Nifty
Sensex
:
:
24231.85
77537.72
153.55 (0.64%)
628.04 (0.82%)

Construction - Real Estate

Rating :
49/99

BSE: 543669 | NSE: RUSTOMJEE

370.95
20-Aug-2026
  • Open
  • High
  • Low
  • Previous Close
  •  373.95
  •  373.95
  •  370
  •  369.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  12576
  •  4664082.95
  •  668
  •  358.8

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,670.02
  • 39.75
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,806.08
  • N/A
  • 1.60

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.59%
  • 1.66%
  • 4.49%
  • FII
  • DII
  • Others
  • 2.35%
  • 13.88%
  • 3.03%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.01
  • 18.75
  • 42.98

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.17
  • 20.34
  • 23.94

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.40
  • -11.80
  • 28.02

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 55.50

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 3.00

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 35.70

Earnings Forecasts:

(Updated: 15-08-2026)
Description
2026
2027
2028
2029
Adj EPS
25
-2
32.45
17.72
P/E Ratio
14.84
-185.48
11.43
20.93
Revenue
18.45
13.88
-
2532.5
EBITDA
2928.83
3428.25
4467.8
280.7
Net Income
401.82
531.32
-
223.6
ROA
294.85
390.72
-
4.1
P/B Ratio
1.22
1.76
-
1.57
ROE
1.72
1.53
-
7.29
FCFF
9.53
11.22
-
65.4
FCFF Yield
-116.73
-73.71
-
1.08
Net Debt
-1.92
-1.21
-
119.15
BVPS
304.5
210.2
-
236.65

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 26
Jun 25
Var%
Mar 26
Mar 25
Var%
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Net Sales
470.29
273.12
72.19%
1,595.97
584.85
172.89%
266.17
464.02
-42.64%
499.28
533.07
-6.34%
Expenses
388.09
259.39
49.62%
1,514.48
534.37
183.41%
254.69
422.93
-39.78%
483.87
452.53
6.93%
EBITDA
82.20
13.73
498.69%
81.49
50.48
61.43%
11.48
41.09
-72.06%
15.41
80.54
-80.87%
EBIDTM
17.48%
5.03%
5.11%
8.63%
4.31%
8.86%
3.09%
15.11%
Other Income
22.97
15.52
48.00%
17.39
57.35
-69.68%
27.78
21.80
27.43%
21.62
23.15
-6.61%
Interest
30.57
7.16
326.96%
32.94
12.71
159.17%
23.26
11.96
94.48%
15.72
10.03
56.73%
Depreciation
5.36
4.18
28.23%
5.80
5.65
2.65%
3.89
2.66
46.24%
3.99
2.53
57.71%
PBT
69.24
17.91
286.60%
60.14
89.47
-32.78%
12.11
48.27
-74.91%
17.32
91.13
-80.99%
Tax
17.95
-0.48
-
3.63
19.67
-81.55%
5.40
14.71
-63.29%
7.00
22.82
-69.33%
PAT
51.29
18.39
178.90%
56.51
69.80
-19.04%
6.71
33.56
-80.01%
10.32
68.31
-84.89%
PATM
10.91%
6.73%
3.54%
11.93%
2.52%
7.23%
2.07%
12.81%
EPS
4.21
1.15
266.09%
4.15
5.14
-19.26%
0.27
1.20
-77.50%
0.68
5.26
-87.07%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
2,831.71
2,004.10
2,222.25
685.66
1,269.37
848.72
1,211.47
2,116.99
1,529.40
673.75
1,017.74
Net Sales Growth
52.65%
-9.82%
224.10%
-45.98%
49.56%
-29.94%
-42.77%
38.42%
127.00%
-33.80%
 
