Keystone Realtors Ltd, 543669, RUSTOMJEE Share Price, Rating, Research, Analysis, Fundamental & Historical Data

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

7,590.61
46.88
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

7,649.26
0.25%
2.74

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

-0.97
3.56
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

-
-
49.71

P:BV (Average)

8 Years
5 Years
3 Years

-
-
3.48

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
37.67

Earnings Forecasts:

(Updated: 27-09-2025)

Description 2024 2025 2026 2027
Adj EPS 13.85 18.95 36.6 40.35
P/E Ratio 43.00 31.42 16.27 14.76
Revenue 2004.1 2458.47 2861.9 2921.25
EBITDA 287.52 346.63 488.05 513.7
Net Income 171.96 374.7 461 508.3
ROA 2.72 3.31 4.65
P/B Ratio 2.71 2.38 2.08 1.62
ROE 7.53 8.3 13.45 12.6
FCFF -39.05 -80.98 19.8 -222
FCFF Yield -0.5 -1.04 0.25 -2.84
Net Debt 76.44
BVPS 219.95 249.95 286.61 367.6

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 68.43 127.98 -46.53% 324.98 113.96 185.17% 34.68 60.30 -42.49% 62.99 581.37 -89.17%
Expenses 101.35 123.32 -17.82% 297.49 113.26 162.66% 65.78 71.09 -7.47% 84.48 596.75 -85.84%
EBITDA -32.92 4.66 - 27.49 0.70 3,827.14% -31.10 -10.79 - -21.49 -15.38 -
EBIDTM -48.11% 3.64% 8.46% 0.61% -89.68% -17.89% -34.12% -2.65%
Other Income 53.57 43.18 24.06% 62.02 48.96 26.67% 45.99 34.85 31.97% 53.93 23.74 127.17%
Interest 4.72 13.64 -65.40% 8.17 17.94 -54.46% 9.94 12.43 -20.03% 11.67 0.94 1,141.49%
Depreciation 3.98 2.30 73.04% 5.06 2.39 111.72% 2.53 1.57 61.15% 2.38 1.46 63.01%
PBT 11.95 31.90 -62.54% 76.28 29.33 160.08% 2.42 10.06 -75.94% 18.39 5.96 208.56%
Tax -1.65 8.34 - 21.33 5.95 258.49% 0.77 2.72 -71.69% 4.79 1.44 232.64%
PAT 13.60 23.56 -42.28% 54.95 23.38 135.03% 1.65 7.34 -77.52% 13.60 4.52 200.88%
PATM 19.87% 18.41% 16.91% 20.52% 4.76% 12.17% 21.59% 0.78%
EPS 1.08 1.87 -42.25% 4.36 1.86 134.41% 0.13 0.58 -77.59% 1.08 0.36 200.00%

