
Total Liabilities: 1,786
: 138
Capital Work in Progress: 0
: 1,512
Cash & Bank: 61
: 76
Total Assets: 1,786
Total Debt: 0
Net Working Capital: -291
Contingent Liabilities: 4
Book Value per Share: 197.61
Face Value: 10.00
Total Debt: 0
Net Working Capital: -291
Contingent Liabilities: 4
Book Value per Share: 197.61
Face Value: 10.00

Mar 2022

Equity Capital: 84
: 3,365
: 0
Trade Payables: 15
: 569
Total Liabilities: 4,033
: 134
Capital Work in Progress: 0
: 3,798
Cash & Bank: 23
: 78
Total Assets: 4,033
Total Debt: 0
Net Working Capital: 3,113
Contingent Liabilities: 4
Book Value per Share: 412.51
Face Value: 10.00
Total Debt: 0
Net Working Capital: 3,113
Contingent Liabilities: 4
Book Value per Share: 412.51
Face Value: 10.00

Mar 2023

Equity Capital: 84
: 3,559
: 0
Trade Payables: 15
: 678
Total Liabilities: 4,337
: 152
Capital Work in Progress: 0
: 4,051
Cash & Bank: 16
: 118
Total Assets: 4,337
Total Debt: 0
Net Working Capital: 3,591
Contingent Liabilities: 3
Book Value per Share: 432.10
Face Value: 10.00
Total Debt: 0
Net Working Capital: 3,591
Contingent Liabilities: 3
Book Value per Share: 432.10
Face Value: 10.00

Mar 2024

Equity Capital: 85
: 3,938
: 0
Trade Payables: 13
: 825
Total Liabilities: 4,861
: 147
Capital Work in Progress: 0
: 4,608
Cash & Bank: 18
: 89
Total Assets: 4,861
Total Debt: 0
Net Working Capital: 4,076
Contingent Liabilities: 2
Book Value per Share: 473.07
Face Value: 10.00
Total Debt: 0
Net Working Capital: 4,076
Contingent Liabilities: 2
Book Value per Share: 473.07
Face Value: 10.00

Mar 2025

Equity Capital: 85
: 4,521
: 0
Trade Payables: 15
: 900
Total Liabilities: 5,521
: 143
Capital Work in Progress: 0
: 4,968
Cash & Bank: 310
: 99
Total Assets: 5,521
Total Debt: 0
Net Working Capital: 4,700
Contingent Liabilities: 2
Book Value per Share: 541.63
Face Value: 10.00
Total Debt: 0
Net Working Capital: 4,700
Contingent Liabilities: 2
Book Value per Share: 541.63
Face Value: 10.00

Mar 2026

Equity Capital: 85
: 5,021
: 0
Trade Payables: 17
: 921
Total Liabilities: 6,044
: 109
Capital Work in Progress: 0
: 5,644
Cash & Bank: 209
: 83
Total Assets: 6,044
Total Debt: 0
Net Working Capital: 5,248
Contingent Liabilities: 2
Book Value per Share: 600.44
Face Value: 10.00
Total Debt: 0
Net Working Capital: 5,248
Contingent Liabilities: 2
Book Value per Share: 600.44
Face Value: 10.00

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	136	226	276	153	139	39	179	259	311	269
Cash from Investing	-118	-137	-77	-127	174	-2,187	-163	-230	-290	-242
Cash from Financing	1	-84	-217	-27	-291	2,109	-23	-27	-29	-31
	19	5	-17	-1	22	-38	-7	2	-7	-4
Free Cash Flow	79	208	268	153	4	17	133	248	293	260
OCF / Net Profit	1.12	1.58	1.34	0.56	0.65	0.55	1.10	0.71	0.53	0.54
Cumulative 5-Year FCF	0	0	0	0	711	649	575	555	695	951
OCF / Net Profit	1.12	1.58	1.34	0.56	0.65	0.55	1.10	0.71	0.53	0.54
Cumulative 5-Year FCF	0	0	0	0	711	649	575	555	695	951

Mar 2017

: 136
Cash from Investing: -118
Cash from Financing: 1
: 19
Free Cash Flow: 79
OCF / Net Profit: 1.12
Cumulative 5-Year FCF: 0
OCF / Net Profit: 1.12
Cumulative 5-Year FCF: 0

Mar 2018

: 226
Cash from Investing: -137
Cash from Financing: -84
: 5
Free Cash Flow: 208
OCF / Net Profit: 1.58
Cumulative 5-Year FCF: 0
OCF / Net Profit: 1.58
Cumulative 5-Year FCF: 0

Mar 2019

: 276
Cash from Investing: -77
Cash from Financing: -217
: -17
Free Cash Flow: 268
OCF / Net Profit: 1.34
Cumulative 5-Year FCF: 0
OCF / Net Profit: 1.34
Cumulative 5-Year FCF: 0

