Just Dial Ltd

NSE: JUSTDIAL BSE: 535648

₹648.05

(2.60%)

Mon, 12 Oct 2026, 06:55 am

MTF 5xInvest in Just Dial Ltd with 5x Leverage Buy with MTF

Market Cap (in Cr)5512.03

PE Ratio10.94

Dividend0

Technology Services

Internet Software/Services

24.5K

Just Dial Balance Sheet

Income Statement Balance Sheet Cashflow

Particulars	2007	2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Interest expense on debt	-140.00K	-50.00K	-40.00K	-290.00K	-170.00K	-49.51K	0	0	0	0	0	-1.30M	-89.10M	-74.00M	-68.40M	-76.70M	-92.80M	-105.10M
Pretax equity in earnings	0	0	0	0	0	—	—	—	0	0	0	0	0	0	0	0	0	0
Equity in earnings	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total assets	849.90M	966.52M	1.41B	2.18B	2.98B	6.86B	8.87B	11.43B	10.64B	12.90B	14.29B	15.66B	18.44B	18.05B	40.50B	43.53B	48.69B	55.31B
Total current assets	566.49M	647.40M	936.15M	1.46B	1.87B	5.25B	5.25B	8.33B	728.10M	1.40B	1.04B	898.60M	834.70M	915.20M	35.11B	40.90B	46.50B	53.16B
Cash and short term investments	544.70M	606.79M	901.04M	1.36B	1.81B	5.10B	5.13B	8.18B	537.30M	1.07B	798.60M	620.50M	563.80M	615.30M	34.88B	40.67B	46.25B	52.79B
Cash & equivalents	137.66M	204.32M	121.19M	201.18M	237.35M	214.44M	344.54M	456.25M	336.00M	525.70M	575.60M	405.90M	396.30M	614.90M	232.60M	155.60M	176.80M	103.00M
Short term investments	407.04M	402.47M	779.85M	1.16B	1.57B	4.88B	4.78B	7.72B	201.30M	548.00M	223.00M	214.60M	167.50M	400.00K	34.65B	40.51B	46.08B	52.68B
Total receivables, net	11.16M	7.39M	3.62M	40.63M	20.87M	88.16M	59.60M	36.77M	31.10M	61.90M	136.70M	129.10M	132.00M	208.70M	111.20M	142.50M	170.80M	284.50M
Accounts receivable - trade, net	7.71M	690.00K	350.00K	10.99M	0	8.92M	0	837.84K	1.30M	—	—	—	—	—	—	—	—	—
Other receivables	3.45M	6.70M	3.27M	29.64M	20.87M	79.24M	59.60M	35.93M	29.80M	—	—	—	—	—	—	—	—	—
Total inventory	0	0	0	0	0	2.44M	3.34M	0	0	0	0	0	0	0	0	0	0	0
Other current assets, total	1.13M	5.09M	10.31M	4.30M	5.51M	2.99M	2.42M	0	159.70M	265.40M	15.60M	21.50M	24.20M	12.20M	2.40M	1.60M	1.50M	2.20M
Total non-current assets	283.41M	319.12M	472.81M	721.22M	1.11B	1.62B	3.62B	3.10B	9.91B	11.49B	13.25B	14.76B	17.61B	17.14B	5.39B	2.64B	2.19B	2.16B
Long term investments	7.24M	260.00K	280.00K	0	0	0	1.66B	109.80M	7.75B	9.10B	11.20B	12.69B	15.36B	15.11B	3.33B	0	131.70M	123.10M
Note receivable - long term	0	0	0	0	0	0	0	15.38M	—	—	—	—	—	—	—	—	—	—
Investments in unconsolidated subsidiaries	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other investments	7.24M	260.00K	280.00K	0	0	0	1.66B	94.42M	7.75B	9.10B	11.20B	12.69B	15.36B	15.11B	3.33B	0	131.70M	123.10M
Net property/plant/equipment	115.43M	136.85M	181.94M	253.94M	330.16M	535.49M	612.39M	1.05B	1.43B	1.61B	1.47B	1.31B	1.71B	1.39B	1.32B	1.49B	1.22B	1.26B
Gross property/plant/equipment	—	—	—	—	—	894.80M	1.11B	1.76B	2.39B	2.94B	3.14B	3.21B	3.90B	3.76B	4.37B	4.80B	4.59B	4.74B
Deferred tax assets	122.05M	138.39M	39.74M	19.59M	19.13M	22.92M	23.56M	47.72M	154.60M	481.10M	308.50M	172.50M	118.40M	190.00M	166.50M	168.10M	84.10M	108.60M
Net intangible assets	15.34M	11.87M	10.01M	19.27M	30.12M	87.77M	67.45M	51.64M	44.90M	38.60M	28.80M	20.40M	11.60M	6.00M	29.20M	341.60M	278.60M	167.80M
Goodwill, net	—	—	—	—	—	0	0	—	0	0	0	0	0	0	0	0	0	0
Other intangibles, net	—	—	—	—	—	87.77M	67.45M	—	44.90M	38.60M	28.80M	20.40M	11.60M	6.00M	29.20M	341.60M	278.60M	167.80M
Other long term assets, total	23.28M	31.70M	46.48M	87.66M	148.45M	123.79M	0	0	527.00M	271.80M	181.60M	130.90M	120.00M	157.90M	207.70M	204.80M	42.30M	24.70M
Short term debt	900.00K	290.00K	1.55M	1.67M	1.49M	0	0	0	0	0	12.40M	22.20M	231.40M	225.90M	217.60M	240.90M	262.60M	290.10M
Current portion of LT debt and capital leases	900.00K	290.00K	1.55M	1.67M	1.49M	0	0	0	0	0	12.40M	7.80M	231.40M	225.90M	217.60M	240.90M	262.60M	290.10M
Short term debt excl. current portion of LT debt	0	0	0	0	0	0	0	0	0	0	0	14.40M	0	0	0	0	0	0
Accounts payable	28.60M	20.12M	30.51M	50.21M	43.95M	67.05M	72.02M	136.90M	192.80M	133.40M	212.20M	296.80M	245.40M	146.50M	145.80M	152.60M	134.50M	148.30M
Income tax payable	9.74M	4.48M	11.97M	18.58M	16.92M	24.77M	74.44M	55.60M	40.00M	188.70M	13.30M	33.20M	3.50M	0	—	19.20M	3.10M	2.50M
Long term debt	290.00K	0	3.16M	1.49M	0	0	0	0	0	0	56.50M	71.00M	533.90M	403.80M	335.70M	442.90M	590.50M	708.30M
Long term debt excl. lease liabilities	290.00K	0	3.16M	1.49M	0	0	0	0	0	0	1.10M	28.70M	533.90M	403.80M	335.70M	442.90M	590.50M	708.30M
Total equity	365.52M	438.97M	638.21M	931.57M	1.07B	4.25B	5.34B	6.73B	7.39B	9.05B	9.79B	9.99B	12.88B	12.64B	34.86B	36.67B	40.23B	46.06B
Shareholders' equity	365.52M	438.97M	636.79M	931.57M	1.07B	4.25B	5.34B	6.73B	7.39B	9.05B	9.79B	9.99B	12.88B	12.64B	34.86B	36.67B	40.23B	46.06B
