Subscribe

Crystal Business System Ltd (CRYSTAL.BO)

INR1.95 +0.03 (+1.56%)
IN BSE Communication Services Broadcasting
Address 37, Second Floor 110075
New Delhi, DL, IN
CEO Ankur Aggarwal
Website sadhna.com
IPO 2024-12-30
ISIN INE994R01028

Explore sections of this company profile

Also trades on Bombay Stock Exchange · CRYSTAL.BO (INR) Bombay Stock Exchange · SADHNA.BO (INR)
Description

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.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
INR1.95 +0.03 (+1.56%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
147.1K
Beta
0.34
Float Shares
46.49M
Free Float %
46.4%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+4.55% +0.98% -24.45% +23.21% +0.98% +3.50% -22.76% -60.34% +88.18% +88.18% +88.18%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
1.95
DCF (Unlevered) 1.28 -34.5%
DCF (Levered) 1.77 -9.4%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Quality scores
Piotroski F-Score
3 / 9
Average
MOAT Score
2 / 10
No MOAT
Composite Rating
C
Overall Score
2 / 5
Medium
DCF Score
3 / 5
Medium
ROE Score
2 / 5
Medium
ROA Score
1 / 5
Low
D/E Score
1 / 5
Low
P/E Score
1 / 5
Low
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Broadcasting: +0.6%
    +11.8% Q2'25: -44.2% (vs Q2'24)
  • EPS growth Broadcasting: +26.7%
    +173.1% Q2'25: -700.0% (vs Q2'24)
  • FCF margin FCF growth · Broadcasting: +22.9%
    -13.4% Q2'25: +0.0% (vs Q2'24)
  • EBIT margin Broadcasting: +5.6%
    +8.6% Q2'25: -44.8% (vs Q2'24)
  • ROIC Broadcasting: +2.6%
    +5.2% Q2'25: -19.0% (vs Q2'24)
  • Share dilution Broadcasting: 0.0%
    -1.3% Q2'25: +42.6% (vs Q2'24)
  • Debt / EBITDA Net debt/EBITDA · Broadcasting: -1.02×
    1.97× Q2'25: 0.00× (vs Q2'24)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.34) × ERP
WACC = 84% × Ke + 16% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 1.20 Current price: 1.95
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-06-12 C 2/5 3/5 2/5 1/5 1/5 1/5 3/5
2026-06-11 C 2/5 3/5 2/5 1/5 1/5 1/5 3/5
2026-06-10 C 2/5 3/5 2/5 1/5 1/5 1/5 3/5
2026-06-09 C 2/5 3/5 2/5 1/5 1/5 1/5 3/5
2026-06-08 C 2/5 3/5 2/5 1/5 1/5 1/5 3/5
2026-06-05 C 2/5 3/5 2/5 1/5 1/5 1/5 3/5
2026-06-04 C 2/5 3/5 2/5 1/5 1/5 1/5 3/5
2026-06-03 C 2/5 3/5 2/5 1/5 1/5 1/5 3/5
2026-06-02 C 2/5 3/5 2/5 1/5 1/5 1/5 3/5
2026-06-01 C 2/5 3/5 2/5 1/5 1/5 1/5 3/5
2026-05-29 C 2/5 3/5 2/5 1/5 1/5 1/5 3/5
2026-05-27 C 2/5 3/5 2/5 1/5 1/5 1/5 3/5
2026-05-26 C 2/5 3/5 2/5 1/5 1/5 1/5 3/5
2026-05-25 C 2/5 3/5 2/5 1/5 1/5 1/5 3/5
2026-05-22 C 2/5 3/5 2/5 1/5 1/5 1/5 3/5
2026-05-21 C 2/5 3/5 2/5 1/5 1/5 1/5 3/5
2026-05-20 C 2/5 3/5 2/5 1/5 1/5 1/5 3/5
2026-05-19 C 2/5 3/5 2/5 1/5 1/5 1/5 3/5
2026-05-18 C 2/5 3/5 2/5 1/5 1/5 1/5 3/5
2026-05-15 C 2/5 3/5 2/5 1/5 1/5 1/5 3/5
2026-05-14 C 2/5 3/5 2/5 1/5 1/5 1/5 3/5
2026-05-13 C 2/5 3/5 2/5 1/5 1/5 1/5 3/5
2026-05-12 C 2/5 3/5 2/5 1/5 1/5 1/5 3/5
2026-05-11 C 2/5 3/5 2/5 1/5 1/5 1/5 3/5
2026-05-08 C 2/5 3/5 2/5 1/5 1/5 1/5 3/5
2026-05-07 C 2/5 3/5 2/5 1/5 1/5 1/5 3/5
2026-05-06 C 2/5 3/5 2/5 1/5 1/5 1/5 3/5
2026-05-05 C 2/5 3/5 2/5 1/5 1/5 1/5 3/5
2026-05-04 C 2/5 3/5 2/5 1/5 1/5 1/5 3/5
2026-04-30 C 2/5 3/5 2/5 1/5 1/5 1/5 3/5
2026-04-29 C 2/5 3/5 2/5 1/5 1/5 1/5 3/5
2026-04-28 C 2/5 3/5 2/5 1/5 1/5 1/5 3/5
2026-04-27 C 2/5 3/5 2/5 1/5 1/5 1/5 3/5
2026-04-24 C 2/5 3/5 2/5 1/5 1/5 1/5 3/5
2026-04-23 C 2/5 3/5 2/5 1/5 1/5 1/5 3/5
2026-04-22 C 2/5 3/5 2/5 1/5 1/5 1/5 3/5
2026-04-21 C 2/5 3/5 2/5 1/5 1/5 1/5 3/5
2026-04-20 C 2/5 3/5 2/5 1/5 1/5 1/5 3/5
2026-04-17 C 2/5 3/5 2/5 1/5 1/5 1/5 3/5
2026-04-16 C 2/5 3/5 2/5 1/5 1/5 1/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
1.19M
OE per share TTM
0.01
Owner's Yield
0.54%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
6.9%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
8.4K
Shares Outstanding
100.27M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Hobin Duggal Company Secretary & Compliance Officer 168.0K male
Bal Mukund Tiwari MD & Chairperson 90.0K male
Sonia Sharma Chief Financial Officer female
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits