KRYSTAL INTEGRATED SER L
KRYSTAL · General/Diversified · NSE
₹601
Current Market Price
Fair Value (DCF)
₹611
Margin of Safety
+1.8%
Updated just now
YieldIQ Score
63/100
Piotroski F-Score
5/9
Economic Moat
Narrow
Confidence
44%
ROE
—
Debt/Equity
0.22
WACC
11.1%
Market Cap
₹839 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
18.8%
Return on capital employed
EV / EBITDA
11.1×
Enterprise multiple
Debt / EBITDA
1.1×
Leverage vs earnings
Interest Coverage
9.8×
EBIT covers interest
Current Ratio
1.86×
Short-term liquidity
Asset Turnover
1.59×
Revenue per ₹ of assets
Revenue CAGR (3Y)
29.9%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹600.6
Bear case
₹359.7
MoS -67.0%
Base case
₹611.48
MoS +1.8%
Bull case
₹791.84
MoS +24.2%
Ratio Trends
KRYSTAL · last 4 annual periods
ROE
10.0%
ROCE
17.6%
Operating Margin
—
Debt / Equity
0.21×
PE
—
EV / EBITDA
—
Historical Financials
KRYSTAL · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹553 Cr | ₹708 Cr | ₹292 Cr | ₹1213 Cr | +29.9% |
| EBITDA | ₹41.3 Cr | ₹59.9 Cr | ₹75.2 Cr | ₹92.8 Cr | +31.0% |
| EBIT | — | — | ₹19.3 Cr | — | +0.0% |
| PAT | ₹26.3 Cr | ₹26.9 Cr | ₹15.7 Cr | ₹43.7 Cr | +18.5% |
| EPS (diluted) | — | — | ₹13.58 | — | +0.0% |
| CFO | ₹20.0 Cr | ₹71.8 Cr | ₹2.3 Cr | ₹-32.5 Cr | — |
| CapEx | ₹-10.4 Cr | ₹-3.6 Cr | — | ₹-31.5 Cr | — |
| FCF | ₹9.6 Cr | ₹68.1 Cr | — | ₹-63.9 Cr | — |
| Total Assets | ₹404 Cr | ₹343 Cr | ₹647 Cr | ₹761 Cr | +23.4% |
| Total Debt | ₹74.0 Cr | ₹50.5 Cr | ₹76.4 Cr | ₹91.0 Cr | +7.2% |
| Shareholders' Equity | ₹164 Cr | ₹163 Cr | ₹374 Cr | ₹437 Cr | +38.7% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
KRYSTAL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| GKWLIMITED GKWLIMITED | — | — | Pending | -0.7% | — |
| KAPSTON KAPSTON | — | — | Pending | 20.1% | — |
| REPRO REPRO | — | — | Pending | -0.5% | — |
| RADIANTCMS RADIANTCMS | — | — | Pending | 17.0% | — |
| DJML DJML | — | — | Pending | 9.7% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for KRYSTAL in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. KRYSTAL INTEGRATED SER L (KRYSTAL.NS) trades at 600.60 vs a model fair value of 611.48, a gap of 1.8%. Piotroski F-score: 5/9. Moat label...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of KRYSTAL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for KRYSTAL →
Compare
Head-to-head with peers
Compare KRYSTAL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse KRYSTALNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.