Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Crayons Advertising Ltd

CRAYONS
NSE
32.35
7.57%
Last Updated:
30 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Crayons Advertising Ltd

CRAYONS
NSE
32.35
7.57%
30 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
79Cr
Close
Close Price
32.35
Industry
Industry
Miscellaneous
PE
Price To Earnings
7.52
PS
Price To Sales
0.29
Revenue
Revenue
277Cr
Rev Gr TTM
Revenue Growth TTM
22.56%
PAT Gr TTM
PAT Growth TTM
-35.26%
Peer Comparison
How does CRAYONS stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
CRAYONS
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2023Mar 2024Sep 2024Mar 2025Sep 2025
Revenue
RevenueCr
9212799135141
Growth YoY
Revenue Growth YoY%
7.16.543.3
Expenses
ExpensesCr
8611295131138
Operating Profit
Operating ProfitCr
615443
OPM
OPM%
6.511.63.73.12.2
Other Income
Other IncomeCr
33333
Interest Expense
Interest ExpenseCr
01000
Depreciation
DepreciationCr
11111
PBT
PBTCr
817676
Tax
TaxCr
241-21
PAT
PATCr
612473
Growth YoY
PAT Growth YoY%
-40.9-44.4-5.9
NPM
NPM%
6.89.33.84.92.5
EPS
EPS
2.84.81.53.01.3

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2024Mar 2025TTM
Revenue
RevenueCr
234234277
Growth
Revenue Growth%
0.118.2
Expenses
ExpensesCr
213226269
Operating Profit
Operating ProfitCr
2187
OPM
OPM%
9.13.42.6
Other Income
Other IncomeCr
466
Interest Expense
Interest ExpenseCr
111
Depreciation
DepreciationCr
123
PBT
PBTCr
231012
Tax
TaxCr
630
PAT
PATCr
17710
Growth
PAT Growth%
-56.635.4
NPM
NPM%
7.33.23.6
EPS
EPS
7.74.54.3

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2024Mar 2025
Equity Capital
Equity CapitalCr
2424
Reserves
ReservesCr
8090
Current Liabilities
Current LiabilitiesCr
8290
Non Current Liabilities
Non Current LiabilitiesCr
55
Total Liabilities
Total LiabilitiesCr
195214
Current Assets
Current AssetsCr
170178
Non Current Assets
Non Current AssetsCr
2435
Total Assets
Total AssetsCr
195214

Cash Flow

Consolidated
Standalone
Financial YearMar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
-228
Investing Cash Flow
Investing Cash FlowCr
-14-6
Financing Cash Flow
Financing Cash FlowCr
280
Net Cash Flow
Net Cash FlowCr
-81
Free Cash Flow
Free Cash FlowCr
-282
CFO To PAT
CFO To PAT%
-129.3101.6
CFO To EBITDA
CFO To EBITDA%
-104.396.3

