Krystal Integrated Services Ltd (KRYSTAL) - Net Assets
Based on the latest financial reports, Krystal Integrated Services Ltd (KRYSTAL) has net assets worth Rs4.64 Billion INR (≈ $50.14 Million USD) as of September 2025. Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Rs7.84 Billion ≈ $84.83 Million USD) and total liabilities (Rs3.21 Billion ≈ $34.68 Million USD). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off. Check KRYSTAL asset resilience ratio to evaluate the company's liquid asset resilience ratio.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | Rs4.64 Billion |
| % of Total Assets | 59.11% |
| Annual Growth Rate | 33.88% |
| 5-Year Change | N/A |
| 10-Year Change | N/A |
| Growth Volatility | 51.73 |
Krystal Integrated Services Ltd - Net Assets Trend (2021–2025)
This chart illustrates how Krystal Integrated Services Ltd's net assets have evolved over time, based on quarterly financial data. Also explore Krystal Integrated Services Ltd asset portfolio for the complete picture of this company's asset base.
Annual Net Assets for Krystal Integrated Services Ltd (2021–2025)
The table below shows the annual net assets of Krystal Integrated Services Ltd from 2021 to 2025. For live valuation and market cap data, see Krystal Integrated Services Ltd stock valuation.
| Year | Net Assets | Change |
|---|---|---|
| 2025-03-31 | Rs4.37 Billion ≈ $47.28 Million |
+16.21% |
| 2024-03-31 | Rs3.76 Billion ≈ $40.69 Million |
+130.23% |
| 2023-03-31 | Rs1.63 Billion ≈ $17.67 Million |
-0.27% |
| 2022-03-31 | Rs1.64 Billion ≈ $17.72 Million |
+20.41% |
| 2021-03-31 | Rs1.36 Billion ≈ $14.72 Million |
-- |
Equity Component Analysis
This analysis shows how different components contribute to Krystal Integrated Services Ltd's total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.
Equity Composition Insights
- Retained earnings have grown by 99.8% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (March 2025)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Rs2.58 Billion | 59.10% |
| Common Stock | Rs139.72 Million | 3.20% |
| Other Comprehensive Income | Rs31.08 Million | 0.71% |
| Other Components | Rs1.62 Billion | 36.99% |
| Total Equity | Rs4.37 Billion | 100.00% |
Krystal Integrated Services Ltd Competitors by Market Cap
The table below lists competitors of Krystal Integrated Services Ltd ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Manoj Vaibhav Gems 'N' Jewellers Limited
NSE:MVGJL
|
$91.62 Million |
|
Summit State Bank
NASDAQ:SSBI
|
$91.62 Million |
|
Apontis Pharma AG
XETRA:APPH
|
$91.63 Million |
|
Lakeshore Acquisition III Corp. Ordinary Shares
NASDAQ:LCCC
|
$91.63 Million |
|
Oneview Healthcare Plc
AU:ONE
|
$91.60 Million |
|
Aspire Mining Ltd
AU:AKM
|
$91.59 Million |
|
Atlas Salt Inc
V:SALT
|
$91.55 Million |
|
Gan Ltd
NASDAQ:GAN
|
$91.53 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Krystal Integrated Services Ltd's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2024 to 2025, total equity changed from 3,762,240,000 to 4,372,090,000, a change of 609,850,000 (16.2%).
- Net income of 437,340,000 contributed positively to equity growth.
- Dividend payments of 20,960,000 reduced retained earnings.
- Other comprehensive income increased equity by 1,780,000.
- Other factors increased equity by 191,690,000.
Equity Change Factors (2024 to 2025)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rs437.34 Million | +10.0% |
| Dividends Paid | Rs20.96 Million | -0.48% |
| Other Comprehensive Income | Rs1.78 Million | +0.04% |
| Other Changes | Rs191.69 Million | +4.38% |
| Total Change | Rs- | 16.21% |
Book Value vs Market Value Analysis
This analysis compares Krystal Integrated Services Ltd's book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.
Valuation Insights
- Current price-to-book ratio: 1.36x
- The company is trading above its book value, indicating the market recognizes value beyond its reported assets.
- The price-to-book ratio has decreased from 6.22x to 1.36x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2021-03-31 | Rs97.39 | Rs606.20 | x |
| 2022-03-31 | Rs117.27 | Rs606.20 | x |
| 2023-03-31 | Rs116.96 | Rs606.20 | x |
| 2024-03-31 | Rs324.58 | Rs606.20 | x |
| 2025-03-31 | Rs445.97 | Rs606.20 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Krystal Integrated Services Ltd utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): 10.00%
- The company shows good efficiency in utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 3.61%
- • Asset Turnover: 1.59x
- • Equity Multiplier: 1.74x
- Recent ROE (10.00%) is below the historical average (12.80%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2021 | 12.36% | 3.57% | 1.39x | 2.49x | Rs32.16 Million |
| 2022 | 16.04% | 4.75% | 1.37x | 2.47x | Rs98.89 Million |
| 2023 | 16.46% | 3.80% | 2.06x | 2.10x | Rs105.54 Million |
| 2024 | 9.12% | 3.34% | 1.59x | 1.72x | Rs-32.95 Million |
| 2025 | 10.00% | 3.61% | 1.59x | 1.74x | Rs131.00K |
Industry Comparison
This section compares Krystal Integrated Services Ltd's net assets metrics with peer companies in the Specialty Business Services industry.
Industry Context
- Industry: Specialty Business Services
- Average net assets among peers: $5,846,275,000
- Average return on equity (ROE) among peers: 17.18%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Krystal Integrated Services Ltd (KRYSTAL) | Rs4.64 Billion | 12.36% | 0.69x | $91.60 Million |
| Alldigi Tech Limited (ALLDIGI) | $2.65 Billion | 13.25% | 0.20x | $137.26 Million |
| Apollo Sindoori Hotels Limited (APOLSINHOT) | $1.35 Billion | 8.19% | 1.34x | $32.60 Million |
| BLS International Services Limited (BLS) | $4.60 Billion | 10.90% | 0.08x | $1.24 Billion |
| BLS E-Services Limited (BLSE) | $150.67 Million | 35.70% | 2.71x | $193.70 Million |
| CMS Info Systems Limited (CMSINFO) | $7.46 Billion | 12.89% | 0.46x | $516.45 Million |
| DJ Mediaprint & Logistics Limited (DJML) | $690.86 Million | 9.73% | 0.65x | $34.33 Million |
| GKW Limited (GKWLIMITED) | $25.70 Billion | -0.72% | 0.24x | $106.54 Million |
| Hinduja Global Solutions Limited (HGS) | $9.99 Billion | 10.74% | 0.36x | $205.87 Million |
| Kapston Services Limited (KAPSTON) | $26.94 Million | 53.93% | 3.19x | $113.07 Million |
About Krystal Integrated Services Ltd
Krystal Integrated Services Limited provides integrated and technical facility management, staffing, payroll and waste management, private security, manned guarding, and catering services in India. It operates through the Manpower and Related Service, Catering Service, and Information Technology Enabled Services segments. The company offers housekeeping, janitorial, disinfection and sanitation, a… Read more