Graphisads Ltd
Incorporated in 1987, Graphisads Limited is an integrated marketing, advertising, and communications agency providing a wide range of solutions.[1]
- Market Cap ₹ 79.8 Cr.
- Current Price ₹ 43.6
- High / Low ₹ 85.8 / 40.0
- Stock P/E 9.51
- Book Value ₹ 55.7
- Dividend Yield 0.00 %
- ROCE 8.61 %
- ROE 8.32 %
- Face Value ₹ 10.0
Pros
- Stock is trading at 0.79 times its book value
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
- Tax rate seems low
- Company has a low return on equity of 8.35% over last 3 years.
- Company might be capitalizing the interest cost
- Earnings include an other income of Rs.5.48 Cr.
* 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
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|
| 46 | 89 | 98 | 113 | 154 | |
| 44 | 79 | 87 | 102 | 147 | |
| Operating Profit | 2 | 10 | 11 | 11 | 7 |
| OPM % | 4% | 11% | 11% | 10% | 4% |
| 2 | 0 | 0 | 1 | 5 | |
| Interest | 2 | 2 | 2 | 3 | 1 |
| Depreciation | 1 | 1 | 1 | 1 | 1 |
| Profit before tax | 1 | 8 | 8 | 8 | 10 |
| Tax % | 19% | 27% | 32% | 52% | 13% |
| 1 | 6 | 6 | 4 | 8 | |
| EPS in Rs | 29.11 | 290.02 | 4.14 | 2.00 | 4.59 |
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | 20% |
| TTM: | 37% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | 13% |
| TTM: | 129% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| 1 Year: | 6% |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | 8% |
| Last Year: | 8% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|
| Equity Capital | 2 | 2 | 13 | 18 | 18 |
| Reserves | 32 | 37 | 29 | 82 | 83 |
| 36 | 34 | 30 | 9 | 41 | |
| 24 | 28 | 38 | 50 | 39 | |
| Total Liabilities | 94 | 101 | 110 | 158 | 182 |
| 16 | 15 | 15 | 15 | 17 | |
| CWIP | 1 | 1 | 0 | 0 | 4 |
| Investments | 0 | 0 | 0 | 2 | 3 |
| 77 | 85 | 95 | 141 | 158 | |
| Total Assets | 94 | 101 | 110 | 158 | 182 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|
| -43 | 3 | 6 | -27 | 7 | |
| -1 | 2 | -9 | 43 | -25 | |
| -1 | -4 | 2 | -12 | 19 | |
| Net Cash Flow | -45 | 0 | -1 | 3 | 0 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|
| Debtor Days | 335 | 153 | 133 | 155 | 127 |
| Inventory Days | 43 | ||||
| Days Payable | 1,158 | ||||
| Cash Conversion Cycle | 335 | -962 | 133 | 155 | 127 |
| Working Capital Days | 285 | 168 | 155 | 226 | 169 |
| ROCE % | 14% | 15% | 12% | 9% |
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.