Ratios

Consolidated
Standalone
Financial YearMar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
402114
Price To Earnings
Price To Earnings
22.910.4
Price To Sales
Price To Sales
1.70.5
Price To Book
Price To Book
3.91.0
EV To EBITDA
EV To EBITDA
18.413.2
Profitability Ratios
Profitability Ratios
GPM
GPM%
100.0100.0
OPM
OPM%
9.13.4
NPM
NPM%
7.33.2
ROCE
ROCE%
22.29.1
ROE
ROE%
16.46.5
ROA
ROA%
8.83.5
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Crayons Advertising Limited is a premier, fully integrated Indian advertising agency established in **1986**. With over **35 years** of industry experience, the company has evolved from a traditional creative house into a high-tech marketing powerhouse. Listed on the **NSE Emerge** platform since **June 2, 2023**, Crayons provides end-to-end brand solutions by blending traditional creative strategy with advanced ad-tech, including **AI**, **Augmented Reality (AR)**, and **programmatic media buying**. --- ### **Core Service Verticals & Specialized Divisions** The company operates as a single reportable segment—**Advertising and Marketing Services**—delivered through five specialized pillars: * **Creative & Strategy:** The core engine of the agency, managing brand strategy and multimedia production for marquee clients such as **Tata Group, Indian Oil Corporation, and Air India**. * **Digital Marketing & Ad-Tech:** Focuses on precision targeting and real-time analytics. The company is currently integrating **AI-driven creativity**, **Metaverse** activations, and **Web3** solutions into its digital core. * **Out-of-Home (OOH):** Manages a vast network of over **500 prime hoarding sites** in North India. The division is capable of massive deployments, exemplified by a political campaign involving **14,000 simultaneous hoardings**. * **Events & Activations:** Specializes in large-scale corporate and government projects, including the **Prime Minister’s visit to Kumbh Mela 2019** and international roadshows for **Goa Tourism** in South Korea (**March 2025**). * **Media Planning & Buying:** Leverages data intelligence and long-standing media relationships to optimize spends across print, broadcast, and digital platforms. --- ### **Operational Infrastructure & Global Footprint** Crayons maintains a robust pan-India presence, reaching Metros, Tier-II, Tier-III, and rural markets. | Feature | Details | | :--- | :--- | | **Headquarters** | New Delhi, India | | **Network** | **7 to 9 offices** across India; workforce of **~225 professionals** | | **International Presence** | Physical offices in **4 countries**; global sales teams in **India, US, UK, and UAE** | | **Digital Infrastructure** | Daily data backups on physical servers located in India | | **Production** | In-house creative studios + strategic third-party production partnerships | | **Listing Status** | **NSE Emerge** (Ticker: CRAYONS) | --- ### **Strategic Growth Initiatives & Future Roadmap** Crayons is transitioning into a technology-led global solutions provider through aggressive expansion and diversification: * **International Expansion:** The board approved a **100% Wholly Owned Subsidiary** in Dubai, UAE (**May 2025**) to spearhead global sales. * **Sports Entertainment:** Diversifying into sports by securing franchise rights for the **"New Delhi Tigers"** in the Delhi Premier League via a consortium and Special Purpose Vehicle (SPV). * **Strategic Investments:** * **All White Communication LLP:** Invested **₹2.5 crore** (**November 2025**) to tech-enable the OOH business. * **BB&HV Private Limited:** Increased stake to **37.51%** (**May 2025**) to enhance service depth. * **Real Estate:** Acquired property in **Morjim, Goa** (**January 2026**) for operational infrastructure. * **Talent Retention:** Implemented the **Crayons Employee Stock Option Plan 2025**, creating a pool of **200,000** options to align staff interests with long-term growth. --- ### **Financial Performance & Capital Structure** The company maintains a stable financial profile with low leverage and high interest coverage, prioritizing reinvestment over dividends. **Consolidated Financial Highlights (FY 2023-24)** * **Total Income:** **₹23,392.04 Lacs** * **EBITDA:** **₹2,131.83 Lacs** * **Net Profit (PAT):** **₹1,755.00 Lacs** * **Earnings Per Share (Diluted):** **₹7.61** * **Total Debt to Equity Ratio:** **0.14** * **Interest Coverage Ratio:** **11.33** * **Return on Capital Employed (ROCE):** **0.72** **Capital & Equity Details** * **IPO:** Issued **64,30,000** equity shares at **₹65** per share in **2023**. * **Warrants:** **5,00,000** warrants were issued in **January 2024** at **₹155**; however, these lapsed in **October 2025** due to non-conversion. * **Dividend Policy:** Reinvested **100%** of FY24 profits (**₹1,690.29 Lacs**) into **Reserves and Surplus** to fund expansion. --- ### **Technology Integration & Innovation** Crayons distinguishes itself through the deployment of proprietary and emerging technologies: * **Programmatic Buying:** Utilizing **AI** and **Real-Time Bidding (RTB)** for precision audience targeting. * **Proprietary Dashboards:** Client-facing tools for real-time monitoring of campaign spending and ROI. * **Immersive Tech:** Deployment of **Holograms**, **AR**, and **VR** for deeper brand engagement. * **Hyperlocal Targeting:** Using **Machine Learning** to identify and engage high-value consumer segments in specific geographic pockets. --- ### **Risk Management & Governance Framework** The company operates in a dynamic market with specific sensitivities to technology adoption and regulatory compliance. * **Market & Tech Risk:** Future growth depends on market acceptance of **advertising automation** and emerging digital channels. The company mitigates this through continuous R&D and the appointment of **Ashraye Lalani** (Executive Director) to lead **Growth & Technology**. * **Compliance Enhancements:** Following procedural lapses in **SEBI (LODR)** disclosures, the company implemented a **Two-Level Review System** and a **Compliance Calendar** with automated alerts. * **Macroeconomic Risk:** Exposure to currency fluctuations and corporate spending cycles across four countries is managed through a diversified client base and geographic spread. * **Liquidity Position:** Auditors confirm the company maintains sufficient financial assets to meet all liabilities falling due within **one year**. No provisions are currently required for contingent liabilities under **AS-29**.