Nifty

:

22716.20

Sensex

:

72529.07

-64.05 (-0.28%)
-242.65 (-0.33%)

Login

Nifty
Sensex

:
:

22716.20
72529.07

-64.05 (-0.28%)
-242.65 (-0.33%)

Crystal Business System Ltd.

TV Broadcasting & Software Production

Rating :

N/A

BSE: 540821 | NSE: Not Listed

Watchlist

NSE BSE

1.97

29-Sep-2026

Open
High
Low
Previous Close

2
2.01
1.9
2.00

Volume
Traded Value (lacs)
52 Week High
52 Week Low

18933
36880
2.01
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

19.75
N/A
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

22.32
N/A
1.39

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

-3.37
-5.19
-3.12

EBITDA CAGR (%)

10 Years
5 Years
3 Years

12.05
40.01
-

PAT CAGR (%)

10 Years
5 Years
3 Years

8.84
-
-

P:E (Median)

8 Years
5 Years
3 Years

10.72
11.52
29.66

P:BV (Average)

8 Years
5 Years
3 Years

3.13
3.44
2.08

EV:EBITDA (Average)

8 Years
5 Years
3 Years

154.58
179.95
23.99

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 26 Jun 25 Var% Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var%
Net Sales 0.98 1.60 -38.75% 4.60 6.46 -28.79% 0.90 3.98 -77.39% 1.58 3.91 -59.59%
Expenses 1.83 2.24 -18.30% 1.30 7.92 -83.59% 2.48 2.11 17.54% 2.32 2.97 -21.89%
EBITDA -0.86 -0.63 - 3.30 -1.46 - -1.59 1.87 - -0.74 0.94 -
EBIDTM -87.81% -39.34% 71.84% -22.54% -176.31% 46.91% -46.68% 24.10%
Other Income 0.04 0.11 -63.64% 0.13 0.13 0.00% 0.12 0.10 20.00% 0.11 0.15 -26.67%
Interest 0.01 0.03 -66.67% 0.05 0.06 -16.67% 0.03 0.04 -25.00% 0.03 0.03 0.00%
Depreciation 0.07 0.09 -22.22% 0.05 0.13 -61.54% 0.09 0.11 -18.18% 0.09 0.11 -18.18%
PBT -0.89 -0.63 - 3.33 -1.51 - -1.59 1.82 - -0.75 0.95 -
Tax 0.00 0.00 0 0.15 -0.24 - 0.13 0.43 -69.77% -0.05 0.24 -
PAT -0.89 -0.63 - 3.19 -1.27 - -1.72 1.39 - -0.70 0.71 -
PATM -91.19% -39.21% 69.28% -19.60% -191.10% 34.76% -44.34% 18.24%
EPS -0.09 -0.06 - 0.32 -0.13 - -0.17 0.14 - -0.07 0.07 -

