JUSTDIAL LTD.
JUSTDIAL · IT Services · NSE
₹530
Current Market Price
Fair Value (DCF)
₹670
Discount to FV
+26.4%
Updated just now
YieldIQ Score
65/100
Piotroski F-Score
6/9
Economic Moat
Wide
Confidence
64%
ROE
9.7%
Debt/Equity
0.02
WACC
11.1%
Market Cap
₹4,508 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
12.9%
Return on capital employed
EV / EBITDA
6.3×
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
—
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 ₹530
Bear case
Discount +1.1%
Base case
Discount +20.9%
Bull case
Discount +55.1%
Ratio Trends
JUSTDIAL · last 9 annual periods
ROE
9.7%
ROCE
12.9%
Operating Margin
—
Debt / Equity
0.02×
PE
8.4×
EV / EBITDA
6.3×
Historical Financials
JUSTDIAL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹647 Cr | ₹845 Cr | ₹1043 Cr | ₹1142 Cr | ₹1214 Cr | +17.0% |
| EBITDA | ₹120 Cr | ₹228 Cr | ₹522 Cr | ₹722 Cr | ₹670 Cr | +53.7% |
| EBIT | ₹90.1 Cr | ₹196 Cr | ₹476 Cr | — | — | +51.6% |
| PAT | ₹70.8 Cr | ₹163 Cr | ₹363 Cr | ₹584 Cr | ₹497 Cr | +62.8% |
| EPS (diluted) | ₹9.31 | ₹19.14 | ₹42.67 | — | — | +46.3% |
| CFO | ₹39.0 Cr | ₹179 Cr | ₹259 Cr | ₹311 Cr | ₹269 Cr | +62.1% |
| CapEx | — | ₹-50.0 Cr | ₹-14.7 Cr | ₹-6.2 Cr | ₹-4.2 Cr | — |
| FCF | — | ₹129 Cr | ₹244 Cr | ₹305 Cr | ₹264 Cr | +19.7% |
| Total Assets | ₹4033 Cr | ₹4337 Cr | ₹4861 Cr | ₹5521 Cr | ₹6044 Cr | +10.6% |
| Total Debt | — | ₹68.4 Cr | ₹85.3 Cr | ₹99.8 Cr | ₹84.5 Cr | +5.4% |
| Shareholders' Equity | — | ₹3667 Cr | ₹4024 Cr | ₹4607 Cr | ₹5106 Cr | +8.6% |
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 | 13.7% | 10.0× |
 NAVNETEDUL NAVNETEDUL | — | — | Pending | 17.2% | — |
 ROUTE ROUTE | — | — | Pending | 12.9% | — |
 MPSLTD MPSLTD | — | — | Pending | 29.0% | — |
IMAGICAA IMAGICAA | — | — | Pending | 0.1% | — |
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 530.00 vs a model fair value of 669.67, a gap of 26.4%. Piotroski F-score: 6/9. Moat label: Wide. R...
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.