Adcounty Media India Ltd
Incorporated in 2017, Adcounty Media India Ltd provides adtech and digital media solutions[1]
- Market Cap ₹ 208 Cr.
- Current Price ₹ 92.5
- High / Low ₹ 282 / 73.0
- Stock P/E 10.1
- Book Value ₹ 47.4
- Dividend Yield 0.00 %
- ROCE 37.0 %
- ROE 27.7 %
- Face Value ₹ 10.0
Pros
- Company is almost debt free.
- Company is expected to give good quarter
- Company has delivered good profit growth of 83.3% CAGR over last 5 years
- Company has a good return on equity (ROE) track record: 3 Years ROE 35.8%
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
- Company has high debtors of 192 days.
- Working capital days have increased from 127 days to 181 days
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|
| 19 | 16 | 31 | 54 | 43 | 69 | 85 | 91 | |
| 18 | 15 | 28 | 43 | 32 | 51 | 60 | 65 | |
| Operating Profit | 1 | 1 | 3 | 10 | 11 | 18 | 24 | 26 |
| OPM % | 8% | 8% | 9% | 19% | 25% | 26% | 29% | 28% |
| 0 | 0 | 0 | 0 | 1 | 1 | 3 | 4 | |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| Profit before tax | 1 | 1 | 3 | 10 | 11 | 18 | 27 | 28 |
| Tax % | 25% | 26% | 25% | 26% | 26% | 25% | 26% | |
| 1 | 1 | 2 | 8 | 8 | 14 | 20 | 21 | |
| EPS in Rs | 1,080.00 | 970.00 | 2,000.00 | 7,640.00 | 8,280.00 | 8.31 | 8.92 | 9.18 |
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 39% |
| 3 Years: | 17% |
| TTM: | 30% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 83% |
| 3 Years: | 38% |
| TTM: | 41% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| 1 Year: | -58% |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | 40% |
| 3 Years: | 36% |
| Last Year: | 28% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
| Equity Capital | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 17 | 22 |
| Reserves | 1 | 2 | 4 | 12 | 20 | 21 | 84 |
| 0 | 0 | 0 | 0 | 0 | 1 | 3 | |
| 7 | 5 | 14 | 15 | 9 | 9 | 7 | |
| Total Liabilities | 8 | 7 | 19 | 27 | 30 | 48 | 117 |
| 0 | 0 | 0 | 0 | 0 | 1 | 31 | |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 1 | 1 | 1 | 1 |
| 8 | 7 | 18 | 26 | 28 | 46 | 85 | |
| Total Assets | 8 | 7 | 19 | 27 | 30 | 48 | 117 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
| 2 | 1 | 5 | -0 | 2 | |||
| -0 | -4 | -0 | -4 | -46 | |||
| -0 | 0 | -0 | 4 | 48 | |||
| Net Cash Flow | 2 | -2 | 4 | -1 | 4 | ||
| Free Cash Flow | 2 | 1 | 4 | -0 | -15 | ||
| CFO/OP | 115% | 40% | 69% | 24% | 41% |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
| Debtor Days | 80 | 69 | 118 | 93 | 116 | 161 | 192 |
| Inventory Days | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Days Payable | |||||||
| Cash Conversion Cycle | 80 | 69 | 118 | 93 | 116 | 161 | 192 |
| Working Capital Days | -37 | -31 | -24 | 25 | 68 | 132 | 181 |
| ROCE % | 67% | 79% | 126% | 69% | 63% | 37% |
Insights
In beta| Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|
| Adtech Vertical Revenue Share % of revenue from operations |
|
||
| Global Mobile Business / CPI Revenue Share % of revenue from operations |
|||
| International (Export) Revenue Share % of revenue from operations |
|||
| Lead Generation Revenue Share % of revenue from operations |
|||
| Top 1 Customer Revenue Share % of revenue from operations |
|||
| Top 10 Customer Revenue Share % of revenue from operations |
|||
Extracted by Screener AI
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Press Release / Media Release
- AdCounty updates on March 2026 acquisition of 99.95% Adaxx stake for ₹10 crore.
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
- A copy of the newspaper advertisement published in the English and Vernacular Language newspaper on September 04, 2026 regarding evoting information for 9th ....
- Reg. 34 (1) Annual Report.
- Notice Of 9Th Annual General Meeting Of Adcounty Media India Limited
-
Board Meeting Outcome for For Meeting Held On September 01,2026
- Board approved FY26 report, AGM on September 28, 2026, and revised WTD remuneration subject to shareholder approval.
Business Overview:[1]
a) AMIL is a BrandTech enterprise that
provides end-to-end solutions covering
branding and performance optimization.
It uses modern technologies to serve
clients across various industries, offering customized advertising strategies developed from a consumer-focused perspective.
b) The company operates multiple websites across diverse verticals, manages mobile applications, and offers a programmatic advertising platform, viz. BidCounty, which supports both performance and branding campaigns.
c) The company also conducts detailed
market research and delivers tailored
advertising solutions.
d) Its primary objective is to offer media
solutions by using technology to help
brands identify, target, acquire, and
retain their intended audience.