Just Dial Limited, Fundamental analysis

Industry Industry name	E-Commerce/App based Aggregator
Variance Full Year Net Profit Variance	93
Equity Latest Equity	85.05
Face Value Latest Face Value	10
Reserves Total Reserve	5021.44
Dividend Full Year Dividend %	0
Sales Turnover Full Year Net Sales	1213.86
Net Profit Full Year Net Profit	514.02
Full Year CPS Full Year Cash Per Share	65.7
Earning Per Share Full Year Earning Per Share	60.4
Quarter CPS Latest quarter Cash Per Share	0
Latest Quarter Date Latest Quarter Yrc	Jun 1, 2026
Latest Quarter Sales Latest Quarter Net Sales	327.47
Previous EPS Previous earnings per share	0
Book Value Book value	600.4
Networth Full Year Return on Networth	6.18
Price/Book Value Price to Book value	1.315789
Yearly PE ratio Full Year Price to Earning per share	13.1
Yearly PC ratio Full Year Price to Cash Per Share	12
Bse value BSE Value in lakhs	26203.8
Nse value NSE Value in lakhs	324733.05
High 52 week high	958
Low 52 week low	486
Price NSE Current market price	790
CPM Current market price	790

Market cap BSE / NSE Market Cap	6721.85
Net profit Latest Quarter Net Profit	166.22
Net profit variance Latest Quarter Net Profit variance	4
Result year Trailing latest month	Jun 1, 2026
TTM Sales Trailing Twelve 12 month Net Sales	1100.72
TTM OP Trailing Twelve 12 month Operating Profit	314.79
TTM OPM Trailing Twelve 12 month Operating Profit Margin	28.6
TTM GP Trailing Twelve 12 month Gross Profit	667.7
TTM GPM Trailing Twelve 12 month Gross Profit Margin	53.7
TTM NP Trailing Twelve 12 month Net Profit	311.54
TTM NPV Trailing Twelve 12 month Net Profit Variane	-13.6
TTM EPS Trailing Twelve 12 month EPS	61.22
TTM PE Trailing Twelve 12 month PE	12.91
TTM CPS Trailing Twelve 12 month CPS	0
Month CPS Month Cash Per Share	0
TTM Depreciation Trailing Twelve 12 month Depreciation	47.36
Equity Latest Equity	85.05
LTP Latest Price (BSE/NSE)	790
Gross block Latest Gross Block	530.35
Loans Total loans	99.84
Advances Latest Advances for Banks	0
Net profit asset Latest Assets	0
Year OPM Full Year Operating Profit Margin	29.5
Year GPM Full Year Gross Profit Margin	56.2
Quarter OPM Latest quater Operation Profit Margin	26.7

	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
+ Sales	285	287	289	298	303	306	307	327
YOY Sales Growth %	9%	8%	7%	6%	6%	6%	6%	10%
Gross Sales	336	339	341	351	358	361	363	386
Excise Duty	51	52	52	54	55	55	55	59
+ Expenses	203	201	203	211	216	232	218	240
Manufacturing Cost %	10%	10%	10%	11%	11%	17%	11%	12%
Employee Cost %	61%	60%	60%	60%	61%	59%	60%	61%
Other Manufacturing Expenses %	10%	10%	10%	11%	11%	17%	11%	12%
Operating Profit	82	87	86	86	87	74	89	87
OPM %	29%	30%	30%	29%	29%	24%	29%	27%
+ Other Income	114	77	109	127	73	85	49	131
Miscellaneous Income	114	77	109	127	73	85	49	131
Interest	2	3	3	3	2	2	2	2
Depreciation	12	12	12	12	11	11	11	10
Profit before tax	182	149	180	199	147	146	125	207
+ Tax %	15%	12%	12%	20%	19%	19%	20%	20%
Current Tax	20	18	17	24	17	16	21	23
Deferred Tax	8	0	5	15	11	12	3	17
+ Net Profit	154	131	158	160	119	118	100	166
Extraordinary Income / Expense	0	0	0	0	0	-21	0	0
Exceptional Item	0	0	0	0	0	-21	0	0
EPS in Rs

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
+ Sales	668	719	782	892	953	797	763	997	1,231	1,347
Sales Growth %		8%	9%	14%	7%	-16%	-4%	31%	23%	9%
Gross Sales	668	719	782	891	953	675	617	693	855	936
Excise Duty	0	0	0	0	0	122	116	152	188	206
+ Expenses	523	609	617	663	680	642	766	911	1,014	1,012
Manufacturing Cost %	4%	6%	3%	3%	2%	2%	3%	2%	2%	2%
Employee Cost %	57%	61%	56%	56%	56%	56%	66%	65%	58%	52%
Other Cost %	18%	18%	19%	16%	13%	23%	31%	24%	22%	22%
Power & Fuel %	2%	2%	1%	1%	1%	1%	1%	1%	1%	1%
Other Manufacturing Expenses %	2%	4%	2%	1%	1%	1%	2%	1%	1%	1%
Selling & Administration %	17%	17%	19%	15%	12%	6%	14%	7%	6%	5%
Miscellaneous Expenses %	1%	1%	1%	1%	1%	1%	2%	1%	1%	1%
Operating Profit	144	110	164	229	273	155	-2	86	217	335
OPM %	22%	15%	21%	26%	29%	19%	-0%	9%	18%	25%
+ Other Income	80	87	66	93	140	150	122	142	305	387
Miscellaneous Income	80	87	66	93	140	150	122	142	305	387
Exceptional Income	0	0	0	0	0	0	92	117	281	81
Interest	0	0	0	0	9	7	7	8	9	11
Depreciation	31	40	36	34	52	42	30	32	46	47
Profit before tax	193	156	194	288	352	255	83	188	467	664
+ Tax %	26%	22%	26%	28%	23%	16%	15%	13%	22%	12%
Current Tax	55	33	40	60	65	44	1	21	34	72
Deferred Tax	-4	3	11	21	14	-4	11	4	70	8
+ Net Profit	143	121	143	207	272	214	71	163	363	584
Profit Growth %		-15%	18%	44%	32%	-21%	-67%	130%	123%	61%
Extraordinary Income / Expense	0	0	0	0	0	0	92	117	281	81
Net Profit After Minority Interest	143	121	143	207	272	214	71	163	363	0
EPS in Rs	20.55	17.45	21.25	31.94	41.95	34.61	8.47	19.30	42.68

