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/E0.0
Book Value₹ 35
Price to Book5.60
Dividend Yield4.66 %
ROCE41.3 %
ROE30.9 %
Face Value₹ 2

Add ratio to table

ABOUT

KEY POINTS

PROS

  • Company has delivered good profit growth of 52.8% CAGR over last 5 years
  • Company is almost debt free
  • Company has a healthy return on capital (ROCE) of 51.0%
  • Company has a good return on equity (ROE) track record: 3 Years ROE 37.9%
  • Company has delivered good sales growth of 56.1% CAGR over last 5 years
  • Operating margins have improved to 81.6% from 54.6%

CONS

  • Receivables are growing faster than sales - a possible quality concern
  • Interest coverage is weak at 0.0x - earnings barely cover interest
  • Equity base is being diluted - shares outstanding up 250.0%
  • Stock is trading at 5.6x its book value
  • Growth is decelerating - 3Y profit CAGR (14.9%) trails the 5Y trend (52.8%)

* 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

Standalone Figures in Rs. Crores / View Consolidated

Jun 2024
45
11
Operating Profit
OPM %
Other Income
15
Interest
0
Depreciation
11
38
Tax %
25.13%
Net Profit
28
2
Equity Capital
35
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
35
Reserves
0
Promoter Pledge %
0.00%
Sep 2024
39
21
Operating Profit
OPM %
Other Income
7
Interest
0
Depreciation
11
13
Tax %
28.97%
Net Profit
9
1
Equity Capital
35
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
35
Reserves
0
Promoter Pledge %
0.00%
Dec 2024
47
-5
Operating Profit
OPM %
Other Income
8
Interest
0
Depreciation
11
49
Tax %
24.43%
Net Profit
37
2
Equity Capital
35
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
35
Reserves
0
Promoter Pledge %
0.00%
Mar 2025
56
8
Operating Profit
OPM %
Other Income
7
Interest
0
Depreciation
11
43
Tax %
20.38%
Net Profit
34
2
Equity Capital
35
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
35
Reserves
0
Promoter Pledge %
0.00%
Jun 2025
67
13
Operating Profit
OPM %
Other Income
8
Interest
0
Depreciation
6
55
Tax %
25.73%
Net Profit
41
2
Equity Capital
35
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
35
Reserves
0
Promoter Pledge %
0.00%
Sep 2025
69
14
Operating Profit
OPM %
Other Income
12
Interest
0
Depreciation
6
62
Tax %
25.38%
Net Profit
46
3
Equity Capital
35
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
35
Reserves
0
Promoter Pledge %
0.00%
Dec 2025
62
7
Operating Profit
OPM %
Other Income
6
Interest
0
Depreciation
5
57
Tax %
25.55%
Net Profit
42
2
Equity Capital
35
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
35
Reserves
0
Promoter Pledge %
0.00%
Mar 2026
68
16
Operating Profit
OPM %
Other Income
6
Interest
0
Depreciation
9
51
Tax %
25.57%
Net Profit
38
2
Equity Capital
35
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
35
Reserves
0
Promoter Pledge %
0.00%
Jun 2026
82
18
Operating Profit
OPM %
Other Income
6
Interest
0
Depreciation
3
70
Tax %
24.92%
Net Profit
53
0
Equity Capital
35
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
35
Reserves
0
Promoter Pledge %
0.00%

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2021
29
3
Operating Profit
27
OPM %
95
Other Income
1
Interest
0
Depreciation
0
27
Tax %
26
Net Profit
20
EPS
1
Dividend Payout %
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
1
Minority Interest
0
Share of Associates
0
Adjusted EPS
1
Mar 2022
120
34
Operating Profit
90
OPM %
75
Other Income
3
Interest
0
Depreciation
1
89
Tax %
25
Net Profit
66
EPS
4
Dividend Payout %
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
4
Minority Interest
0
Share of Associates
0
Adjusted EPS
4
Mar 2023
274
169
Operating Profit
150
OPM %
55
Other Income
45
Interest
0
Depreciation
2
147
Tax %
25
Net Profit
110
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
344
204
Operating Profit
268
OPM %
78
Other Income
128
Interest
0
Depreciation
13
255
Tax %
26
Net Profit
188
EPS
11
Dividend Payout %
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
11
Minority Interest
0
Share of Associates
0
Adjusted EPS
11
Mar 2025
187
36
Operating Profit
189
OPM %
101
Other Income
38
Interest
0
Depreciation
45
143
Tax %
24
Net Profit
109
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 2026
267
49
Operating Profit
250
OPM %
94
Other Income
33
Interest
0
Depreciation
26
224
Tax %
26
Net Profit
167
EPS
10
Dividend Payout %
84
Minority Interest
0
Share of Associates
0
Adjusted EPS
10
Minority Interest
0
Share of Associates
0
Adjusted EPS
10
TTM
282
54
Operating Profit
OPM %
Other Income
31
Interest
0
Depreciation
23
239
Tax %
25
Net Profit
179
EPS
Dividend Payout %
Minority Interest
0
Share of Associates
0
Adjusted EPS
Minority Interest
0
Share of Associates
0
Adjusted EPS

