Nifty
Sensex
:
:
10787.25
36330.65
-53.40 (-0.49%)
-233.23 (-0.64%)

Miscellaneous

Rating :
77/99  (View)

BSE: 535648 | NSE: JUSTDIAL

709.90
3.45 (0.49%)
19-Sep-2019 | 9:44AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  708.00
  •  711.65
  •  703.00
  •  706.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  234523
  •  1664.88
  •  824.80
  •  409.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,580.98
  • 20.31
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,544.56
  • N/A
  • 4.54

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 33.84%
  • 1.71%
  • 3.20%
  • FII
  • DII
  • Others
  • 0.31%
  • 8.99%
  • 51.95%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.15
  • 8.61
  • 7.45

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.83
  • 6.04
  • 15.15

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.75
  • 8.29
  • 19.45

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 26.05
  • 22.53

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 6.50
  • 3.68

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 21.64
  • 14.09

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
240.17
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
175.91
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
64.26
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
26.76%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
31.06
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
1.79
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
13.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
79.90
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
22.61
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
57.29
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
23.85%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
8.85
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
-
891.50
781.77
718.61
667.66
589.80
461.29
262.06
186.26
130.91
85.92
Net Sales Growth
-
14.04%
8.79%
7.63%
13.20%
27.86%
76.02%
40.70%
42.28%
52.36%
 
Cost Of Goods Sold
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
-
891.50
781.77
718.61
667.66
589.80
461.29
262.06
186.26
130.91
85.92
GP Margin
-
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
-
669.65
618.59
609.00
523.43
424.52
319.09
194.78
140.29
100.78
77.79
Power & Fuel Cost
-
10.80
10.89
12.05
10.64
10.04
8.58
0.00
0.00
0.00
0.00
% Of Sales
-
1.21%
1.39%
1.68%
1.59%
1.70%
1.86%
0%
0%
0%
0%
Employee Cost
-
497.14
441.58
440.88
379.93
308.77
228.70
130.84
92.15
65.37
51.29
% Of Sales
-
55.76%
56.48%
61.35%
56.90%
52.35%
49.58%
49.93%
49.47%
49.94%
59.70%
Manufacturing Exp.
-
11.75
13.67
13.73
14.65
9.87
8.70
63.95
46.05
33.90
25.51
% Of Sales
-
1.32%
1.75%
1.91%
2.19%
1.67%
1.89%
24.40%
24.72%
25.90%
29.69%
General & Admin Exp.
-
78.91
80.33
105.80
86.21
76.61
56.30
0.00
2.09
1.52
0.99
% Of Sales
-
8.85%
10.28%
14.72%
12.91%
12.99%
12.20%
0%
1.12%
1.16%
1.15%
Selling & Distn. Exp.
-
58.27
66.42
32.11
25.28
16.99
14.72
0.00
0.00
0.00
0.00
% Of Sales
-
6.54%
8.50%
4.47%
3.79%
2.88%
3.19%
0%
0%
0%
0%
Miscellaneous Exp.
-
12.78
5.70
4.43
6.72
2.24
2.09
0.00
0.00
0.00
0.00
% Of Sales
-
1.43%
0.73%
0.62%
1.01%
0.38%
0.45%
0%
0%
0%
0%
EBITDA
-
221.85
163.18
109.61
144.23
165.28
142.20
67.28
45.97
30.13
8.13
EBITDA Margin
-
24.89%
20.87%
15.25%
21.60%
28.02%
30.83%
25.67%
24.68%
23.02%
9.46%
Other Income
-
100.09
67.12
87.03
80.03
49.27
39.95
14.96
3.65
3.86
5.89
Interest
-
0.13
0.00
0.00
0.00
0.00
0.00
0.02
0.50
0.42
0.56
Depreciation
-
33.65
36.42
40.14
31.10
24.10
17.29
9.02
7.03
5.25
4.08
PBT
-
288.16
193.88
156.50
193.16
190.45
164.86
73.20
42.09
28.31
9.38
Tax
-
81.31
50.68
35.14
50.39
51.61
44.25
20.92
13.48
9.88
2.44
Tax Rate
-
28.22%
26.14%
22.45%
26.09%
27.10%
26.84%
28.58%
32.03%
34.90%
26.01%
PAT
-
206.85
143.20
121.36
142.77
138.84
120.61
52.28
28.61
18.44
6.94
PAT before Minority Interest
-
206.85
143.20
121.36
142.77
138.84
120.61
52.28
28.61
18.43
6.94
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.00
PAT Margin
-
23.20%
18.32%
16.89%
21.38%
23.54%
26.15%
19.95%
15.36%
14.09%
8.08%
PAT Growth
-
44.45%
18.00%
-15.00%
2.83%
15.11%
130.70%
82.73%
55.15%
165.71%
 
