Sharescart Research Club logo

Carysil Overview

1. Business Overview

Carysil Ltd. is an Indian manufacturer of kitchen solutions. Its core business revolves around the production and sale of quartz kitchen sinks, stainless steel sinks, and an expanding range of kitchen appliances (such as ovens, hobs, dishwashers) and accessories. The company operates on a manufacturing-led business model, selling its products through a network of distributors and retailers to individual consumers, builders, and project developers, both in India and internationally. Revenue is generated primarily from the sale of these kitchen products.

2. Key Segments / Revenue Mix

While specific revenue contribution data is not available from the provided information, Carysil's primary segment is kitchen sinks, encompassing both quartz and stainless steel variants, which historically formed its foundational business. The company has been diversifying into complementary kitchen appliances and accessories, which likely represent a growing segment of its revenue.

3. Industry & Positioning

Carysil operates within the broader Household & Personal Products sector, specifically targeting the organized kitchen solutions market in India and global export markets. The Indian kitchen solutions industry is characterized by increasing urbanization, rising disposable incomes, and a shift towards branded and quality products. It is competitive, with a mix of domestic players (both organized and unorganized) and international brands. Carysil is positioned as a significant player, especially in the quartz sink segment, known for its manufacturing capabilities and design offerings, competing on product quality, aesthetics, and price points across mid-to-premium segments.

4. Competitive Advantage (Moat)

Manufacturing Expertise & Scale: Carysil has established itself as a leading manufacturer, particularly in quartz sinks, suggesting strong production capabilities and potentially cost efficiencies from scale.

Brand Recognition: Over time, it has built brand recall in the domestic and international markets for kitchen sinks, which aids in customer trust and preference.

Distribution Network: A well-developed pan-India distribution network, coupled with its export presence across multiple countries, provides a broad market reach.

Product Diversification: The expansion into a wider range of kitchen appliances and accessories reduces reliance on a single product category and enhances its 'kitchen solutions provider' image.

5. Growth Drivers

Urbanization and Real Estate Growth: Increasing construction of residential units and renovation activity in India will drive demand for modern kitchen solutions.

Rising Disposable Incomes: Consumers' willingness to invest in branded, higher-quality, and aesthetically pleasing kitchen products is growing.

Product Portfolio Expansion: Diversification into new kitchen appliances and accessories opens up new revenue streams and enhances market penetration.

Export Opportunities: Continued expansion into international markets can provide significant growth, leveraging cost-effective manufacturing in India.

Shift from Unorganized to Organized Market: Consumers are increasingly preferring branded and quality-assured products, benefiting organized players like Carysil.

6. Risks

Raw Material Price Volatility: Fluctuations in the prices of quartz, resins, stainless steel, and other inputs can impact manufacturing costs and profitability.

Intense Competition: The kitchen solutions market is highly competitive, with numerous domestic and international brands vying for market share, potentially leading to pricing pressures.

Economic Downturn: A slowdown in the economy or real estate sector could adversely affect consumer spending on home improvement products.

Forex Fluctuations: Significant export/import operations expose the company to currency exchange rate risks.

Supply Chain Disruptions: Global or domestic supply chain issues can impact production and delivery schedules.

7. Management & Ownership

Carysil Ltd. is likely a promoter-driven company, typical of many Indian businesses, with the founding family or individuals holding a significant stake and active involvement in management. This structure can ensure long-term vision and commitment but also requires robust governance practices. The company's consistent growth and diversification efforts suggest an experienced management team focused on product innovation and market expansion.

8. Outlook

Carysil Ltd. is well-positioned to capitalize on the secular growth trends in the Indian housing and kitchen solutions market, driven by urbanization, rising incomes, and a preference for branded products. Its established manufacturing capabilities, brand equity, and expanding product portfolio offer significant growth avenues, particularly through diversification into appliances and continued export market penetration. However, the company faces inherent risks from intense competition, raw material price volatility, and economic cyclicality. Sustaining growth will depend on its ability to innovate, manage costs effectively, expand its distribution, and adapt to evolving consumer preferences in a competitive landscape.

Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

Carysil Key Financials

Market Cap ₹2616 Cr.

