WEBSITE BSE:524091 NSE: CARYSIL Inc. Year: 1987 Industry: Household & Personal Products My Bucket: Add Stock
Last updated: 15:58
No Notes Added Yet
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.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
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
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(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 |
| #(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 |
| # | 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% |
| #(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 |
| #(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 |
| # | 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 |
| # | 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 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 1.18 | 1.18 | 1.18 | 1.18 | 1.18 | 1.18 | 1.18 | 1.18 | 1.18 | 1.18 |
| FII | 0.02 | 0.02 | 0.02 | 0.03 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.05 |
| DII | 0.24 | 0.2 | 0.19 | 0.31 | 0.33 | 0.33 | 0.32 | 0.32 | 0.32 | 0.33 |
| Public | 1.25 | 1.29 | 1.3 | 1.32 | 1.3 | 1.3 | 1.31 | 1.31 | 1.3 | 1.29 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 2.68 | 2.68 | 2.68 | 2.84 | 2.84 | 2.84 | 2.84 | 2.84 | 2.84 | 2.84 |
* The pros and cons are machine generated.
You May Also Know About
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.