Nifty
Sensex
:
:
25424.65
82225.92
-288.35 (-1.12%)
-1068.74 (-1.28%)

Professional Services

Rating :
80/99

BSE: 544149 | NSE: KRYSTAL

631.30
23-Feb-2026
  • Open
  • High
  • Low
  • Previous Close
  •  625
  •  639.95
  •  625
  •  610.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  34988
  •  21989524.7
  •  729.5
  •  416.6

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 881.77
  • 18.20
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 939.77
  • 0.24%
  • 1.84

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 69.96%
  • 1.90%
  • 19.65%
  • FII
  • DII
  • Others
  • 1.79%
  • 3.76%
  • 2.94%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.54
  • 20.81
  • 19.67

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.20
  • 28.27
  • 4.28

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.41
  • 45.13
  • 41.03

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Net Sales
305.86
276.37
10.67%
283.40
266.16
6.48%
323.08
257.15
25.64%
413.10
292.17
41.39%
Expenses
285.36
258.68
10.31%
265.49
249.14
6.56%
301.73
240.90
25.25%
386.35
273.36
41.33%
EBITDA
20.50
17.69
15.88%
17.91
17.01
5.29%
21.35
16.25
31.38%
26.75
18.80
42.29%
EBIDTM
6.70%
6.40%
6.32%
6.39%
6.61%
6.32%
6.48%
6.44%
Other Income
4.67
3.84
21.61%
4.50
3.66
22.95%
4.03
4.85
-16.91%
4.15
2.40
72.92%
Interest
3.93
2.21
77.83%
3.50
2.24
56.25%
3.36
2.80
20.00%
2.78
2.97
-6.40%
Depreciation
3.01
2.24
34.38%
3.11
2.12
46.70%
2.84
1.82
56.04%
2.45
1.87
31.02%
PBT
18.22
17.08
6.67%
15.80
16.30
-3.07%
19.18
16.48
16.38%
25.67
16.36
56.91%
Tax
2.35
1.96
19.90%
2.61
1.20
117.50%
2.85
1.27
124.41%
8.76
0.62
1,312.90%
PAT
15.87
15.11
5.03%
13.18
15.10
-12.72%
16.33
15.20
7.43%
16.91
15.74
7.43%
PATM
5.19%
5.47%
4.65%
5.67%
5.06%
5.91%
4.09%
5.39%
EPS
11.38
10.84
4.98%
6.59
7.58
-13.06%
8.23
7.66
7.44%
8.48
7.84
8.16%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 16
Mar 15
Net Sales
1,325.44
1,212.78
1,026.85
707.64
552.68
471.29
286.00
262.20
Net Sales Growth
21.39%
18.11%
45.11%
28.04%
17.27%
64.79%
9.08%
 
Cost Of Goods Sold
205.41
135.74
162.31
32.30
0.00
0.00
19.81
18.06
Gross Profit
1,120.03
1,077.04
864.53
675.33
552.68
471.29
266.18
244.14
GP Margin
84.50%
88.81%
84.19%
95.43%
100%
100%
93.07%
93.11%
Total Expenditure
1,238.93
1,141.12
962.25
649.52
513.38
450.65
261.21
239.04
Power & Fuel Cost
-
4.91
1.70
1.52
1.15
1.41
0.66
0.52
% Of Sales
-
0.40%
0.17%
0.21%
0.21%
0.30%
0.23%
0.20%
Employee Cost
-
943.34
761.44
591.90
471.33
399.86
223.27
203.12
% Of Sales
-
77.78%
74.15%
83.64%
85.28%
84.84%
78.07%
77.47%
Manufacturing Exp.
-
3.61
2.32
2.22
26.68
21.47
1.91
1.60
% Of Sales
-
0.30%
0.23%
0.31%
4.83%
4.56%
0.67%
0.61%
General & Admin Exp.
-
33.60
26.54
13.90
7.50
7.91
10.00
10.81
% Of Sales
-
2.77%
2.58%
1.96%
1.36%
1.68%
3.50%
4.12%
Selling & Distn. Exp.
-
17.16
5.04
4.56
4.38
3.62
0.12
0.20
% Of Sales
-
1.41%
0.49%
0.64%
0.79%
0.77%
0.04%
0.08%
Miscellaneous Exp.
-
2.76
2.90
3.11
2.33
16.39
5.45
4.73
% Of Sales
-
0.23%
0.28%
0.44%
0.42%
3.48%
1.91%
1.80%
EBITDA
86.51
71.66
64.60
58.12
39.30
20.64
24.79
23.16
EBITDA Margin
6.53%
5.91%
6.29%
8.21%
7.11%
4.38%
8.67%
8.83%
Other Income
17.35
22.90
12.35
3.33
2.18
3.02
2.66
1.47
Interest
13.57
10.39
12.24
17.77
10.08
9.55
5.68
6.18
Depreciation
11.41
8.63
7.14
4.66
4.29
4.69
3.50
3.43
PBT
78.87
75.53
57.55
39.02
27.11
9.42
18.27
15.02
Tax
16.57
13.20
8.53
5.25
6.27
-0.26
6.78
5.21
Tax Rate
21.01%
17.48%
14.82%
13.45%
23.13%
-2.76%
37.11%
34.69%
PAT
62.29
62.33
49.03
22.22
20.84
9.68
11.50
9.81
PAT before Minority Interest
48.30
62.33
49.03
33.77
20.84
9.68
11.50
9.81
Minority Interest
-13.99
0.00
0.00
-11.55
0.00
0.00
0.00
0.00
PAT Margin
4.70%
5.14%
4.77%
3.14%
3.77%
2.05%
4.02%
3.74%
PAT Growth
1.86%
27.13%
120.66%
6.62%
115.29%
-15.83%
17.23%
 
EPS
44.49
44.52
35.02
15.87
14.89
6.91
8.21
7.01

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 16
Mar 15
Shareholder's Funds
437.21
376.22
163.41
163.85
136.07
54.54
43.05
Share Capital
13.97
13.97
5.76
5.76
5.76
5.76
5.76
Total Reserves
423.24
362.25
157.65
158.09
130.31
48.78
37.29
Non-Current Liabilities
18.46
11.99
21.44
23.88
20.66
2.25
4.31
Secured Loans
4.41
1.27
9.87
25.44
22.50
0.67
2.20
Unsecured Loans
0.00
5.55
9.89
3.38
4.44
2.26
6.11
Long Term Provisions
13.50
6.30
7.49
0.23
0.24
0.34
0.00
Current Liabilities
313.19
260.26
158.39
211.05
173.71
97.49
92.02
Trade Payables
51.43
56.21
15.85
51.50
37.94
11.63
25.21
Other Current Liabilities
168.18
115.33
109.10
123.58
95.22
54.54
34.29
Short Term Borrowings
78.68
76.00
20.48
24.65
30.68
30.07
30.83
Short Term Provisions
14.89
12.73
12.96
11.32
9.87
1.24
1.70
Total Liabilities
768.86
648.47
343.24
398.78
330.44
154.28
139.38
Net Block
101.19
82.97
80.64
11.05
12.97
12.39
9.95
Gross Block
146.87
120.84
112.24
38.01
35.68
28.83
22.90
Accumulated Depreciation
45.67
37.87
31.60
26.96
22.71
16.44
12.95
Non Current Assets
184.92
151.18
137.72
109.97
85.61
27.92
26.33
Capital Work in Progress
0.00
0.00
0.00
60.01
60.01
0.15
0.09
Non Current Investment
9.18
3.06
2.90
1.85
1.47
0.00
0.23
Long Term Loans & Adv.
67.27
58.67
22.93
24.96
6.73
15.37
16.05
Other Non Current Assets
7.28
6.47
31.25
12.10
4.44
0.01
0.00
Current Assets
583.94
497.30
205.53
288.82
244.84
126.37
113.06
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
1.07
0.64
0.61
5.88
2.24
0.41
0.35
Sundry Debtors
363.36
232.36
149.61
241.16
200.24
80.81
75.84
Cash & Bank
74.33
180.02
19.16
23.36
23.27
28.46
22.98
Other Current Assets
145.18
5.84
5.03
5.09
19.08
16.69
13.89
Short Term Loans & Adv.
136.40
78.45
31.12
13.32
15.98
14.87
11.14
Net Current Assets
270.75
237.04
47.13
77.77
71.12
28.88
21.03
Total Assets
768.86
648.48
343.25
398.79
330.45
154.29
139.39

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Cash From Operating Activity
-32.45
2.27
71.78
19.99
PBT
75.72
57.59
43.69
34.57
Adjustment
6.94
11.34
11.05
11.53
Changes in Working Capital
-101.44
-56.76
18.90
-17.09
Cash after chg. in Working capital
-18.79
12.17
73.64
29.00
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-13.66
-9.90
-1.86
-9.02
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-33.98
-114.65
-32.01
-17.89
Net Fixed Assets
-26.00
-8.15
-11.02
Net Investments
-5.94
-0.13
-1.00
Others
-2.04
-106.37
-19.99
Cash from Financing Activity
-3.71
191.53
-30.89
-3.06
Net Cash Inflow / Outflow
-70.13
79.15
8.88
-0.97
Opening Cash & Equivalents
88.52
9.37
0.49
1.46
Closing Cash & Equivalent
18.39
88.52
9.37
0.49

Financial Ratios

Standalone /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Book Value (Rs.)
312.92
269.27
141.80
142.19
ROA
8.80%
9.89%
9.10%
5.71%
ROE
15.33%
18.17%
20.64%
13.89%
ROCE
17.52%
20.81%
25.36%
16.99%
Fixed Asset Turnover
9.06
8.81
9.42
15.00
Receivable days
89.64
67.89
100.78
145.76
Inventory Days
0.26
0.22
1.67
2.68
Payable days
144.73
81.02
380.47
0.00
Cash Conversion Cycle
-54.83
-12.91
-278.01
148.44
Total Debt/Equity
0.19
0.22
0.29
0.44
Interest Cover
8.27
5.70
3.20
3.69

News Update:


  • Krystal Integrated - Quarterly Results
    23rd Jan 2026, 00:00 AM

    Read More
  • Krystal Integrated Services incorporates wholly owned subsidiary
    21st Jan 2026, 11:18 AM

    The company has incorporated WOS in the name of ‘Krystal Waste Work Prabhag F

    Read More
  • Krystal Integrated Services receives contract worth Rs 81 crore
    12th Jan 2026, 12:50 PM

    The contract is for a period of 5 years

    Read More
  • Krystal Integrated Services bags work order worth Rs 9 crore
    9th Dec 2025, 16:12 PM

    The contract is for a period of 1 year

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.