Crizac Ltd.

172.840.88%

2026-08-21

crizac.comBSE: 544439NSE: CRIZAC
Market Cap₹ 3,004 Cr.
Current Price₹ 171
High / Low₹ 388 / 170
Stock P/E13.6
Book Value₹ 36
Price to Book5.31
Dividend Yield4.66 %
ROCE52.7 %
ROE40.5 %
Face Value₹ 2

Add ratio to table

ABOUT

KEY POINTS

PROS

  • Company has delivered good profit growth of 59.9% CAGR over last 5 years
  • Company is almost debt free
  • Company has a healthy return on capital (ROCE) of 56.0%
  • Company has a good return on equity (ROE) track record: 3 Years ROE 39.7%
  • Company has consistently been profitable over the last 5 years
  • Company has delivered good sales growth of 56.5% CAGR over last 5 years

CONS

  • Equity base is being diluted - shares outstanding up 250.0%
  • Operating margins have contracted to 26.9% from 32.2%
  • Stock is trading at 5.3x its book value
  • Growth is decelerating - 3Y profit CAGR (25.0%) trails the 5Y trend (59.9%)

* The pros and cons are machine generated based on quantitative rules.

Peer comparison

EDIT COLUMNS
S.No.NameCMP Rs.P/EMar Cap Rs.Cr.Div Yld %NP Qtr Rs.Cr.Qtr Profit Var %Sales Qtr Rs.Cr.Qtr Sales Var %ROCE %OPM %
1.PWL122.001736.1235390.820.00-882.80-595.0610539.501144.20-17.62-5.41
2.SEIL211.00584.503397.100.002.82-2.7616.307.5114.2126.28
3.CRIZAC171.6513.623003.574.6646.170.77201.21-3.9752.7330.40
4.VERANDA233.5015.592249.790.0033.87467.88149.547.3722.7535.96
5.JARO439.3525.76978.451.1411.1748.3370.7516.6025.3221.43
6.GLOBAL107.5821.00547.600.933.75-11.0514.21-4.1529.1741.68
7.CPEDU204.9015.63372.770.008.0812.5414.35-1.1740.7164.15
8.CPCAP122.654.95223.140.0013.3123.5021.9547.399.8393.11
9.TREEHOUSE6.210.0026.270.00-2.13-233.001.15-20.14-1.48-212.70
10.VIRTUALG0.450.0025.480.000.07133.330.26-0.4632.57
Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Jun 2024
161
110
Operating Profit
OPM %
Other Income
15
Interest
0
Depreciation
11
55
Tax %
25.10%
Net Profit
0
2
Equity Capital
35
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
35
Reserves
0
Promoter Pledge %
0.00%
Sep 2024
130
98
Operating Profit
OPM %
Other Income
7
Interest
0
Depreciation
11
28
Tax %
26.95%
Net Profit
0
1
Equity Capital
35
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
35
Reserves
0
Promoter Pledge %
0.00%
Dec 2024
218
155
Operating Profit
OPM %
Other Income
8
Interest
0
Depreciation
12
60
Tax %
27.81%
Net Profit
0
2
Equity Capital
35
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
35
Reserves
0
Promoter Pledge %
0.00%
Mar 2025
341
274
Operating Profit
OPM %
Other Income
7
Interest
0
Depreciation
11
62
Tax %
19.56%
Net Profit
0
3
Equity Capital
35
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
35
Reserves
0
Promoter Pledge %
0.00%
Jun 2025
210
149
Operating Profit
OPM %
Other Income
8
Interest
0
Depreciation
7
62
Tax %
26.26%
Net Profit
46
3
Equity Capital
35
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
35
Reserves
0
Promoter Pledge %
0.00%
Sep 2025
162
103
Operating Profit
OPM %
Other Income
12
Interest
0
Depreciation
6
65
Tax %
25.42%
Net Profit
48
3
Equity Capital
35
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
35
Reserves
0
Promoter Pledge %
0.00%
Dec 2025
279
213
Operating Profit
OPM %
Other Income
7
Interest
0
Depreciation
6
67
Tax %
24.99%
Net Profit
51
3
Equity Capital
35
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
35
Reserves
0
Promoter Pledge %
0.00%
Mar 2026
392
297
Operating Profit
OPM %
Other Income
7
Interest
0
Depreciation
9
93
Tax %
19.81%
Net Profit
75
4
Equity Capital
35
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
35
Reserves
0
Promoter Pledge %
0.00%
Jun 2026
201
144
Operating Profit
OPM %
Other Income
7
Interest
0
Depreciation
4
65
Tax %
28.80%
Net Profit
46
0
Equity Capital
35
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
35
Reserves
0
Promoter Pledge %
0.00%

