Crystal Business System Ltd

SADHNA

Watchlist

AI Mode

‌

Market Cap

₹ 21 Cr

P/E

107.00

‌

‌
‌

‌

‌
‌

Investment Checklist

How to read checklist?

Performance

STEADY PERFORMER

Valuation

OVERVALUED

Growth

STABLE

Profitability

MODERATE MARGIN

Technicals

Bearish

Risk

MODERATE RISK

Investment Checklist

‌

‌
‌

‌

‌
‌

‌

‌
‌

‌

‌
‌

‌

‌
‌

‌

‌
‌

‌

Price

PE Ratio

Price

‌

Overview

Detailed Summary

Sadhna Broadcast Limited operates as a television conglomerate in India, offering a diverse bouquet of channels across news, entertainment, and movies genres.

The company was initially established as Chirau Broadcast Network Limited in 1994, focusing on television programme production before evolving into a prominent media house.

With Sadhna TV, the company pioneered India's foremost socio-spiritual satellite channel, creating a platform for spiritual and social leaders.

Sadhna Broadcast has ventured into broadcasting equipment provision and technology integration, supporting efficient and economic solutions for various television channels.

The company has expanded its advertising concessions in Delhi NCR, leveraging platforms like outdoor hoardings, bus shelters, and transport buses.

Sector

Entertainment

Industry

Entertainment - Electronic Media

Market Cap

21 Cr

Volatility

Low Risk

P/E Ratio

107.0

Industry P/E

14.0

PEG Ratio

2.4

P/B Ratio

1.4

52W High

3.18

52W Low

1.85

Sales CAGR

11.75%

-10.33%

-12.99%

10Y

-3.73%

Profit CAGR

167.65%

43.68%

0.54%

10Y

9.80%

ROE

TTM

5.94%

2.53%

1.80%

10Y

4.19%

ROCE

TTM

7.80%

4.20%

2.82%

10Y

5.89%

Technicals

‌

Forecasts

Peers

Symbol	Price	Market Cap	P/E	P/B	Div Yield (%)	ROE (%)	ROCE (%)	ROA (%)
CYBERMEDIA	16.44	29 Cr	26.52	0.00	0.00	-8.15	-296.65	-18.63
SILLYMONKS	23.38	24 Cr	—	3.31	0.00	-1.02	-1.82	-0.70
MPTODAY	47.55	22 Cr	7.03	0.49	0.00	7.57	10.26	6.94
SADHNA	2.04	21 Cr	107.00	1.41	0.00	5.94	7.80	0.81
OCTAVE	5.30	18 Cr	—	2.22	0.00	-1.08	-0.64	-0.74
SHARPLINE	10.60	18 Cr	12.93	0.81	0.00	6.32	5.79	1.80
BGIL	13.78	16 Cr	—	0.83	0.00	-1.27	0.70	-0.89

Financial Statements

AI Powered Summary

Discover detailed, AI-driven financial summaries that break down key metrics, trends, and insights—empowering you to make smarter investment decisions.

AI Mode

Standalone Quarterly Results (in ₹ Crores)

Total Figures

QoQ Changes

Total Figures

	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025
Sales	4.05	5.44	2.04	3.88	2.87	3.91	3.98	6.46	1.60	1.58
Expenses	3.78	4.04	3.76	3.00	2.67	2.97	2.12	7.92	2.23	2.32
Operating Profit	0.27	1.40	-1.72	0.88	0.20	0.94	1.86	-1.46	-0.63	-0.74
OPM %	6.67	25.74	-84.31	22.68	6.97	24.04	46.73	-22.60	-39.37	-46.84
Other Income	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	0.01	0.00	0.03	0.04	0.05	0.03	0.03
Depreciation	0.09	0.09	0.10	0.13	0.11	0.11	0.11	0.12	0.09	0.09
Profit Before Tax	0.17	1.31	-1.79	0.79	0.10	0.95	1.82	-1.51	-0.63	-0.75
Tax %	23.53	25.19	0.00	-27.85	20.00	25.26	23.63	15.89	0.00	6.67
Net Profit	0.13	0.98	-1.79	1.01	0.07	0.71	1.39	-1.27	-0.63	-0.70
EPS in Rs	0.01	0.10	-0.18	0.15	0.01	0.07	0.14	-0.13	-0.06	-0.07