Cost Of Goods Sold
317.79
571.81
1,059.64
54.68
622.91
497.56
750.03
1,189.31
1,138.11
538.62
800.99
Gross Profit
2,513.92
1,432.29
1,162.61
630.98
646.46
351.16
461.44
927.68
391.29
135.13
216.75
GP Margin
88.78%
71.47%
52.32%
92.03%
50.93%
41.38%
38.09%
43.82%
25.58%
20.06%
21.30%
Total Expenditure
2,641.13
1,716.58
2,046.31
587.34
1,089.64
734.78
1,075.25
1,813.77
1,293.64
599.23
886.70
Power & Fuel Cost
-
0.00
0.00
0.00
2.05
2.70
6.66
6.89
0.79
0.11
0.14
% Of Sales
-
0%
0%
0%
0.16%
0.32%
0.55%
0.33%
0.05%
0.02%
0.01%
Employee Cost
-
215.37
151.63
45.56
28.37
27.05
41.60
41.62
28.01
22.69
28.27
% Of Sales
-
10.75%
6.82%
6.64%
2.23%
3.19%
3.43%
1.97%
1.83%
3.37%
2.78%
Manufacturing Exp.
-
731.59
689.39
383.11
324.87
74.15
117.25
291.04
1.44
1.20
3.63
% Of Sales
-
36.50%
31.02%
55.87%
25.59%
8.74%
9.68%
13.75%
0.09%
0.18%
0.36%
General & Admin Exp.
-
76.43
50.10
44.84
91.49
114.24
144.51
148.66
36.83
12.26
26.97
% Of Sales
-
3.81%
2.25%
6.54%
7.21%
13.46%
11.93%
7.02%
2.41%
1.82%
2.65%
Selling & Distn. Exp.
-
89.00
69.61
37.66
30.13
23.11
39.69
65.94
62.76
23.23
33.54
% Of Sales
-
4.44%
3.13%
5.49%
2.37%
2.72%
3.28%
3.11%
4.10%
3.45%
3.30%
Miscellaneous Exp.
-
32.38
25.94
21.49
-10.18
-4.04
-24.49
70.31
25.70
1.12
33.54
% Of Sales
-
1.62%
1.17%
3.13%
-0.80%
-0.48%
-2.02%
3.32%
1.68%
0.17%
-0.67%
EBITDA
190.58
287.52
175.94
98.32
179.73
113.94
136.22
303.22
235.76
74.52
131.04
EBITDA Margin
6.73%
14.35%
7.92%
14.34%
14.16%
13.42%
11.24%
14.32%
15.42%
11.06%
12.88%
Other Income
89.76
117.34
53.38
44.76
33.60
328.55
57.13
25.66
65.27
39.74
17.94
Interest
102.49
123.22
105.93
35.96
23.34
139.73
128.16
143.93
128.56
54.07
89.81
Depreciation
19.04
13.73
7.86
4.64
3.46
1.51
2.18
2.23
2.31
2.77
3.72
PBT
158.81
267.91
115.53
102.48
186.53
301.24
63.01
182.71
170.16
57.42
55.45
Tax
33.98
68.85
33.43
28.22
48.55
57.70
48.77
45.29
55.38
32.72
8.03
Tax Rate
21.40%
25.70%
28.94%
27.54%
26.03%
19.15%
77.40%
24.79%
31.35%
48.55%
14.48%
PAT
124.83
171.96
112.21
81.95
139.62
322.21
21.72
101.37
121.25
34.68
29.20
PAT before Minority Interest
111.33
188.13
111.03
79.50
135.83
243.54
14.24
137.42
121.25
34.68
47.42
Minority Interest
-13.50
-16.17
1.18
2.45
3.79
78.67
7.48
-36.05
0.00
0.00
-18.22
PAT Margin
4.41%
8.58%
5.05%
11.95%
11.00%
37.96%
1.79%
4.79%
7.93%
5.15%
2.87%
PAT Growth
-34.32%
53.25%
36.92%
-41.30%
-56.67%
1,383.47%
-78.57%
-16.40%
249.63%
18.77%
 