COMPOUNDED SALES GROWTH

10 Years:
5 Years:
56%
3 Years:
-1%

COMPOUNDED PROFIT GROWTH

10 Years:
5 Years:
53%
3 Years:
15%

STOCK PRICE CAGR

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

RETURN ON EQUITY

10 Years:
5 Years:
55%
3 Years:
38%
Last Year:
31%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Corporate actions

2026

Feb 4

₹ 4

Interim Dividend

Mar 2021
Equity Capital
0
36
Trade Payables
0
4
Total Liabilities
41
22
18
0
Cash & Bank
0
0
Total Assets
41
Total Debt
0
Net Working Capital
2
Contingent Liabilities
0
Book Value per Share
18031.50
Face Value
10.00
Total Debt
0
Net Working Capital
2
Contingent Liabilities
0
Book Value per Share
18031.50
Face Value
10.00
Mar 2022
Equity Capital
10
96
Trade Payables
0
6
Total Liabilities
112
22
67
0
Cash & Bank
12
11
Total Assets
112
Total Debt
0
Net Working Capital
68
Contingent Liabilities
0
Book Value per Share
105.88
Face Value
10.00
Total Debt
0
Net Working Capital
68
Contingent Liabilities
0
Book Value per Share
105.88
Face Value
10.00
Mar 2023
Equity Capital
10
210
Trade Payables
0
12
Total Liabilities
232
20
106
0
Cash & Bank
67
39
Total Assets
232
Total Debt
0
Net Working Capital
178
Contingent Liabilities
0
Book Value per Share
219.99
Face Value
10.00
Total Debt
0
Net Working Capital
178
Contingent Liabilities
0
Book Value per Share
219.99
Face Value
10.00
Mar 2024
Equity Capital
35
374
Trade Payables
66
81
Total Liabilities
556
118
150
129
Cash & Bank
73
85
Total Assets
556
Total Debt
0
Net Working Capital
254
Contingent Liabilities
0
Book Value per Share
23.38
Face Value
2.00
Total Debt
0
Net Working Capital
254
Contingent Liabilities
0
Book Value per Share
23.38
Face Value
2.00
Mar 2025
Equity Capital
35
494
Trade Payables
3
115
Total Liabilities
647
74
45
8
Cash & Bank
89
430
Total Assets
647
Total Debt
0
Net Working Capital
258
Contingent Liabilities
0
Book Value per Share
30.24
Face Value
2.00
Total Debt
0
Net Working Capital
258
Contingent Liabilities
0
Book Value per Share
30.24
Face Value
2.00
Mar 2026
Equity Capital
35
515
Trade Payables
10
126
Total Liabilities
685
66
62
80
Cash & Bank
37
441
Total Assets
685
Total Debt
0
Net Working Capital
275
Contingent Liabilities
0
Book Value per Share
31.41
Face Value
2.00
Total Debt
0
Net Working Capital
275
Contingent Liabilities
0
Book Value per Share
31.41
Face Value
2.00

