JUSTDIAL LTD.
JUSTDIAL · IT Services · NSE
₹544
Current Market Price
Fair Value (DCF)
₹1,038
Margin of Safety
+90.8%
Updated 2d ago
YieldIQ Score
81/100
Piotroski F-Score
6/9
Economic Moat
Wide
Confidence
64%
ROE
10.2%
Debt/Equity
0.02
WACC
11.1%
Market Cap
₹4,629 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
13.9%
Return on capital employed
EV / EBITDA
—
Enterprise multiple
Debt / EBITDA
0.2×
Leverage vs earnings
Interest Coverage
64.2×
EBIT covers interest
Current Ratio
8.18×
Short-term liquidity
Asset Turnover
0.20×
Revenue per ₹ of assets
Revenue CAGR (3Y)
12.8%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹544.3
Bear case
₹595.48
MoS +8.6%
Base case
₹1,038.37
MoS +47.6%
Bull case
₹1,119.94
MoS +51.4%
Ratio Trends
JUSTDIAL · last 8 annual periods
ROE
12.7%
ROCE
15.3%
Operating Margin
—
Debt / Equity
0.02×
PE
60.5×
EV / EBITDA
22.2×
Historical Financials
JUSTDIAL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹675 Cr | ₹647 Cr | ₹845 Cr | ₹1043 Cr | ₹1142 Cr | +14.0% |
| EBITDA | — | ₹120 Cr | ₹228 Cr | ₹522 Cr | ₹722 Cr | +56.6% |
| EBIT | ₹262 Cr | ₹90.1 Cr | ₹98.4 Cr | ₹150 Cr | — | -13.0% |
| PAT | ₹214 Cr | ₹70.8 Cr | ₹83.6 Cr | ₹363 Cr | ₹584 Cr | +28.5% |
| EPS (diluted) | ₹33.00 | ₹9.31 | ₹9.83 | ₹13.61 | — | -19.9% |
| CFO | ₹139 Cr | ₹39.0 Cr | ₹179 Cr | ₹259 Cr | ₹311 Cr | +22.3% |
| CapEx | — | — | — | — | ₹-6.2 Cr | — |
| FCF | — | — | — | — | ₹305 Cr | +0.0% |
| Total Assets | — | ₹4033 Cr | ₹4337 Cr | ₹4861 Cr | ₹5521 Cr | +8.2% |
| Total Debt | — | — | ₹0.0 Cr | ₹0.0 Cr | ₹99.8 Cr | — |
| Shareholders' Equity | — | — | ₹3667 Cr | ₹4024 Cr | ₹4607 Cr | +5.9% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
JUSTDIAL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| DBCORP DBCORP | — | — | Pending | 16.7% | — |
| NAVNETEDUL NAVNETEDUL | — | — | Pending | 40.5% | — |
| ROUTE ROUTE | — | — | Pending | 12.9% | — |
| MPSLTD MPS LIMITED | +74.9% | 94 | Below Fair Value | 31.1% | — |
| IMAGICAA IMAGICAA | — | — | Pending | 6.2% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for JUSTDIAL in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. JUSTDIAL LTD. (JUSTDIAL.NS) trades at 544.30 vs a model fair value of 1038.37, a gap of 90.8%. Piotroski F-score: 6/9. Moat label: Wide. ...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of JUSTDIAL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for JUSTDIAL →
Compare
Head-to-head with peers
Compare JUSTDIAL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse JUSTDIALNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.