Graphisads Ltd
Incorporated in 1987, Graphisads Limited is an integrated marketing, advertising, and communications agency providing a wide range of solutions.[1]
- Market Cap ₹ 78.9 Cr.
- Current Price ₹ 43.2
- High / Low ₹ 85.8 / 40.0
- Stock P/E 13.4
- Book Value ₹ 50.0
- Dividend Yield 0.00 %
- ROCE 7.61 %
- ROE 6.40 %
- Face Value ₹ 10.0
Pros
- Stock is trading at 0.86 times its book value
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
- Company has a low return on equity of 6.35% over last 3 years.
- Earnings include an other income of Rs.4.58 Cr.
- Company has high debtors of 160 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.
Half Yearly 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 | |
|---|---|---|---|---|---|---|
| 59 | 28 | 67 | 67 | 78 | 107 | |
| 56 | 26 | 58 | 57 | 70 | 103 | |
| Operating Profit | 3 | 2 | 8 | 10 | 8 | 4 |
| OPM % | 6% | 7% | 13% | 15% | 11% | 4% |
| 1 | 2 | 0 | 0 | 0 | 5 | |
| Interest | 3 | 2 | 2 | 4 | 3 | 1 |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 1 |
| Profit before tax | 0 | 0 | 6 | 5 | 5 | 7 |
| Tax % | 67% | 0% | 26% | 35% | 48% | 15% |
| 0 | 0 | 5 | 3 | 3 | 6 | |
| EPS in Rs | 8.32 | 21.83 | 238.57 | 2.47 | 1.52 | 3.21 |
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 13% |
| 3 Years: | 17% |
| TTM: | 37% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 97% |
| 3 Years: | 7% |
| TTM: | 112% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| 1 Year: | -1% |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | 7% |
| 3 Years: | 6% |
| Last Year: | 6% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|
| Equity Capital | 2 | 2 | 2 | 13 | 18 | 18 |
| Reserves | 28 | 28 | 33 | 23 | 74 | 73 |
| 32 | 34 | 31 | 28 | 8 | 19 | |
| 19 | 21 | 25 | 24 | 25 | 30 | |
| Total Liabilities | 80 | 85 | 90 | 88 | 126 | 140 |
| 19 | 20 | 15 | 14 | 14 | 15 | |
| CWIP | 2 | 1 | 1 | 0 | 0 | 4 |
| Investments | 1 | 0 | 0 | 1 | 1 | 1 |
| 58 | 63 | 73 | 73 | 111 | 120 | |
| Total Assets | 80 | 85 | 90 | 88 | 126 | 140 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|
| 5 | 1 | 2 | -33 | 2 | ||
| 0 | 2 | -0 | 51 | -10 | ||
| -3 | -4 | -3 | -15 | 10 | ||
| Net Cash Flow | 2 | -1 | -1 | 2 | 2 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|
| Debtor Days | 204 | 455 | 166 | 161 | 187 | 160 |
| Inventory Days | 49 | |||||
| Days Payable | 926 | |||||
| Cash Conversion Cycle | 204 | 455 | -712 | 161 | 187 | 160 |
| Working Capital Days | 188 | 384 | 186 | 202 | 323 | 221 |
| ROCE % | 4% | 13% | 14% | 10% | 8% |
Documents
Announcements
- Change in Directors/ Key Managerial Personnel/ Auditor/ Compliance Officer/ Share Transfer Agent 29 May 2025
-
Outcome of Board Meeting
29 May 2025 - Approved FY25 audited results; appointed tax and internal auditors for FY26.
-
Outcome of Board Meeting
29 May 2025 - Approved FY25 audited results; appointed tax and internal auditors for FY26.
-
Outcome of Board Meeting
29 May 2025 - Graphisads Limited announces audited FY25 financial results with profit growth and unmodified audit report.
-
Board Meeting Intimation
24 May 2025 - GRAPHISADS LIMITED has informed about Board Meeting to be held on 29-May-2025 to consider and approve the Yearly Audited Financial results of the Company for …
Business Profile[1] The company offers a high-end ecosystem and end-to-end ad-tech communication solutions platform for advertising media services consisting of Brand Strategy, Communication Strategy, Creative Services, Media Planning, Media Buying, and Media Release services.