Crystal Business System Ltd (CRYSTAL.BO)
Full history for every metric is available with a Kvantra account
No price history available.
Key financial summary
Financials in INR| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Total revenue | INR m | 225 | 239 | 189 | 154 | 172 | 87 | 87 | - |
| Operating profit | INR m | -0 | 6 | ||||||
| Net profit | INR m | -1 | 3 | -1 | 3 | 9 | 1 | 1 | - |
| EPS reported | INR | 0.01 | 0.02 | ||||||
| Operating cashflow per share | INR | 0.09 | 0.09 | ||||||
| Capex per share | INR | 0.01 | 0.01 | ||||||
| FCF per share | INR | 0.09 | 0.09 | ||||||
| Free cash flow | INR m | 9 | 9 | ||||||
| Net debt | INR m | 26 | 26 | ||||||
| Book value equity | INR m | 151 | 151 | ||||||
| Book value per share | INR | 1.50 | 1.52 | ||||||
| Number of shares | m | 100.32 | 99.55 | ||||||
| DPS (TTM paid) | INR | 0.00 | 0.00 |
Financial summary
Financials in INR| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E TTM | x | 137.93 | 102.50 | ||||||
| P/B LTM | x | 1.77 | 1.77 | ||||||
| P/S LTM | x | 3.08 | 3.08 | ||||||
| P/FCF LTM | x | 30.69 | 30.69 | ||||||
| EV/EBITDA LTM | x | 37.58 | 42.05 | ||||||
| EV/Sales LTM | x | 2.32 | 2.66 | ||||||
| Earnings Yield LTM | % | +0.73% | +0.98% | ||||||
| FCF Yield | % | +3.26% | +3.26% | ||||||
| Quality | |||||||||
| ROE | % | +0.77% | +0.94% | ||||||
| ROIC | % | -0.02% | +1.17% | ||||||
| Operating margin | % | -0.14% | +6.76% | ||||||
| Gross margin | % | +32.43% | +30.09% | ||||||
| FCF/Sales | % | +10.02% | +10.02% | ||||||
| Growth and momentum | |||||||||
| EPS Growth YoY | % | -87.32% | -78.14% | ||||||
| Sales Growth YoY | % | -49.59% | -49.59% | ||||||
| Net Income Growth YoY | % | -87.11% | -84.84% | ||||||
| FCF Growth | % | - | - | ||||||
| Operating Profit Growth | % | - | -46.76% | ||||||
| Dividend and capital structure | |||||||||
| Dividend Yield | % | 0.00% | 0.00% | ||||||
| Dividend Growth | % | - | - | ||||||
| Payout Ratio | % | 0.00% | 0.00% | ||||||
| FCF/Debt | x | 0.31 | 0.31 | ||||||
| Net Debt/EBITDA | x | 3.16 | 3.54 | ||||||
| EBIT/Net interest | x | -0.11 | 5.63 | ||||||
| Net debt/market cap | % | +16.06% | +13.72% | ||||||
| Net debt/Equity | x | 0.17 | 0.17 | ||||||
| Gross debt/equity | x | 0.19 | 0.19 | ||||||
Ratings
Based on consensus from external analysts. Not Kvantra's opinion.
Company overview
Crystal Business System Limited engages in the business of launching television channels for the news, films, music, serial, and other programmes in India. The company's television channels include Sadhna TV, Ishwar TV, Sadhna Bhakti, Sadhna MP CG RAJ, Sadhna Plus News, VIP News, Rishu Movies, and Har Khabar. It also provides outdoor and print advertising services on various platforms, such as outdoor hoardings, bus shelters, pole kiosks, and roadways buses. In addition, the company publishes Sadhna Path, a Hindi monthly magazine, equipped to set guidelines on various socio-cultural aspects, health related issues, and astrological studies. Further, it provides broadcast equipment and technology integration solutions, including outdoor broadcast vans, portable live uplink and downlink devices, procurement of cost-effective equipment, broadcast software solutions, studio setups, and media office infrastructure. The company serves public and private sector clients. Crystal Business System Limited was formerly known as Sadhna Broadcast Limited and changed its name Crystal Business System Limited in May 2025. The company was founded in 1977 and is based in New Delhi, India.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
Crystal Business System Ltd (CRYSTAL.BO)
No price history available.
Not enough data to calculate KvantraRank
Based on consensus from external analysts. Not Kvantra's opinion.
Crystal Business System Limited engages in the business of launching television channels for the news, films, music, serial, and other programmes in India. The company's television channels include Sadhna TV, Ishwar TV, Sadhna Bhakti, Sadhna MP CG RAJ, Sadhna Plus News, VIP News, Rishu Movies, and Har Khabar. It also provides outdoor and print advertising services on various platforms, such as outdoor hoardings, bus shelters, pole kiosks, and roadways buses. In addition, the company publishes Sadhna Path, a Hindi monthly magazine, equipped to set guidelines on various socio-cultural aspects, health related issues, and astrological studies. Further, it provides broadcast equipment and technology integration solutions, including outdoor broadcast vans, portable live uplink and downlink devices, procurement of cost-effective equipment, broadcast software solutions, studio setups, and media office infrastructure. The company serves public and private sector clients. Crystal Business System Limited was formerly known as Sadhna Broadcast Limited and changed its name Crystal Business System Limited in May 2025. The company was founded in 1977 and is based in New Delhi, India.
Unlock all fundamental data
Sign up for FreeUnlock all fundamental data
Sign up for Free