Common equity, total	363.00M	436.45M	634.27M	929.61M	1.06B	4.25B	5.34B	6.73B	7.39B	9.05B	9.79B	9.99B	12.88B	12.64B	34.86B	36.67B	40.23B	46.06B
Other common equity	-27.25M	46.20M	244.02M	406.16M	541.71M	1.12B	126.00M	412.25M	570.80M	909.20M	951.80M	990.00M	1.02B	944.90M	903.80M	768.70M	488.60M	473.00M
Total debt	1.19M	290.00K	4.71M	3.16M	1.49M	0	0	0	0	0	68.90M	93.20M	765.30M	629.70M	553.30M	683.80M	853.10M	998.40M
Net debt	—	—	—	-1.36B	—	-5.10B	-5.13B	-8.18B	-537.30M	-1.07B	-729.70M	-527.30M	201.50M	14.40M	-34.33B	-39.98B	-45.40B	-51.79B
Change in accounts receivable	24.90M	-24.02M	-7.05M	-103.23M	-71.47M	-86.51M	8.92M	—	-1.30M	—	—	—	7.00M	-11.40M	-300.00K	-3.90M	5.50M	1.70M
Change in taxes payable	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Change in accounts payable	11.54M	-8.48M	10.39M	19.70M	-5.34M	23.10M	5.33M	44.68M	56.30M	-60.10M	78.80M	84.80M	-42.90M	-56.90M	22.40M	14.30M	-14.10M	13.90M
Change in other assets/liabilities	118.80M	45.38M	82.58M	335.44M	468.94M	372.28M	312.96M	539.94M	240.30M	346.10M	802.00M	676.70M	-662.50M	45.50M	210.80M	1.01B	756.30M	440.20M
Sale of fixed assets & businesses	580.00K	2.12M	350.00K	21.30M	22.23M	214.36K	785.85K	938.62K	900.00K	7.90M	1.30M	3.10M	300.00K	1.50M	400.00K	1.70M	800.00K	1.10M
Purchase/sale of investments, net	-261.23M	-76.02M	-233.03M	-387.78M	-1.09B	-3.19B	-1.10B	-1.05B	1.03B	-1.07B	-1.39B	-841.80M	-1.47B	1.55B	-21.95B	-1.36B	-2.75B	-3.08B
Sale/maturity of investments	82.67M	630.40M	713.99M	1.81B	3.44B	5.06B	6.86B	4.85B	5.98B	3.14B	7.03B	4.52B	5.04B	5.65B	18.36B	13.42B	7.46B	11.10B
Purchase of investments	-343.90M	-706.42M	-947.02M	-2.20B	-4.54B	-8.25B	-7.95B	-5.89B	-4.96B	-4.22B	-8.41B	-5.36B	-6.52B	-4.10B	-40.30B	-14.78B	-10.21B	-14.18B
Other investing cash flow items, total	—	—	—	—	111.03M	0	0	0	0	0	0	0	0	0	0	0	374.60M	0
Issuance/retirement of debt, net	-1.44M	-900.00K	4.42M	-1.55M	-1.67M	-1.49M	0	0	0	0	0	42.00M	-42.00M	0	0	0	0	0
Issuance/retirement of long term debt	-1.44M	-900.00K	4.42M	-1.55M	-1.67M	-1.49M	0	0	0	0	0	0	0	0	0	0	0	0
Issuance/retirement of short term debt	—	—	—	—	—	—	0	0	0	0	0	0	0	0	0	0	0	0
Issuance/retirement of other debt	—	—	—	—	—	—	—	—	—	—	—	42.00M	-42.00M	—	0	—	—	—
Total cash dividends paid	0	-2.22M	0	0	0	0	0	-164.15M	-169.70M	0	0	0	0	0	0	0	0	0
Other financing cash flow items, total	0	-380.00K	1.51M	0	0	7.77M	0	0	0	0	-849.10M	0	0	0	0	0	0	0

