Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹820 Cr.
Stock P/E
13.2
P/B
1.6
Current Price
₹587.1
Book Value
₹ 357.3
Face Value
10
52W High
₹729.8
52W Low
₹ 500
Dividend Yield
0.26%

Krystal Integrated Overview

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.

Krystal Integrated Share Price

Live · BSE / NSE · Inception: 2000
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Krystal Integrated Quarterly Results

#(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

Krystal Integrated Profit & Loss

#(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

Krystal Integrated Balance Sheet

#(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

Krystal Integrated Cash Flow

#(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

Krystal Integrated Ratios

# 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

Growth Rates

Compounded annual
# 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%

Krystal Integrated Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 69.96 %
FII 1.25 %
DII (MF + Insurance) 3.76 %
Public (retail) 30.04 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 69.9669.9669.9669.9669.9669.9669.9669.9669.9669.96
FII 9.947.942.980.740.722.091.861.961.791.25
DII 4.75.815.665.115.033.794.24.234.233.76
Public 30.0430.0430.0430.0430.0430.0430.0430.0430.0430.04
Others 0000000000
Total 100100100100100100100100100100

Krystal Integrated Peer Comparison

Professional Services Edit Columns

Krystal Integrated Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Krystal Integrated Pros & Cons

Pros

  • Company has delivered good profit growth of 41% CAGR over last 5 years
  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Debtor days have increased from 81.02 to 144.73days.
Want to Start Investing in Top Unlisted Stocks?

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

whatsapp