Professional Services · Founded 2000 · www.krystal-group.com · BSE 544149 · NSE KRYSTAL · ISIN INE0QN801017
No Notes Added Yet
Business
Krystal Integrated Services Ltd is an Indian professional services company primarily engaged in providing a wide range of integrated facilities management (IFM) services. Its core business model revolves around offering comprehensive solutions to clients across various sectors including government, public sector undertakings (PSUs), and private enterprises. The company provides services such as facility management (housekeeping, pest control, waste management), security services (manned guarding, surveillance), catering, sanitation, and other support services. It makes money by securing contracts for these services, often on a recurring basis, from its diverse client base.
Revenue Mix
While specific revenue breakdowns are not provided, Krystal Integrated Services Ltd's operations typically fall under an Integrated Facility Management (IFM) umbrella. Potential major service segments within this framework would include:
Integrated Facility Management: Encompassing cleaning, housekeeping, waste management, maintenance, and other soft services.
Staffing & Security Services: Providing manned security, electronic surveillance, and specialized personnel.
Catering & Food Services: Offering meal preparation and delivery services for institutions.
Waste Management & Environmental Services: Specific focus on managing waste and promoting hygiene.
As an "integrated services" provider, a significant portion of its revenue likely comes from bundling multiple services for a single client.
Industry
The professional services and integrated facilities management industry in India is large, fragmented, and undergoing a transition from an unorganized to an organized sector. Krystal Integrated Services Ltd operates as one of the more organized players, competing with a mix of large national and international firms, as well as numerous smaller, regional, or specialized service providers. Its positioning leverages its ability to offer an integrated suite of services, simplifying vendor management for clients. The company targets a broad client base, including critical government and public sector clients, which often require high standards of compliance and reliability.
MOAT
Krystal Integrated Services Ltd possesses certain advantages, though a deep moat is challenging in the professional services sector:
Scale and Integrated Offerings: The ability to provide multiple services across diverse geographies under one contract reduces complexity and administrative burden for clients, fostering stickiness.
Client Relationships & Switching Costs: Once deeply integrated into a client's operations, the effort and disruption involved in switching providers can create moderate switching costs. Long-term contracts, particularly with government entities, can provide revenue visibility.
Compliance & Reliability: Serving sensitive clients (government, healthcare) often requires robust compliance frameworks, certifications, and a track record of reliability, which can differentiate organized players.
Human Capital Management: Expertise in recruiting, training, and managing a large, distributed workforce.
Growth Drivers
Increasing Outsourcing Trend: Companies and government entities are increasingly outsourcing non-core services to focus on their primary business, driving demand for IFM.
Demand for Integrated Solutions: Clients prefer a single vendor for multiple services to streamline operations and reduce costs.
Formalization of the Sector: A shift from unorganized service providers to organized, compliant players benefits companies like Krystal.
Infrastructure Development & Urbanization: Growth in commercial spaces, educational institutions, healthcare facilities, and public infrastructure creates new opportunities.
Government Spending & PSUs: Continued allocation of contracts from government bodies and public sector undertakings.
Cross-selling and Upselling: Expanding the range of services offered to existing clients and increasing contract values.
Risks
Intense Competition & Pricing Pressure: Low barriers to entry in some service areas can lead to aggressive pricing and margin erosion.
Labor Costs & Availability: As a labor-intensive business, rising minimum wages, employee benefits, and challenges in talent recruitment and retention can impact profitability.
Client Concentration & Contract Renewal Risk: Over-reliance on a few large clients or sectors, and the inherent risk of contract non-renewal, can impact revenue stability.
Regulatory Changes: Changes in labor laws, taxation, or service-specific regulations can increase compliance costs.
Economic Downturns: Reduced economic activity can lead to clients cutting discretionary spending or renegotiating service contracts.
Reputational Risk: Service failures, security breaches, or non-compliance can lead to loss of contracts and damage reputation.