Standalone Profit Loss (in ₹ Crores)

Total Figures

YoY Changes

Total Figures

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
Sales	36	55	55	35	22	24	19	15	17	16
Expenses	35	53	53	33	22	24	19	15	16	15
Operating Profit	0.88	1.77	2.16	1.67	0.29	-0.35	-0.18	0.83	1.56	0.71
OPM %	2.45	3.20	3.89	4.84	1.30	-1.45	-0.97	5.42	9.05	4.45
Other Income	0.04	0.00	0.00	0.03	0.02	1.30	1.30	0.15	0.39	0.49
Interest	0.01	0.04	0.02	0.02	0.02	0.00	0.00	0.01	0.13	0.15
Depreciation	0.03	0.05	0.21	0.47	0.41	0.47	0.46	0.42	0.46	0.43
Profit Before Tax	0.88	1.67	1.92	1.22	-0.13	0.37	0.24	0.48	1.36	0.63
Tax %	33.52	34.44	27.22	27.61	13.41	16.88	149.05	29.86	33.31	68.25
Net Profit	0.59	1.10	1.40	0.88	-0.11	0.31	-0.12	0.34	0.91	0.20
EPS in Rs	—	0.47	0.15	0.09	-0.01	0.03	-0.31	0.08	0.09	-0.12
Dividend Payout %	0.00	22.88	1.43	0.00	0.00	0.00	0.00	0.00	0.00	—

Standalone Balance Sheet (in ₹ Crores)

Total Figures

YoY Changes

Total Figures

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Equity Capital	9.75	10	10	10	10	10	10	10	10	10
Reserves	0.99	1.30	2.09	3.46	4.32	4.21	4.52	4.15	4.99	5.21
Borrowings	1.00	1.96	4.06	6.11	2.50	3.09	5.25	3.20	2.49	3.83
Other Liabilities	10	20	13	20	12	8.48	8.87	9.49	7.99	5.52
Total Liabilities	22	34	29	40	28	26	29	27	26	25
Fixed Assets	0.04	0.20	0.44	2.06	1.83	1.86	2.16	1.82	1.82	1.45
CWIP	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.02	0.09
Investments	0.85	0.85	0.85	0.85	0.85	4.87	7.96	7.71	8.40	5.35
Other Assets	21	33	28	37	26	19	19	17	15	18
Total Assets	22	34	29	40	28	26	29	27	26	25

Standalone Cash Flows (in ₹ Crores)

Total Figures

YoY Changes

Total Figures

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Cash from Operating Activity	6.52	-1.68	-13	-1.13	3.81	4.43	1.59	4.97	0.66	-3.50
Cash from Investing Activity	0.05	-0.19	-0.29	-1.83	-0.23	-4.47	-3.87	-0.12	-0.43	1.88
Cash from Financing Activity	7.82	0.50	1.79	2.03	-3.63	0.59	2.28	-5.72	0.20	1.15
Net Cash Flow	14	-1.37	-12	-0.94	-0.05	0.55	0.00	-0.87	0.42	-0.46

Shareholdings

Shareholding History

Quarterly

Yearly

Quarterly

	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025
Promoters	25.58%	25.47%	25.47%	25.47%	25.47%	25.47%	25.47%	25.47%	25.47%	25.47%	25.47%	25.47%
FIIs	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
DIIs	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Public	74.42%	74.53%	74.53%	74.53%	74.53%	74.53%	74.53%	74.53%	74.53%	74.53%	74.53%	74.53%
Total Shareholders	72,526	67,664	63,932	60,075	57,599	56,520	54,548	53,088	52,900	52,582	52,002	51,459