Mar 2020

: 153
Cash from Investing: -127
Cash from Financing: -27
: -1
Free Cash Flow: 153
OCF / Net Profit: 0.56
Cumulative 5-Year FCF: 0
OCF / Net Profit: 0.56
Cumulative 5-Year FCF: 0

Mar 2021

: 139
Cash from Investing: 174
Cash from Financing: -291
: 22
Free Cash Flow: 4
OCF / Net Profit: 0.65
Cumulative 5-Year FCF: 711
OCF / Net Profit: 0.65
Cumulative 5-Year FCF: 711

Mar 2022

: 39
Cash from Investing: -2,187
Cash from Financing: 2,109
: -38
Free Cash Flow: 17
OCF / Net Profit: 0.55
Cumulative 5-Year FCF: 649
OCF / Net Profit: 0.55
Cumulative 5-Year FCF: 649

Mar 2023

: 179
Cash from Investing: -163
Cash from Financing: -23
: -7
Free Cash Flow: 133
OCF / Net Profit: 1.10
Cumulative 5-Year FCF: 575
OCF / Net Profit: 1.10
Cumulative 5-Year FCF: 575

Mar 2024

: 259
Cash from Investing: -230
Cash from Financing: -27
: 2
Free Cash Flow: 248
OCF / Net Profit: 0.71
Cumulative 5-Year FCF: 555
OCF / Net Profit: 0.71
Cumulative 5-Year FCF: 555

Mar 2025

: 311
Cash from Investing: -290
Cash from Financing: -29
: -7
Free Cash Flow: 293
OCF / Net Profit: 0.53
Cumulative 5-Year FCF: 695
OCF / Net Profit: 0.53
Cumulative 5-Year FCF: 695

Mar 2026

: 269
Cash from Investing: -242
Cash from Financing: -31
: -4
Free Cash Flow: 260
OCF / Net Profit: 0.54
Cumulative 5-Year FCF: 951
OCF / Net Profit: 0.54
Cumulative 5-Year FCF: 951

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
PER SHARE	-	-	-	-	-	-	-	-	-	-
EPS (₹)	17.45	21.25	31.93	41.95	34.61	8.48	19.32	42.67	68.70	58.45
Book Value (₹)	124.73	139.06	147.12	190.80	197.61	412.51	432.10	473.07	541.63	600.44
Dividend per Share (₹)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Cash EPS (₹)	23.22	26.65	37.13	49.97	41.45	12.06	23.14	48.10	74.25	63.74
PROFITABILITY	-	-	-	-	-	-	-	-	-	-
Operating Margin %	27.36%	29.46%	36.11%	43.29%	38.21%	15.73%	22.86%	17.10%	24.29%	24.54%
Net Margin %	16.89%	18.31%	23.20%	28.57%	26.88%	9.29%	16.34%	29.48%	43.35%	34.70%
ROE %	15.40%	15.87%	21.89%	24.86%	17.40%	3.04%	4.59%	9.47%	13.54%	10.23%
ROCE %	19.03%	20.58%	29.09%	31.49%	20.54%	3.80%	5.47%	12.37%	15.64%	12.88%
	10.60%	10.85%	14.03%	16.11%	11.84%	2.44%	3.89%	7.89%	11.25%	8.60%
EFFICIENCY	-	-	-	-	-	-	-	-	-	-
Debtor Days	0	0	0	0	0	0	0	0	0	0
Inventory Days	0	0	0	0	0	0	0	0	0	0
Payable Days	0	0	0	0	0	0	0	0	0	0
	0	0	0	0	0	0	0	0	0	0
FINANCIAL HEALTH	-	-	-	-	-	-	-	-	-	-
Debt to Equity (x)	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x
Interest Coverage (x)	0.00x	0.00x	2217.23x	40.47x	35.41x	13.19x	25.51x	51.27x	64.19x	69.02x
	0.40x	0.25x	0.25x	0.25x	0.28x	8.36x	7.75x	7.68x	8.18x	8.87x
GROWTH	-	-	-	-	-	-	-	-	-	-
Revenue Growth %	7.63%	8.79%	14.04%	6.91%	-29.16%	-4.18%	30.58%	23.46%	9.49%	6.30%
Operating Profit Growth %	-12.31%	17.12%	39.78%	28.19%	-26.23%	-60.54%	89.71%	129.06%	38.31%	-4.23%
Net Profit Growth %	-14.99%	18.00%	44.43%	31.68%	-21.34%	-66.88%	129.66%	122.72%	61.00%	-14.92%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	120.83%	61.00%	-14.92%
VALUATION	-	-	-	-	-	-	-	-	-	-
P/E (x)	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	18.79x	11.86x	8.36x
P/B (x)	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	1.70x	1.50x	0.81x
Dividend Yield %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	13.03x	9.17x	5.71x