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 8.06 17.22 15.41 18.94 23.89 22.48 34.53 55.41 55.23 36.13 24.25 Net Sales Growth -49.47% 11.75% -18.64% -20.72% 6.27% -34.90% -37.68% 0.33% 52.86% 48.99% Cost Of Goods Sold 0.00 0.32 0.04 0.69 1.18 0.72 8.25 6.87 0.53 0.59 0.00 Gross Profit 8.06 16.90 15.37 18.25 22.72 21.76 26.28 48.54 54.70 35.53 24.25 GP Margin 99.94% 98.14% 99.74% 96.36% 95.10% 96.80% 76.11% 87.60% 99.04% 98.34% 100% Total Expenditure 7.93 15.66 14.65 19.54 24.34 22.19 32.86 53.25 53.46 35.25 23.75 Power & Fuel Cost - 0.56 0.40 0.45 0.41 0.48 0.01 0.03 0.07 0.13 0.00 % Of Sales - 3.25% 2.60% 2.38% 1.72% 2.14% 0.03% 0.05% 0.13% 0.36% 0% Employee Cost - 0.80 0.77 2.34 4.60 3.47 2.15 1.38 1.19 1.87 0.33 % Of Sales - 4.65% 5.00% 12.35% 19.25% 15.44% 6.23% 2.49% 2.15% 5.18% 1.36% Manufacturing Exp. - 9.31 8.42 6.94 11.54 12.26 18.20 31.80 28.84 12.92 1.12 % Of Sales - 54.07% 54.64% 36.64% 48.30% 54.54% 52.71% 57.39% 52.22% 35.76% 4.62% General & Admin Exp. - 2.85 2.81 2.13 2.02 1.36 1.11 1.07 0.65 0.64 0.30 % Of Sales - 16.55% 18.23% 11.25% 8.46% 6.05% 3.21% 1.93% 1.18% 1.77% 1.24% Selling & Distn. Exp. - 1.73 1.85 6.52 3.98 3.75 2.69 11.95 22.02 19.07 21.98 % Of Sales - 10.05% 12.01% 34.42% 16.66% 16.68% 7.79% 21.57% 39.87% 52.78% 90.64% Miscellaneous Exp. - 0.09 0.36 0.47 0.62 0.15 0.45 0.14 0.16 0.02 21.98 % Of Sales - 0.52% 2.34% 2.48% 2.60% 0.67% 1.30% 0.25% 0.29% 0.06% 0.04% EBITDA 0.11 1.56 0.76 -0.60 -0.45 0.29 1.67 2.16 1.77 0.88 0.50 EBITDA Margin 1.36% 9.06% 4.93% -3.17% -1.88% 1.29% 4.84% 3.90% 3.20% 2.44% 2.06% Other Income 0.40 0.39 0.15 1.30 1.30 0.02 0.03 0.00 0.00 0.04 0.07 Interest 0.12 0.14 0.01 0.00 0.01 0.02 0.02 0.02 0.04 0.01 0.00 Depreciation 0.30 0.46 0.42 0.46 0.47 0.41 0.47 0.21 0.05 0.03 0.01 PBT 0.10 1.36 0.48 0.24 0.37 -0.13 1.22 1.92 1.67 0.88 0.57 Tax 0.23 0.45 0.14 0.36 0.06 -0.02 0.34 0.52 0.58 0.30 0.18 Tax Rate 230.00% 33.09% 29.17% 150.00% 16.22% 15.38% 27.87% 27.08% 34.73% 34.09% 31.58% PAT -0.12 0.91 0.34 -0.12 0.31 -0.11 0.88 1.40 1.10 0.59 0.39 PAT before Minority Interest -0.12 0.91 0.34 -0.12 0.31 -0.11 0.88 1.40 1.10 0.59 0.39 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin -1.49% 5.28% 2.21% -0.63% 1.30% -0.49% 2.55% 2.53% 1.99% 1.63% 1.61% PAT Growth -160.00% 167.65% - - - - -37.14% 27.27% 86.44% 51.28% EPS -0.01 0.09 0.03 -0.01 0.03 -0.01 0.09 0.14 0.11 0.06 0.04

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 15.24 15.02 14.17 14.54 14.24 14.35 13.49 12.12 11.32 10.74 Share Capital 10.03 10.03 10.03 10.03 10.03 10.03 10.03 10.03 10.03 9.75 Total Reserves 5.21 4.99 4.15 4.52 4.21 4.32 3.46 2.09 1.30 0.99 Non-Current Liabilities 2.13 2.39 3.62 6.03 0.00 0.02 0.88 0.05 0.20 0.15 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 2.35 2.45 2.70 5.25 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.83 0.00 0.18 0.15 Current Liabilities 7.00 8.03 9.02 7.91 11.57 14.12 26.20 17.17 22.41 11.40 Trade Payables 4.21 5.42 4.87 5.71 6.73 8.13 18.18 11.80 20.04 9.57 Other Current Liabilities 0.90 2.25 3.44 1.96 1.75 3.49 1.90 1.27 0.40 0.82 Short Term Borrowings 1.48 0.04 0.50 0.00 3.09 2.50 6.11 4.06 1.96 1.00 Short Term Provisions 0.41 0.33 0.22 0.24 0.00 0.00 0.00 0.05 0.00 0.01 Total Liabilities 24.37 25.44 26.81 28.48 25.81 28.49 40.57 29.34 33.93 22.29 Net Block 1.45 1.82 1.82 2.16 1.86 1.83 2.06 0.44 0.20 0.04 Gross Block 4.45 4.36 3.94 3.82 3.05 2.60 2.37 0.54 0.23 0.06 Accumulated Depreciation 3.00 2.54 2.12 1.66 1.19 0.78 0.31 0.10 0.03 0.02 Non Current Assets 10.04 14.35 13.95 11.02 4.57 5.14 6.37 1.44 0.77 0.78 Capital Work in Progress 0.09 0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 5.35 8.39 7.71 7.96 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 3.15 4.12 4.42 0.90 2.70 3.32 2.52 0.90 0.56 0.74 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 1.78 0.10 0.00 0.00 Current Assets 14.33 11.10 12.86 17.46 21.24 23.34 33.84 27.57 33.16 21.51 Current Investments 0.00 0.00 0.00 0.00 4.87 0.85 0.85 0.85 0.85 0.85 Inventories 0.00 0.00 0.00 0.69 0.87 1.59 0.69 0.65 0.00 0.57 Sundry Debtors 5.78 5.82 7.18 5.82 6.79 5.75 19.92 13.35 12.72 1.07 Cash & Bank 0.09 0.55 0.13 1.00 0.61 0.06 0.12 1.05 13.04 14.41 Other Current Assets 8.45 2.50 2.40 0.64 8.10 15.10 12.27 11.67 6.55 4.60 Short Term Loans & Adv. 6.86 2.22 3.15 9.31 7.69 14.64 12.27 10.68 4.69 4.28 Net Current Assets 7.33 3.06 3.85 9.55 9.67 9.22 7.65 10.40 10.75 10.11 Total Assets 24.37 25.45 26.81 28.48 25.81 28.48 40.56 29.34 33.93 22.29

