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 ₹ 850 Cr.
- Current Price ₹ 608
- High / Low ₹ 730 / 500
- Stock P/E 14.6
- Book Value ₹ 349
- Dividend Yield 0.25 %
- ROCE 14.8 %
- ROE 12.7 %
- Face Value ₹ 10.0
Pros
- Company has delivered good profit growth of 21.0% CAGR over last 5 years
Cons
- Tax rate seems low
- Working capital days have increased from 59.1 days to 90.2 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 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 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|
| 320 | 371 | 456 | 506 | 535 | 682 | 981 | 1,113 | 1,095 | |
| 295 | 343 | 414 | 468 | 496 | 631 | 914 | 1,040 | 1,022 | |
| Operating Profit | 25 | 28 | 43 | 38 | 39 | 50 | 67 | 73 | 72 |
| OPM % | 8% | 8% | 9% | 7% | 7% | 7% | 7% | 7% | 7% |
| 1 | 2 | 3 | 3 | 7 | 7 | 8 | 17 | 21 | |
| Interest | 5 | 5 | 8 | 9 | 10 | 10 | 12 | 10 | 15 |
| Depreciation | 2 | 3 | 3 | 3 | 4 | 4 | 7 | 8 | 11 |
| Profit before tax | 19 | 22 | 35 | 28 | 32 | 43 | 56 | 72 | 67 |
| Tax % | 28% | 27% | 29% | 20% | 19% | 12% | 14% | 17% | 13% |
| 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 | 41.75 |
| Dividend Payout % | -0% | -0% | -0% | -0% | -0% | -0% | 4% | 3% | 4% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 17% |
| 3 Years: | 17% |
| TTM: | -2% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 21% |
| 3 Years: | 20% |
| TTM: | -3% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| 1 Year: | 3% |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | 16% |
| 3 Years: | 15% |
| Last Year: | 13% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 6 | 6 | 6 | 6 | 6 | 14 | 14 | 14 | |
| Reserves | 74 | 90 | 137 | 155 | 155 | 358 | 417 | 473 | |
| 13 | 21 | 65 | 74 | 50 | 87 | 90 | 102 | ||
| 55 | 75 | 131 | 161 | 125 | 167 | 216 | 193 | ||
| Total Liabilities | 148 | 191 | 339 | 396 | 335 | 626 | 737 | 782 | |
| 12 | 12 | 10 | 11 | 77 | 80 | 99 | 103 | ||
| 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 | 670 | ||
| Total Assets | 148 | 191 | 339 | 396 | 335 | 626 | 737 | 782 |
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 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|
| 29 | 18 | -7 | 19 | 13 | 80 | -2 | -33 | 6 | |
| 8 | -39 | -49 | 9 | -10 | -44 | -111 | -34 | 15 | |
| -25 | 8 | 56 | -28 | -3 | -28 | 191 | -8 | -5 | |
| Net Cash Flow | 12 | -13 | -1 | 0 | -0 | 9 | 78 | -76 | 15 |
| Free Cash Flow | 26 | -15 | -37 | 16 | 11 | 67 | -13 | -60 | -10 |
| CFO/OP | 150% | 87% | 6% | 74% | 57% | 163% | 11% | -28% | 14% |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 89 | 91 | 153 | 161 | 78 | 80 | 111 | 122 | |
| Inventory Days | 17 | 1 | 5 | 8 | |||||
| Days Payable | 272 | 118 | 205 | 239 | |||||
| Cash Conversion Cycle | 89 | 91 | -103 | 161 | 78 | -37 | -90 | -109 | |
| Working Capital Days | 25 | 18 | 45 | 36 | 15 | 21 | 66 | 90 | |
| ROCE % | 26% | 17% | 22% | 20% | 17% | 15% |
Insights
In beta| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|
| Customer Locations (Sites Serviced) Number |
|
||||
| Government Segment Revenue Contribution Percentage |
|||||
| Number of Branches Number |
|||||
| On-site Employees Number |
|||||
| Total Number of Customers Number |
|||||
| New Corporate Clients Added Number |
|||||
| Market Share - Indian IFM Market (Total Outsourced) Percentage |
|||||
Extracted by Screener AI
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Outcome
16 Jun - Outcome of investor session with Mytemple Capital Advisors LLP on June 16, 2026; no UPSI discussed.
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
16 Jun - Newspaper Publication - Second 100 Days Campaign for IEPF - "Saksham Niveshak"
-
Intimation Regarding Second 100 Days Campaign For IEPF - ''''Saksham Niveshak''''
15 Jun - Company launches Saksham Niveshak campaign to update KYC and claim unclaimed dividends from FY24-25.
- Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation 11 Jun
-
Announcement under Regulation 30 (LODR)-Award_of_Order_Receipt_of_Order
10 Jun - Received Maharashtra Sadan housekeeping work order worth Rs. 24.38 crore for 4 years.
Concalls
-
May 2026Transcript PPT
-
Nov 2025Transcript PPT
-
May 2025Transcript PPT REC
-
Oct 2024Transcript PPT REC
-
May 2024Transcript PPT REC
Integrated Facilities Management:[1]
Krystal Integrated Services 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.