Crizac Ltd, Fundamental analysis

Industry Industry name	Education
Variance Full Year Net Profit Variance	44
Equity Latest Equity	35
Face Value Latest Face Value	2
Reserves Total Reserve	549.6
Dividend Full Year Dividend %	400
Sales Turnover Full Year Net Sales	1042.16
Net Profit Full Year Net Profit	219.14
Full Year CPS Full Year Cash Per Share	14.1
Earning Per Share Full Year Earning Per Share	12.5
Quarter CPS Latest quarter Cash Per Share	0
Latest Quarter Date Latest Quarter Yrc	Mar 1, 2026
Latest Quarter Sales Latest Quarter Net Sales	391.73
Previous EPS Previous earnings per share	0
Book Value Book value	33.4
Networth Full Year Return on Networth	36.3
Price/Book Value Price to Book value	5.568862
Yearly PE ratio Full Year Price to Earning per share	14.9
Yearly PC ratio Full Year Price to Cash Per Share	13.2
Bse value BSE Value in lakhs	35.47
Nse value NSE Value in lakhs	404.47
High 52 week high	388
Low 52 week low	174
Price NSE Current market price	184
CPM Current market price	186

Market cap BSE / NSE Market Cap	3246.8
Net profit Latest Quarter Net Profit	75.04
Net profit variance Latest Quarter Net Profit variance	50
Result year Trailing latest month	Mar 1, 2026
TTM Sales Trailing Twelve 12 month Net Sales	0
TTM OP Trailing Twelve 12 month Operating Profit	0
TTM OPM Trailing Twelve 12 month Operating Profit Margin	0
TTM GP Trailing Twelve 12 month Gross Profit	314.58
TTM GPM Trailing Twelve 12 month Gross Profit Margin	30.19
TTM NP Trailing Twelve 12 month Net Profit	0
TTM NPV Trailing Twelve 12 month Net Profit Variane	43.76
TTM EPS Trailing Twelve 12 month EPS	12.52
TTM PE Trailing Twelve 12 month PE	14.82
TTM CPS Trailing Twelve 12 month CPS	0
Month CPS Month Cash Per Share	0
TTM Depreciation Trailing Twelve 12 month Depreciation	0
Equity Latest Equity	35
LTP Latest Price (BSE/NSE)	186
Gross block Latest Gross Block	154.76
Loans Total loans	0.08
Advances Latest Advances for Banks	0
Net profit asset Latest Assets	0
Year OPM Full Year Operating Profit Margin	27.4
Year GPM Full Year Gross Profit Margin	30.2
Quarter OPM Latest quater Operation Profit Margin	24.3

	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026
+ Sales	161	130	218	341	210	162	279	392
YOY Sales Growth %					30%	25%	28%	15%
Gross Sales	161	130	218	341	210	162	279	392
+ Expenses	110	98	155	276	148	99	213	297
Manufacturing Cost %	65%	71%	69%	80%	68%	57%	74%	73%
Employee Cost %	3%	4%	2%	1%	3%	4%	3%	3%
Other Cost %	0%	-0%	0%	-0%	0%	0%	-0%	-0%
Other Manufacturing Expenses %	65%	71%	69%	80%	68%	57%	74%	73%
Operating Profit	51	32	63	65	61	63	66	95
OPM %	32%	25%	29%	19%	29%	39%	24%	24%
+ Other Income	15	7	8	9	8	8	7	7
Miscellaneous Income	15	7	8	9	8	8	7	7
Interest	0	0	0	0	0	0	0	0
Depreciation	11	11	12	11	7	6	6	9
Profit before tax	55	28	60	62	62	65	67	93
+ Tax %	25%	27%	28%	20%	26%	25%	25%	20%
Current Tax	31	8	17	15	16	16	16	20
Deferred Tax	-17	0	-1	-3	0	1	0	-1
+ Net Profit	42	20	43	50	46	48	51	75
Minority Interest (After Tax)	0	0	0	0	0	0	-1	1
Net Profit After Minority Interest	42	20	43	50	46	48	50	75
EPS in Rs	2.37	1.16	2.47	2.85	2.62	2.76	2.85	4.29

	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
+ Sales	111	264	473	530	849
Sales Growth %		137%	79%	12%	60%
Gross Sales					850
+ Expenses	84	175	366	461	634
Manufacturing Cost %	69%	58%	65%	65%	71%
Employee Cost %	2%	1%	1%	1%	2%
Other Cost %	4%	8%	11%	21%	2%
Power & Fuel %	0%	0%	0%	0%	0%
Other Manufacturing Expenses %	69%	58%	65%	65%	71%
Selling & Administration %	4%	7%	11%	6%	1%
Miscellaneous Expenses %	0%	1%	0%	15%	1%
Operating Profit	27	89	107	69	216
OPM %	25%	34%	23%	13%	25%
+ Other Income	1	3	45	129	35
Miscellaneous Income					39
Interest	0	0	0	0	0
Depreciation	0	1	2	13	46
Profit before tax					205
+ Tax %					24%
Current Tax	7	22	34	51	71
Deferred Tax	1	1	4	17	-21
+ Net Profit					155
Net Profit After Minority Interest	21	68	112	116	153
EPS in Rs	10,469.50	67.77	112.15	6.62	8.74

	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Equity Capital	0	10	10	35	35
Reserves	37	98	213	302	468
+ Borrowings	1	0	0	0	0
Secured Borrowings	1	0	0	0	0
Unsecured Borrowings	0	0	0	0	0
+ Other Liabilities	52	65	83	251	374
Current Liabilities	52	65	83	251	376
Provisions	0	0	0	76	0
Other liability items	0	0	0	0	0
Total Liabilities	90	172	307	588	878
+ Fixed Assets	27	27	26	128	93
Gross Block	27	28	30	144	155
Accumulated Depreciation	1	1	3	16	62
CWIP	0	0	0	0	0
Investments	18	67	106	143	38
+ Other Assets	45	79	175	317	747
Trade receivables	39	31	27	168	256
Cash Equivalents	6	37	110	123	311
Loans n Advances	0	10	32	5	34
Other asset items	0	1	5	21	146
Total Assets	90	172	307	588	878

	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
+ Cash from Operating Activity	20	57	77	114	187
Profit from Operations				82	219
Working Capital Changes				78	42
Profit Before Tax & Extraordinary Items	27	89	147	184	202
Depreciation	0	1	2	13	46
Interest (Net)	0	0	-2	-8	-21
Dividend Received	0	-1	-2	-3	0
Profit / Loss on Sale of Assets	0	0	0	0	-1
Profit / Loss on Sale of Investments	0	-2	-2	0	0
Profit / Loss in Forex	0	0	0	-2	1
Receivables	0	0	0	-166	-89
Trade Payables	0	0	0	130	130
Direct Taxes Paid	-7	-23	-35	-47	-74
+ Cash from Investing Activity	-21	-47	-71	-79	-149
Purchase of Fixed Assets	-21	-1	-1	-120	-1
Sale of Fixed Assets	0	0	0	0	1
Purchase of Investments	0	-45	-32	-22	0
Sale of Investments	0	0	13	90	124
Interest Received	0	0	2	8	13
Dividend Received	0	1	2	3	0
Acquisition of Companies	0	0	0	0	-5
Others	0	-2	-55	-37	-281
+ Cash from Financing Activity	0	0	0	0	0
Repayment of Financial Liabilities	0	0	0	0	0
Net Cash Flow	0	10	5	35	39