Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹79Cr
Rev Gr TTM
Revenue Growth TTM
22.56%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

CRAYONS
VS
| Quarter | Mar 2024 | Mar 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | 7.1 | 6.5 | 43.3 |
| 86 | 112 | 95 | 131 | 138 |
Operating Profit Operating ProfitCr |
| 6.5 | 11.6 | 3.7 | 3.1 | 2.2 |
Other Income Other IncomeCr | 3 | 3 | 3 | 3 | 3 |
Interest Expense Interest ExpenseCr | 0 | 1 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 |
| 8 | 17 | 6 | 7 | 6 |
| 2 | 4 | 1 | -2 | 1 |
|
Growth YoY PAT Growth YoY% | | | -40.9 | -44.4 | -5.9 |
| 6.8 | 9.3 | 3.8 | 4.9 | 2.5 |
| 2.8 | 4.8 | 1.5 | 3.0 | 1.3 |
| Financial Year | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 0.1 | 18.2 |
| 213 | 226 | 269 |
Operating Profit Operating ProfitCr |
| 9.1 | 3.4 | 2.6 |
Other Income Other IncomeCr | 4 | 6 | 6 |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 |
Depreciation DepreciationCr | 1 | 2 | 3 |
| 23 | 10 | 12 |
| 6 | 3 | 0 |
|
| | -56.6 | 35.4 |
| 7.3 | 3.2 | 3.6 |
| 7.7 | 4.5 | 4.3 |
| Financial Year | Mar 2024 | Mar 2025 |
|---|
Equity Capital Equity CapitalCr | 24 | 24 |
| 80 | 90 |
Current Liabilities Current LiabilitiesCr | 82 | 90 |
Non Current Liabilities Non Current LiabilitiesCr | 5 | 5 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 170 | 178 |
Non Current Assets Non Current AssetsCr | 24 | 35 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | -22 | 8 |
Investing Cash Flow Investing Cash FlowCr | -14 | -6 |
Financing Cash Flow Financing Cash FlowCr | 28 | 0 |
|
Free Cash Flow Free Cash FlowCr | -28 | 2 |
| -129.3 | 101.6 |
CFO To EBITDA CFO To EBITDA% | -104.3 | 96.3 |
| Financial Year | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 402 | 114 |
Price To Earnings Price To Earnings | 22.9 | 10.4 |
Price To Sales Price To Sales | 1.7 | 0.5 |
Price To Book Price To Book | 3.9 | 1.0 |
| 18.4 | 13.2 |
Profitability Ratios Profitability Ratios |
| 100.0 | 100.0 |
| 9.1 | 3.4 |
| 7.3 | 3.2 |
| 22.2 | 9.1 |
| 16.4 | 6.5 |
| 8.8 | 3.5 |
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**.