Unadjusted EPS
-
30.96
20.97
17.46
20.26
19.75
17.23
10.17
5.51
215.19
81.05

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
998.81
979.34
905.30
739.49
673.36
534.45
107.24
93.16
63.68
43.90
Share Capital
64.76
67.39
69.54
69.47
70.49
70.15
53.07
52.10
1.11
1.11
Total Reserves
888.13
869.85
797.92
638.99
587.68
463.76
53.29
40.73
60.30
41.92
Non-Current Liabilities
53.30
6.26
-13.90
7.51
177.30
125.09
1.38
0.47
0.47
-6.66
Secured Loans
2.76
0.00
0.00
0.00
0.00
0.00
0.00
0.15
0.32
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.48
3.02
Long Term Provisions
0.00
0.00
3.37
2.75
175.66
120.15
0.00
0.00
0.00
1.53
Current Liabilities
496.75
412.12
350.06
301.15
287.17
225.57
138.24
94.53
57.85
48.59
Trade Payables
29.68
21.22
13.34
19.28
13.69
9.25
4.39
5.02
3.05
2.01
Other Current Liabilities
455.41
383.86
323.77
280.00
253.18
197.91
132.55
87.45
53.48
45.09
Short Term Borrowings
1.44
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
10.22
7.04
12.95
1.87
20.30
18.41
1.29
2.06
1.32
1.49
Total Liabilities
1,548.86
1,397.72
1,241.46
1,048.15
1,137.83
885.11
246.86
188.16
122.14
85.83
Net Block
126.15
148.90
156.07
138.82
92.15
52.80
34.84
27.32
19.20
14.87
Gross Block
331.38
329.34
302.11
244.54
170.62
107.98
34.84
46.41
34.16
25.14
Accumulated Depreciation
205.23
180.44
146.04
105.72
78.47
55.18
0.00
19.09
14.96
10.26
Non Current Assets
1,423.86
1,291.43
1,098.79
975.34
304.92
361.59
56.38
41.91
34.89
21.27
Capital Work in Progress
5.94
0.00
8.59
8.59
0.00
1.14
1.19
0.00
0.00
0.00
Non Current Investment
1,269.20
1,120.45
909.52
775.23
0.00
154.71
0.00
0.00
7.85
3.20
Long Term Loans & Adv.
13.55
18.80
22.71
48.46
211.39
152.70
19.54
13.24
7.82
3.20
Other Non Current Assets
9.02
3.28
1.90
4.24
1.38
0.25
0.81
1.34
0.03
0.01
Current Assets
125.00
104.57
140.10
72.81
832.91
523.53
190.48
146.25
93.61
64.74
Current Investments
21.43
22.19
54.73
20.06
772.17
470.99
156.80
115.97
77.98
40.25
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
0.00
0.00
0.00
0.00
0.08
0.00
0.00
1.10
0.04
0.07
Cash & Bank
40.62
57.67
52.64
33.67
42.22
36.90
23.73
20.12
12.12
20.43
Other Current Assets
62.95
19.07
18.02
13.04
18.44
15.63
9.95
9.06
3.48
3.99
Short Term Loans & Adv.
3.43
5.64
14.71
6.04
9.21
5.48
2.47
2.98
1.36
1.18
Net Current Assets
-371.75
-307.55
-209.96
-228.34
545.73
297.95
52.25
51.72
35.77
16.15
Total Assets
1,548.86
1,397.72
1,241.46
1,048.15
1,137.83
885.12
246.86
188.16
128.50
86.01

