KRYSTAL
Krystal Integrated Services Limited
If management delivers what it guided
arithmetic on filed guidance and past valuations · not a price target
KRYSTAL
FY26 → FY27 · 1 year of guidance · ~0.7 years from today₹600 today
BEAR
₹1,009
+68%
11.5% a year · 19.6x exit
BASE
₹1,706
+184%
19.9% a year · 30.9x exit
BULL
₹3,268
+445%
27.1% a year · 55.8x exit
Where the market has priced it
15x13x today — outside the range136x
- this company has too little filed history for a multiple band of its own, so the exit multiple is the median of 20 Miscellaneous Commercial Services peers
- at 13x its FY26 earnings the stock trades below the bottom of its own ten-year range (20x)
- the range is unusually wide — read it as the span of management's own claim, not as a forecast
How these numbers are produced
| Earnings base | FY26 fiscal year EPS ₹46.06 (screener) |
|---|---|
| Guided growth | 19.9% a year, said on the call of 12-May-2026 · transcript |
| Read across as | operating: revenue growth, margin held flat — medium confidence |
| Delivery calibration | 0.58x / 1x / 1.36x of what was guided — measured: 76 annual guided-vs-filed pairs + 77 near-complete quarterly years — NSE transcripts against the companies' own filings |
| Exit multiple | 19.64x / 30.88x / 55.82x, this company’s own p20 / median / p80 across 20 filed years |
| Filed-industry peers | median 30.88x across 20 peers — the cross-check, not the input |
| Arithmetic | base EPS × (1 + guided growth × delivery)1 × exit multiple |
Arithmetic on management’s own guidance and this company’s own past valuations. Not a price target, not a recommendation, and not a forecast of what the stock will do.
What management said
from NSE earnings-call filings · extracted, not interpreted
revenue growth 20%
Therefore, our guidance for FY '26-'27, we are targeting upwards of 20% revenue growth on a consolidated basis.
Call 12-May-2026 · bridge confidence medium · transcript PDF