Just Dial Ltd

NSE: JUSTDIAL BSE: 535648

₹648.05

(2.60%)

Mon, 12 Oct 2026, 06:30 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 Income Statement

Income Statement Balance Sheet Cashflow

Particulars	2007	2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Total revenue	695.87M	859.22M	1.31B	1.84B	2.62B	3.63B	4.59B	5.88B	6.68B	7.19B	7.82B	8.91B	9.53B	6.75B	6.47B	8.45B	10.43B	11.42B
Gross profit	248.67M	295.64M	587.72M	824.28M	1.22B	1.57B	1.91B	2.14B	2.10B	1.76B	2.60B	3.17B	3.27B	1.60B	752.30M	1.29B	2.64B	3.87B
Operating expenses (excl. COGS)	-242.99M	-263.59M	-343.17M	-438.29M	-639.47M	-703.49M	-684.43M	-737.56M	-960.90M	-1.06B	-1.28B	-1.19B	-997.00M	-383.00M	-1.01B	-709.30M	-897.70M	-948.60M
Selling/general/admin expenses, total	-240.21M	-260.70M	-343.17M	-438.29M	-639.47M	-700.83M	-680.04M	-732.42M	-928.60M	-1.02B	-1.29B	-1.19B	-1.01B	-426.40M	-1.02B	-699.10M	-891.70M	-940.40M
Research & development	—	—	—	—	—	—	—	—	—	—	—	—	—	—	0	0	0	0
Selling/general/admin expenses, other	-240.21M	-260.70M	-343.17M	-438.29M	-639.47M	-700.83M	-680.04M	-732.42M	-928.60M	-1.02B	-1.29B	-1.19B	-1.01B	-426.40M	-1.02B	-699.10M	-891.70M	-940.40M
Other operating expenses, total	-2.78M	-2.89M	0	0	0	-2.66M	-4.40M	-5.14M	-32.30M	-39.10M	7.90M	-5.50M	12.20M	43.40M	11.90M	-10.20M	-6.00M	-8.20M
Operating income	5.68M	32.05M	244.55M	385.99M	582.54M	870.22M	1.23B	1.40B	1.14B	702.50M	1.32B	1.98B	2.27B	1.22B	-254.50M	576.20M	1.74B	2.92B
Non-operating income, total	20.02M	58.87M	38.52M	36.97M	149.46M	114.06M	426.91M	500.43M	792.40M	862.50M	623.50M	904.90M	1.25B	1.33B	1.09B	1.30B	2.92B	3.72B
Interest expense, net of interest capitalized	-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
Interest capitalized	0	0	0	0	0	0	—	0	0	0	0	0	0	0	0	0	0	0
Non-operating income, excl. interest expenses	20.16M	58.92M	38.56M	37.26M	149.63M	129.35M	423.07M	500.65M	583.00M	601.20M	226.90M	977.50M	1.20B	1.19B	1.11B	2.10B	271.40M	411.50M
Non-operating interest income	4.95M	7.59M	8.40M	2.26M	4.30M	4.06M	39.78M	132.53M	167.70M	215.90M	231.90M	247.10M	231.20M	235.40M	239.90M	226.90M	226.90M	325.10M
Miscellaneous non-operating expense	15.21M	51.33M	30.16M	35.00M	145.33M	125.29M	383.29M	368.12M	415.30M	385.30M	-5.00M	730.40M	973.50M	955.00M	869.00M	1.87B	44.50M	86.40M
Unusual income/expense	—	—	—	—	—	-15.25M	3.84M	-217.74K	209.40M	261.30M	396.60M	-71.30M	130.70M	214.00M	46.90M	-718.30M	2.74B	3.42B
Pretax income	25.70M	90.92M	283.07M	422.96M	732.00M	984.28M	1.65B	1.90B	1.93B	1.56B	1.94B	2.88B	3.52B	2.55B	832.90M	1.88B	4.66B	6.64B
Taxes	-8.60M	-21.52M	-98.82M	-134.73M	-209.22M	-299.71M	-442.48M	-516.05M	-503.90M	-351.40M	-506.80M	-813.10M	-793.40M	-404.80M	-124.60M	-251.10M	-1.04B	-799.50M
Non-controlling/minority interest	—	—	90.00K	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
After tax other income/expense	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net income before discontinued operations	17.10M	69.40M	184.34M	288.23M	522.78M	684.57M	1.21B	1.39B	1.43B	1.21B	1.43B	2.07B	2.72B	2.14B	708.30M	1.63B	3.63B	5.84B
Net income	17.10M	69.40M	184.34M	286.15M	528.15M	684.57M	1.21B	1.39B	1.43B	1.21B	1.43B	2.07B	2.72B	2.14B	708.30M	1.63B	3.63B	5.84B
Dilution adjustment	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends	49.21M	52.81M	52.81M	43.16M	42.01M	—	0	0	0	0	0	0	0	0	0	0	0	0
