CRAYONS Peer Comparison

NSE: CRAYONS

₹26.55

₹1.25 (4.94%)

As on 28-Aug-2026IST

Market cap

₹65 Cr

Revenue (TTM)

₹234 Cr

P/E Ratio

17.2

P/B Ratio

0.5

Div. Yield

0 %

Edit

	CRAYONS	Simca Advertising	Pramara Promotions	GRAPHISADS	Affle 3I
Market cap (₹ Cr)	65	311	156	49	22,821
Revenue (₹ Cr)	234	75	86	154	2,836
Net Profit (₹ Cr)	7.46	9.98	5.90	8.39	477.79
Net Margin (%)	3.11	13.28	6.66	5.27	16.35
RoE (%)	6.80	80.58	12.35	8.32	13.83
Price to Earnings	17.22	18.72	15.58	11.41	47.76
Price-To-Book	0.54	3.70	1.30	0.48	6.08

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	CRAYONS	Simca Advertising	Pramara Promotions	GRAPHISADS	Affle 3I
Operating Revenue	234.03	74.94	86.42	153.82	2,266.31
Total Income	239.59	75.09	88.68	159.30	2,362.03
Total Expenditure	226.08	61.45	75.02	146.92	1,785.10
EBITDA	7.94	13.49	11.40	6.90	481.21
Depreciation	2.46	0.13	1.07	1.49	96.70
EBIT	5.48	13.36	10.33	5.41	384.51
Interest	0.88	0.02	5.67	1.29	12.59
Other Income	5.56	0.15	2.26	5.48	95.72
Exceptional Items	--	--	--	--	--
Profit before Tax	10.17	13.49	6.92	9.60	467.64
Provision for Tax	2.71	3.51	1.02	1.20	85.77
Profit after Tax	7.46	9.98	5.90	8.39	381.87

Liabilities (₹ Cr)

	CRAYONS	Simca Advertising	Pramara Promotions	GRAPHISADS	Affle 3I
Shareholder's Funds	116.84	17.37	64.56	101.75	2,946.46
Minority Interest	1.45	--	--	--	--
Non-Current Liabilities	3.52	0.12	16.53	24.68	100.34
Current Liabilities	90.41	19.17	24.40	55.85	628.64
Total Liabilities	213.63	36.67	105.48	182.28	3,679.63

Assets (₹ Cr)

	CRAYONS	Simca Advertising	Pramara Promotions	GRAPHISADS	Affle 3I
Non-Current Assets	33.92	0.62	8.71	64.95	1,499.31
Current Assets	178.29	36.04	96.77	117.33	2,041.49
Total Assets	213.63	36.67	105.48	182.28	3,679.63
Total Debt*	5.43	0.28	34.10	23.72	77.22
Net Current Assets	87.88	16.87	72.37	61.47	1,412.85
Contingent Liabilities	10.30	--	12.03	--	9.77

Cashflow (₹ Cr)

	CRAYONS	Simca Advertising	Pramara Promotions	GRAPHISADS	Affle 3I
Cash From Operating Activities	7.58	3.31	-19.74	6.56	425.99
Cash Flow from Investing Activities	-6.46	-0.59	-1.01	-25.20	-113.71
Cash from Financing Activities	0.10	0.26	23.45	18.98	-91.81
Net Cash Inflow / Outflow	1.22	2.98	2.69	0.34	220.47

Ratios

Profitability Ratios

	CRAYONS	Simca Advertising	Pramara Promotions	GRAPHISADS	Affle 3I
ROCE (%)	9.45	107.89	15.23	9.30	16.85
ROE (%)	6.80	80.58	12.35	8.32	14.11
ROA (%)	3.68	35.34	6.65	4.93	10.90
EBIT Margin (%)	5.77	18.19	15.80	8.05	25.46
Net Margin (%)	3.11	13.28	6.66	5.27	16.17
Cash Profit Margin (%)	4.24	13.48	8.07	6.42	21.12

Growth Ratios

	CRAYONS	Simca Advertising	Pramara Promotions	GRAPHISADS	Affle 3I
Revenue Growth (%)	0.05	52.00	36.13	36.28	22.98
EBIT Growth (%)	-47.58	76.57	28.14	7.39	38.29
Net Profit Growth (%)	-56.61	72.71	49.41	129.41	28.46
EPS Growth (%)	-37.67	72.71	23.05	129.41	28.23
Book Value Growth (%)	9.84	134.95	90.37	1.82	17.92

Valuation Ratios

	CRAYONS	Simca Advertising	Pramara Promotions	GRAPHISADS	Affle 3I
Price / Earnings	10.40	0.00	22.77	9.58	59.11
Price / Book Value	0.99	0.00	2.14	0.79	7.71
Dividend Yield (%)	0.00	--	0.00	0.00	0.00
EV/EBITDA	7.70	-0.36	11.87	7.80	36.85
Market Cap (₹ Cr)	113.71	0.00	134.39	80.42	22,571.97

Solvency Ratios

	CRAYONS	Simca Advertising	Pramara Promotions	GRAPHISADS	Affle 3I
Debt to Equity	0.05	0.02	0.54	0.23	0.03
Short term debt to equity ratio	0.00	--	0.18	0.15	0.02
Current Ratio	1.97	1.88	3.97	2.10	3.25
Quick Ratio	1.97	1.88	2.35	1.97	3.25
Interest Coverage	12.62	710.96	2.22	8.41	38.14

Operating Efficiency Ratios

	CRAYONS	Simca Advertising	Pramara Promotions	GRAPHISADS	Affle 3I
Debtors to sales (%)	44.15	28.33	37.13	34.81	13.17
Asset Turnover	1.15	2.66	0.97	0.90	0.65
Receivable days	155.84	89.92	109.07	120.29	49.60
Inventory Days	0.00	0.00	143.38	14.62	0.00
Payable days	--	--	22.73	-4,013.67	--
Cash Conversion Cycle	--	--	229.72	4,148.58	--