Crystal Business System Ltd
₹ 2.21
0.45%
10 Oct
- close price
About
Incorporated in 1994, Sadhna Broadcast Ltd is in the business of broadcasting television channels, news, film, music, serials, etc.[1]
Key Points
- Market Cap ₹ 22.2 Cr.
- Current Price ₹ 2.21
- High / Low ₹ 3.45 / 1.95
- Stock P/E 111
- Book Value ₹ 1.52
- Dividend Yield 0.00 %
- ROCE 8.20 %
- ROE 6.01 %
- Face Value ₹ 1.00
Pros
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
- The company has delivered a poor sales growth of -13.1% over past five years.
- Promoter holding is low: 25.5%
- Company has a low return on equity of 2.22% over last 3 years.
- Earnings include an other income of Rs.0.49 Cr.
- Promoter holding has decreased over last 3 years: -15.5%
- Working capital days have increased from 95.1 days to 154 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.
Loading peers table ...
Quarterly Results
Figures in Rs. Crores
Profit & Loss
Figures in Rs. Crores
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2.50 | 23.41 | 24.25 | 36.13 | 55.23 | 55.41 | 34.53 | 22.48 | 23.89 | 18.94 | 15.41 | 17.12 | 15.95 | |
| 2.45 | 22.92 | 23.74 | 35.25 | 53.47 | 53.26 | 32.86 | 22.20 | 24.24 | 19.12 | 14.58 | 15.55 | 15.23 | |
| Operating Profit | 0.05 | 0.49 | 0.51 | 0.88 | 1.76 | 2.15 | 1.67 | 0.28 | -0.35 | -0.18 | 0.83 | 1.57 | 0.72 |
| OPM % | 2.00% | 2.09% | 2.10% | 2.44% | 3.19% | 3.88% | 4.84% | 1.25% | -1.47% | -0.95% | 5.39% | 9.17% | 4.51% |
| -0.00 | -0.00 | 0.07 | 0.04 | -0.00 | -0.00 | 0.03 | 0.02 | 1.19 | 0.88 | 0.08 | 0.39 | 0.49 | |
| Interest | -0.00 | -0.00 | -0.00 | 0.01 | 0.04 | 0.02 | 0.02 | 0.02 | -0.00 | -0.00 | 0.02 | 0.14 | 0.15 |
| Depreciation | -0.00 | -0.00 | 0.01 | 0.03 | 0.05 | 0.21 | 0.47 | 0.41 | 0.47 | 0.46 | 0.42 | 0.46 | 0.43 |
| Profit before tax | 0.05 | 0.49 | 0.57 | 0.88 | 1.67 | 1.92 | 1.21 | -0.13 | 0.37 | 0.24 | 0.47 | 1.36 | 0.63 |
| Tax % | 40.00% | 30.61% | 31.58% | 34.09% | 34.13% | 27.08% | 28.10% | -15.38% | 16.22% | 150.00% | 29.79% | 33.09% | |
| 0.04 | 0.34 | 0.39 | 0.59 | 1.10 | 1.40 | 0.88 | -0.11 | 0.31 | -0.12 | 0.34 | 0.91 | 0.20 | |
| EPS in Rs | 0.11 | 0.14 | 0.09 | -0.01 | 0.03 | -0.01 | 0.03 | 0.09 | 0.02 | ||||
| Dividend Payout % | -0.00% | -0.00% | 2.50% | -0.00% | 22.80% | 1.43% | -0.00% | -0.00% | -0.00% | -0.00% | -0.00% | -0.00% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | -3% |
| 5 Years: | -13% |
| 3 Years: | -11% |
| TTM: | 12% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | 10% |
| 5 Years: | 1% |
| 3 Years: | 38% |
| TTM: | -33% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | 19% |
| 3 Years: | -47% |
| 1 Year: | -33% |
| Return on Equity | |
|---|---|
| 10 Years: | 4% |
| 5 Years: | 2% |
| 3 Years: | 2% |
| Last Year: | 6% |
Balance Sheet
Figures in Rs. Crores
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 3.25 | 3.25 | 9.75 | 10.03 | 10.03 | 10.03 | 10.03 | 10.03 | 10.03 | 10.03 | 10.03 | 10.03 |
| Reserves | -0.00 | 0.34 | 0.99 | 1.30 | 2.09 | 3.46 | 4.32 | 4.21 | 4.52 | 4.15 | 4.99 | 5.21 |
| -0.00 | -0.00 | 1.00 | 1.96 | 4.06 | 6.11 | 2.50 | 3.09 | 5.25 | 3.20 | 2.49 | 3.83 | |
| 1.06 | 13.15 | 10.40 | 20.46 | 13.15 | 20.14 | 11.64 | 8.48 | 8.86 | 9.47 | 7.99 | 5.52 | |
| Total Liabilities | 4.31 | 16.74 | 22.14 | 33.75 | 29.33 | 39.74 | 28.49 | 25.81 | 28.66 | 26.85 | 25.50 | 24.59 |
| -0.00 | 0.03 | 0.04 | 0.20 | 0.44 | 2.06 | 1.83 | 1.86 | 2.16 | 1.82 | 1.82 | 1.45 | |
| CWIP | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | 0.02 | 0.09 |
| Investments | -0.00 | 0.85 | 0.85 | 0.85 | 0.85 | 0.85 | 0.85 | 4.87 | 7.96 | 7.71 | 8.40 | 5.35 |