EPS
9.89
13.63
8.89
6.49
11.06
25.53
1.72
8.03
9.61
2.75
2.31

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
2,771.99
1,797.76
1,669.41
932.64
800.91
427.30
403.89
352.68
347.51
-380.17
Share Capital
126.03
113.89
113.88
100.03
100.03
100.03
100.03
100.03
100.03
100.03
Total Reserves
2,609.01
1,667.04
1,549.31
832.61
700.88
327.27
303.86
252.65
247.48
-480.20
Non-Current Liabilities
471.84
794.61
257.91
305.35
375.49
317.03
762.61
601.80
-84.45
305.09
Secured Loans
208.29
559.11
53.19
5.20
103.72
202.50
0.36
411.53
0.05
0.00
Unsecured Loans
50.40
50.19
49.52
137.23
88.09
88.09
361.00
0.00
0.00
300.09
Long Term Provisions
4.85
2.51
1.73
2.70
2.48
2.59
3.86
1.59
0.86
4.55
Current Liabilities
3,340.06
3,333.72
2,529.67
2,569.77
2,415.98
3,730.60
3,098.72
3,184.89
2,039.47
3,602.58
Trade Payables
791.62
642.22
352.86
305.12
234.52
276.96
334.51
363.04
144.79
251.10
Other Current Liabilities
1,875.31
2,232.00
1,263.48
1,025.75
1,113.74
1,180.28
1,430.66
1,395.80
945.02
1,775.17
Short Term Borrowings
645.64
439.51
891.98
1,189.70
1,028.29
2,223.14
1,256.32
1,411.59
935.21
1,569.52
Short Term Provisions
27.49
19.99
21.35
49.20
39.43
50.22
77.23
14.46
14.45
6.79
Total Liabilities
6,596.49
5,922.51
4,474.31
3,838.27
3,615.31
4,327.75
4,041.24
3,916.49
2,300.00
3,567.95
Net Block
366.91
346.13
30.17
23.62
19.43
160.84
162.63
161.90
20.41
70.54
Gross Block
426.30
396.21
39.91
31.65
26.48
170.08
169.59
166.42
22.98
102.54
Accumulated Depreciation
59.39
50.08
9.74
8.03
7.05
9.24
6.96
4.52
2.57
32.00
Non Current Assets
950.65
925.37
779.84
697.66
703.11
392.05
300.15
219.12
170.23
175.66
Capital Work in Progress
0.00
0.00
0.00
0.00
0.39
0.02
0.03
0.19
0.33
0.01
Non Current Investment
476.01
452.12
637.76
564.41
590.73
1.04
0.78
0.29
76.64
15.13
Long Term Loans & Adv.
90.81
107.67
82.27
82.27
73.81
125.82
101.49
18.41
39.33
82.31
Other Non Current Assets
8.52
10.64
20.42
17.73
8.71
69.73
1.20
7.01
21.85
7.66
Current Assets
5,645.84
4,997.14
3,694.47
3,140.61
2,912.19
3,935.70
3,741.09
3,697.37
2,129.77
3,392.30
Current Investments
8.00
3.87
4.43
10.69
4.16
4.14
140.47
49.94
1.39
12.77
Inventories
3,860.54
3,710.25
2,570.35
2,254.31
2,192.58
2,765.19
2,886.53
2,751.66
1,709.09
2,891.60
Sundry Debtors
83.45
104.77
61.64
113.58
36.70
63.90
228.72
273.28
143.66
96.55
Cash & Bank
845.83
366.42
412.15
233.80
282.95
392.15
92.73
121.64
27.61
68.21
Other Current Assets
848.02
395.21
180.68
112.18
395.81
710.31
392.63
500.85
248.02
323.16
Short Term Loans & Adv.
552.52
416.62
465.22
416.05
342.04
644.07
331.21
489.14
184.37
307.63
Net Current Assets
2,305.78
1,663.42
1,164.80
570.84
496.21
205.09
642.37
512.48
90.30
-210.28
Total Assets
6,596.49
5,922.51
4,474.31
3,838.27
3,615.30
4,327.75
4,041.24
3,916.49
2,300.00
3,567.96

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Cash From Operating Activity
-11.39
183.41
306.15
-109.55
PBT
256.98
144.46
107.72
184.38
Adjustment
64.94
51.12
109.68
123.57
Changes in Working Capital
-291.75
27.95
138.45
-388.05
Cash after chg. in Working capital
30.17
223.53
355.85
-80.10
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-41.56
-40.12
-49.70
-29.45
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
-64.91
-277.51
26.66
-137.67
Net Fixed Assets
-24.88
-17.64
-7.02
Net Investments
-51.68
167.10
-30.50
Others
11.65
-426.97
64.18
Cash from Financing Activity
483.90
-38.30
-30.19
153.97
Net Cash Inflow / Outflow
407.60
-132.40
302.62
-93.25
Opening Cash & Equivalents
229.94
362.34
59.72
152.97
Closing Cash & Equivalent
637.54
229.94
362.34
59.72

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Book Value (Rs.)
217.01
156.37
146.05
93.24
80.07
ROA
3.01%
2.14%
1.91%
3.64%
6.13%
ROE
8.33%
6.45%
6.13%
15.67%
39.66%
ROCE
11.59%
8.98%
5.54%
9.21%
22.89%
Fixed Asset Turnover
4.87
10.19
19.16
36.15
6.90
Receivable days
17.14
13.67
46.64
21.61
21.63
Inventory Days
689.42
515.79
1284.16
639.34
1066.07
Payable days
457.63
171.38
2196.07
217.41
311.69
Cash Conversion Cycle
248.93
358.07
-865.27
443.53
776.00
Total Debt/Equity
0.33
0.61
0.62
1.67
1.52
Interest Cover
3.09
2.36
4.00
8.90
2.13

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.