KRYSTAL
UNDERVALUEDKrystal Integrated Services Limited
Others · NSE
↑ 31.0% vs fair value
52W Low
₹500
+16.0% from low
52W High
₹730
-20.5% from high
Valuation Gauge
Current Price
₹580
Fair Value
₹840
Fair Value Analysis
₹840
Based on balance sheet strength analysis and earnings growth potential for Others sector companies | Growth capped at 15.4% (ROE 13.4%×1.15) — historical CAGR exceeds sustainable rate or COVID period unverifiable.
Balance Sheet Value
50% weight
Growth Valuation
50% weight
Price vs Market
Shareholding Pattern
Stock Health Score
Financially Healthy
Profitability
ROE of 13.7% is acceptable for Others sector (benchmark: 15%)
Debt & Leverage
D/E ratio of 0.2x is well within the Others sector norm of 0.8x — strong balance sheet
Valuation vs Peers
P/E of 14.1x trades at a 65% discount to Others sector median (40x) — attractively valued
Cash Flow
Negative FCF of ₹-64 Cr — company is consuming more cash than it generates
Earnings Growth
5yr EPS CAGR of 18.5% is well above the Others sector average of 12.0% — strong growth
Dividend
Dividend yield of 0.2% is symbolic — low but positive
Company Health Timeline
10-year financial health at a glance
Sentiment Trend — Last 30 Days
Historical Returns
Key Financials
EPS (TTM)
₹42.5
P/E Ratio
14.1x
P/B Ratio
1.7x
ROE
13.7%
ROCE
18.8%
Debt / Equity
0.24x
Beta
—
Div Yield
0.3%
FCF (Cr)
₹-64 Cr
Revenue (Cr)
₹1,213 Cr
EPS Growth 5Y
18.5%
Mkt Cap (Cr)
₹831 Cr
52W High
₹729.5
52W Low
₹500
Book Value/Share
₹354.3
Financial History
| Period | Revenue | Op Profit | OPM% | PAT | EPS |
|---|---|---|---|---|---|
| 2026-03-31 | ₹1.3K Cr | ₹84 Cr | 7.0% | ₹64 Cr | ₹46.06 |
| 2025-03-31 | ₹1.2K Cr | ₹78 Cr | 6.0% | ₹63 Cr | ₹31.30 |
| 2024-03-31 | ₹1.0K Cr | ₹69 Cr | 7.0% | ₹49 Cr | ₹24.57 |
| 2023-03-31 | ₹703 Cr | ₹50 Cr | 7.0% | ₹38 Cr | ₹46.67 |
| 2022-03-31 | ₹550 Cr | ₹45 Cr | 8.0% | ₹26 Cr | ₹45.59 |
| 2021-03-31 | ₹468 Cr | ₹21 Cr | 4.0% | ₹17 Cr | ₹29.19 |
Compounded Growth Rates
Sales Growth
Profit Growth
EPS Growth
Peer Comparison
Others| Stock | Price | Fair Value | MoS% | P/E | ROE | Signal |
|---|---|---|---|---|---|---|
AVRO INDIA LIMITED | ₹10.3 | ₹75.8 | +86.5% | 38.2 | — | UNDERVALUED |
Magnum Ventures Limited | ₹19.8 | ₹119.4 | +83.4% | — | -1.6% | UNDERVALUED |
DCM Shriram Industries Limited | ₹41.7 | ₹196.1 | +78.7% | 3 | 12.6% | UNDERVALUED |
Star Paper Mills Limited | ₹141.5 | ₹657.4 | +78.5% | 5.6 | 44.2% | UNDERVALUED |
HB Stockholdings Limited | ₹60.5 | ₹281.1 | +78.5% | 3.8 | 13.1% | UNDERVALUED |
Balkrishna Paper Mills Limited | ₹18.7 | ₹80.6 | +76.8% | 3.1 | 26.1% | UNDERVALUED |
Heads UP Ventures Limited | ₹7.1 | ₹28.8 | +75.3% | 3.9 | — | UNDERVALUED |
Credo Brands Marketing Limited | ₹88.5 | ₹305.8 | +71.1% | 10.9 | 16.4% | UNDERVALUED |
Institutional Activity
Bulk deals, block deals, short selling & delivery volume — NSE data
Insider Trading
Community Pulse
Share this Stock
Download card · Share on WhatsApp
Share on WhatsApp, Twitter, or any group — each share brings new users to Veritas Quant