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity -3.50 0.66 4.97 1.59 4.43 3.81 -1.13 -13.49 -1.68 6.52 PBT 1.36 0.48 0.24 0.37 -0.13 1.22 1.92 1.67 0.88 0.57 Adjustment 0.08 0.27 -1.09 0.33 0.41 0.47 0.21 0.05 0.03 -0.06 Changes in Working Capital -4.70 0.13 5.82 0.89 4.14 2.49 -2.67 -14.71 -2.30 6.42 Cash after chg. in Working capital -3.26 0.88 4.97 1.59 4.43 4.18 -0.54 -12.99 -1.39 6.93 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.23 -0.22 0.00 0.00 0.00 -0.37 -0.07 -0.50 -0.29 -0.41 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 -0.52 0.00 0.00 0.00 Cash From Investing Activity 1.88 -0.43 -0.12 -3.87 -4.47 -0.23 -1.83 -0.29 -0.19 0.05 Net Fixed Assets -0.16 -0.44 -0.12 -0.77 -0.45 -0.23 -1.83 -0.31 -0.17 -0.03 Net Investments 3.04 -0.68 0.25 -3.09 -4.02 0.00 0.00 0.00 0.00 0.00 Others -1.00 0.69 -0.25 -0.01 0.00 0.00 0.00 0.02 -0.02 0.08 Cash from Financing Activity 1.15 0.20 -5.72 2.28 0.59 -3.63 2.03 1.79 0.50 7.82 Net Cash Inflow / Outflow -0.46 0.43 -0.87 0.00 0.55 -0.05 -0.94 -11.99 -1.37 14.39 Opening Cash & Equivalents 0.55 0.13 1.00 0.61 0.06 0.12 1.05 13.04 14.41 0.02 Closing Cash & Equivalent 0.09 0.55 0.13 0.62 0.61 0.06 0.12 1.05 13.04 14.41

Financial Ratios

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 1.52 1.50 14.13 1.45 1.42 14.31 13.10 11.76 11.29 11.01 ROA 3.64% 1.29% -0.43% 1.12% -0.41% 2.55% 4.00% 3.46% 2.09% 1.99% ROE 5.98% 2.30% -0.82% 2.12% -0.78% 6.41% 11.22% 9.48% 5.32% 5.45% ROCE 8.18% 2.83% 1.32% 2.02% -0.61% 6.85% 11.10% 11.78% 7.12% 7.41% Fixed Asset Turnover 3.91 3.71 4.88 6.95 7.95 13.88 38.04 142.50 248.10 532.46 Receivable days 122.95 154.00 125.22 96.31 101.81 135.68 109.59 86.16 69.65 82.79 Inventory Days 0.00 0.00 0.00 11.93 19.97 12.06 4.41 4.28 0.00 8.65 Payable days 5493.31 0.00 2789.88 1933.45 3772.10 582.11 104.61 108.91 158.76 168.31 Cash Conversion Cycle -5370.37 154.00 -2664.66 -1825.21 -3650.32 -434.37 9.39 -18.47 -89.11 -76.87 Total Debt/Equity 0.25 0.17 0.23 0.36 0.22 0.17 0.46 0.34 0.17 0.09 Interest Cover 10.82 34.99 58.48 45.79 -4.39 65.76 78.81 38.81 108.55 849.97

Top Investors:

sharpline broadcast limited

amit kumar jaiswal

sanjeev chaudhri

sharp eye medicare private limited

Annual Reports:

News Update:

No Latest News!

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback