Nifty
Sensex
:
:
12100.10
41228.99
-13.35 (-0.11%)
-52.70 (-0.13%)

Miscellaneous

Rating :
67/99  (View)

BSE: 535648 | NSE: JUSTDIAL

498.50
-9.10 (-1.79%)
17-Feb-2020 | 11:19AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  508.00
  •  509.00
  •  496.20
  •  507.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1084091
  •  5404.19
  •  824.80
  •  463.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,293.21
  • 12.72
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,256.79
  • N/A
  • 2.74

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 32.95%
  • 0.84%
  • 5.45%
  • FII
  • DII
  • Others
  • 50.08%
  • 9.67%
  • 1.01%

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
  • -
  • 23.84
  • 22.47

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 17.96
  • 13.71

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
235.42
0.00
0.00
242.57
0.00
0.00
240.17
0.00
0.00
232.26
0.00
0.00
Expenses
168.37
0.00
0.00
175.31
0.00
0.00
175.91
0.00
0.00
173.42
0.00
0.00
EBITDA
67.05
0.00
0.00
67.26
0.00
0.00
64.26
0.00
0.00
58.84
0.00
0.00
EBIDTM
28.48%
0.00%
27.73%
0.00%
26.76%
0.00%
25.33%
0.00%
Other Income
26.38
0.00
0.00
44.13
0.00
0.00
31.06
0.00
0.00
32.24
0.00
0.00
Interest
2.55
0.00
0.00
2.26
0.00
0.00
1.79
0.00
0.00
0.09
0.00
0.00
Depreciation
12.82
0.00
0.00
12.96
0.00
0.00
13.63
0.00
0.00
8.27
0.00
0.00
PBT
78.06
0.00
0.00
96.17
0.00
0.00
79.90
0.00
0.00
82.72
0.00
0.00
Tax
16.03
0.00
0.00
19.23
0.00
0.00
22.61
0.00
0.00
20.16
0.00
0.00
PAT
62.03
0.00
0.00
76.94
0.00
0.00
57.29
0.00
0.00
62.56
0.00
0.00
PATM
26.35%
0.00%
31.72%
0.00%
23.85%
0.00%
26.94%
0.00%
EPS
9.56
0.00
0.00
11.86
0.00
0.00
8.85
0.00
0.00
9.66
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
950.42
891.50
781.77
718.61
667.66
589.80
461.29
262.06
186.26
130.91
85.92
Net Sales Growth
0.00%
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
0.00
Gross Profit
950.42
891.50
781.77
718.61
667.66
589.80
461.29
262.06
186.26
130.91
85.92
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
693.01
669.65
618.58
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
5.69
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
257.41
221.85
163.19
109.61
144.23
165.28
142.20
67.28
45.97
30.13
8.13
EBITDA Margin
27.08%
24.89%
20.87%
15.25%
21.60%
28.02%
30.83%
25.67%
24.68%
23.02%
9.46%
Other Income
133.81
100.09
67.11
87.03
80.03
49.27
39.95
14.96
3.65
3.86
5.89
Interest
6.69
0.13
0.00
0.00
0.00
0.00
0.00
0.02
0.50
0.42
0.56
Depreciation
47.68
33.65
36.42
40.14
31.10
24.10
17.29
9.02
7.03
5.25
4.08
PBT
336.85
288.16
193.88
156.50
193.16
190.45
164.86
73.20
42.09
28.31
9.38
Tax
78.03
81.31
50.68
35.14
50.39
51.61
44.25
20.92
13.48
9.88
2.44
Tax Rate
23.16%
28.22%
26.14%
22.45%
26.09%
27.10%
26.84%
28.58%
32.03%
34.90%
26.01%
PAT
258.82
206.85
143.20
121.36
142.77
138.84
120.61
52.28
28.61
18.44
6.94
PAT before Minority Interest
258.82
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
0.00
0.01
0.00
PAT Margin
27.23%
23.20%
18.32%
16.89%
21.38%
23.54%
26.15%
19.95%
15.36%
14.09%
8.08%
PAT Growth
0.00%
44.45%
18.00%
-15.00%
2.83%
15.11%
130.70%
82.73%
55.15%
165.71%
 
Unadjusted EPS
39.93
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
329.33
302.11
244.54
170.62
107.98
34.84
46.41
34.16
25.14
Accumulated Depreciation
205.23
180.43
146.04
105.72
78.47
55.18
0.00
19.09
14.96
10.26
Non Current Assets
1,423.86
1,293.15
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
5.00
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
-7.99
-18.63
-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
79.39
59.99
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
139.08
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%
15.89%
15.43%
20.89%
23.29%
37.74%
52.85%
37.21%
35.45%
17.69%
ROCE
29.09%
20.60%
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 gets nod to acquire stake in MyJD
    21st Jan 2020, 09:11 AM

    The transaction is expected to be completed on or before March 31, 2020

    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.