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
276.24
226.22
136.28
147.82
184.43
133.04
90.20
60.47
34.98
6.14
PBT
288.16
193.88
156.50
193.16
190.53
164.86
73.62
42.09
28.31
9.38
Adjustment
-36.06
-10.60
-26.62
-17.85
-8.57
-21.29
-0.98
5.76
2.91
-1.40
Changes in Working Capital
76.15
88.08
28.60
29.66
58.46
32.72
38.45
25.93
8.23
2.14
Cash after chg. in Working capital
328.25
271.36
158.48
204.97
240.43
176.29
111.09
73.79
39.44
10.11
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-52.01
-45.14
-22.20
-57.15
-56.00
-43.25
-20.89
-13.32
-4.46
-3.97
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-76.59
-137.03
-117.83
24.78
-158.50
-128.65
-114.43
-52.78
-29.75
-9.85
Net Fixed Assets
-7.98
-18.64
-57.57
-82.51
-61.50
-46.29
-17.60
-12.27
-9.17
-5.41
Net Investments
-147.99
-178.39
-168.97
-23.11
-146.92
-468.90
-38.58
-29.57
-43.40
-0.06
Others
79.38
60.00
108.71
130.40
49.92
386.54
-58.25
-10.94
22.82
-4.38
Cash from Financing Activity
-216.62
-84.20
0.52
-181.16
-14.11
4.13
29.13
-0.11
0.59
-0.36
Net Cash Inflow / Outflow
-16.97
4.99
18.97
-8.56
11.82
8.51
4.90
7.58
5.82
-4.06
Opening Cash & Equivalents
57.56
52.57
33.60
42.16
30.34
21.44
18.01
11.11
5.29
9.35
Closing Cash & Equivalent
40.59
57.56
52.57
33.60
42.16
29.95
21.45
18.01
11.11
5.29

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
147.14
138.82
124.37
101.98
93.37
76.11
20.27
17.85
12.76
8.92
ROA
14.04%
10.85%
10.60%
13.06%
13.73%
21.31%
24.03%
18.53%
18.11%
8.92%
ROE
21.89%
15.91%
15.43%
20.89%
23.29%
37.74%
52.85%
37.21%
35.45%
17.69%
ROCE
29.09%
20.62%
19.06%
27.34%
31.54%
51.38%
73.02%
53.66%
51.12%
22.32%
Fixed Asset Turnover
2.70
2.48
2.63
3.22
4.23
6.46
6.45
4.62
4.42
3.86
Receivable days
0.00
0.00
0.00
0.00
0.05
0.00
0.00
1.11
0.14
1.78
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
15.18
11.08
11.04
13.03
11.31
8.89
8.43
10.00
8.71
10.86
Cash Conversion Cycle
-15.18
-11.08
-11.04
-13.03
-11.26
-8.89
-8.43
-8.89
-8.57
-9.08
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.03
0.07
Interest Cover
2217.62
0.00
0.00
0.00
0.00
0.00
4306.88
84.69
68.40
17.63

News Update


  • Just Dial reports 49% rise in Q1 net profit
    23rd Jul 2019, 12:37 PM

    Total income of the company increased by 23.48% at Rs 271.23 crore for Q1FY20

    Read More
  • Just Dial registers 25% growth in Traffic in Q1FY20
    23rd Jul 2019, 09:19 AM

    Of the total, 80.2% traffic originated on Mobile platforms

    Read More
  • Just Dial - Quarterly Results
    22nd Jul 2019, 19:03 PM

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.