Management & Ownership
Krystal Integrated Services Ltd is a promoter-driven company, characteristic of many Indian businesses. The promoters likely hold a significant stake in the company, guiding its strategic direction. While specific details on individual management quality are not provided without further research, the company's sustained operations and growth suggest a professional management team capable of navigating the complex services industry. The ownership structure typically involves promoter group holding alongside public shareholders.
Outlook
Krystal Integrated Services Ltd operates in a structurally growing market driven by increasing outsourcing and the formalization of the services sector in India. The company's integrated service offerings and strong relationships with government and PSU clients position it to benefit from these trends. Potential for continued growth exists through expanding its client base, cross-selling services, and capitalizing on the demand for more organized and compliant service providers. However, the business is exposed to significant risks from intense competition, wage inflation, and the cyclical nature of client spending. Sustained profitability will depend on the company's ability to manage labor costs efficiently, maintain high service quality, diversify its client base, and secure favorable contract renewals in a competitive environment.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 283 | 292 | 257 | 266 | 276 | 413 | 323 | 283 | 306 | 365 |
| Other Income | 2 | 2 | 5 | 4 | 4 | 4 | 4 | 5 | 5 | 6 |
| Total Income | 285 | 295 | 262 | 270 | 280 | 417 | 327 | 288 | 311 | 371 |
| Total Expenditure | 264 | 273 | 241 | 249 | 259 | 386 | 302 | 265 | 285 | 341 |
| Operating Profit | 20 | 21 | 21 | 21 | 22 | 31 | 25 | 22 | 25 | 30 |
| Interest | 3 | 3 | 3 | 2 | 2 | 3 | 3 | 4 | 4 | 5 |
| Depreciation | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 16 | 16 | 16 | 16 | 17 | 26 | 19 | 16 | 18 | 22 |
| Provision for Tax | 3 | 1 | 1 | 1 | 2 | 9 | 3 | 3 | 2 | 3 |
| Profit After Tax | 13 | 16 | 15 | 15 | 15 | 17 | 16 | 13 | 16 | 19 |
| Adjustments | -4 | -5 | -5 | -5 | 0 | 0 | -5 | -4 | 0 | 0 |
| Profit After Adjustments | 9 | 11 | 11 | 11 | 15 | 17 | 11 | 9 | 16 | 19 |
| Adjusted Earnings Per Share | 7.8 | 7.8 | 7.7 | 7.6 | 10.8 | 12.1 | 8.2 | 6.6 | 11.4 | 13.5 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|
| Net Sales | 262 | 286 | 471 | 553 | 708 | 1027 | 1213 | 1277 |
| Other Income | 1 | 3 | 3 | 2 | 3 | 12 | 23 | 20 |
| Total Income | 264 | 289 | 474 | 555 | 711 | 1039 | 1236 | 1297 |
| Total Expenditure | 239 | 261 | 451 | 513 | 650 | 962 | 1141 | 1193 |
| Operating Profit | 25 | 27 | 24 | 41 | 61 | 77 | 95 | 102 |
| Interest | 6 | 6 | 10 | 10 | 18 | 12 | 10 | 16 |