Stock P/E 40.7

P/B 4.5

Current Price ₹919.6

Book Value ₹ 206.4

Face Value 2

52W High ₹1071.5

Dividend Yield 0.26%

52W Low ₹ 626.1

Carysil Share Price

| |

Volume
Price

Carysil Quarterly Price

Show Value Show %

Carysil Quarterly Results

#(Fig in Cr.) Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025
Net Sales 164 188 191 201 207 203 204 227 241 223
Other Income 1 1 2 1 2 4 2 1 5 3
Total Income 165 189 192 203 209 207 206 228 245 225
Total Expenditure 131 153 156 165 170 174 169 183 195 180
Operating Profit 34 36 36 37 39 33 37 45 51 45
Interest 5 6 6 6 6 6 5 5 5 5
Depreciation 8 8 9 9 10 9 8 9 10 10
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 -1
Profit Before Tax 22 22 21 23 24 18 24 30 36 29
Provision for Tax 6 7 5 7 6 6 5 7 9 8
Profit After Tax 16 15 16 16 17 13 19 23 27 21
Adjustments -0 -0 -0 0 -0 -0 -0 -0 -0 -0
Profit After Adjustments 15 15 16 16 17 13 19 23 27 21
Adjusted Earnings Per Share 5.8 5.7 5.8 5.9 5.9 4.4 6.5 8 9.6 7.4

Carysil Profit & Loss

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Net Sales 127 174 181 196 252 276 310 484 594 684 816 895
Other Income 1 2 3 5 2 5 8 10 2 5 10 11
Total Income 128 176 184 201 254 281 318 494 595 689 825 904
Total Expenditure 103 143 154 169 209 229 243 379 484 553 676 727
Operating Profit 25 32 29 32 45 52 75 115 111 136 150 178
Interest 8 9 11 8 12 10 8 11 17 23 26 20
Depreciation 4 5 6 7 9 12 13 18 26 32 36 37
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0 0 -1
Profit Before Tax 13 18 13 17 24 30 54 86 68 81 88 119
Provision for Tax 4 6 5 5 7 8 15 21 15 22 24 29
Profit After Tax 9 12 8 12 17 23 39 65 53 58 64 90
Adjustments -0 -1 -1 -0 -0 -1 -0 -0 -0 -0 -1 0
Profit After Adjustments 9 11 7 12 17 22 39 65 52 58 64 90
Adjusted Earnings Per Share 3.7 4.2 2.8 4.6 6.6 8.3 14.7 24.3 19.6 21.6 22.4 31.5

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 19% 19% 24% 20%
Operating Profit CAGR 10% 9% 24% 20%
PAT CAGR 10% -1% 23% 22%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 38% 16% 20% 23%
ROE Average 15% 17% 21% 18%
ROCE Average 16% 17% 21% 19%

Carysil Balance Sheet

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds 42 80 112 118 135 158 191 254 303 354 527
Minority's Interest 3 2 2 1 2 2 3 3 4 4 5
Borrowings 27 22 20 19 17 21 22 39 78 115 89
Other Non-Current Liabilities 2 3 2 3 3 3 9 15 17 17 15
Total Current Liabilities 74 93 105 128 135 140 166 243 310 355 350
Total Liabilities 147 199 240 269 291 325 391 553 712 845 985
Fixed Assets 58 67 98 111 119 125 152 206 328 404 414
Other Non-Current Assets 6 4 6 6 7 14 18 39 31 27 45
Total Current Assets 82 128 136 152 164 186 221 308 353 414 526
Total Assets 147 199 240 269 291 325 391 553 712 845 985

Carysil Cash Flow

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents 1 6 28 22 3 5 6 8 5 4 9
Cash Flow from Operating Activities 7 11 6 16 24 30 45 52 71 53 60
Cash Flow from Investing Activities -27 -13 -14 -20 -17 -19 -35 -73 -136 -97 -109
Cash Flow from Financing Activities 25 19 2 -0 -4 -10 -9 18 64 48 53
Net Cash Inflow / Outflow 5 17 -6 -5 2 1 2 -2 -1 5 4
Closing Cash & Cash Equivalent 6 23 22 17 5 6 8 5 4 9 13

