Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Crystal Business System Ltd

CRYSTAL
BSE
2.11
0.94%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Crystal Business System Ltd

CRYSTAL
BSE
2.11
0.94%
29 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
21Cr
Close
Close Price
2.11
Industry
Industry
Entertainment - Electronic Media
PE
Price To Earnings
PS
Price To Sales
2.01
Revenue
Revenue
11Cr
Rev Gr TTM
Revenue Growth TTM
-28.01%
PAT Gr TTM
PAT Growth TTM
-235.85%
Peer Comparison
How does CRYSTAL stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
CRYSTAL
VS

Quarterly Results

Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
1345243446221
Growth YoY
Revenue Growth YoY%
149.511.0184.8-62.7-69.8-29.1-28.195.166.5-44.3-59.6-77.4
Expenses
ExpensesCr
844433328222
Operating Profit
Operating ProfitCr
501-21012-1-1-1-2
OPM
OPM%
37.26.725.7-84.322.77.024.046.7-22.6-39.4-46.8-175.6
Other Income
Other IncomeCr
100000000000
Interest Expense
Interest ExpenseCr
000000000000
Depreciation
DepreciationCr
000000000000
PBT
PBTCr
501-21012-2-1-1-2
Tax
TaxCr
000000000000
PAT
PATCr
601-21011-1-1-1-2
Growth YoY
PAT Growth YoY%
538.4-62.9281.5-214.0-82.7-46.1-27.6177.7-225.7-1,000.0-198.6-223.7
NPM
NPM%
45.43.218.0-87.826.02.418.234.9-19.7-39.4-44.3-191.1
EPS
EPS
0.50.00.1-0.20.10.00.10.1-0.1-0.1-0.1-0.2

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
232436555535222419151711
Growth
Revenue Growth%
836.33.649.052.90.3-37.7-34.96.3-20.7-18.611.8-38.8
Expenses
ExpensesCr
232435535333222419151615
Operating Profit
Operating ProfitCr
01122200012-4
OPM
OPM%
2.12.12.53.23.94.81.3-1.4-1.05.49.1-41.8
Other Income
Other IncomeCr
000000011000
Interest Expense
Interest ExpenseCr
000000000000
Depreciation
DepreciationCr
000000000000
PBT
PBTCr
01122100001-4
Tax
TaxCr
000110000000
PAT
PATCr
00111100001-4
Growth
PAT Growth%
854.115.650.286.927.7-37.0-112.6374.8-138.8383.9169.4-577.1
NPM
NPM%
1.41.61.62.02.52.5-0.51.3-0.62.25.3-41.0
EPS
EPS
1.00.40.60.10.10.90.00.00.00.00.1-0.4

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
31010101010101010101010
Reserves
ReservesCr
011234454554
Current Liabilities
Current LiabilitiesCr
1311221726141289874
Non Current Liabilities
Non Current LiabilitiesCr
000000064224
Total Liabilities
Total LiabilitiesCr
172234294028262927262522
Current Assets
Current AssetsCr
16223328342321171311149
Non Current Assets
Non Current AssetsCr
01126551114141013
Total Assets
Total AssetsCr
172234294028262927262522

Cash Flow

Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
07-2-13-144251-4
Investing Cash Flow
Investing Cash FlowCr
-1000-20-4-4002
Financing Cash Flow
Financing Cash FlowCr
-18122-412-601
Net Cash Flow
Net Cash FlowCr
-214-1-12-1010-100
Free Cash Flow
Free Cash FlowCr
07-2-14-344150-4
CFO To PAT
CFO To PAT%
75.31,669.8-286.0-1,231.2-80.9431.9-3,984.8521.3-4,201.0197.1-386.1
CFO To EBITDA
CFO To EBITDA%
51.61,293.2-189.7-762.7-52.5228.01,509.9-457.9-2,716.679.4-224.2