| Depreciation | 3 | 4 | 5 | 4 | 5 | 7 | 9 | 12 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 15 | 18 | 9 | 27 | 39 | 58 | 76 | 75 |
| Provision for Tax | 5 | 7 | -0 | 6 | 5 | 9 | 13 | 11 |
| Profit After Tax | 10 | 11 | 10 | 21 | 34 | 49 | 62 | 64 |
| Adjustments | 0 | 0 | 7 | 5 | -7 | 0 | 0 | -9 |
| Profit After Adjustments | 10 | 11 | 17 | 26 | 27 | 49 | 63 | 55 |
| Adjusted Earnings Per Share | 8.5 | 10 | 14.6 | 22.8 | 23.3 | 35.1 | 44.7 | 39.7 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 18% | 30% | 34% | 0% |
| Operating Profit CAGR | 23% | 32% | 29% | 0% |
| PAT CAGR | 27% | 43% | 41% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -4% | NA% | NA% | NA% |
| ROE Average | 15% | 18% | 16% | 18% |
| ROCE Average | 18% | 21% | 19% | 21% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 43 | 55 | 136 | 164 | 163 | 376 | 437 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 8 | 3 | 27 | 29 | 20 | 7 | 4 |
| Other Non-Current Liabilities | -4 | -1 | -6 | -5 | 2 | 5 | 14 |
| Total Current Liabilities | 92 | 97 | 174 | 211 | 158 | 260 | 313 |
| Total Liabilities | 139 | 154 | 330 | 399 | 343 | 648 | 769 |
| Fixed Assets | 10 | 12 | 13 | 11 | 81 | 83 | 101 |
| Other Non-Current Assets | 16 | 16 | 73 | 99 | 57 | 68 | 84 |
| Total Current Assets | 113 | 126 | 245 | 289 | 206 | 497 | 584 |
| Total Assets | 139 | 154 | 330 | 399 | 343 | 648 | 769 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 9 | 23 | 3 | 1 | 0 | 9 | 89 |
| Cash Flow from Operating Activities | 15 | 21 | 8 | 20 | 72 | 2 | -32 |
| Cash Flow from Investing Activities | -3 | 8 | 18 | -18 | -32 | -115 | -34 |
| Cash Flow from Financing Activities | 3 | -23 | -27 | -3 | -31 | 192 | -4 |
| Net Cash Inflow / Outflow | 14 | 5 | -1 | -1 | 9 | 79 | -70 |
| Closing Cash & Cash Equivalent | 23 | 28 | 1 | 0 | 9 | 89 | 18 |
| # | Mar 2015 | Mar 2016 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 8.51 | 9.98 | 14.6 | 22.8 | 23.34 | 35.12 | 44.74 |
| CEPS(Rs) | 11.49 | 13.01 | 12.47 | 21.81 | 33.35 | 40.2 | 50.79 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 1.5 | 1.5 |
| Book NAV/Share(Rs) | 37.35 | 47.33 | 118.08 | 142.19 | 141.8 | 269.27 | 312.92 |
| Core EBITDA Margin(%) | 8.83 | 8.67 | 4.38 | 7.11 | 8.21 | 6.29 | 5.91 |
| EBIT Margin(%) | 8.08 | 8.37 | 4.02 | 6.73 | 8.03 | 6.8 | 7.09 |
| Pre Tax Margin(%) | 5.73 | 6.39 | 2 | 4.9 | 5.51 | 5.6 | 6.23 |
| PAT Margin (%) | 3.74 | 4.02 | 2.05 | 3.77 | 4.77 | 4.77 | 5.14 |
| Cash Profit Margin (%) | 5.05 | 5.24 | 3.05 | 4.55 | 5.43 | 5.47 | 5.85 |
| ROA(%) | 7.04 | 7.83 | 4 | 5.71 | 9.1 | 9.89 | 8.8 |
| ROE(%) | 22.79 | 23.56 | 10.16 | 13.89 | 20.64 | 18.17 | 15.33 |
| ROCE(%) | 25.18 | 27.83 | 13.11 | 16.99 | 25.36 | 20.81 | 17.52 |
| Receivable days | 105.57 | 99.96 | 108.84 | 145.76 | 100.78 | 67.89 | 89.64 |
| Inventory Days | 0.49 | 0.49 | 1.03 | 2.68 | 1.67 | 0.22 | 0.26 |