| 4.31 | 15.86 | 21.25 | 32.70 | 28.04 | 36.83 | 25.81 | 19.08 | 18.54 | 17.32 | 15.26 | 17.70 | |
| Total Assets | 4.31 | 16.74 | 22.14 | 33.75 | 29.33 | 39.74 | 28.49 | 25.81 | 28.66 | 26.85 | 25.50 | 24.59 |
Cash Flows
Figures in Rs. Crores
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0.25 | 6.52 | -1.68 | -13.49 | -1.13 | 3.81 | 4.43 | 1.59 | 4.97 | 0.66 | -3.50 | ||
| -0.88 | 0.05 | -0.19 | -0.29 | -1.83 | -0.23 | -4.47 | -3.87 | -0.12 | -0.43 | 1.88 | ||
| -0.95 | 7.82 | 0.50 | 1.79 | 2.03 | -3.63 | 0.59 | 2.28 | -5.72 | 0.20 | 1.15 | ||
| Net Cash Flow | -1.59 | 14.39 | -1.37 | -11.99 | -0.94 | -0.05 | 0.55 | -0.00 | -0.87 | 0.42 | -0.46 |
Ratios
Figures in Rs. Crores
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | -0.00 | 154.82 | 16.11 | 128.50 | 88.23 | 131.22 | 60.78 | 110.25 | 88.92 | 138.37 | 137.85 | 123.23 |
| Inventory Days | 36.66 | 70.35 | ||||||||||
| Days Payable | 965.90 | 359.69 | ||||||||||
| Cash Conversion Cycle | -0.00 | 154.82 | 16.11 | 128.50 | 88.23 | -798.02 | -228.56 | 110.25 | 88.92 | 138.37 | 137.85 | 123.23 |
| Working Capital Days | 240.90 | 36.95 | -77.52 | -31.72 | 56.17 | 44.00 | 87.84 | 68.03 | 130.63 | 71.69 | 59.45 | 154.14 |
| ROCE % | 1.55% | 14.33% | 7.44% | 7.11% | 11.61% | 10.84% | 6.75% | -0.64% | 2.59% | 3.55% | 3.21% | 8.20% |
Documents
Announcements
-
Revised Declaration Of Results Of Remote E-Voting And E-Voting At The Annual General Meeting Held On Friday, 26Th September, 2025.
30 Sep - AGM 26 Sep 2025: FY2025 financials adopted; Arpan Gupta appointed director; V Kumar appointed secretarial auditor. Voting passed.
- Closure of Trading Window 30 Sep
- Declaration Of Results Of Remote E-Voting And E-Voting At The Annual General Meeting Held On Friday, 26Th September, 2025. 29 Sep
-
Shareholder Meeting / Postal Ballot-Scrutinizer''s Report
29 Sep - Scrutinizer’s report for AGM held 26 Sep 2025; financials, Arpan Gupta director, secretarial auditor appointments passed.
-
Announcement under Regulation 30 (LODR)-Change in Management
26 Sep - Shareholders approved M/s V Kumar & Associates as secretarial auditor for five-year term effective 26 Sep 2025.
Annual reports
-
Financial Year 2025
from bse
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
Business Overview:[1]
Company is in the business of television channels, news, films, music, serial, and others programs and being a feature agency on a worldwide network having stringers, special correspondence, and representatives at different centers and other allied activities
Services Offered:[2]
a) Television Media: Company telecasts India's foremost socio-spiritual TV channel viz. Sadhna TV. This satellite channel brings social and spiritual leaders on a single platform, catering to contemporary and traditional viewers. Apart from this, company has added bouquet of channels in various genres of News, Entertainment and Movies
b) Advertising:
Company is a premier outdoor and print advertising house for advertising on various platforms such as outdoor hoardings, bus shelters, pole kiosks and roadways buses in Delhi NCR and other parts of the country. Various State and Central Government Departments and private organizations are using company's media for their publicity campaigns
c) Publication:
Sadhna Path is an exclusive Hindi monthly, equipped to set guidelines on various socio-cultural aspects, health related issues, and astrological studies
d) Technology:
Company provides broadcast equipment and technology integration through Outdoor Broadcast vans, portable Live uplink and downlink devices, procurement of cost-effective equipment, broadcast software solution, studio setups and media office infrastructure