Ratios

Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
000371401128484226
Price To Earnings
Price To Earnings
0.00.00.033.69.70.00.093.30.0140.329.0
Price To Sales
Price To Sales
0.00.00.00.70.30.00.51.22.52.71.5
Price To Book
Price To Book
0.00.00.03.01.00.00.81.93.42.81.7
EV To EBITDA
EV To EBITDA
-0.1-26.6-12.522.49.11.544.7-93.0-278.052.919.2
Profitability Ratios
Profitability Ratios
GPM
GPM%
100.0100.098.399.087.676.196.895.196.399.898.1
OPM
OPM%
2.12.12.53.23.94.81.3-1.4-1.05.49.1
NPM
NPM%
1.41.61.62.02.52.5-0.51.3-0.62.25.3
ROCE
ROCE%
13.64.86.710.69.97.3-0.61.91.42.87.8
ROE
ROE%
9.43.65.29.010.46.1-0.82.1-0.82.25.9
ROA
ROA%
2.01.81.73.73.53.1-0.41.1-0.41.33.7
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
**(Formerly Sadhna Broadcast Limited)** Crystal Business System Limited is a New Delhi-based media and advertising conglomerate listed on the **Bombay Stock Exchange (BSE)**. Incorporated in **May 1994**, the company has evolved from a television production house into a diversified media entity. In **May 2025**, the company underwent a formal rebranding from **Sadhna Broadcast Limited** to **Crystal Business System Limited** to reflect a broader strategic scope and a "revamped" organizational identity focused on digital-era creativity. --- ### **Multi-Channel Media Operations & Infrastructure** While the company reports under a single segment (**Advertising**) for financial purposes per **IND AS 108**, its operational footprint spans five distinct media functions: * **Television Broadcasting:** Operates a bouquet of satellite channels covering news, movies, music, and entertainment. This includes **Sadhna TV** (launched in **2003**), a prominent socio-spiritual channel. * **Advertising Concessions:** Acts as a premier outdoor and print advertising house. The company holds **sole concessionaire** rights for: * Outdoor hoardings and bus shelters. * Pole kiosks and roadways buses across **Delhi NCR** and other national regions. * **Technical Services & Integration:** Provides critical industry infrastructure, including **Outdoor Broadcast (OB) vans**, portable live uplink/downlink devices, broadcast equipment, and studio setup integration. * **Content & News Agency:** Maintains a worldwide network of stringers, special correspondents, and regional representatives to provide news and feature services. * **Print Publication:** Publishes **Sadhna Path**, an exclusive Hindi monthly magazine dedicated to health, spiritualism, and socio-cultural issues. --- ### **Financial Performance & Recovery Trends** The company has recently emerged from a period of contraction, showing a significant rebound in profitability despite a previous dip in top-line revenue. **Comparative Financial Summary:** | Metric | FY 2024-25 | FY 2023-24 | FY 2022-23 | | :--- | :--- | :--- | :--- | | **Net Revenue from Operations** | **₹17.22 Crore** | **₹15.41 Crore** | **₹18.94 Crore** | | **Net Profit / (Loss)** | **₹90.55 Lakhs** | **₹33.61 Lakhs** | **(₹11.84 Lakhs)** | | **Revenue Growth (YoY)** | **+11.7%** | **(18.6%)** | *N/A* | | **Profit Growth (YoY)** | **+169%** | **Turnaround** | *N/A* | **Capital Allocation & Reserves:** * **Dividend Policy:** The company declared **No Dividend** for the most recent financial year. * **General Reserve:** Management opted **not to transfer** any funds to the General Reserve for the current cycle. * **Subsidiaries:** The company operates as a standalone entity with **no subsidiaries, joint ventures, or associate companies**. --- ### **Strategic Pivot: Digital Monetization & Content Differentiation** The transition to **Crystal Business System Limited** marks a strategic shift to address the "analog switch-off" and the rise of "access anywhere" media consumption. * **Platform Agnostic Distribution:** Prioritizing content monetization across **computers, mobiles, and handheld devices** to capture viewers beyond traditional television. * **Niche Content Strategy:** Increasing focus on "differentiated" and "specific" content to compete in a fragmented market characterized by intense **TRP competition** and expanding overseas viewership. * **Technological Migration:** Managing the systematic phasing out of analog systems in favor of **HDTV**, **IPTV**, and **Broadband/IP** technologies. * **Market Tailwinds:** Leveraging government initiatives, including **100% FDI** in cable/DTH platforms and the "industry status" of the film sector, which facilitates easier institutional financing. --- ### **Regulatory Enforcement & Legal Contingencies** The company is currently navigating severe regulatory challenges and enforcement actions that impact its leadership and financial stability. * **SEBI Confirmatory Order (May 29, 2025):** SEBI issued a final order regarding the manipulation of stock recommendations via **YouTube**. * **Debarment:** Promoters (**Gaurav Gupta, Pooja Aggarwal, Shreya Gupta, Saurabh Gupta**) and Director (**Arpan Gupta**) are barred from the securities market for **2 to 5 years**. * **Penalties:** Monetary fines ranging from **₹10 lakh to ₹2 crore** were imposed on the involved parties. * **Taxation Liabilities:** * **GST Demand:** A **November 2024** order from the **Office of the CGST** imposed a liability of **₹9.58 crore** plus an equivalent penalty of **₹9.58 crore** for wrongly availed **CENVAT Credit**. * **Income Tax:** Outstanding demands of **₹608.28 lakh** for **A.Y. 2016-17** and **A.Y. 2017-18** are currently under appeal with **CIT**. * **Creditor Litigation:** **ND24 Private Limited** has filed a recovery application before the **NCLT (Bench VI, New Delhi)**; the matter is currently pending. --- ### **Governance, Compliance & Audit Qualifications** Statutory auditors have consistently issued a **Qualified Opinion** on the company’s financial statements, citing persistent non-compliance with Indian laws. **Key Audit & Compliance Deficiencies:** * **Statutory Benefits:** The company is not registered under the **PF & ESIC Act**, **EPF Act**, or **Payment of Gratuity Act**, despite exceeding employee limits. This violates **Ind AS 19 (Employee Benefits)**; the financial impact remains "unascertained." * **Public Deposits:** The company holds **₹59.19 Lakhs** in public deposits, which is flagged as non-compliant with **Sections 73-76** of the Companies Act, 2013. * **Internal Controls & Records:** * Lack of an **audit trail** in the accounting software (**Tally ERP9**). * Failure to maintain proper records for **Property, Plant, and Equipment (PPE)**. * Failure to maintain a database for **MSME compliance**. * **LODR Violations:** Delays of up to **15 days** in disclosing material events and failure to submit audit qualification impacts in the mandated **XBRL format**. * **Revenue & Loan Management:** Failure to charge **GST** on customer advances and failure to charge interest on loans and advances provided to third parties. --- ### **Risk Management Framework** The Board of Directors, acting as the **Chief Operating Decision Maker (CODM)**, monitors the following risk exposures: | Risk Category | Management Strategy | | :--- | :--- | | **Credit Risk** | Exposure primarily from **Trade Receivables** and interest-free loans with no fixed repayment schedules. | | **Liquidity Risk** | Managed through bank overdrafts and working capital limits to prevent fund shortages. | | **Market Risk** | Exposure to **Interest Rate** fluctuations and **Foreign Currency** volatility affecting financial asset values. | | **Operational Risk** | The need for radical workflow re-integration to adapt to **YouTube** and **Mobile TV** consumption models. |