Krystal Integrated Services Ltd
Krystal Integrated Services is an integrated facilities management service (FMS) company, with a focus on healthcare, education, and public administration.[1]
- Market Cap ₹ 864 Cr.
- Current Price ₹ 618
- High / Low ₹ 735 / 406
- Stock P/E 14.9
- Book Value ₹ 326
- Dividend Yield 0.24 %
- ROCE 16.8 %
- ROE 15.0 %
- Face Value ₹ 10.0
Pros
- Company has delivered good profit growth of 19.3% CAGR over last 5 years
Cons
- Debtor days have increased from 89.5 to 111 days.
- Working capital days have increased from 34.0 days to 65.7 days
* 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
Services Services Commercial Services & Supplies Diversified Commercial Services
Part of BSE SmallCap BSE Allcap BSE Services
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
|---|---|---|---|---|---|---|---|---|---|
| 320 | 371 | 456 | 506 | 535 | 682 | 981 | 1,113 | 1,159 | |
| 295 | 343 | 414 | 468 | 496 | 631 | 914 | 1,040 | 1,084 | |
| Operating Profit | 25 | 28 | 43 | 38 | 39 | 50 | 67 | 73 | 76 |
| OPM % | 8% | 8% | 9% | 7% | 7% | 7% | 7% | 7% | 7% |
| 1 | 2 | 3 | 3 | 7 | 7 | 8 | 17 | 18 | |
| Interest | 5 | 5 | 8 | 9 | 10 | 10 | 12 | 10 | 12 |
| Depreciation | 2 | 3 | 3 | 3 | 4 | 4 | 7 | 8 | 10 |
| Profit before tax | 19 | 22 | 35 | 28 | 32 | 43 | 56 | 72 | 72 |
| Tax % | 28% | 27% | 29% | 20% | 19% | 12% | 14% | 17% | |
| 14 | 16 | 25 | 22 | 26 | 38 | 48 | 60 | 58 | |
| EPS in Rs | 24.35 | 28.08 | 43.21 | 39.03 | 45.16 | 66.31 | 34.52 | 43.10 | 41.36 |
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 4% | 3% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 20% |
| 3 Years: | 28% |
| TTM: | 12% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 19% |
| 3 Years: | 32% |
| TTM: | 1% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| 1 Year: | -11% |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | 17% |
| 3 Years: | 17% |
| Last Year: | 15% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2018 | Mar 2019 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 | |
|---|---|---|---|---|---|---|---|---|
| Equity Capital | 6 | 6 | 6 | 6 | 6 | 14 | 14 | 14 |
| Reserves | 74 | 90 | 137 | 155 | 155 | 358 | 417 | 441 |
| 13 | 21 | 65 | 74 | 50 | 87 | 90 | 101 | |
| 55 | 75 | 131 | 161 | 125 | 167 | 216 | 201 | |
| Total Liabilities | 148 | 191 | 339 | 396 | 335 | 626 | 737 | 757 |
| 12 | 12 | 10 | 11 | 77 | 80 | 99 | 106 | |
| CWIP | 0 | 31 | 60 | 60 | 0 | 0 | 0 | 0 |
| Investments | 2 | 2 | 3 | 3 | 4 | 4 | 10 | 9 |
| 134 | 147 | 266 | 322 | 254 | 542 | 628 | 642 | |
| Total Assets | 148 | 191 | 339 | 396 | 335 | 626 | 737 | 757 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|
| 29 | 18 | -7 | 19 | 13 | 80 | -2 | -33 | |
| 8 | -39 | -49 | 9 | -10 | -44 | -111 | -34 | |
| -25 | 8 | 56 | -28 | -3 | -28 | 191 | -8 | |
| Net Cash Flow | 12 | -13 | -1 | 0 | -0 | 9 | 78 | -76 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|
| Debtor Days | 89 | 91 | 153 | 161 | 78 | 80 | 111 | |
| Inventory Days | 17 | 1 | 5 | |||||
| Days Payable | 272 | 118 | 205 | |||||
| Cash Conversion Cycle | 89 | 91 | -103 | 161 | 78 | -37 | -90 | |
| Working Capital Days | 25 | 18 | 45 | 36 | 15 | 21 | 66 | |
| ROCE % | 26% | 17% | 22% | 20% | 17% |
Documents
Announcements
-
Board Meeting Intimation for Intimation Of Board Meeting Under Regulation 29(1) Of SEBI (LODR), Regulations 2015
1d - Board meeting Jan 22, 2026 to approve Q3/9M Dec 31, 2025 results; consider equity fundraising.
-
Announcement under Regulation 30 (LODR)-Press Release / Media Release
12 Jan - Krystal wins three Vasai–Virar municipal sanitation contracts, ~₹275 crore over five years (plus three-month prep).
-
Announcement under Regulation 30 (LODR)-Award_of_Order_Receipt_of_Order
12 Jan - Five-year Rs.81 crore contract from Vasai Virar City Municipal Corporation for door-to-door municipal solid waste services (Prabhag "G").
-
Announcement under Regulation 30 (LODR)-Award_of_Order_Receipt_of_Order
12 Jan - Received Rs.111 Crore (approx.) five-year waste management work order from Vasai Virar Municipal Corporation, dated Jan 9, 2026.
-
Announcement under Regulation 30 (LODR)-Award_of_Order_Receipt_of_Order
12 Jan - Received 5-year Vasai Virar municipal solid waste contract (Work Order V.V.S.M.GN/1985/2026) ~Rs.83 crore.
Concalls
-
Nov 2025Transcript PPT
-
May 2025Transcript PPT REC
-
Oct 2024Transcript PPT REC
-
May 2024Transcript PPT REC
Integrated Facilities Management company[1]
Krystal Integrated Services Ltd (KISL) is a leading player in India’s facility management industry. It offers integrated facility management services, staffing and payroll, private security, catering, and technical and waste management solutions. The company primarily services government entities and large corporate clients, providing bundled, tech-driven, high-quality services across multiple sectors.