Graphisads Ltd
Incorporated in 1987, Graphisads Limited is an integrated marketing, advertising, and communications agency providing a wide range of solutions.[1]
- Market Cap ₹ 59.4 Cr.
- Current Price ₹ 32.5
- High / Low ₹ 54.9 / 29.2
- Stock P/E 8.66
- Book Value ₹ 57.2
- Dividend Yield 0.00 %
- ROCE 8.61 %
- ROE 8.32 %
- Face Value ₹ 10.0
Pros
- Stock is trading at 0.57 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 8.35% over last 3 years.
- Company might be capitalizing the interest cost
- Earnings include an other income of Rs.5.50 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 | TTM | |
|---|---|---|---|---|---|---|
| 46 | 89 | 98 | 113 | 154 | 136 | |
| 44 | 79 | 87 | 102 | 147 | 130 | |
| Operating Profit | 2 | 10 | 11 | 11 | 7 | 6 |
| OPM % | 4% | 11% | 11% | 10% | 4% | 5% |
| 2 | 0 | 0 | 1 | 5 | 6 | |
| Interest | 2 | 2 | 2 | 3 | 1 | 2 |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 2 |
| Profit before tax | 1 | 8 | 8 | 8 | 10 | 8 |
| Tax % | 19% | 27% | 32% | 52% | 13% | |
| 1 | 6 | 6 | 4 | 8 | 7 | |
| EPS in Rs | 29.11 | 290.02 | 4.14 | 2.00 | 4.59 | 3.76 |
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | 20% |
| TTM: | -6% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | 13% |
| TTM: | -1% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| 1 Year: | -42% |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | 9% |
| 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 | Sep 2025 | |
|---|---|---|---|---|---|---|
| Equity Capital | 2 | 2 | 13 | 18 | 18 | 18 |
| Reserves | 32 | 37 | 29 | 82 | 83 | 86 |
| 36 | 34 | 30 | 9 | 41 | 51 | |
| 24 | 28 | 38 | 50 | 39 | 33 | |
| Total Liabilities | 94 | 101 | 110 | 158 | 182 | 188 |
| 16 | 15 | 15 | 15 | 17 | 17 | |
| CWIP | 1 | 1 | 0 | 0 | 4 | 6 |
| Investments | 0 | 0 | 0 | 2 | 3 | 0 |
| 77 | 85 | 95 | 141 | 158 | 165 | |
| Total Assets | 94 | 101 | 110 | 158 | 182 | 188 |
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 | 97 | 117 | 105 | 217 | 128 |
| ROCE % | 14% | 15% | 12% | 9% |
Insights
In beta| Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|
| Total Employee Count Number ・Standalone data |
|
||
| Creative Professional Headcount Number ・Standalone data |
|||
| Digital OOH Media Inventory (Screens) Screens ・Standalone data |
|||
| Number of Real Estate Clients Number ・Standalone data |
|||
| Railway Digital Advertising Reach (LED Screens) Screens ・Standalone data |
|||
| Asset Utilization (OOH) % ・Standalone data |
|||
| NDMC Managed Public Utilities Units ・Standalone data |
|||
| Number of Empaneled Government/PSU Bodies Number ・Standalone data |
|||
| Static OOH Media Inventory (Units) Units ・Standalone data |
|||
| Total Advertising Space Units (OOH & DOOH) Units ・Standalone data |
|||
| Total Event/Exhibition Stalls Delivered (Cumulative) Number ・Standalone data |
|||
Documents
Announcements
-
Integrated Filing- Governance
28 January 2026 - Integrated governance filing; disclosed GST/CGST penalties (Rs.789,300; Rs.3,409,764; others) zero investor complaints.
-
Certificate under SEBI (Depositories and Participants) Regulations, 2018
12 January 2026 - Share capital audit for quarter ended 31-12-2025; issued capital 18,276,500 shares.
-
Quarterly Compliance Report on Corporate governance - within 21 days from the end of the quarter
10 January 2026 - Graphisads: corporate governance provisions under Reg 27(2) not applicable for quarter ended Dec 31, 2025.
-
Certificate under SEBI (Depositories and Participants) Regulations, 2018
10 January 2026 - KFin certifies Regulation 74(5) compliance; dematerialisation/rematerialisation details furnished for quarter ended 31-Dec-2025.','checklist":["Review announcement to identify its nature","Assess regulatory and investor impact","Classify priority per provided guidelines","Provide …
-
General Updates
18 December 2025 - Secured advertising rights on 11 Vande Bharat trains; delivered government, PSU campaigns; appointed Social Media & Creative Head.
Annual reports
Concalls
-
Jun 2025TranscriptAI SummaryPPT
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.