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Equity Capital	69	70	67	65	65	62	84	84	85	85
Reserves	670	798	912	934	1,223	1,202	3,403	3,583	3,938	4,521
+ Borrowings	0	0	0	4	76	63	55	68	85	100
Secured Borrowings	0	0	0	4	0	0	0	0	0	0
Unsecured Borrowings	0	0	0	0	76	63	55	68	85	100
Deferred Credit	0	0	0	3	0	0	0	0	0	0
+ Other Liabilities	309	398	431	546	468	459	491	601	752	814
Current Liabilities	317	350	431	529	447	429	455	561	704	756
Provisions	2	13	7	10	9	14	14	14	12	13
Equity Application Money	0	38	0	0	0	0	0	0	0	0
Other liability items	7	10	19	33	33	50	53	57	57	70
Total Liabilities	1,048	1,265	1,410	1,549	1,832	1,786	4,033	4,337	4,861	5,521
+ Fixed Assets	139	156	149	126	172	138	134	152	147	143
Gross Block	245	300	329	328	406	433	455	500	511	530
Accumulated Depreciation	107	144	180	202	234	295	321	348	365	388
CWIP	9	9	0	6	0	0	0	30	0	0
Investments	795	964	1,143	1,291	1,552	1,511	3,798	4,051	4,608	4,968
+ Other Assets	105	136	119	126	108	137	102	103	107	410
Cash Equivalents	34	53	58	41	40	62	23	16	18	310
Loans n Advances	35	57	56	80	62	73	66	73	69	87
Other asset items	37	27	5	6	6	3	13	15	20	12
Total Assets	1,048	1,265	1,410	1,549	1,832	1,786	4,033	4,337	4,861	5,521

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
+ Cash from Operating Activity	148	136	226	276	153	139	39	179	259	311
Profit from Operations	175	130	183	248	290	190	19	95	217
Working Capital Changes	30	29	88	80	-70	-2	23	102	75
Profit Before Tax & Extraordinary Items	193	157	194	288	352	255	83	188	467	664
Depreciation	32	41	37	34	52	42	30	32	46	47
Interest (Net)	-37	-83	-63	-88	-128	-129	-108	-133	-295	-22
Dividend Received	0	0	0	0	0	0	0	0	0	0
Profit / Loss on Sale of Assets	0	0	0	0	0	0	0	0	0	0
Profit / Loss on Sale of Investments	-33	0	0	0	0	0	0	0	0	0
Provisions & Write-offs (Net)	0	0	0	-4	-2	-5	-3	-1	0	0
Profit / Loss in Forex	0	0	0	0	0	0	0	0	0	0
Receivables	0	0	0	-1	1	0	0	0	0	0
Trade Payables	6	-6	8	13	-4	-6	2	1	-1	1
Loans & Advances	0	0	0	-17	0	1	0	0	1	0
Direct Taxes Paid	-57	-22	-45	-52	-68	-49	-4	-18	-32	-70
+ Cash from Investing Activity	25	-118	-137	-77	-127	174	-2,187	-163	-230	-290
Purchase of Fixed Assets	-93	-32	-21	-17	-2	-4	-15	-50	-15	-6
Sale of Fixed Assets	0	0	0	0	0	0	0	0	38	0
Purchase of Investments	-491	-422	-801	-536	-652	-410	-4,031	-1,478	-1,021	-1,118
Sale of Investments	594	314	663	451	504	565	1,836	1,342	746	1,110
Interest Received	16	21	23	24	23	23	23	23	23	24
Dividend Received	0	0	0	0	0	0	0	0	0	0
Others	-2	1	0	0	0	0	0	0	0	-300
+ Cash from Financing Activity	-181	1	-84	-217	-27	-291	2,109	-23	-27	-29
Proceeds from Issue of Shares	0	1	1	2	4	1	1	1	1	0
Proceeds from Other Long-Term Borrowings	0	0	0	5	0	0	0	0	0	0
Repayment of Long-Term Borrowings	0	0	0	0	-4	0	0	0	0	0
Repayment of Financial Liabilities	0	0	0	0	-26	-19	-22	-24	-28	-29
Dividend Paid	-14	0	0	0	0	0	0	0	0	0
Others	-167	0	-85	-222	0	-273	2,130	0	0	0
Net Cash Flow	-9	19	5	-17	-1	22	-38	-8	2	-7