Just Dial Limited, Fundamental analysis

Industry Industry name	E-Commerce/App based Aggregator
Variance Full Year Net Profit Variance	-8
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	164.12
Full Year CPS Full Year Cash Per Share	24.6
Earning Per Share Full Year Earning Per Share	19.3
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	3.38
Price/Book Value Price to Book value	1.067622
Yearly PE ratio Full Year Price to Earning per share	33.2
Yearly PC ratio Full Year Price to Cash Per Share	26.1
Bse value BSE Value in lakhs	47.46
Nse value NSE Value in lakhs	530
High 52 week high	879
Low 52 week low	486
Price NSE Current market price	641
CPM Current market price	641

Market cap BSE / NSE Market Cap	5448.24
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	10.46
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)	641
Gross block Latest Gross Block	539.42
Loans Total loans	84.51
Advances Latest Advances for Banks	0
Net profit asset Latest Assets	0
Year OPM Full Year Operating Profit Margin	4.8
Year GPM Full Year Gross Profit Margin	31.6
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 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
+ Sales	719	782	892	953	797	763	997	1,231	1,347	1,432
Sales Growth %		9%	14%	7%	-16%	-4%	31%	23%	9%	6%
Gross Sales	719	782	891	953	675	617	693	855	936	995
Excise Duty	0	0	0	0	122	116	152	188	206	218
+ Expenses	609	617	663	680	642	766	911	1,014	1,012	1,096
Manufacturing Cost %	6%	3%	3%	2%	2%	3%	2%	2%	2%	2%
Employee Cost %	61%	56%	56%	56%	56%	66%	65%	58%	52%	51%
Other Cost %	18%	19%	16%	13%	23%	31%	24%	22%	22%	24%
Power & Fuel %	2%	1%	1%	1%	1%	1%	1%	1%	1%	1%
Other Manufacturing Expenses %	4%	2%	1%	1%	1%	2%	1%	1%	1%	1%
Selling & Administration %	17%	19%	15%	12%	6%	14%	7%	6%	5%	6%
Miscellaneous Expenses %	1%	1%	1%	1%	1%	2%	1%	1%	1%	3%
Operating Profit	110	164	229	273	155	-2	86	217	335	336
OPM %	15%	21%	26%	29%	19%	-0%	9%	18%	25%	23%
+ Other Income	87	66	93	140	150	122	142	305	387	334
Miscellaneous Income	87	66	93	140	150	122	142	305	387	334
Exceptional Income	0	0	0	0	0	92	117	281	81	0
Interest	0	0	0	9	7	7	8	9	11	9
Depreciation	40	36	34	52	42	30	32	46	47	45
Profit before tax	156	194	288	352	255	83	188	467	664	616
+ Tax %	22%	26%	28%	23%	16%	15%	13%	22%	12%	19%
Current Tax	33	40	60	65	44	1	21	34	72	78
Deferred Tax	3	11	21	14	-4	11	4	70	8	42
+ Net Profit	121	143	207	272	214	71	163	363	584	497
Profit Growth %		18%	44%	32%	-21%	-67%	130%	123%	61%	-15%
Extraordinary Income / Expense	0	0	0	0	0	92	117	281	81	-21
Exceptional Item	0	0	0	0	0	0	0	0	0	-21
Net Profit After Minority Interest	121	143	207	272	214	71	163	363	0	0
EPS in Rs	17.45	21.25	31.94	41.95	34.61	8.47	19.30	42.68

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	70	67	65	65	62	84	84	85	85	85
Reserves	798	912	934	1,223	1,202	3,403	3,583	3,938	4,521	5,021
+ Borrowings	0	0	4	76	63	55	68	85	100	85
Secured Borrowings	0	0	4	0	0	0	0	0	0	0
Unsecured Borrowings	0	0	0	76	63	55	68	85	100	85
Deferred Credit	0	0	3	0	0	0	0	0	0	0
+ Other Liabilities	398	431	546	468	459	491	601	752	814	853
Current Liabilities	350	431	529	447	429	455	561	704	756	812
Provisions	13	7	10	9	14	14	14	12	13	16
Equity Application Money	38	0	0	0	0	0	0	0	0	0
Other liability items	10	19	33	33	50	53	57	57	70	54
Total Liabilities	1,265	1,410	1,549	1,832	1,786	4,033	4,337	4,861	5,521	6,044
+ Fixed Assets	156	149	126	172	138	134	152	147	143	109
Gross Block	300	329	328	406	433	455	500	511	530	539
Accumulated Depreciation	144	180	202	234	295	321	348	365	388	431
CWIP	9	0	6	0	0	0	30	0	0	0
Investments	964	1,143	1,291	1,552	1,511	3,798	4,051	4,608	4,968	5,644
+ Other Assets	136	119	126	108	137	102	103	107	410	292
Cash Equivalents	53	58	41	40	62	23	16	18	310	209
Loans n Advances	57	56	80	62	73	66	73	69	87	75
Other asset items	27	5	6	6	3	13	15	20	12	8
Total Assets	1,265	1,410	1,549	1,832	1,786	4,033	4,337	4,861	5,521	6,044

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
+ Cash from Operating Activity	136	226	276	153	139	39	179	259	311	269
Profit from Operations	130	183	248	290	190	19	95	217
Working Capital Changes	29	88	80	-70	-2	23	102	75
Profit Before Tax & Extraordinary Items	157	194	288	352	255	83	188	467	664	616
Depreciation	41	37	34	52	42	30	32	46	47	45
Interest (Net)	-83	-63	-88	-128	-129	-108	-133	-295	-22	-31
Profit / Loss on Sale of Assets	0	0	0	0	0	0	0	0	0	0
Provisions & Write-offs (Net)	0	0	-4	-2	-5	-3	-1	0	0	0
Profit / Loss in Forex	0	0	0	0	0	0	0	0	0	0
Receivables	0	0	-1	1	0	0	0	0	0	0
Trade Payables	-6	8	13	-4	-6	2	1	-1	1	2
Loans & Advances	0	0	-17	0	1	0	0	1	0	0
Direct Taxes Paid	-22	-45	-52	-68	-49	-4	-18	-32	-70	-75
+ Cash from Investing Activity	-118	-137	-77	-127	174	-2,187	-163	-230	-290	-242
Purchase of Fixed Assets	-32	-21	-17	-2	-4	-15	-50	-15	-6	-4
Sale of Fixed Assets	0	0	0	0	0	0	0	38	0	0
Purchase of Investments	-422	-801	-536	-652	-410	-4,031	-1,478	-1,021	-1,118	-1,530
Sale of Investments	314	663	451	504	565	1,836	1,342	746	1,110	1,148
Interest Received	21	23	24	23	23	23	23	23	24	47
Others	1	0	0	0	0	0	0	0	-300	98
+ Cash from Financing Activity	1	-84	-217	-27	-291	2,109	-23	-27	-29	-31
Proceeds from Issue of Shares	1	1	2	4	1	1	1	1	0	0
Proceeds from Other Long-Term Borrowings	0	0	5	0	0	0	0	0	0	0
Repayment of Long-Term Borrowings	0	0	0	-4	0	0	0	0	0	0
Repayment of Financial Liabilities	0	0	0	-26	-19	-22	-24	-28	-29	-30
Others	0	-85	-222	0	-273	2,130	0	0	0	0
Net Cash Flow	19	5	-17	-1	22	-38	-8	2	-7	-4