Market Transactions

Date	Party	Category	Type	Avg Price (₹)	Total Value (₹)	Quantity	Percent Traded
Jan 11, 2024	F3 advisors private limited	Bulk	Buy	7.07	0.54 Cr	7,59,346	0.75
Jan 11, 2024	F3 advisors private limited	Bulk	Sell	7.11	0.28 Cr	3,88,238	0.38
Jan 11, 2024	Setu securities pvt. ltd.	Bulk	Sell	7.06	0.47 Cr	6,72,420	0.67
Jan 11, 2024	Setu securities pvt. ltd.	Bulk	Buy	7.06	0.63 Cr	8,98,123	0.89
Jan 31, 2023	Sharpline network private lim...	Bulk	Sell	7.78	0.43 Cr	5,51,580	0.55
Jan 20, 2023	Arpan gupta	Insider - Director	Disposal	8.80	0.09 Cr	96,826	0.09
Jan 09, 2023	Gaurav gupta	Insider - Promoter	Disposal	12.58	0.00 Cr	1,000	0.00
Jan 09, 2023	Gaurav gupta	Insider - Promoter	Disposal	11.35	1.70 Cr	15,00,000	1.49
Jan 09, 2023	Gaurav gupta	Insider - Promoter	Disposal	10.85	0.30 Cr	2,80,000	0.27
Jan 09, 2023	Shreya gupta	Insider - Promoter	Disposal	1.97	0.18 Cr	9,00,000	0.89

Projection

Actions

Action Type

‌
‌

Announcements

Last 7 days

Newest

Sentiment

Sorry, no results found!

Documents

Presentations

Concalls

Reports

Presentations

No documents found!

AI Mode

Get instant AI-powered insights about company performance, financials, and strategy. Ask questions about trends, competition, and developments while receiving responses backed by official documents and market data, with clear attribution to source documents.

AI Mode

Oscillators

BearishNeutralBullish

Neutral

Bearish

Neutral

Bullish

Overall

BearishNeutralBullish

Bearish

Neutral

Bullish

Moving Averages

BearishNeutralBullish

Bearish

Neutral

Bullish

Overall

BearishNeutralBullish

Bearish

Neutral

Bullish

Financial Statements

AI Powered Summary

Discover detailed, AI-driven financial summaries that break down key metrics, trends, and insights—empowering you to make smarter investment decisions.

AI Mode

Standalone Quarterly Results (in ₹ Crores)

Total Figures

QoQ Changes

Total Figures

	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025
Sales	4.05	5.44	2.04	3.88	2.87	3.91	3.98	6.46	1.60	1.58
Expenses	3.78	4.04	3.76	3.00	2.67	2.97	2.12	7.92	2.23	2.32
Operating Profit	0.27	1.40	-1.72	0.88	0.20	0.94	1.86	-1.46	-0.63	-0.74
OPM %	6.67	25.74	-84.31	22.68	6.97	24.04	46.73	-22.60	-39.37	-46.84
Other Income	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	0.01	0.00	0.03	0.04	0.05	0.03	0.03
Depreciation	0.09	0.09	0.10	0.13	0.11	0.11	0.11	0.12	0.09	0.09
Profit Before Tax	0.17	1.31	-1.79	0.79	0.10	0.95	1.82	-1.51	-0.63	-0.75
Tax %	23.53	25.19	0.00	-27.85	20.00	25.26	23.63	15.89	0.00	6.67
Net Profit	0.13	0.98	-1.79	1.01	0.07	0.71	1.39	-1.27	-0.63	-0.70
EPS in Rs	0.01	0.10	-0.18	0.15	0.01	0.07	0.14	-0.13	-0.06	-0.07

Standalone Profit Loss (in ₹ Crores)

Total Figures

YoY Changes

Total Figures

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
Sales	36	55	55	35	22	24	19	15	17	16
Expenses	35	53	53	33	22	24	19	15	16	15
Operating Profit	0.88	1.77	2.16	1.67	0.29	-0.35	-0.18	0.83	1.56	0.71
OPM %	2.45	3.20	3.89	4.84	1.30	-1.45	-0.97	5.42	9.05	4.45
Other Income	0.04	0.00	0.00	0.03	0.02	1.30	1.30	0.15	0.39	0.49
Interest	0.01	0.04	0.02	0.02	0.02	0.00	0.00	0.01	0.13	0.15
Depreciation	0.03	0.05	0.21	0.47	0.41	0.47	0.46	0.42	0.46	0.43
Profit Before Tax	0.88	1.67	1.92	1.22	-0.13	0.37	0.24	0.48	1.36	0.63
Tax %	33.52	34.44	27.22	27.61	13.41	16.88	149.05	29.86	33.31	68.25
Net Profit	0.59	1.10	1.40	0.88	-0.11	0.31	-0.12	0.34	0.91	0.20
EPS in Rs	—	0.47	0.15	0.09	-0.01	0.03	-0.31	0.08	0.09	-0.12
Dividend Payout %	0.00	22.88	1.43	0.00	0.00	0.00	0.00	0.00	0.00	—