Particulars	2007	2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Interest expense on debt	-140.00K	-50.00K	-40.00K	-290.00K	-170.00K	-49.51K	0	0	0	0	0	-1.30M	-89.10M	-74.00M	-68.40M	-76.70M	-92.80M	-105.10M
Pretax equity in earnings	0	0	0	0	0	—	—	—	0	0	0	0	0	0	0	0	0	0
Equity in earnings	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total assets	849.90M	966.52M	1.41B	2.18B	2.98B	6.86B	8.87B	11.43B	10.64B	12.90B	14.29B	15.66B	18.44B	18.05B	40.50B	43.53B	48.69B	55.31B
Total current assets	566.49M	647.40M	936.15M	1.46B	1.87B	5.25B	5.25B	8.33B	728.10M	1.40B	1.04B	898.60M	834.70M	915.20M	35.11B	40.90B	46.50B	53.16B
Cash and short term investments	544.70M	606.79M	901.04M	1.36B	1.81B	5.10B	5.13B	8.18B	537.30M	1.07B	798.60M	620.50M	563.80M	615.30M	34.88B	40.67B	46.25B	52.79B
Cash & equivalents	137.66M	204.32M	121.19M	201.18M	237.35M	214.44M	344.54M	456.25M	336.00M	525.70M	575.60M	405.90M	396.30M	614.90M	232.60M	155.60M	176.80M	103.00M
Short term investments	407.04M	402.47M	779.85M	1.16B	1.57B	4.88B	4.78B	7.72B	201.30M	548.00M	223.00M	214.60M	167.50M	400.00K	34.65B	40.51B	46.08B	52.68B
Total receivables, net	11.16M	7.39M	3.62M	40.63M	20.87M	88.16M	59.60M	36.77M	31.10M	61.90M	136.70M	129.10M	132.00M	208.70M	111.20M	142.50M	170.80M	284.50M
Accounts receivable - trade, net	7.71M	690.00K	350.00K	10.99M	0	8.92M	0	837.84K	1.30M	—	—	—	—	—	—	—	—	—
Other receivables	3.45M	6.70M	3.27M	29.64M	20.87M	79.24M	59.60M	35.93M	29.80M	—	—	—	—	—	—	—	—	—
Total inventory	0	0	0	0	0	2.44M	3.34M	0	0	0	0	0	0	0	0	0	0	0
Other current assets, total	1.13M	5.09M	10.31M	4.30M	5.51M	2.99M	2.42M	0	159.70M	265.40M	15.60M	21.50M	24.20M	12.20M	2.40M	1.60M	1.50M	2.20M
Total non-current assets	283.41M	319.12M	472.81M	721.22M	1.11B	1.62B	3.62B	3.10B	9.91B	11.49B	13.25B	14.76B	17.61B	17.14B	5.39B	2.64B	2.19B	2.16B
Long term investments	7.24M	260.00K	280.00K	0	0	0	1.66B	109.80M	7.75B	9.10B	11.20B	12.69B	15.36B	15.11B	3.33B	0	131.70M	123.10M
Note receivable - long term	0	0	0	0	0	0	0	15.38M	—	—	—	—	—	—	—	—	—	—
Investments in unconsolidated subsidiaries	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other investments	7.24M	260.00K	280.00K	0	0	0	1.66B	94.42M	7.75B	9.10B	11.20B	12.69B	15.36B	15.11B	3.33B	0	131.70M	123.10M
Net property/plant/equipment	115.43M	136.85M	181.94M	253.94M	330.16M	535.49M	612.39M	1.05B	1.43B	1.61B	1.47B	1.31B	1.71B	1.39B	1.32B	1.49B	1.22B	1.26B
Gross property/plant/equipment	—	—	—	—	—	894.80M	1.11B	1.76B	2.39B	2.94B	3.14B	3.21B	3.90B	3.76B	4.37B	4.80B	4.59B	4.74B
Deferred tax assets	122.05M	138.39M	39.74M	19.59M	19.13M	22.92M	23.56M	47.72M	154.60M	481.10M	308.50M	172.50M	118.40M	190.00M	166.50M	168.10M	84.10M	108.60M
Net intangible assets	15.34M	11.87M	10.01M	19.27M	30.12M	87.77M	67.45M	51.64M	44.90M	38.60M	28.80M	20.40M	11.60M	6.00M	29.20M	341.60M	278.60M	167.80M
Goodwill, net	—	—	—	—	—	0	0	—	0	0	0	0	0	0	0	0	0	0
Other intangibles, net	—	—	—	—	—	87.77M	67.45M	—	44.90M	38.60M	28.80M	20.40M	11.60M	6.00M	29.20M	341.60M	278.60M	167.80M
Other long term assets, total	23.28M	31.70M	46.48M	87.66M	148.45M	123.79M	0	0	527.00M	271.80M	181.60M	130.90M	120.00M	157.90M	207.70M	204.80M	42.30M	24.70M
Short term debt	900.00K	290.00K	1.55M	1.67M	1.49M	0	0	0	0	0	12.40M	22.20M	231.40M	225.90M	217.60M	240.90M	262.60M	290.10M
Current portion of LT debt and capital leases	900.00K	290.00K	1.55M	1.67M	1.49M	0	0	0	0	0	12.40M	7.80M	231.40M	225.90M	217.60M	240.90M	262.60M	290.10M