Carysil Ratios

# Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) 3.75 4.21 2.8 4.61 6.65 8.27 14.66 24.26 19.58 21.6 22.44
CEPS(Rs) 5.7 6.77 5.26 7.47 10.07 13.03 19.47 31.08 29.58 33.88 35.29
DPS(Rs) 0.8 1 1 1 1.2 1.2 2 2.4 2 2 2.4
Book NAV/Share(Rs) 17.89 30.68 43.06 45.6 51.2 59.12 71.7 93.65 112.35 131.45 185.11
Core EBITDA Margin(%) 18.52 17.01 14.89 13.74 16.85 17.23 21.6 21.63 18.44 19.13 17.16
EBIT Margin(%) 15.8 14.98 13.16 12.45 14.26 14.63 20.09 20.04 14.27 15.17 13.96
Pre Tax Margin(%) 10 9.9 7.01 8.59 9.62 11.03 17.38 17.79 11.47 11.81 10.77
PAT Margin (%) 6.84 6.77 4.41 6.23 6.95 8.28 12.69 13.49 8.9 8.54 7.89
Cash Profit Margin (%) 10.08 9.8 7.54 9.86 10.38 12.59 16.78 17.15 13.33 13.28 12.29
ROA(%) 7.41 7.02 3.63 4.88 6.25 7.43 10.99 13.82 8.35 7.5 7.03
ROE(%) 23.94 20.03 8.33 10.64 13.92 15.73 22.52 29.57 19.18 17.87 14.65
ROCE(%) 22.16 20.56 14.06 12.18 16.25 16.45 22.53 28.38 18.52 17.63 15.77
Receivable days 79.45 76.18 81.39 80.19 74.33 77.03 85.61 69.17 62.51 64.28 63.51
Inventory Days 76.69 67.72 76.47 82.87 73.89 74.95 67.35 59.88 72.15 81.07 88.24
Payable days 116.47 129.47 155.54 141.77 115.17 93.97 110.49 131.01 104.51 106.11 88.56
PER(x) 29.1 23.02 38.85 22.53 16.68 6.77 21.13 34.25 27.75 45.44 27.84
Price/Book(x) 6.1 3.16 2.52 2.28 2.17 0.95 4.32 8.87 4.84 7.47 3.38
Dividend Yield(%) 0.73 1.03 0.92 0.96 1.08 2.14 0.65 0.29 0.37 0.2 0.38
EV/Net Sales(x) 2.52 1.67 1.88 1.75 1.47 0.84 2.93 4.84 2.8 4.26 2.42
EV/Core EBITDA(x) 12.78 8.97 11.53 10.87 8.32 4.43 12.12 20.43 14.97 21.42 13.17
Net Sales Growth(%) 19.39 36.76 4.12 8.55 28.06 9.79 12.12 56.24 22.73 15.13 19.28
EBIT Growth(%) 36.88 29.23 -11.41 2.73 46.67 12.63 53.99 55.87 -12.64 22.37 9.79
PAT Growth(%) 16.41 34.8 -34.36 53.49 42.86 30.77 71.98 65.97 -19.04 10.47 10.21
EPS Growth(%) 9.42 12.19 -33.47 64.63 44.33 24.39 77.23 65.53 -19.29 10.32 3.9
Debt/Equity(x) 1.75 0.84 0.72 0.77 0.73 0.65 0.53 0.55 0.73 0.85 0.5
Current Ratio(x) 1.12 1.38 1.3 1.18 1.22 1.33 1.33 1.27 1.14 1.17 1.51
Quick Ratio(x) 0.69 1.01 0.9 0.81 0.82 0.9 1 0.84 0.72 0.68 0.87
Interest Cover(x) 2.72 2.95 2.14 3.23 3.07 4.07 7.41 8.88 5.09 4.52 4.38
Total Debt/Mcap(x) 0.29 0.27 0.28 0.34 0.34 0.68 0.12 0.06 0.15 0.11 0.15

Carysil Shareholding Pattern

# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 43.84 43.84 43.79 41.37 41.37 41.37 41.33 41.33 41.33 41.33
FII 0.64 0.87 0.7 1.22 1.29 1.26 1.54 1.44 1.55 1.59
DII 9.08 7.32 7.2 11.08 11.68 11.56 11.19 11.33 11.34 11.73
Public 46.45 47.98 48.31 46.32 45.65 45.8 45.93 45.89 45.78 45.34
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Carysil News

Carysil Pros & Cons

Pros

  • Company has delivered good profit growth of 22% CAGR over last 5 years
  • Debtor days have improved from 106.11 to 88.56days.
  • Company has reduced debt.

Cons

  • Promoter holding is low: 41.33%.
  • Stock is trading at 4.5 times its book value.
whatsapp