IndiaOne Finance - Company Dashboard

Governance Classic Home

Just Dial LtdInternet and Catalogue RetailINE599M01018Standalone₹669.00-5.05 (-0.75%)Jun-26

Valuation

Market Cap₹5.69K Cr

TTM PE10.84x

Forward PE10.53x

PEG8.60

Book Value₹600.42

P/B1.11x

TTM EPS₹61.69

Fwd EPS₹63.53

TTM Revenue₹1.24K Cr

TTM PAT₹503.59 Cr

TTM EBITDA₹358.48 Cr

TTM EBIT₹314.69 Cr

Last Qtr PAT₹166.22 Cr

Last Qtr EBITDA₹87.40 Cr

Last Qtr EBIT₹76.91 Cr

Profitability

ROE9.86%

ROCE12.00%

TTM NPM40.50%

TTM EBITDA %28.83%

Curr OPM36.22%

Last OPM28.10%

Curr NPM—

Last NPM—

Curr EPS₹19.54

Last EPS₹11.76

Balance sheet

Equity₹85.04 Cr

Reserve₹5.02K Cr

Total Debt₹84.51 Cr

D/E0.02x

Interest %1.07%

Curr Interest₹1.78 Cr

Price / range

Close₹669.00

vs 52W High-23.86%

vs 52W Low+37.64%

MA50—

MA200—

Returns

1D-0.75%

1W+0.52%

1M+1.16%

3M+21.79%

6M+26.90%

1Y-21.20%

2Y-44.05%

3Y-5.40%

5Y-32.04%

Diwali-7.83%

Sector peers — Internet and Catalogue Retail

Company	Close	Mkt Cap	TTM P/E	ROE
NAUKRI	1251.20	₹81.13K Cr	14.01	17.10%
INDIAMART	1646.30	₹9.90K Cr	18.47	22.30%
JUSTDIAL	669.00	₹5.69K Cr	10.84	9.86%
CRIZAC	173.73	₹3.04K Cr	17.03	30.56%
MATRIMONY	535.55	₹1.11K Cr	25.78	21.23%
JUPITERIN	41.00	₹41.08 Cr	-42.27	—
OLYMPTX	24.36	₹14.67 Cr	7.25	—

Financial Results

Quarterly and yearly P&L · YoY % on Revenue, Total Income, Expenditure, EBITDA, EBIT, PBT, Net Profit and EPS

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	327.47+9.9%	307.24	305.69	303.07	297.86	1,213.86
Other Income	131.46	48.62	84.63	73.30	127.31	333.86
Total Income	458.93+7.9%	355.86	390.32	376.37	425.17	1,547.72
Interest	1.78	1.82	2	2.11	3.13	9.06
Expenditure	-252.34-11.5%	-231.17	-223.62	-229.36	-226.26	-910.41
PBDT	0	0	0	0	0	0
EBITDA	87.40+1.1%	88.78	95.24	87.06	86.44	357.52
Depreciation	-10.49	-10.89	-11.17	-11.24	-11.71	-45.01
EBIT	76.91+2.9%	77.89	84.07	75.82	74.73	312.51
PBT	206.59+3.9%	124.69	145.62	147.01	198.91	616.23
Tax	-40.37	-24.69	-27.69	-27.57	-39.26	-119.21
Equity	85.05	85.04	85.04	0	85.04	85.04
OPM	45.02	35.04	37.31	48.51	46.78	39.82
Net Profit	166.22+4.1%	100	117.93	119.44	159.65	497.02
NPM	36.22	28.10	30.21	39.41	37.55	32.11
EPS	19.54+4.1%	11.76	16.35	14.04	18.77	58.44

