Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹82 Cr.
Stock P/E
11
P/B
0.7
Current Price
₹33.5
Book Value
₹ 47
Face Value
10
52W High
₹70
52W Low
₹ 23.6
Dividend Yield
0%

Crayons Advertis Overview

1. Business Overview

Crayons Advertising Ltd. is an integrated advertising agency operating in India. The company's core business involves providing a comprehensive suite of marketing and communication services to its clients. These services typically include creative development (conceptualizing ad campaigns), media planning and buying (strategizing where and when to place ads across various channels), digital marketing (SEO, SEM, social media, performance marketing), public relations, event management, and brand strategy consulting. The company makes money primarily through fees charged for these services, often based on project scope, retainer agreements, or commissions on media spends.

2. Key Segments / Revenue Mix

Without specific reported segmental data, Crayons Advertising's revenue mix is generally derived from its various service lines. These would typically include:

Creative Services: Fees for ideation, copywriting, design, and content creation for various media.

Media Planning & Buying: Commissions or fees for strategizing and executing media placements (TV, print, radio, outdoor, digital).

Digital Marketing: Revenue from services like search engine optimization (SEO), search engine marketing (SEM), social media management, website development, and performance marketing campaigns.

Public Relations & Brand Consulting: Fees for managing public perception, crisis communication, and strategic brand positioning.

Other services may include experiential marketing, market research, and content production.

3. Industry & Positioning

The Indian advertising and media industry is dynamic, competitive, and increasingly fragmented, characterized by the presence of large global agency networks, established independent agencies, and numerous smaller niche players. The industry is undergoing a significant digital transformation, with digital advertising spend growing rapidly. Crayons Advertising, as an independent Indian agency, likely positions itself by leveraging its local market understanding, client relationships, and ability to offer integrated solutions. It competes with both global giants operating in India and other domestic agencies for market share, particularly in the public and private sector client segments.

4. Competitive Advantage (Moat)

Advertising agencies generally possess moats that are less robust than some other industries. For Crayons, potential competitive advantages (moats) include:

Client Relationships: Long-standing relationships with key clients, built on trust and demonstrated results, can create a switching cost.

Creative Talent & Reputation: The ability to consistently deliver impactful and effective campaigns helps build a strong reputation and attract new business.

Local Market Expertise: Deep understanding of Indian consumer behavior, cultural nuances, and media landscape, which can be an advantage over purely global players.

Integrated Service Offering: The ability to provide a comprehensive suite of services under one roof can be appealing to clients seeking a single agency partner.

5. Growth Drivers

Key factors that can drive Crayons Advertising's growth over the next 3-5 years include:

Increasing Ad Spend: Overall economic growth in India leading to higher advertising budgets across industries.

Digital Transformation: Continued shift towards digital advertising, requiring specialized services in which the company can expand its offerings.

New Client Acquisition: Successfully onboarding new clients across various sectors and expanding existing client mandates.

Expansion of Service Portfolio: Introduction of new specialized services, such as data analytics, AI-driven marketing, or enhanced performance marketing capabilities.

Government & Public Sector Mandates: Securing and executing large-scale campaigns for government initiatives and public sector undertakings.

6. Risks

Economic Downturn: A slowdown in the economy can lead to reduced advertising budgets by clients, directly impacting revenue.

Intense Competition: The fragmented and highly competitive nature of the advertising industry makes client acquisition and retention challenging.

Client Churn: Dependency on a few large clients can pose a significant risk if any major client terminates their contract.

Rapid Technological Change: Failure to adapt to evolving digital technologies, platforms, and consumer trends can lead to obsolescence of services.

Talent Retention: The advertising industry is talent-intensive, and the loss of key creative or strategic personnel can impact service quality and client relationships.

Payment Cycles: Potential delays in client payments can impact working capital and cash flow.

7. Management & Ownership

Crayons Advertising Ltd. is a publicly listed company. As is common with many Indian companies, it is likely promoter-driven, with the founding family or key individuals holding a significant stake and playing an active role in management. Specific details regarding the management team's background or ownership structure (promoter, institutional, public shareholding percentages) are not provided here, but the company's performance and strategic direction would be heavily influenced by its promoters and senior leadership.

8. Outlook

Crayons Advertising operates in a dynamic Indian advertising market that is poised for continued growth, particularly in the digital segment. The company's long-standing presence and integrated service offerings provide a foundation for growth. The bullish case hinges on its ability to effectively capitalize on the increasing digital ad spend, acquire new key clients, and continually innovate its service offerings to meet evolving client needs. The bearish perspective considers the intense competition from both global and local players, the susceptibility of ad spending to economic cycles, and the constant need to adapt to rapid technological shifts. Maintaining its competitive edge and retaining talent will be crucial for sustained success.