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2021
111
84
Operating Profit
28
OPM %
26
Other Income
1
Interest
0
Depreciation
0
28
Tax %
26
Net Profit
21
EPS
1
Dividend Payout %
2
Minority Interest
0
Share of Associates
0
Adjusted EPS
1
Minority Interest
0
Share of Associates
0
Adjusted EPS
1
Mar 2022
264
175
Operating Profit
92
OPM %
35
Other Income
3
Interest
0
Depreciation
1
91
Tax %
25
Net Profit
68
EPS
4
Dividend Payout %
1
Minority Interest
0
Share of Associates
0
Adjusted EPS
4
Minority Interest
0
Share of Associates
0
Adjusted EPS
4
Mar 2023
473
366
Operating Profit
152
OPM %
32
Other Income
45
Interest
0
Depreciation
2
150
Tax %
25
Net Profit
112
EPS
6
Dividend Payout %
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
6
Minority Interest
0
Share of Associates
0
Adjusted EPS
6
Mar 2024
530
384
Operating Profit
275
OPM %
52
Other Income
129
Interest
0
Depreciation
13
187
Tax %
37
Net Profit
118
EPS
7
Dividend Payout %
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
7
Minority Interest
0
Share of Associates
0
Adjusted EPS
7
Mar 2025
849
637
Operating Profit
251
OPM %
30
Other Income
38
Interest
0
Depreciation
46
205
Tax %
24
Net Profit
155
EPS
9
Dividend Payout %
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
9
Minority Interest
0
Share of Associates
0
Adjusted EPS
9
Mar 2026
1,042
762
Operating Profit
315
OPM %
30
Other Income
35
Interest
0
Depreciation
27
287
Tax %
24
Net Profit
219
EPS
13
Dividend Payout %
64
Minority Interest
-0
Share of Associates
0
Adjusted EPS
13
Minority Interest
-0
Share of Associates
0
Adjusted EPS
13
TTM
1,034
756
Operating Profit
OPM %
Other Income
33
Interest
0
Depreciation
24
290
Tax %
24
Net Profit
220
EPS
Dividend Payout %
Minority Interest
-1
Share of Associates
0
Adjusted EPS
Minority Interest
-1
Share of Associates
0
Adjusted EPS