Diluted net income available to common stockholders	-32.11M	16.59M	131.53M	242.99M	486.14M	684.57M	1.21B	1.39B	1.43B	1.21B	1.43B	2.07B	2.72B	2.14B	708.30M	1.63B	3.63B	5.84B
Basic earnings per share (Basic EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Diluted earnings per share (Diluted EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBITDA	32.34M	72.86M	297.08M	453.87M	672.77M	1.01B	1.40B	1.65B	1.45B	1.10B	1.68B	2.31B	2.79B	1.64B	44.20M	897.80M	2.21B	3.39B
EBIT	5.68M	32.05M	244.55M	385.99M	582.54M	870.22M	1.23B	1.40B	1.14B	702.50M	1.32B	1.98B	2.27B	1.22B	-254.50M	576.20M	1.74B	2.92B
Total operating expenses	-690.19M	-827.17M	-1.06B	-1.45B	-2.04B	-2.76B	-3.36B	-4.48B	-5.54B	-6.48B	-6.50B	-6.94B	-7.26B	-5.54B	-6.72B	-7.87B	-8.69B	-8.50B
Prepaid expenses	9.50M	28.13M	21.18M	56.68M	34.34M	54.24M	59.62M	113.72M	115.16M	—	84.60M	127.50M	114.70M	79.00M	114.50M	86.70M	77.90M	86.40M
Deferred income, current	305.40M	370.52M	408.05M	678.45M	1.10B	1.35B	1.62B	2.10B	2.34B	2.74B	3.20B	3.77B	3.03B	2.81B	2.85B	3.81B	4.51B	4.88B
Capital and operating lease obligations	0	0	0	0	0	0	0	0	0	0	55.40M	42.30M	532.80M	403.80M	335.70M	442.90M	708.30M	708.30M
Operating lease liabilities	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Deferred tax liabilities	8.81M	11.49M	11.68M	7.16M	9.99M	32.41M	41.72M	24.16M	156.60M	241.70M	184.30M	345.30M	422.10M	449.80M	533.00M	535.60M	1.20B	1.30B
Deferred income, non-current	38.89M	12.89M	5.13M	0	0	0	0	0	0	0	130.30M	289.20M	329.60M	496.90M	534.70M	568.00M	567.60M	695.50M
Minority interest	0	0	1.42M	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change in accrued expenses	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Common dividends paid	0	-2.22M	0	0	0	0	0	-164.15M	-169.70M	0	0	0	0	0	0	0	0	0
Preferred dividends paid	0	-2.22M	0	0	0	—	0	0	0	0	0	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
Total revenue	695.87M	859.22M	1.31B	1.84B	2.62B	3.63B	4.59B	5.88B	6.68B	7.19B	7.82B	8.91B	9.53B	6.75B	6.47B	8.45B	10.43B	11.42B
Gross profit	248.67M	295.64M	587.72M	824.28M	1.22B	1.57B	1.91B	2.14B	2.10B	1.76B	2.60B	3.17B	3.27B	1.60B	752.30M	1.29B	2.64B	3.87B
Operating expenses (excl. COGS)	-242.99M	-263.59M	-343.17M	-438.29M	-639.47M	-703.49M	-684.43M	-737.56M	-960.90M	-1.06B	-1.28B	-1.19B	-997.00M	-383.00M	-1.01B	-709.30M	-897.70M	-948.60M
Selling/general/admin expenses, total	-240.21M	-260.70M	-343.17M	-438.29M	-639.47M	-700.83M	-680.04M	-732.42M	-928.60M	-1.02B	-1.29B	-1.19B	-1.01B	-426.40M	-1.02B	-699.10M	-891.70M	-940.40M
Research & development	—	—	—	—	—	—	—	—	—	—	—	—	—	—	0	0	0	0
Selling/general/admin expenses, other	-240.21M	-260.70M	-343.17M	-438.29M	-639.47M	-700.83M	-680.04M	-732.42M	-928.60M	-1.02B	-1.29B	-1.19B	-1.01B	-426.40M	-1.02B	-699.10M	-891.70M	-940.40M
Other operating expenses, total	-2.78M	-2.89M	0	0	0	-2.66M	-4.40M	-5.14M	-32.30M	-39.10M	7.90M	-5.50M	12.20M	43.40M	11.90M	-10.20M	-6.00M	-8.20M
Operating income	5.68M	32.05M	244.55M	385.99M	582.54M	870.22M	1.23B	1.40B	1.14B	702.50M	1.32B	1.98B	2.27B	1.22B	-254.50M	576.20M	1.74B	2.92B
Non-operating income, total	20.02M	58.87M	38.52M	36.97M	149.46M	114.06M	426.91M	500.43M	792.40M	862.50M	623.50M	904.90M	1.25B	1.33B	1.09B	1.30B	2.92B	3.72B
Interest expense, net of interest capitalized	-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
Interest capitalized	0	0	0	0	0	0	—	0	0	0	0	0	0	0	0	0	0	0