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2021
20
Cash from Investing
-21
Cash from Financing
-0
-0
Free Cash Flow
20
OCF / Net Profit
1.02
Cumulative 5-Year FCF
0
OCF / Net Profit
1.02
Cumulative 5-Year FCF
0
Mar 2022
57
Cash from Investing
-47
Cash from Financing
-0
10
Free Cash Flow
56
OCF / Net Profit
0.86
Cumulative 5-Year FCF
0
OCF / Net Profit
0.86
Cumulative 5-Year FCF
0
Mar 2023
52
Cash from Investing
-46
Cash from Financing
-0
5
Free Cash Flow
52
OCF / Net Profit
0.47
Cumulative 5-Year FCF
0
OCF / Net Profit
0.47
Cumulative 5-Year FCF
0
Mar 2024
69
Cash from Investing
-85
Cash from Financing
-0
-16
Free Cash Flow
-43
OCF / Net Profit
0.37
Cumulative 5-Year FCF
0
OCF / Net Profit
0.37
Cumulative 5-Year FCF
0
Mar 2025
140
Cash from Investing
-136
Cash from Financing
-0
4
Free Cash Flow
140
OCF / Net Profit
1.28
Cumulative 5-Year FCF
0
OCF / Net Profit
1.28
Cumulative 5-Year FCF
0
Mar 2026
116
Cash from Investing
28
Cash from Financing
-140
3
Free Cash Flow
99
OCF / Net Profit
0.69
Cumulative 5-Year FCF
304
OCF / Net Profit
0.69
Cumulative 5-Year FCF
304

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2021
EPS (₹)
10022.00
Book Value (₹)
18031.50
Dividend per Share (₹)
0.00
Cash EPS (₹)
0.00
Operating Margin %
94.74%
Net Margin %
69.65%
ROE %
55.58%
ROCE %
74.92%
49.49%
Debtor Days
0
Inventory Days
0
Payable Days
0
0
Debt to Equity (x)
0.00x
Interest Coverage (x)
5403.80x
3.91x
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 (₹)
66.16
Book Value (₹)
105.88
Dividend per Share (₹)
0.00
Cash EPS (₹)
3.84
Operating Margin %
74.74%
Net Margin %
55.10%
ROE %
93.22%
ROCE %
125.06%
86.80%
Debtor Days
0
Inventory Days
0
Payable Days
0
0
Debt to Equity (x)
0.00x
Interest Coverage (x)
3858.87x
201.84x
Revenue Growth %
317.21%
Operating Profit Growth %
229.17%
Net Profit Growth %
230.06%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x
Mar 2023
EPS (₹)
110.12
Book Value (₹)
219.99
Dividend per Share (₹)
0.00
Cash EPS (₹)
6.42
Operating Margin %
54.60%
Net Margin %
40.17%
ROE %
67.58%
ROCE %
90.53%
64.02%
Debtor Days
0
Inventory Days
0
Payable Days
0
0
Debt to Equity (x)
0.00x
Interest Coverage (x)
1282.60x
154.67x
Revenue Growth %
128.28%
Operating Profit Growth %
66.75%
Net Profit Growth %
66.44%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x
Mar 2024
EPS (₹)
10.72
Book Value (₹)
23.38
Dividend per Share (₹)
0.00
Cash EPS (₹)
11.48
Operating Margin %
40.62%
Net Margin %
54.57%
ROE %
59.63%
ROCE %
80.97%
47.62%
Debtor Days
138
Inventory Days
0
Payable Days
0
138
Debt to Equity (x)
0.00x
Interest Coverage (x)
0.00x
3.15x
Revenue Growth %
25.37%
Operating Profit Growth %
79.14%
Net Profit Growth %
70.32%
-90.27%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
-0.14x
Mar 2025
EPS (₹)
6.24
Book Value (₹)
30.24
Dividend per Share (₹)
0.00
Cash EPS (₹)
8.83
Operating Margin %
80.76%
Net Margin %
58.41%
ROE %
23.27%
ROCE %
30.55%
18.16%
Debtor Days
134
Inventory Days
0
Payable Days
0
134
Debt to Equity (x)
0.00x
Interest Coverage (x)
0.00x
49.01x
Revenue Growth %
-45.60%
Operating Profit Growth %
-29.60%
Net Profit Growth %
-41.78%
-41.78%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
-0.29x
Mar 2026
EPS (₹)
9.54
Book Value (₹)
31.41
Dividend per Share (₹)
8.00
Cash EPS (₹)
11.03
Operating Margin %
81.56%
Net Margin %
62.59%
ROE %
30.93%
ROCE %
41.34%
25.05%
Debtor Days
60
Inventory Days
0
Payable Days
0
60
Debt to Equity (x)
0.00x
Interest Coverage (x)
0.00x
24.13x
Revenue Growth %
42.61%
Operating Profit Growth %
32.59%
Net Profit Growth %
52.82%
52.82%
P/E (x)
18.44x
P/B (x)
5.60x
Dividend Yield %
4.55%
12.15x

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