COMPOUNDED SALES GROWTH

10 Years:
5 Years:
56%
3 Years:
30%

COMPOUNDED PROFIT GROWTH

10 Years:
5 Years:
60%
3 Years:
25%

STOCK PRICE CAGR

10 Years:
5 Years:
3 Years:
1 Year:
-48%

RETURN ON EQUITY

10 Years:
5 Years:
56%
3 Years:
40%
Last Year:
40%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Corporate actions

2026

Feb 4

₹ 4

Interim Dividend

Mar 2021
Equity Capital
0
37
1
Trade Payables
39
13
Total Liabilities
90
27
18
0
Cash & Bank
6
39
Total Assets
90
Total Debt
1
Net Working Capital
-2
Contingent Liabilities
0
Book Value per Share
18355.50
Face Value
10.00
Total Debt
1
Net Working Capital
-2
Contingent Liabilities
0
Book Value per Share
18355.50
Face Value
10.00
Mar 2022
Equity Capital
10
98
0
Trade Payables
43
22
Total Liabilities
172
27
67
0
Cash & Bank
37
42
Total Assets
172
Total Debt
0
Net Working Capital
65
Contingent Liabilities
0
Book Value per Share
107.63
Face Value
10.00
Total Debt
0
Net Working Capital
65
Contingent Liabilities
0
Book Value per Share
107.63
Face Value
10.00
Mar 2023
Equity Capital
10
213
0
Trade Payables
53
31
Total Liabilities
307
24
106
0
Cash & Bank
110
66
Total Assets
307
Total Debt
0
Net Working Capital
177
Contingent Liabilities
0
Book Value per Share
223.36
Face Value
10.00
Total Debt
0
Net Working Capital
177
Contingent Liabilities
0
Book Value per Share
223.36
Face Value
10.00
Mar 2024
Equity Capital
35
304
0
Trade Payables
130
172
Total Liabilities
641
119
143
168
Cash & Bank
123
88
Total Assets
641
Total Debt
0
Net Working Capital
190
Contingent Liabilities
0
Book Value per Share
19.38
Face Value
2.00
Total Debt
0
Net Working Capital
190
Contingent Liabilities
0
Book Value per Share
19.38
Face Value
2.00
Mar 2025
Equity Capital
35
468
0
Trade Payables
261
114
Total Liabilities
878
85
38
256
Cash & Bank
174
325
Total Assets
878
Total Debt
0
Net Working Capital
228
Contingent Liabilities
0
Book Value per Share
28.77
Face Value
2.00
Total Debt
0
Net Working Capital
228
Contingent Liabilities
0
Book Value per Share
28.77
Face Value
2.00
Mar 2026
Equity Capital
35
544
1
Trade Payables
234
62
Total Liabilities
876
113
31
239
Cash & Bank
165
328
Total Assets
876
Total Debt
2
Net Working Capital
301
Contingent Liabilities
0
Book Value per Share
33.10
Face Value
2.00
Total Debt
2
Net Working Capital
301
Contingent Liabilities
0
Book Value per Share
33.10
Face Value
2.00

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2021
0
Cash from Investing
0
Cash from Financing
0
0
Free Cash Flow
0
OCF / Net Profit
0.00
Cumulative 5-Year FCF
0
OCF / Net Profit
0.00
Cumulative 5-Year FCF
0
Mar 2022
0
Cash from Investing
0
Cash from Financing
0
0
Free Cash Flow
-1
OCF / Net Profit
0.00
Cumulative 5-Year FCF
0
OCF / Net Profit
0.00
Cumulative 5-Year FCF
0
Mar 2023
0
Cash from Investing
0
Cash from Financing
0
0
Free Cash Flow
0
OCF / Net Profit
0.00
Cumulative 5-Year FCF
0
OCF / Net Profit
0.00
Cumulative 5-Year FCF
0
Mar 2024
101
Cash from Investing
-67
Cash from Financing
-0
35
Free Cash Flow
-7
OCF / Net Profit
0.86
Cumulative 5-Year FCF
0
OCF / Net Profit
0.86
Cumulative 5-Year FCF
0
Mar 2025
184
Cash from Investing
-145
Cash from Financing
-0
38
Free Cash Flow
174
OCF / Net Profit
1.18
Cumulative 5-Year FCF
0
OCF / Net Profit
1.18
Cumulative 5-Year FCF
0
Mar 2026
144
Cash from Investing
24
Cash from Financing
-151
17
Free Cash Flow
89
OCF / Net Profit
0.66
Cumulative 5-Year FCF
255
OCF / Net Profit
0.66
Cumulative 5-Year FCF
255

