Crizac Ltd, Fundamental analysis

Industry Industry name	Education
Variance Full Year Net Profit Variance	42
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	Jun 1, 2026
Latest Quarter Sales Latest Quarter Net Sales	201.21
Previous EPS Previous earnings per share	0
Book Value Book value	33.4
Networth Full Year Return on Networth	40.29
Price/Book Value Price to Book value	5.479042
Yearly PE ratio Full Year Price to Earning per share	14.6
Yearly PC ratio Full Year Price to Cash Per Share	13
Bse value BSE Value in lakhs	31.68
Nse value NSE Value in lakhs	362.34
High 52 week high	333
Low 52 week low	160
Price NSE Current market price	183
CPM Current market price	183

Market cap BSE / NSE Market Cap	3195.18
Net profit Latest Quarter Net Profit	47.13
Net profit variance Latest Quarter Net Profit variance	3
Result year Trailing latest month	Jun 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	314.11
TTM GPM Trailing Twelve 12 month Gross Profit Margin	30.38
TTM NP Trailing Twelve 12 month Net Profit	0
TTM NPV Trailing Twelve 12 month Net Profit Variane	38.39
TTM EPS Trailing Twelve 12 month EPS	12.6
TTM PE Trailing Twelve 12 month PE	14.49
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)	183
Gross block Latest Gross Block	210.02
Loans Total loans	0.96
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	30.4

	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
+ Sales	130	218	341	210	162	279	392	201
YOY Sales Growth %				30%	25%	28%	15%	-4%
Gross Sales	130	218	341	210	162	279	392	201
+ Expenses	98	155	276	148	99	213	297	140
Manufacturing Cost %	71%	69%	80%	68%	57%	74%	73%	65%
Employee Cost %	4%	2%	1%	3%	4%	3%	3%	5%
Other Cost %	-0%	0%	-0%	0%	0%	-0%	-0%	0%
Other Manufacturing Expenses %	71%	69%	80%	68%	57%	74%	73%	65%
Operating Profit	32	63	65	61	63	66	95	61
OPM %	25%	29%	19%	29%	39%	24%	24%	30%
+ Other Income	7	8	9	8	8	7	7	7
Miscellaneous Income	7	8	9	8	8	7	7	7
Interest	0	0	0	0	0	0	0	0
Depreciation	11	12	11	7	6	6	9	4
Profit before tax	28	60	62	62	65	67	93	65
+ Tax %	27%	28%	20%	26%	25%	25%	20%	29%
Current Tax	8	17	15	16	16	16	20	19
Deferred Tax	0	-1	-3	0	1	0	-1	0
+ Net Profit	20	43	50	46	48	51	75	46
Minority Interest (After Tax)	0	0	0	0	0	-1	1	1
Net Profit After Minority Interest	20	43	50	46	48	50	75	47
EPS in Rs	1.16	2.47	2.85	2.62	2.76	2.85	4.29	2.69

	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
+ Sales	111	264	473	530	849	1,042
Sales Growth %		137%	79%	12%	60%	23%
Gross Sales					850	1,042
+ Expenses	84	175	366	461	635	756
Manufacturing Cost %	69%	58%	65%	65%	71%	68%
Employee Cost %	2%	1%	1%	1%	2%	3%
Other Cost %	4%	8%	11%	21%	2%	2%
Power & Fuel %	0%	0%	0%	0%	0%	0%
Other Manufacturing Expenses %	69%	58%	65%	65%	71%	67%
Selling & Administration %	4%	7%	11%	6%	1%	2%
Miscellaneous Expenses %	0%	1%	0%	15%	1%	0%
Operating Profit	27	89	107	69	215	286
OPM %	25%	34%	23%	13%	25%	27%
+ Other Income	1	3	45	129	36	29
Miscellaneous Income					39	29
Interest	0	0	0	0	0	0
Depreciation	0	1	2	13	46	27
Profit before tax					205	287
+ Tax %					24%	24%
Current Tax	7	22	34	51	71	68
Deferred Tax	1	1	4	17	-21	0
+ Net Profit					155	219
Profit Growth %						41%
Minority Interest (After Tax)	0	0	0	0	0	0
Net Profit After Minority Interest	21	68	112	116	155	219
EPS in Rs	10,469.50	67.77	112.15	6.62	8.86	12.53

	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	0	10	10	35	35	35
Reserves	37	98	213	302	468	550
+ Borrowings	1	0	0	0	0	2
Secured Borrowings	1	0	0	0	0	1
Unsecured Borrowings	0	0	0	0	0	1
+ Other Liabilities	52	65	83	251	374	289
Current Liabilities	52	65	83	251	374	280
Provisions	0	0	0	76	0	8
Minority Interest	0	0	0	0	0	8
Other liability items	0	0	0	0	0	2
Total Liabilities	90	172	307	588	878	876
+ Fixed Assets	27	27	26	128	93	120
Gross Block	27	28	30	144	155	210
Accumulated Depreciation	1	1	3	16	62	90
CWIP	0	0	0	0	0	0
Investments	18	67	106	143	38	31
+ Other Assets	45	79	175	317	747	724
Trade receivables	39	31	27	168	256	239
Cash Equivalents	6	37	110	123	174	165
Loans n Advances	0	10	32	5	166	171
Other asset items	0	1	5	21	150	150
Total Assets	90	172	307	588	878	876

	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
+ Cash from Operating Activity	20	57	77	114	184	144
Profit from Operations				82	218	291
Working Capital Changes				78	40	-73
Profit Before Tax & Extraordinary Items	27	89	147	184	205	287
Depreciation	0	1	2	13	46	27
Interest (Net)	0	0	-2	-8	-21	-27
Dividend Received	0	-1	-2	-3	0	0
Profit / Loss on Sale of Assets	0	0	0	0	-1	0
Profit / Loss on Sale of Investments	0	-2	-2	0	-9	0
Profit / Loss in Forex	0	0	0	-2	0	0
Receivables	0	0	0	-166	-105	42
Trade Payables	0	0	0	130	146	-115
Direct Taxes Paid	-7	-23	-35	-47	-74	-74
+ Cash from Investing Activity	-21	-47	-71	-79	-145	54
Purchase of Fixed Assets	-21	-1	-1	-120	-6	-17
Sale of Fixed Assets	0	0	0	0	1	0
Purchase of Investments	0	-45	-32	-22	0	0
Sale of Investments	0	0	13	90	124	0
Interest Received	0	0	2	8	13	30
Dividend Received	0	1	2	3	0	0
Investment in Subsidiaries	0	0	0	0	-5	-26
Others	0	-2	-55	-37	-273	66
+ Cash from Financing Activity	0	0	0	0	0	-151
Repayment of Long-Term Borrowings	0	0	0	0	0	-11
Repayment of Financial Liabilities	0	0	0	0	0	0
Dividend Paid	0	0	0	0	0	-140
Net Cash Flow	0	10	5	35	39	47