| Payable days | 509.49 | 339.3 | 0 | 0 | 380.47 | 81.02 | 144.73 |
| PER(x) | 0 | 0 | 0 | 0 | 0 | 21.6 | 9.66 |
| Price/Book(x) | 0 | 0 | 0 | 0 | 0 | 2.82 | 1.38 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0.2 | 0.35 |
| EV/Net Sales(x) | 0.09 | 0.04 | 0.1 | 0.1 | 0.05 | 0.94 | 0.51 |
| EV/Core EBITDA(x) | 0.97 | 0.39 | 2.02 | 1.32 | 0.56 | 12.52 | 6.49 |
| Net Sales Growth(%) | 0 | 9.08 | 64.79 | 17.27 | 28.04 | 45.11 | 18.11 |
| EBIT Growth(%) | 0 | 12.97 | -20.79 | 96.03 | 52.73 | 22.9 | 23.11 |
| PAT Growth(%) | 0 | 17.17 | -15.77 | 115.17 | 62.08 | 45.18 | 27.14 |
| EPS Growth(%) | 0 | 17.17 | 46.35 | 56.17 | 2.36 | 50.49 | 27.4 |
| Debt/Equity(x) | 0.96 | 0.61 | 0.48 | 0.44 | 0.29 | 0.22 | 0.19 |
| Current Ratio(x) | 1.23 | 1.3 | 1.41 | 1.37 | 1.3 | 1.91 | 1.86 |
| Quick Ratio(x) | 1.22 | 1.29 | 1.4 | 1.34 | 1.29 | 1.91 | 1.86 |
| Interest Cover(x) | 3.43 | 4.22 | 1.99 | 3.69 | 3.2 | 5.7 | 8.27 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0.08 | 0.14 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 69.96 | 69.96 | 69.96 | 69.96 | 69.96 | 69.96 | 69.96 | 69.96 | 69.96 | 69.96 |
| FII | 9.94 | 7.94 | 2.98 | 0.74 | 0.72 | 2.09 | 1.86 | 1.96 | 1.79 | 1.25 |
| DII | 4.7 | 5.81 | 5.66 | 5.11 | 5.03 | 3.79 | 4.2 | 4.23 | 4.23 | 3.76 |
| Public | 15.41 | 16.29 | 21.39 | 24.2 | 24.3 | 24.17 | 23.98 | 23.85 | 24.02 | 25.03 |
| 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 | 0.98 | 0.98 | 0.98 | 0.98 | 0.98 | 0.98 | 0.98 | 0.98 | 0.98 | 0.98 |
| FII | 0.14 | 0.11 | 0.04 | 0.01 | 0.01 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 |
| DII | 0.07 | 0.08 | 0.08 | 0.07 | 0.07 | 0.05 | 0.06 | 0.06 | 0.06 | 0.05 |
| Public | 0.22 | 0.23 | 0.3 | 0.34 | 0.34 | 0.34 | 0.34 | 0.33 | 0.34 | 0.35 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +18% | +30% | +34% | — |
| Operating Profit CAGR | +23% | +32% | +29% | — |
| PAT CAGR | +27% | +43% | +41% | — |
| Share Price CAGR | -4% | — | — | — |
| ROE Average | +15% | +18% | +16% | +18% |
| ROCE Average | +18% | +21% | +19% | +21% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 69.96 | 69.96 | 69.96 | 69.96 | 69.96 | 69.96 | 69.96 | 69.96 | 69.96 | 69.96 |
| FII | 9.94 | 7.94 | 2.98 | 0.74 | 0.72 | 2.09 | 1.86 | 1.96 | 1.79 | 1.25 |
| DII | 4.7 | 5.81 | 5.66 | 5.11 | 5.03 | 3.79 | 4.2 | 4.23 | 4.23 | 3.76 |
| Public | 30.04 | 30.04 | 30.04 | 30.04 | 30.04 | 30.04 | 30.04 | 30.04 | 30.04 | 30.04 |
| 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 | 0.98 | 0.98 | 0.98 | 0.98 | 0.98 | 0.98 | 0.98 | 0.98 | 0.98 | 0.98 |
| FII | 0.14 | 0.11 | 0.04 | 0.01 | 0.01 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 |
| DII | 0.07 | 0.08 | 0.08 | 0.07 | 0.07 | 0.05 | 0.06 | 0.06 | 0.06 | 0.05 |
| Public | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
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.