Mar 2017

EPS (₹): 17.45
Book Value (₹): 124.73
Dividend per Share (₹): 0.00
Cash EPS (₹): 23.22
Operating Margin %: 27.36%
Net Margin %: 16.89%
ROE %: 15.40%
ROCE %: 19.03%
: 10.60%
Debtor Days: 0
Inventory Days: 0
Payable Days: 0
: 0
Debt to Equity (x): 0.00x
Interest Coverage (x): 0.00x
: 0.40x
Revenue Growth %: 7.63%
Operating Profit Growth %: -12.31%
Net Profit Growth %: -14.99%
: 0.00%
P/E (x): 0.00x
P/B (x): 0.00x
Dividend Yield %: 0.00%
: 0.00x

Mar 2018

EPS (₹): 21.25
Book Value (₹): 139.06
Dividend per Share (₹): 0.00
Cash EPS (₹): 26.65
Operating Margin %: 29.46%
Net Margin %: 18.31%
ROE %: 15.87%
ROCE %: 20.58%
: 10.85%
Debtor Days: 0
Inventory Days: 0
Payable Days: 0
: 0
Debt to Equity (x): 0.00x
Interest Coverage (x): 0.00x
: 0.25x
Revenue Growth %: 8.79%
Operating Profit Growth %: 17.12%
Net Profit Growth %: 18.00%
: 0.00%
P/E (x): 0.00x
P/B (x): 0.00x
Dividend Yield %: 0.00%
: 0.00x

Mar 2019

EPS (₹): 31.93
Book Value (₹): 147.12
Dividend per Share (₹): 0.00
Cash EPS (₹): 37.13
Operating Margin %: 36.11%
Net Margin %: 23.20%
ROE %: 21.89%
ROCE %: 29.09%
: 14.03%
Debtor Days: 0
Inventory Days: 0
Payable Days: 0
: 0
Debt to Equity (x): 0.00x
Interest Coverage (x): 2217.23x
: 0.25x
Revenue Growth %: 14.04%
Operating Profit Growth %: 39.78%
Net Profit Growth %: 44.43%
: 0.00%
P/E (x): 0.00x
P/B (x): 0.00x
Dividend Yield %: 0.00%
: 0.00x

Mar 2020

EPS (₹): 41.95
Book Value (₹): 190.80
Dividend per Share (₹): 0.00
Cash EPS (₹): 49.97
Operating Margin %: 43.29%
Net Margin %: 28.57%
ROE %: 24.86%
ROCE %: 31.49%
: 16.11%
Debtor Days: 0
Inventory Days: 0
Payable Days: 0
: 0
Debt to Equity (x): 0.00x
Interest Coverage (x): 40.47x
: 0.25x
Revenue Growth %: 6.91%
Operating Profit Growth %: 28.19%
Net Profit Growth %: 31.68%
: 0.00%
P/E (x): 0.00x
P/B (x): 0.00x
Dividend Yield %: 0.00%
: 0.00x

Mar 2021

EPS (₹): 34.61
Book Value (₹): 197.61
Dividend per Share (₹): 0.00
Cash EPS (₹): 41.45
Operating Margin %: 38.21%
Net Margin %: 26.88%
ROE %: 17.40%
ROCE %: 20.54%
: 11.84%
Debtor Days: 0
Inventory Days: 0
Payable Days: 0
: 0
Debt to Equity (x): 0.00x
Interest Coverage (x): 35.41x
: 0.28x
Revenue Growth %: -29.16%
Operating Profit Growth %: -26.23%
Net Profit Growth %: -21.34%
: 0.00%
P/E (x): 0.00x
P/B (x): 0.00x
Dividend Yield %: 0.00%
: 0.00x

Mar 2022

EPS (₹): 8.48
Book Value (₹): 412.51
Dividend per Share (₹): 0.00
Cash EPS (₹): 12.06
Operating Margin %: 15.73%
Net Margin %: 9.29%
ROE %: 3.04%
ROCE %: 3.80%
: 2.44%
Debtor Days: 0
Inventory Days: 0
Payable Days: 0
: 0
Debt to Equity (x): 0.00x
Interest Coverage (x): 13.19x
: 8.36x
Revenue Growth %: -4.18%
Operating Profit Growth %: -60.54%
Net Profit Growth %: -66.88%
: 0.00%
P/E (x): 0.00x
P/B (x): 0.00x
Dividend Yield %: 0.00%
: 0.00x

