Crystal Business System Ltd

Crystal Business Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Crystal Business System Ltd

₹ 1.99 -1.49%
08 Jan - close price
sadhnabroadcast.com BSE: 540821
About

Incorporated in 1994, Crystal Business System Ltd is in the business of launching television
channels.[1]

Key Points

Business Overview:[1]
CBSL is engaged in the business of launching
television channels for news, films, music, serials, and other programs. The company also
carries on activities related to:
a) Operating as a feature agency on a worldwide network
b) Maintaining stringers, special correspondents, and representatives at different centres
c) Undertaking other allied activities connected with broadcasting and media

Website BSE
  • Market Cap ₹ 20.0 Cr.
  • Current Price ₹ 1.99
  • High / Low ₹ 3.10 / 1.85
  • Stock P/E
  • Book Value ₹ 1.39
  • Dividend Yield 0.00 %
  • ROCE 8.20 %
  • ROE 6.01 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company has low interest coverage ratio.
  • 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.
  • Company's cost of borrowing seems high
  • Promoter holding has decreased over last 3 years: -9.67%
  • 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.

Peer comparison

Consumer Discretionary Media, Entertainment & Publication Entertainment TV Broadcasting & Software Production

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025
1.91 5.47 12.85 4.05 5.44 2.04 3.88 2.87 3.91 3.98 6.46 1.60 1.58
2.68 6.00 8.06 3.78 4.03 3.75 3.01 2.67 2.97 2.11 7.92 2.23 2.31
Operating Profit -0.77 -0.53 4.79 0.27 1.41 -1.71 0.87 0.20 0.94 1.87 -1.46 -0.63 -0.73
OPM % -40.31% -9.69% 37.28% 6.67% 25.92% -83.82% 22.42% 6.97% 24.04% 46.98% -22.60% -39.38% -46.20%
0.40 0.06 0.73 0.00 -0.01 0.02 0.06 0.00 0.15 0.10 0.13 0.11 0.10
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.00 0.03 0.04 0.05 0.03 0.03
Depreciation 0.12 0.12 0.15 0.09 0.09 0.10 0.13 0.11 0.11 0.11 0.12 0.09 0.09
Profit before tax -0.49 -0.59 5.37 0.18 1.31 -1.79 0.79 0.09 0.95 1.82 -1.50 -0.64 -0.75
Tax % 8.16% -3.39% -8.57% 22.22% 25.19% 0.00% -29.11% 22.22% 25.26% 24.18% -16.00% 0.00% -6.67%
-0.54 -0.57 5.83 0.13 0.98 -1.79 1.01 0.07 0.71 1.39 -1.27 -0.63 -0.70
EPS in Rs -0.05 -0.06 0.58 0.01 0.10 -0.18 0.10 0.01 0.07 0.14 -0.13 -0.06 -0.07
Raw PDF

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 13.62
2.45 22.92 23.74 35.25 53.47 53.26 32.86 22.20 24.24 19.12 14.58 15.55 14.57
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 -0.95
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% -6.98%
0.00 0.00 0.07 0.04 0.00 0.00 0.03 0.02 1.19 0.88 0.08 0.39 0.44
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 0.41
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 -1.07
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 -1.21
EPS in Rs 0.11 0.14 0.09 -0.01 0.03 -0.01 0.03 0.09 -0.12
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: 7%
Compounded Profit Growth
10 Years: 10%
5 Years: 1%
3 Years: 38%
TTM: -4133%
Stock Price CAGR
10 Years: %
5 Years: 16%
3 Years: -42%
1 Year: -31%
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 Sep 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 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 3.88
0.00 0.00 1.00 1.96 4.06 6.11 2.50 3.09 5.25 3.20 2.49 3.83 0.15
1.06 13.15 10.40 20.46 13.15 20.14 11.64 8.48 8.86 9.47 7.99 5.52 7.51
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 21.57
0.00 0.03 0.04 0.20 0.44 2.06 1.83 1.86 2.16 1.82 1.82 1.45 1.42
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 0.00
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 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 14.80
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 21.57

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%

Shareholding Pattern

Numbers in percentages

Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
25.58% 25.46% 25.46% 25.46% 25.46% 25.46% 25.46% 25.46% 25.46% 25.46% 25.46% 25.46%
74.41% 74.52% 74.53% 74.54% 74.54% 74.53% 74.54% 74.53% 74.53% 74.54% 74.53% 74.54%
No. of Shareholders 72,52667,66463,93260,07557,59956,52054,54853,08852,90052,58252,00251,459

Documents

Announcements

Annual reports