Adcounty Media India Ltd
Incorporated in 2017, Adcounty Media India Ltd provides adtech and digital media solutions[1]
- Market Cap ₹ 189 Cr.
- Current Price ₹ 84.0
- High / Low ₹ 282 / 80.0
- Stock P/E 9.42
- 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 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 | |
|---|---|---|---|---|---|---|---|
| 19 | 16 | 31 | 54 | 43 | 69 | 85 | |
| 18 | 15 | 28 | 43 | 32 | 51 | 60 | |
| Operating Profit | 1 | 1 | 3 | 10 | 11 | 18 | 24 |
| OPM % | 8% | 8% | 9% | 19% | 25% | 26% | 29% |
| 0 | 0 | 0 | 0 | 1 | 1 | 3 | |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit before tax | 1 | 1 | 3 | 10 | 11 | 18 | 27 |
| Tax % | 25% | 26% | 25% | 26% | 26% | 25% | 26% |
| 1 | 1 | 2 | 8 | 8 | 14 | 20 | |
| EPS in Rs | 1,080.00 | 970.00 | 2,000.00 | 7,640.00 | 8,280.00 | 8.31 | 8.92 |
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 39% |
| 3 Years: | 17% |
| TTM: | 23% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 83% |
| 3 Years: | 38% |
| TTM: | 46% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| 1 Year: | -31% |
| 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
-
Shareholder Meeting / Postal Ballot-Outcome of Postal_Ballot
1d - Shareholders passed 11 postal ballot resolutions on borrowing limits, charges, guarantees, RPTs and managerial pay revisions.
-
Board Meeting Outcome for Meeting Held On July 20,2026
20 Jul - Board approved MSV & Associates as Secretarial Auditors for FY 2026-27 on July 20, 2026.
-
Intimation Regarding Change In Corporate Identification Number ('CIN')
13 Jul - CIN changed from U93000RJ2017PLC057939 to L93000RJ2017PLC057939 after BSE SME listing.
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
6 Jul - Certificate under Reg 74(5) of SEBI (DP) Regulations, 2018 for the quarter ended June 30,2026
- Shareholder Meeting / Postal Ballot-Outcome of Postal_Ballot 26 Jun
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.