Short term debt excl. current portion of LT debt	0	0	0	0	0	0	0	0	0	0	0	14.40M	0	0	0	0	0	0
Accounts payable	28.60M	20.12M	30.51M	50.21M	43.95M	67.05M	72.02M	136.90M	192.80M	133.40M	212.20M	296.80M	245.40M	146.50M	145.80M	152.60M	134.50M	148.30M
Income tax payable	9.74M	4.48M	11.97M	18.58M	16.92M	24.77M	74.44M	55.60M	40.00M	188.70M	13.30M	33.20M	3.50M	0	—	19.20M	3.10M	2.50M
Long term debt	290.00K	0	3.16M	1.49M	0	0	0	0	0	0	56.50M	71.00M	533.90M	403.80M	335.70M	442.90M	590.50M	708.30M
Long term debt excl. lease liabilities	290.00K	0	3.16M	1.49M	0	0	0	0	0	0	1.10M	28.70M	533.90M	403.80M	335.70M	442.90M	590.50M	708.30M
Total equity	365.52M	438.97M	638.21M	931.57M	1.07B	4.25B	5.34B	6.73B	7.39B	9.05B	9.79B	9.99B	12.88B	12.64B	34.86B	36.67B	40.23B	46.06B
Shareholders' equity	365.52M	438.97M	636.79M	931.57M	1.07B	4.25B	5.34B	6.73B	7.39B	9.05B	9.79B	9.99B	12.88B	12.64B	34.86B	36.67B	40.23B	46.06B
Common equity, total	363.00M	436.45M	634.27M	929.61M	1.06B	4.25B	5.34B	6.73B	7.39B	9.05B	9.79B	9.99B	12.88B	12.64B	34.86B	36.67B	40.23B	46.06B
Other common equity	-27.25M	46.20M	244.02M	406.16M	541.71M	1.12B	126.00M	412.25M	570.80M	909.20M	951.80M	990.00M	1.02B	944.90M	903.80M	768.70M	488.60M	473.00M
Total debt	1.19M	290.00K	4.71M	3.16M	1.49M	0	0	0	0	0	68.90M	93.20M	765.30M	629.70M	553.30M	683.80M	853.10M	998.40M
Net debt	—	—	—	-1.36B	—	-5.10B	-5.13B	-8.18B	-537.30M	-1.07B	-729.70M	-527.30M	201.50M	14.40M	-34.33B	-39.98B	-45.40B	-51.79B
Change in accounts receivable	24.90M	-24.02M	-7.05M	-103.23M	-71.47M	-86.51M	8.92M	—	-1.30M	—	—	—	7.00M	-11.40M	-300.00K	-3.90M	5.50M	1.70M
Change in taxes payable	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Change in accounts payable	11.54M	-8.48M	10.39M	19.70M	-5.34M	23.10M	5.33M	44.68M	56.30M	-60.10M	78.80M	84.80M	-42.90M	-56.90M	22.40M	14.30M	-14.10M	13.90M
Change in other assets/liabilities	118.80M	45.38M	82.58M	335.44M	468.94M	372.28M	312.96M	539.94M	240.30M	346.10M	802.00M	676.70M	-662.50M	45.50M	210.80M	1.01B	756.30M	440.20M
Sale of fixed assets & businesses	580.00K	2.12M	350.00K	21.30M	22.23M	214.36K	785.85K	938.62K	900.00K	7.90M	1.30M	3.10M	300.00K	1.50M	400.00K	1.70M	800.00K	1.10M
Purchase/sale of investments, net	-261.23M	-76.02M	-233.03M	-387.78M	-1.09B	-3.19B	-1.10B	-1.05B	1.03B	-1.07B	-1.39B	-841.80M	-1.47B	1.55B	-21.95B	-1.36B	-2.75B	-3.08B
Sale/maturity of investments	82.67M	630.40M	713.99M	1.81B	3.44B	5.06B	6.86B	4.85B	5.98B	3.14B	7.03B	4.52B	5.04B	5.65B	18.36B	13.42B	7.46B	11.10B
Purchase of investments	-343.90M	-706.42M	-947.02M	-2.20B	-4.54B	-8.25B	-7.95B	-5.89B	-4.96B	-4.22B	-8.41B	-5.36B	-6.52B	-4.10B	-40.30B	-14.78B	-10.21B	-14.18B
Other investing cash flow items, total	—	—	—	—	111.03M	0	0	0	0	0	0	0	0	0	0	0	374.60M	0
Issuance/retirement of debt, net	-1.44M	-900.00K	4.42M	-1.55M	-1.67M	-1.49M	0	0	0	0	0	42.00M	-42.00M	0	0	0	0	0
Issuance/retirement of long term debt	-1.44M	-900.00K	4.42M	-1.55M	-1.67M	-1.49M	0	0	0	0	0	0	0	0	0	0	0	0
Issuance/retirement of short term debt	—	—	—	—	—	—	0	0	0	0	0	0	0	0	0	0	0	0
Issuance/retirement of other debt	—	—	—	—	—	—	—	—	—	—	—	42.00M	-42.00M	—	0	—	—	—
Total cash dividends paid	0	-2.22M	0	0	0	0	0	-164.15M	-169.70M	0	0	0	0	0	0	0	0	0
Other financing cash flow items, total	0	-380.00K	1.51M	0	0	7.77M	0	0	0	0	-849.10M	0	0	0	0	0	0	0