Standalone Balance Sheet (in ₹ Crores)

Total Figures

YoY Changes

Total Figures

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Equity Capital	9.75	10	10	10	10	10	10	10	10	10
Reserves	0.99	1.30	2.09	3.46	4.32	4.21	4.52	4.15	4.99	5.21
Borrowings	1.00	1.96	4.06	6.11	2.50	3.09	5.25	3.20	2.49	3.83
Other Liabilities	10	20	13	20	12	8.48	8.87	9.49	7.99	5.52
Total Liabilities	22	34	29	40	28	26	29	27	26	25
Fixed Assets	0.04	0.20	0.44	2.06	1.83	1.86	2.16	1.82	1.82	1.45
CWIP	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.02	0.09
Investments	0.85	0.85	0.85	0.85	0.85	4.87	7.96	7.71	8.40	5.35
Other Assets	21	33	28	37	26	19	19	17	15	18
Total Assets	22	34	29	40	28	26	29	27	26	25

Standalone Cash Flows (in ₹ Crores)

Total Figures

YoY Changes

Total Figures

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Cash from Operating Activity	6.52	-1.68	-13	-1.13	3.81	4.43	1.59	4.97	0.66	-3.50
Cash from Investing Activity	0.05	-0.19	-0.29	-1.83	-0.23	-4.47	-3.87	-0.12	-0.43	1.88
Cash from Financing Activity	7.82	0.50	1.79	2.03	-3.63	0.59	2.28	-5.72	0.20	1.15
Net Cash Flow	14	-1.37	-12	-0.94	-0.05	0.55	0.00	-0.87	0.42	-0.46

Peers

Symbol	Price	Market Cap	P/E	P/B	Div Yield (%)	ROE (%)	ROCE (%)	ROA (%)
CYBERMEDIA	16.44	29 Cr	26.52	0.00	0.00	-8.15	-296.65	-18.63
SILLYMONKS	23.38	24 Cr	—	3.31	0.00	-1.02	-1.82	-0.70
MPTODAY	47.55	22 Cr	7.03	0.49	0.00	7.57	10.26	6.94
SADHNA	2.04	21 Cr	107.00	1.41	0.00	5.94	7.80	0.81
OCTAVE	5.30	18 Cr	—	2.22	0.00	-1.08	-0.64	-0.74
SHARPLINE	10.60	18 Cr	12.93	0.81	0.00	6.32	5.79	1.80
BGIL	13.78	16 Cr	—	0.83	0.00	-1.27	0.70	-0.89

Overview

Detailed Summary

Sadhna Broadcast Limited operates as a television conglomerate in India, offering a diverse bouquet of channels across news, entertainment, and movies genres.

The company was initially established as Chirau Broadcast Network Limited in 1994, focusing on television programme production before evolving into a prominent media house.

With Sadhna TV, the company pioneered India's foremost socio-spiritual satellite channel, creating a platform for spiritual and social leaders.

Sadhna Broadcast has ventured into broadcasting equipment provision and technology integration, supporting efficient and economic solutions for various television channels.

The company has expanded its advertising concessions in Delhi NCR, leveraging platforms like outdoor hoardings, bus shelters, and transport buses.

Sector

Entertainment

Industry

Entertainment - Electronic Media

Market Cap

21 Cr

Volatility

Low Risk

P/E Ratio

107.0

Industry P/E

14.0

PEG Ratio

2.4

P/B Ratio

1.4

52W High

3.18

52W Low

1.85

Sales CAGR

11.75%

-10.33%

-12.99%

10Y

-3.73%

Profit CAGR

167.65%

43.68%

0.54%

10Y

9.80%

ROE

TTM

5.94%

2.53%

1.80%

10Y

4.19%

ROCE

TTM

7.80%

4.20%

2.82%

10Y

5.89%