Carysil Ltd

Carysil Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Carysil Ltd

₹ 1,124 6.38%
09 Jun - close price
carysil.com BSE: 524091 NSE: CARYSIL
About

Incorporated in 1987, Carysil Ltd is engaged
in manufacturing and trading of Quartz Kitchen Sinks, Stainless Steel Kitchen Sinks, Bath Products, Tiles, Kitchen Appliances and Accessories.

Key Points

Business Overview:[1]
Carysil began its operations in collaboration
with Schock & Co. and currently, it is one of
the Asia’s largest Composite Quartz Sink manufacturers. Beyond the Quartz and
Stainless-Steel Kitchen Sinks (with a
focus on Quadro sinks); the company
markets a full range of built-in kitchen appliances under the Carysil brand,
including chimneys, dishwashers, cook
tops, ovens, and wine chillers. It also provides bathroom solutions such as premium sanitary ware, washbasins, and composite 3D tiles under the Sternhagen brand.

Website BSE NSE
  • Market Cap ₹ 3,196 Cr.
  • Current Price ₹ 1,124
  • High / Low ₹ 1,172 / 732
  • Stock P/E 32.3
  • Book Value ₹ 214
  • Dividend Yield 0.21 %
  • ROCE 17.8 %
  • ROE 17.4 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Company has delivered good profit growth of 20.4% CAGR over last 5 years

Cons

  • Company might be capitalizing the interest cost

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Consumer Discretionary Consumer Durables Consumer Durables Household Appliances

Part of BSE Consumer Discretionary BSE 1000

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
146 142 164 188 191 201 207 203 204 227 241 223 234
119 116 131 153 156 165 170 174 169 183 195 180 189
Operating Profit 26 26 33 35 35 36 37 29 35 44 46 42 45
OPM % 18% 18% 20% 19% 18% 18% 18% 14% 17% 19% 19% 19% 19%
1 1 1 1 2 1 2 4 2 1 5 1 5
Interest 4 5 5 6 6 6 6 6 5 5 5 5 5
Depreciation 7 7 8 8 9 9 10 9 8 9 10 10 11
Profit before tax 16 16 22 22 21 23 24 18 24 30 36 29 34
Tax % 23% 25% 28% 31% 26% 30% 27% 31% 20% 24% 25% 28% 19%
12 12 16 15 16 16 17 13 19 23 27 21 27
EPS in Rs 4.64 4.32 5.76 5.72 5.79 5.91 5.91 4.40 6.54 8.02 9.56 7.41 9.53
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
127 174 181 196 252 276 310 484 594 684 816 924
103 143 154 169 209 229 243 379 484 553 675 747
Operating Profit 24 31 27 27 42 48 67 105 110 131 140 177
OPM % 19% 18% 15% 14% 17% 17% 22% 22% 18% 19% 17% 19%
1 2 3 5 2 5 8 10 2 5 9 12
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 40
Profit before tax 13 18 13 17 24 30 54 86 68 81 88 130
Tax % 32% 32% 37% 28% 28% 25% 27% 24% 22% 28% 27% 24%
9 12 8 12 17 23 39 65 53 58 64 99
EPS in Rs 3.75 4.21 2.80 4.61 6.65 8.27 14.65 24.26 19.58 21.59 22.43 34.52
Dividend Payout % 21% 24% 36% 22% 18% 15% 14% 10% 10% 9% 11% 9%
Compounded Sales Growth
10 Years: 18%
5 Years: 24%
3 Years: 16%
TTM: 13%
Compounded Profit Growth
10 Years: 25%
5 Years: 20%
3 Years: 24%
TTM: 55%
Stock Price CAGR
10 Years: 26%
5 Years: 16%
3 Years: 23%
1 Year: 23%
Return on Equity
10 Years: 17%
5 Years: 18%
3 Years: 17%
Last Year: 17%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Equity Capital 5 5 5 5 5 5 5 5 5 5 6 6
Reserves 37 74 107 113 130 152 186 248 298 349 521 603
73 67 80 92 97 102 107 150 235 312 276 274
32 52 41 50 59 65 93 150 174 178 182 160
Total Liabilities 147 199 233 260 291 325 391 553 712 845 985 1,042
58 67 98 111 119 125 152 206 328 404 414 479
CWIP 4 2 2 2 4 9 10 21 14 10 12 25
Investments 0 0 0 0 0 0 0 0 0 0 0 0
85 131 132 146 168 191 229 326 371 430 560 538
Total Assets 147 199 233 260 291 325 391 553 712 845 985 1,042

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
7 11 6 16 24 30 45 52 71 58 60 109
-27 -13 -14 -20 -17 -19 -35 -73 -136 -102 -109 -89
25 19 2 -0 -4 -10 -9 18 64 48 53 -25
Net Cash Flow 5 17 -6 -5 2 1 2 -2 -1 5 4 -5
Free Cash Flow -5 2 -7 -4 5 10 10 -21 13 -34 13 -2
CFO/OP 33% 49% 42% 80% 75% 79% 86% 68% 78% 59% 58% 80%

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Debtor Days 93 89 77 89 79 82 98 76 63 74 65 64
Inventory Days 239 184 216 213 170 180 161 212 184 285 290 221
Days Payable 120 174 138 167 99 87 124 162 111 143 105 87
Cash Conversion Cycle 212 99 155 135 150 175 136 126 137 216 251 198
Working Capital Days 6 14 18 11 22 34 41 40 19 25 49 40
ROCE % 22% 20% 14% 12% 16% 16% 22% 27% 18% 17% 15% 18%

Insights

In beta
Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Number of Dealers in India
Units ・Standalone data

Log in to view insights

Please log in to see hidden values.

Login
Installed Capacity - Quartz Sinks
Units p.a.
Number of Distributors in India
Units ・Standalone data
Installed Capacity - Stainless Steel Sinks
Units p.a.
Quartz Sink Sales Volume
Units
Stainless Steel Sink Sales Volume
Units
Quartz Sink Capacity Utilization
%

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026
43.84% 43.84% 43.84% 43.84% 43.80% 41.37% 41.37% 41.37% 41.34% 41.34% 41.34% 41.34%
0.34% 0.56% 0.64% 0.87% 0.70% 1.22% 1.29% 1.27% 1.55% 1.44% 1.55% 1.59%
6.71% 7.08% 7.31% 7.32% 7.20% 11.09% 11.69% 11.56% 11.19% 11.33% 11.35% 11.74%
0.00% 0.00% 1.76% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
49.11% 48.52% 46.46% 47.96% 48.31% 46.32% 45.66% 45.81% 45.91% 45.89% 45.77% 45.35%
No. of Shareholders 61,77059,96458,18957,98658,01959,03259,88059,83855,30354,79750,18447,620

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings

Concalls