Mar 2023

EPS (₹): 19.32
Book Value (₹): 432.10
Dividend per Share (₹): 0.00
Cash EPS (₹): 23.14
Operating Margin %: 22.86%
Net Margin %: 16.34%
ROE %: 4.59%
ROCE %: 5.47%
: 3.89%
Debtor Days: 0
Inventory Days: 0
Payable Days: 0
: 0
Debt to Equity (x): 0.00x
Interest Coverage (x): 25.51x
: 7.75x
Revenue Growth %: 30.58%
Operating Profit Growth %: 89.71%
Net Profit Growth %: 129.66%
: 0.00%
P/E (x): 0.00x
P/B (x): 0.00x
Dividend Yield %: 0.00%
: 0.00x

Mar 2024

EPS (₹): 42.67
Book Value (₹): 473.07
Dividend per Share (₹): 0.00
Cash EPS (₹): 48.10
Operating Margin %: 17.10%
Net Margin %: 29.48%
ROE %: 9.47%
ROCE %: 12.37%
: 7.89%
Debtor Days: 0
Inventory Days: 0
Payable Days: 0
: 0
Debt to Equity (x): 0.00x
Interest Coverage (x): 51.27x
: 7.68x
Revenue Growth %: 23.46%
Operating Profit Growth %: 129.06%
Net Profit Growth %: 122.72%
: 120.83%
P/E (x): 18.79x
P/B (x): 1.70x
Dividend Yield %: 0.00%
: 13.03x

Mar 2025

EPS (₹): 68.70
Book Value (₹): 541.63
Dividend per Share (₹): 0.00
Cash EPS (₹): 74.25
Operating Margin %: 24.29%
Net Margin %: 43.35%
ROE %: 13.54%
ROCE %: 15.64%
: 11.25%
Debtor Days: 0
Inventory Days: 0
Payable Days: 0
: 0
Debt to Equity (x): 0.00x
Interest Coverage (x): 64.19x
: 8.18x
Revenue Growth %: 9.49%
Operating Profit Growth %: 38.31%
Net Profit Growth %: 61.00%
: 61.00%
P/E (x): 11.86x
P/B (x): 1.50x
Dividend Yield %: 0.00%
: 9.17x

Mar 2026

EPS (₹): 58.45
Book Value (₹): 600.44
Dividend per Share (₹): 0.00
Cash EPS (₹): 63.74
Operating Margin %: 24.54%
Net Margin %: 34.70%
ROE %: 10.23%
ROCE %: 12.88%
: 8.60%
Debtor Days: 0
Inventory Days: 0
Payable Days: 0
: 0
Debt to Equity (x): 0.00x
Interest Coverage (x): 69.02x
: 8.87x
Revenue Growth %: 6.30%
Operating Profit Growth %: -4.23%
Net Profit Growth %: -14.92%
: -14.92%
P/E (x): 8.36x
P/B (x): 0.81x
Dividend Yield %: 0.00%
: 5.71x

Shareholding Pattern

Numbers in percentages

TRADES

	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
	74.18	74.15	74.15	74.15	74.15	74.15	74.15	74.15	74.14
	6.95	7.82	7.33	6.57	6.49	5.93	5.96	4.82	3.21
	8.86	8.37	8.32	8.92	8.80	9.05	8.96	9.31	9.87
Government	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Public	10.00	9.65	10.20	10.36	10.56	10.88	10.93	11.72	12.78

Jun 2024

: 74.18
: 6.95
: 8.86
Government: 0.00
Public: 10.00

Sep 2024

: 74.15
: 7.82
: 8.37
Government: 0.00
Public: 9.65

Dec 2024

: 74.15
: 7.33
: 8.32
Government: 0.00
Public: 10.20

Mar 2025

: 74.15
: 6.57
: 8.92
Government: 0.00
Public: 10.36

Jun 2025

: 74.15
: 6.49
: 8.80
Government: 0.00
Public: 10.56

Sep 2025

: 74.15
: 5.93
: 9.05
Government: 0.00
Public: 10.88

Dec 2025

: 74.15
: 5.96
: 8.96
Government: 0.00
Public: 10.93

Mar 2026

: 74.15
: 4.82
: 9.31
Government: 0.00
Public: 11.72

Jun 2026

: 74.14
: 3.21
: 9.87
Government: 0.00
Public: 12.78

Documents

Announcements

Copy of Newspaper Publication
2026-08-09 - Just Dial Limited has informed the Exchange about Newspaper Clippings Thirty-Second Annual General Meeting and Information on E-voting and other related information
Updates
2026-08-08 - Just Dial Limited has informed the Exchange regarding 'BRSR'.

Annual Reports

Credit Ratings

Nothing filed yet.

Concalls

Jul 2026
TranscriptPPTREC
Apr 2026
TranscriptPPTREC
Jan 2026
TranscriptPPTREC