Crayons Advertis Share Price

Live · NSE · Inception: 1986
| |
Volume
Price

Crayons Advertis Quarterly Price

Show Value Show %

Crayons Advertis Quarterly Results

#(Fig in Cr.)
Net Sales
Other Income
Total Income
Total Expenditure
Operating Profit
Interest
Depreciation
Exceptional Income / Expenses
Profit Before Tax
Provision for Tax
Profit After Tax
Adjustments
Profit After Adjustments
Adjusted Earnings Per Share

Crayons Advertis Profit & Loss

#(Fig in Cr.) Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2024 Mar 2025 TTM
Net Sales 178 223 200 238 169 234 234
Other Income 0 1 2 1 2 4 6
Total Income 178 224 202 239 172 238 240
Total Expenditure 171 218 196 233 167 213 226
Operating Profit 7 5 6 6 5 26 14
Interest 1 2 3 3 3 1 1
Depreciation 1 2 2 2 2 1 2
Exceptional Income / Expenses 0 0 0 0 0 0 0
Profit Before Tax 5 0 1 1 0 23 10
Provision for Tax 1 1 1 0 0 6 3
Profit After Tax 3 -0 0 1 0 17 7
Adjustments 0 0 0 0 0 0 3
Profit After Adjustments 3 -0 0 1 0 18 11
Adjusted Earnings Per Share 1.7 -0.2 0.2 0.4 0.1 7.2 4.5

Crayons Advertis Balance Sheet

#(Fig in Cr.) Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2024 Mar 2025
Shareholder's Funds 31 31 31 32 32 107 117
Minority's Interest 0 5 6 5 5 1 1
Borrowings 11 24 19 16 15 3 3
Other Non-Current Liabilities 0 1 1 1 1 1 1
Total Current Liabilities 45 62 53 74 50 82 90
Total Liabilities 86 123 110 128 103 194 212
Fixed Assets 6 12 11 9 9 6 7
Other Non-Current Assets 16 30 32 33 35 17 27
Total Current Assets 64 81 68 85 59 170 178
Total Assets 86 123 110 128 103 194 212

Crayons Advertis Cash Flow

#(Fig in Cr.) Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents 2 2 5 4 11 16 8
Cash Flow from Operating Activities 8 4 8 16 1 -22 8
Cash Flow from Investing Activities -5 -19 -1 -3 -2 -14 -6
Cash Flow from Financing Activities -3 19 -8 -7 -6 28 0
Net Cash Inflow / Outflow 0 3 -0 6 -7 -8 1
Closing Cash & Cash Equivalent 2 5 4 11 4 8 9

Crayons Advertis Ratios

# Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2024 Mar 2025
Earnings Per Share (Rs) 1.69 -0.17 0.22 0.42 0.11 7.18 4.48
CEPS(Rs) 2.4 1.16 1.39 1.27 1.11 7.61 4.06
DPS(Rs) 0 0 0 0 0 0 0
Book NAV/Share(Rs) 17.01 16.92 17.21 17.56 17.7 42.82 47.03
Core EBITDA Margin(%) 3.78 2.03 2.09 2.11 1.77 9.13 3.39
EBIT Margin(%) 3.34 1.26 1.91 1.68 1.9 10.41 4.72
Pre Tax Margin(%) 2.54 0.15 0.48 0.49 0.23 10.01 4.35
PAT Margin (%) 1.72 -0.14 0.19 0.31 0.11 7.35 3.19
Cash Profit Margin (%) 2.43 0.94 1.25 0.96 1.18 7.95 4.24
ROA(%) 3.54 -0.3 0.33 0.62 0.16 11.58 3.68
ROE(%) 9.96 -1.04 1.24 2.36 0.58 25.19 6.8
ROCE(%) 12.19 4.85 6.24 7.47 6.38 30.34 9.45
Receivable days 103.43 93.32 105.19 85.74 109 107.39 155.84
Inventory Days 0 0 0 0 0 0 0
Payable days 72.53 0 0 75.39 100.24 0 0
PER(x) 0 0 0 0 0 22.93 10.4
Price/Book(x) 0 0 0 0 0 3.85 0.99
Dividend Yield(%) 0 0 0 0 0 0 0
EV/Net Sales(x) 0.11 0.15 0.11 0.05 0.09 1.67 0.44
EV/Core EBITDA(x) 2.61 6.55 3.68 2.1 3.05 15.2 7.7
Net Sales Growth(%) 0 25.46 -10.13 18.89 -28.87 38.01 0.05
EBIT Growth(%) 0 -52.55 35.72 4.67 -19.34 654.46 -54.65
PAT Growth(%) 0 -110.4 220.25 93.94 -75.26 9292.85 -56.61
EPS Growth(%) 0 -110.01 228.77 90.41 -73.41 6392.32 -37.67
Debt/Equity(x) 0.59 1.21 0.78 0.64 0.54 0.05 0.05
Current Ratio(x) 1.43 1.29 1.27 1.15 1.18 2.09 1.97
Quick Ratio(x) 1.43 1.29 1.27 1.15 1.18 2.09 1.97
Interest Cover(x) 4.18 1.13 1.34 1.42 1.14 25.69 12.62
Total Debt/Mcap(x) 0 0 0 0 0 0.01 0.05

Crayons Advertis Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 73.5 %
FII 0 %
DII (MF + Insurance) 0 %
Public (retail) 26.5 %
# Sep 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Sep 2025 Mar 2026
Promoter 73.573.573.573.573.573.573.573.5
FII 5.33.042.341.291.150.60.340
DII 00000000
Public 26.526.526.526.526.526.526.526.5
Others 00000000
Total 100100100100100100100100

Crayons Advertis Peer Comparison

Advertising & Media Edit Columns

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 0% -1% +1%
Operating Profit CAGR -46% +33% +23%
PAT CAGR -59% +91%
Share Price CAGR -47%
ROE Average +7% +11% +7% +6%
ROCE Average +9% +15% +12% +11%

News & Updates

See more…

Crayons Advertis Pros & Cons

Pros

  • Stock is trading at 0.7 times its book value
  • Company is almost debt free.

Cons

  • Company has a low return on equity of 11% over the last 3 years.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp