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 ₹ 841 Cr.
- Current Price ₹ 602
- High / Low ₹ 730 / 406
- Stock P/E 14.6
- Book Value ₹ 326
- Dividend Yield 0.25 %
- 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 | 1,162 | |
| 295 | 343 | 414 | 468 | 496 | 631 | 914 | 1,040 | 1,085 | |
| Operating Profit | 25 | 28 | 43 | 38 | 39 | 50 | 67 | 73 | 77 |
| OPM % | 8% | 8% | 9% | 7% | 7% | 7% | 7% | 7% | 7% |
| 1 | 2 | 3 | 3 | 7 | 7 | 8 | 17 | 19 | |
| Interest | 5 | 5 | 8 | 9 | 10 | 10 | 12 | 10 | 13 |
| Depreciation | 2 | 3 | 3 | 3 | 4 | 4 | 7 | 8 | 11 |
| 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 | 41.22 |
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 4% | 3% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 20% |
| 3 Years: | 28% |
| TTM: | 14% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 19% |
| 3 Years: | 32% |
| TTM: | -2% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| 1 Year: | -3% |
| 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
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
2d - Of Newspaper Publication of Un-Audited Financial Results for the Quarter and Nine months ended 31st December, 2025
-
Announcement under Regulation 30 (LODR)-Press Release / Media Release
22 Jan - Q3/9M FY26: 9M revenue ₹912.34cr, EBITDA ₹59.76cr; won ₹157cr govt mandates and ₹9cr Jindal order.
-
Announcement under Regulation 30 (LODR)-Qualified Institutional Placement
22 Jan - Board approved QIP up to Rs.300 Crore; authorised capital increased to Rs.19 Crore; Q3 financials approved.
-
Announcement under Regulation 30 (LODR)-Amendments to Memorandum & Articles of Association
22 Jan - Board approved Q3/9M results (Dec 31, 2025); proposed QIP up to Rs.300 Crore; authorized capital increase to Rs.19 Crore.
- Considered And Approved Un-Audited (Standalone & Consolidated) Financial Results Of The Company For The Quarter And Nine Months Ended 31St December, 2025 22 Jan
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.