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2021
EPS (₹)
10469.50
Book Value (₹)
18355.50
Dividend per Share (₹)
203.00
Cash EPS (₹)
0.00
Operating Margin %
25.55%
Net Margin %
18.85%
ROE %
57.04%
ROCE %
75.60%
23.35%
Debtor Days
128
Inventory Days
0
Payable Days
0
128
Debt to Equity (x)
0.01x
Interest Coverage (x)
1875.60x
0.96x
Revenue Growth %
0.00%
Operating Profit Growth %
0.00%
Net Profit Growth %
0.00%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x
Mar 2022
EPS (₹)
67.77
Book Value (₹)
107.63
Dividend per Share (₹)
0.48
Cash EPS (₹)
3.93
Operating Margin %
34.81%
Net Margin %
25.71%
ROE %
93.90%
ROCE %
125.32%
51.70%
Debtor Days
48
Inventory Days
0
Payable Days
0
48
Debt to Equity (x)
0.00x
Interest Coverage (x)
2520.86x
2.10x
Revenue Growth %
137.23%
Operating Profit Growth %
223.28%
Net Profit Growth %
223.63%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x
Mar 2023
EPS (₹)
112.15
Book Value (₹)
223.36
Dividend per Share (₹)
0.48
Cash EPS (₹)
6.53
Operating Margin %
32.19%
Net Margin %
23.71%
ROE %
67.77%
ROCE %
90.69%
46.80%
Debtor Days
22
Inventory Days
0
Payable Days
0
22
Debt to Equity (x)
0.00x
Interest Coverage (x)
815.62x
3.44x
Revenue Growth %
79.47%
Operating Profit Growth %
65.93%
Net Profit Growth %
65.48%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x
Mar 2024
EPS (₹)
6.74
Book Value (₹)
19.38
Dividend per Share (₹)
0.00
Cash EPS (₹)
7.51
Operating Margin %
27.65%
Net Margin %
22.25%
ROE %
41.93%
ROCE %
66.42%
24.88%
Debtor Days
67
Inventory Days
0
Payable Days
0
67
Debt to Equity (x)
0.00x
Interest Coverage (x)
0.00x
1.69x
Revenue Growth %
12.07%
Operating Profit Growth %
80.72%
Net Profit Growth %
5.16%
-93.99%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
-0.32x
Mar 2025
EPS (₹)
8.86
Book Value (₹)
28.77
Dividend per Share (₹)
0.00
Cash EPS (₹)
11.47
Operating Margin %
25.05%
Net Margin %
18.24%
ROE %
36.79%
ROCE %
48.71%
20.41%
Debtor Days
91
Inventory Days
0
Payable Days
0
91
Debt to Equity (x)
0.00x
Interest Coverage (x)
0.00x
1.62x
Revenue Growth %
60.27%
Operating Profit Growth %
-8.81%
Net Profit Growth %
31.43%
31.44%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
-0.55x
Mar 2026
EPS (₹)
12.52
Book Value (₹)
33.10
Dividend per Share (₹)
8.00
Cash EPS (₹)
14.09
Operating Margin %
26.87%
Net Margin %
21.03%
ROE %
40.50%
ROCE %
52.73%
25.00%
Debtor Days
87
Inventory Days
0
Payable Days
0
87
Debt to Equity (x)
0.00x
Interest Coverage (x)
4366.00x
2.10x
Revenue Growth %
22.68%
Operating Profit Growth %
25.43%
Net Profit Growth %
41.42%
41.39%
P/E (x)
14.04x
P/B (x)
5.31x
Dividend Yield %
4.55%
9.26x

Shareholding Pattern

Numbers in percentages

TRADES
Jun 2025
79.94
2.99
5.52
Government
0.00
11.56
Jul 2025
79.94
2.99
5.52
Government
0.00
11.56
Sep 2025
79.94
3.74
3.80
Government
0.00
12.52
Dec 2025
79.94
2.48
3.48
Government
0.00
14.10
Mar 2026
79.94
2.30
3.48
Government
0.00
14.29
Jun 2026
79.94
1.61
3.22
Government
0.00
15.23

Documents

Announcements

  • Copy of Newspaper Publication

    2026-08-19 - Crizac Limited has informed the Exchange about Copy of Newspaper Publication informing the Members of the Company, about the 15th AGM scheduled to be held on Friday, 11th September 2026 at 1.00 P.M. (IST), through Video Conferencing/ Other Audio-Visual Means

  • Shareholders meeting

    2026-08-18 - Crizac Limited has informed the Exchange regarding Notice of Annual General Meeting to be held on September 11, 2026

Annual Reports

Credit Ratings

Nothing filed yet.

Concalls