Non-operating income, excl. interest expenses	20.16M	58.92M	38.56M	37.26M	149.63M	129.35M	423.07M	500.65M	583.00M	601.20M	226.90M	977.50M	1.20B	1.19B	1.11B	2.10B	271.40M	411.50M
Non-operating interest income	4.95M	7.59M	8.40M	2.26M	4.30M	4.06M	39.78M	132.53M	167.70M	215.90M	231.90M	247.10M	231.20M	235.40M	239.90M	226.90M	226.90M	325.10M
Miscellaneous non-operating expense	15.21M	51.33M	30.16M	35.00M	145.33M	125.29M	383.29M	368.12M	415.30M	385.30M	-5.00M	730.40M	973.50M	955.00M	869.00M	1.87B	44.50M	86.40M
Unusual income/expense	—	—	—	—	—	-15.25M	3.84M	-217.74K	209.40M	261.30M	396.60M	-71.30M	130.70M	214.00M	46.90M	-718.30M	2.74B	3.42B
Pretax income	25.70M	90.92M	283.07M	422.96M	732.00M	984.28M	1.65B	1.90B	1.93B	1.56B	1.94B	2.88B	3.52B	2.55B	832.90M	1.88B	4.66B	6.64B
Taxes	-8.60M	-21.52M	-98.82M	-134.73M	-209.22M	-299.71M	-442.48M	-516.05M	-503.90M	-351.40M	-506.80M	-813.10M	-793.40M	-404.80M	-124.60M	-251.10M	-1.04B	-799.50M
Non-controlling/minority interest	—	—	90.00K	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
After tax other income/expense	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net income before discontinued operations	17.10M	69.40M	184.34M	288.23M	522.78M	684.57M	1.21B	1.39B	1.43B	1.21B	1.43B	2.07B	2.72B	2.14B	708.30M	1.63B	3.63B	5.84B
Net income	17.10M	69.40M	184.34M	286.15M	528.15M	684.57M	1.21B	1.39B	1.43B	1.21B	1.43B	2.07B	2.72B	2.14B	708.30M	1.63B	3.63B	5.84B
Dilution adjustment	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends	49.21M	52.81M	52.81M	43.16M	42.01M	—	0	0	0	0	0	0	0	0	0	0	0	0
Diluted net income available to common stockholders	-32.11M	16.59M	131.53M	242.99M	486.14M	684.57M	1.21B	1.39B	1.43B	1.21B	1.43B	2.07B	2.72B	2.14B	708.30M	1.63B	3.63B	5.84B
Basic earnings per share (Basic EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Diluted earnings per share (Diluted EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBITDA	32.34M	72.86M	297.08M	453.87M	672.77M	1.01B	1.40B	1.65B	1.45B	1.10B	1.68B	2.31B	2.79B	1.64B	44.20M	897.80M	2.21B	3.39B
EBIT	5.68M	32.05M	244.55M	385.99M	582.54M	870.22M	1.23B	1.40B	1.14B	702.50M	1.32B	1.98B	2.27B	1.22B	-254.50M	576.20M	1.74B	2.92B
Total operating expenses	-690.19M	-827.17M	-1.06B	-1.45B	-2.04B	-2.76B	-3.36B	-4.48B	-5.54B	-6.48B	-6.50B	-6.94B	-7.26B	-5.54B	-6.72B	-7.87B	-8.69B	-8.50B
Prepaid expenses	9.50M	28.13M	21.18M	56.68M	34.34M	54.24M	59.62M	113.72M	115.16M	—	84.60M	127.50M	114.70M	79.00M	114.50M	86.70M	77.90M	86.40M
Deferred income, current	305.40M	370.52M	408.05M	678.45M	1.10B	1.35B	1.62B	2.10B	2.34B	2.74B	3.20B	3.77B	3.03B	2.81B	2.85B	3.81B	4.51B	4.88B
Capital and operating lease obligations	0	0	0	0	0	0	0	0	0	0	55.40M	42.30M	532.80M	403.80M	335.70M	442.90M	708.30M	708.30M
Operating lease liabilities	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Deferred tax liabilities	8.81M	11.49M	11.68M	7.16M	9.99M	32.41M	41.72M	24.16M	156.60M	241.70M	184.30M	345.30M	422.10M	449.80M	533.00M	535.60M	1.20B	1.30B
Deferred income, non-current	38.89M	12.89M	5.13M	0	0	0	0	0	0	0	130.30M	289.20M	329.60M	496.90M	534.70M	568.00M	567.60M	695.50M
Minority interest	0	0	1.42M	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change in accrued expenses	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Common dividends paid	0	-2.22M	0	0	0	0	0	-164.15M	-169.70M	0	0	0	0	0	0	0	0	0
Preferred dividends paid	0	-2.22M	0	0	0	—	0	0	0	0	0	0	0	0	0	0	0	0