Crayons Advertising Ltd
NSE: CRAYONS · Other · sector
₹25.70NSE close 2026-10-22
Key numbers
Market cap₹63 cr
Price₹25.70
52w high / low₹52 / ₹23
P/E16.7xSector median 14.4x
P/B0.7xSector median 1.7x
Book value₹39.5
Dividend yield–Sector median 0.37%
ROE4.0%Sector median 13.8%
ROCE7.6%Sector median 19.6%
OPM1.6%Sector median 10.4%
Debt / equity–Sector median 0.29x
EV/EBITDA9.1xSector median 8.4x
Interest cover7.3x
Current ratio1.83x
Sales growth 3y+4.3%Sector median +7.7%
Profit growth 3y-39.0%Sector median +16.6%
PEG–
Last 12 months to Mar 2026, Consolidated. "Sector median" = middle value of 688 companies in Other (P/E median leaves out loss-making companies). Tap ? for what a number means.
Things to know
- Operating profit covered interest 7.3x in the last 12 months.
- Operating cash flow was below net profit in 4 of the last 4 years (FY26, FY25, FY24, FY23).
- Other income was 185% of net profit in the last 12 months.
- No dividend in the last 4 financial years.
- Price ₹25.70 on 2026-10-22: -50.6% from the 52-week high, +14.0% from the 52-week low.
Plain facts from the filings, built by the same fixed rules for every company. A line appears only when the data for it is available. Not a view on the stock.
Charts
Weekly close · high ₹132.00 · low ₹23.05
RevenueNet profit
RevenueNet profit
Quarterly results
| ₹ cr | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Revenue | 159 | 92 | 127 | 99 | 135 | 141 | 172 |
| EBITDA | 11 | 6 | 15 | 4 | 4 | 3 | 2 |
| OPM % | 6.7% | 6.5% | 11.6% | 3.8% | 3.1% | 2.2% | 1.1% |
| Other income | 4 | 2 | 3 | 3 | 3 | 3 | 4 |
| Net profit | 10 | 6 | 11 | 4 | 7 | 3 | 1 |
| EPS (₹) | 5.58 | 2.82 | 4.83 | 1.46 | 3.01 | 1.29 | 0.25 |
| Revenue YoY | -14.9% | +53.4% | +35.2% | ||||
| Profit YoY | -26.7% | -49.8% | -94.6% |
Consolidated figures where filed. Latest quarter Mar 2026.
Profit & loss (yearly)
| ₹ cr | FY23 | FY24 | FY25 | FY26 | TTM |
|---|---|---|---|---|---|
| Revenue | 276 | 234 | 234 | 313 | 313 |
| EBITDA | 19 | 21 | 8 | 5 | 5 |
| Net profit | 17 | 18 | 11 | 4 | 4 |
| EPS (₹) | 9.22 | 7.65 | 4.48 | 1.54 | 1.54 |
| Revenue growth | -15.1% | +0.0% | +33.8% | – | |
| Profit growth | +5.8% | -37.7% | -65.5% | – | |
| Dividend / share (₹) | – | – | – | – |
| Compounded growth | 3 years | 5 years | Last 12 months |
|---|---|---|---|
| Sales | +4.3% | – | – |
| Net profit | -39.0% | – | – |
| EPS | -44.9% | – | – |
| Share price | – | -53.2% (2y) | -50.8% |
Balance sheet
| ₹ cr | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|
| Shareholders' equity | – | – | 90 | 96 |
| Cash & equivalents | – | – | 15 | 18 |
| Total assets | – | – | 214 | 235 |
| Fixed assets | – | – | 7 | 13 |
| Investments | – | – | 11 | 14 |
| Inventory | – | – | 0 | 0 |
Year-end figures from the March annual filing.
Cash flow
| ₹ cr | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|
| Cash from operations | -1 | -22 | 8 | -5 |
| Cash from investing | -2 | -14 | -6 | -3 |
| Cash from financing | 1 | 28 | 0 | 10 |
| Capex | 0 | 0 | 6 | 7 |
| Free cash flow | -1 | -22 | 2 | -11 |
Free cash flow = cash from operations − capex.
Ratios by year
| ₹ cr | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|
| ROE % | – | – | 12.1% | 3.9% |
| ROCE % | – | – | 12.1% | 7.6% |
| Inventory days | – | – | 0 | 0 |
| Working capital days | – | – | 137 | 98 |
Peers in Other
| Company | Market cap | P/E | P/B | ROE | ROCE | OPM | Sales 3y | Div yield |
|---|---|---|---|---|---|---|---|---|
| TSFINV | ₹8,585 cr | 17.6x | 1.4x | 8.4% | 3.6% | 20.5% | +121.7% | 2.30% |
| KRISHANA | ₹6,339 cr | 39.9x | 11.3x | 41.6% | 23.2% | 12.6% | +95.7% | 0.05% |
| MARINE | ₹5,431 cr | 84.2x | 11.0x | 14.3% | 18.0% | 10.8% | +25.6% | 0.07% |
| ZOTA | ₹4,139 cr | – | 6.0x | -22.5% | -12.4% | -0.5% | +56.7% | 0.07% |
| AIMTRON | ₹3,319 cr | 71.7x | 17.1x | 28.0% | 31.8% | 21.8% | – | – |
| ACCORD | ₹2,984 cr | – | 261.7x | 12.4% | 12.0% | 2.4% | – | – |
| MONOLITH | ₹2,646 cr | 64.6x | 24.3x | 36.0% | 48.7% | 24.4% | – | – |
| UTSSAV | ₹2,390 cr | 40.2x | 14.1x | 43.4% | 54.7% | 7.9% | – | – |
| BETA | ₹2,200 cr | 40.6x | 5.0x | 16.4% | 17.0% | 20.8% | – | – |
| CRAYONS | ₹63 cr | 16.7x | 0.7x | 4.0% | 7.6% | 1.6% | +4.3% | – |
Documents
Links go to the original files on the exchange website.
About the company
| Sector | |
| Industry | Other |
| Sub-industry | |
| Symbol | CRAYONS |
| BSE code | – |
| ISIN | INE0OFK01019 |
| Face value | ₹10.0 |
| Incorporated | – |
| Website | – |
| Plants (India / abroad) | – |
Data built 2026-10-23 from NSE company filings (XBRL: Integrated Filing - Financials + financial results); price = NSE close 2026-10-22.