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24	FY 22-23	FY 21-22	FY 20-21
Revenue	1,213.86+6.3%	1,141.93+9.5%	1,042.91+23.5%	844.76+30.6%	646.95-4.2%	675.18
Other Income	333.86	386.54	305.46	141.91	122.16	149.52
Total Income	1,547.72+1.3%	1,528.47+13.4%	1,348.37+36.7%	986.67+28.3%	769.11-6.7%	824.70
Expenditure	-910.41-5.3%	-864.32+2.0%	-881.88-10.4%	-798.64-16.5%	-685.71-20.3%	-570.03
Interest	-9.06	-10.51	-9.28	-7.67	-6.84	-7.40
PBDT	0	0	0	0	0	0
EBITDA	357.52+6.6%	335.38+54.9%	216.48+151.9%	85.95+4292.7%	-2.05-101.3%	154.88
Depreciation	-45.01	-47.26	-46.17	-32.16	-29.87	-42.33
EBIT	312.51+8.5%	288.12+69.2%	170.31+216.6%	53.79+268.5%	-31.92-128.4%	112.55
PBT	616.23-7.2%	664.15+42.4%	466.49+148.1%	188.03+125.5%	83.40-67.3%	254.67
Tax	-119.21	-79.95	-103.64	-25.11	-12.46	-40.48
Equity	85.04	85.04	0	0	0	0
OPM (%)	39.82	43.45	35.00	19.00	11.00	31.00
Net Profit	497.02-14.9%	584.20+61.0%	362.85+122.7%	162.92+129.7%	70.94-66.9%	214.19
NPM (%)	32.11	38.22	27.00	17.00	9.00	26.00
EPS (Rs)	58.44-14.9%	68.70+60.9%	42.71+120.8%	19.34+103.4%	9.51-72.0%	33.92
CEPS	58.44	68.69	42.66	19.16	9.33	33

Metric	Mar-24	Dec-23	Sep-23	Jun-23	Mar-23	FY25-26
Revenue	270.27+16.2%	265.05	260.61	246.98	232.53	1,213.86
Other Income	91.29	74.85	57.92	81.40	74.16	333.86
Total Income	361.56+17.9%	339.90	318.53	328.38	306.69	1,547.72
Interest	2.78	2.17	2.39	1.94	2.61	9.06
Expenditure	-214.12-1.5%	-218.97	-226.44	-222.27	-210.94	-910.41
PBDT	0	0	0	0	0	0
EBITDA	70.73+113.0%	60.37	48.77	36.69	33.20	357.52
Depreciation	-11.80	-12.12	-12.21	-10.04	-9	-45.01
EBIT	58.93+143.5%	48.25	36.56	26.65	24.20	312.51
PBT	147.44+54.0%	120.93	92.09	106.11	95.75	616.23
Tax	-31.70	-28.92	-20.31	-22.71	-12.15	-119.21
Equity	0	0	0	0	0	85.04
OPM	40.78	35.58	28.91	32.31	31.22	39.82
Net Profit	115.74+38.4%	92.01	71.78	83.40	83.60	497.02
NPM	32.01	27.07	22.53	25.40	27.26	32.11
EPS	13.61+37.2%	10.82	8.44	9.84	9.92	58.44

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24	FY 22-23	FY 21-22	FY 20-21
Revenue	1,213.86+6.3%	1,141.93+9.5%	1,042.91+23.5%	844.76+30.6%	646.95-4.2%	675.18
Other Income	333.86	386.54	305.46	141.91	122.16	149.52
Total Income	1,547.72+1.3%	1,528.47+13.4%	1,348.37+36.7%	986.67+28.3%	769.11-6.7%	824.70
Expenditure	-910.41-5.3%	-864.32+2.0%	-881.80-10.4%	-798.84-16.5%	-685.82-20.3%	-570.06
Interest	-9.06	-10.51	-9.28	-7.67	-6.84	-7.40
PBDT	0	0	0	0	0	0
EBITDA	357.52+6.6%	335.38+54.9%	216.56+152.5%	85.75+4069.9%	-2.16-101.4%	154.85
Depreciation	-45.01	-47.26	-46.17	-32.16	-29.87	-42.33
EBIT	312.51+8.5%	288.12+69.1%	170.39+218.0%	53.59+267.3%	-32.03-128.5%	112.52
PBT	616.23-7.2%	664.15+42.3%	466.57+148.4%	187.83+125.5%	83.29-67.3%	254.64
Tax	-119.21	-79.95	-103.64	-25.11	-12.46	-40.48
Equity	85.04	85.04	0	0	0	0
OPM (%)	39.82	43.45	34.60	19.04	10.83	30.88
Net Profit	497.02-14.9%	584.20+61.0%	362.93+123.0%	162.72+129.7%	70.83-66.9%	214.16
NPM (%)	32.11	38.22	26.92	16.49	9.21	25.97
EPS (Rs)	58.44-14.9%	68.70+60.8%	42.72+121.1%	19.32+103.6%	9.49-72.0%	33.92
CEPS	58.44	68.6

Financial Results

Standalone

Yearly results

Yearly

Consolidated

Yearly results

Yearly