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 273.12 422.16 -35.30% 584.85 811.56 -27.94% 464.02 520.69 -10.88% 533.07 618.04 -13.75%
Expenses 259.39 378.98 -31.56% 534.37 759.48 -29.64% 422.93 512.17 -17.42% 452.53 632.46 -28.45%
EBITDA 13.73 43.18 -68.20% 50.48 52.08 -3.07% 41.09 8.52 382.28% 80.54 -14.42 -
EBIDTM 5.03% 10.23% 8.63% 6.42% 8.86% 1.64% 15.11% -2.33%
Other Income 15.52 15.04 3.19% 57.35 14.59 293.08% 21.80 12.64 72.47% 23.15 15.29 51.41%
Interest 7.16 16.78 -57.33% 12.71 19.71 -35.51% 11.96 7.12 67.98% 10.03 6.74 48.81%
Depreciation 4.18 2.40 74.17% 5.65 2.60 117.31% 2.66 1.65 61.21% 2.53 1.63 55.21%
PBT 17.91 39.04 -54.12% 89.47 44.36 101.69% 48.27 12.39 289.59% 91.13 -7.50 -
Tax -0.48 11.65 - 19.67 11.67 68.55% 14.71 3.75 292.27% 22.82 -2.17 -
PAT 18.39 27.39 -32.86% 69.80 32.69 113.52% 33.56 8.64 288.43% 68.31 -5.33 -
PATM 6.73% 6.49% 11.93% 4.03% 7.23% 1.66% 12.81% -0.86%
EPS 1.15 2.05 -43.90% 5.14 2.69 91.08% 1.20 2.65 -54.72% 5.26 0.38 1,284.21%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 491.08 550.63 1,010.45 328.06 851.36 351.50 257.52 247.37 200.65 272.97 328.47 Net Sales Growth -44.42% -45.51% 208.01% -61.47% 142.21% 36.49% 4.10% 23.28% -26.49% -16.90% Cost Of Goods Sold -357.70 29.66 542.90 -153.43 381.05 195.53 104.34 -54.16 30.64 -49.81 -188.08 Gross Profit 848.78 520.97 467.55 481.49 470.31 155.97 153.18 301.53 170.00 322.78 516.55 GP Margin 172.84% 94.61% 46.27% 146.77% 55.24% 44.37% 59.48% 121.89% 84.72% 118.25% 157.26% Total Expenditure 549.10 564.06 950.48 256.65 741.96 339.78 248.48 195.48 283.82 290.24 281.54 Power & Fuel Cost - 0.00 0.00 0.00 1.13 2.14 2.09 2.36 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0.13% 0.61% 0.81% 0.95% 0% 0% 0% Employee Cost - 128.55 100.42 21.93 21.31 25.89 30.65 16.78 0.00 0.00 0.00 % Of Sales - 23.35% 9.94% 6.68% 2.50% 7.37% 11.90% 6.78% 0% 0% 0% Manufacturing Exp. - 293.69 220.31 339.54 254.06 88.46 86.95 69.64 0.00 0.00 0.00 % Of Sales - 53.34% 21.80% 103.50% 29.84% 25.17% 33.76% 28.15% 0% 0% 0% General & Admin Exp. - 45.99 27.16 21.91 60.35 12.32 17.90 66.18 253.17 340.06 469.62 % Of Sales - 8.35% 2.69% 6.68% 7.09% 3.50% 6.95% 26.75% 126.17% 124.58% 142.97% Selling & Distn. Exp. - 40.75 43.50 18.30 21.18 5.55 4.22 6.25 0.00 0.00 0.00 % Of Sales - 7.40% 4.31% 5.58% 2.49% 1.58% 1.64% 2.53% 0% 0% 0% Miscellaneous Exp. - 25.42 16.19 8.40 2.88 9.88 2.32 88.43 0.00 0.00 0.00 % Of Sales - 4.62% 1.60% 2.56% 0.34% 2.81% 0.90% 35.75% 0% 0% 0% EBITDA -58.02 -13.43 59.97 71.41 109.40 11.72 9.04 51.89 -83.17 -17.27 46.93 EBITDA Margin -11.81% -2.44% 5.93% 21.77% 12.85% 3.33% 3.51% 20.98% -41.45% -6.33% 14.29% Other Income 215.51 205.12 140.73 88.35 74.71 67.75 72.42 26.24 0.00 0.00 0.00 Interest 34.50 50.74 48.81 9.48 24.65 74.01 89.81 88.38 0.00 0.00 0.00 Depreciation 13.95 12.27 6.80 4.31 3.38 3.09 3.81 2.33 0.00 0.00 0.00 PBT 109.04 128.68 145.09 145.97 156.08 2.38 -12.14 -12.57 -83.17 -17.27 46.93 Tax 25.24 35.23 33.59 36.74 36.02 0.09 10.97 0.00 4.70 0.00 11.00 Tax Rate 23.15% 27.38% 23.15% 25.17% 23.08% 3.78% -90.36% 0.00% -5.65% 0.00% 23.44% PAT 83.80 93.45 111.50 109.23 120.06 2.29 -23.12 -12.57 -87.88 -17.27 35.93 PAT before Minority Interest 83.80 93.45 111.50 109.23 120.06 2.29 -23.12 -12.57 -87.88 -17.27 35.93 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 17.06% 16.97% 11.03% 33.30% 14.10% 0.65% -8.98% -5.08% -43.80% -6.33% 10.94% PAT Growth 42.52% -16.19% 2.08% -9.02% 5,142.79% - - - - - EPS 6.65 7.42 8.85 8.67 9.53 0.18 -1.83 -1.00 -6.97 -1.37 2.85

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 16 Mar 15 Mar 14
Net Sales 1,855.06 2,004.10 2,222.25 685.66 1,269.37 848.72 1,018.06 781.35 425.19 Net Sales Growth -21.81% -9.82% 224.10% -45.98% 49.56% -16.63% 30.30% 83.76% Cost Of Goods Sold -331.55 571.81 1,059.64 54.68 452.98 299.47 273.61 174.75 361.43 Gross Profit 2,186.61 1,432.29 1,162.61 630.98 816.39 549.25 744.46 606.61 63.75 GP Margin 117.87% 71.47% 52.32% 92.03% 64.31% 64.72% 73.13% 77.64% 14.99% Total Expenditure 1,669.22 1,716.58 2,046.31 587.34 1,089.64 607.28 701.09 678.43 432.50 Power & Fuel Cost - 0.00 0.00 0.00 2.05 2.70 6.73 5.46 0.76 % Of Sales - 0% 0% 0% 0.16% 0.32% 0.66% 0.70% 0.18% Employee Cost - 215.37 151.63 45.56 28.37 57.69 29.20 33.08 19.85 % Of Sales - 10.75% 6.82% 6.64% 2.23% 6.80% 2.87% 4.23% 4.67% Manufacturing Exp. - 731.59 689.39 383.11 494.66 74.15 291.26 292.08 0.86 % Of Sales - 36.50% 31.02% 55.87% 38.97% 8.74% 28.61% 37.38% 0.20% General & Admin Exp. - 76.43 50.10 44.84 87.12 114.24 56.52 138.07 19.17 % Of Sales - 3.81% 2.25% 6.54% 6.86% 13.46% 5.55% 17.67% 4.51% Selling & Distn. Exp. - 89.00 69.61 37.66 34.64 23.11 32.22 30.81 25.94 % Of Sales - 4.44% 3.13% 5.49% 2.73% 2.72% 3.16% 3.94% 6.10% Miscellaneous Exp. - 32.38 25.94 21.49 -10.18 35.91 11.55 4.19 4.49 % Of Sales - 1.62% 1.17% 3.13% -0.80% 4.23% 1.13% 0.54% 1.06% EBITDA 185.84 287.52 175.94 98.32 179.73 241.44 316.97 102.92 -7.31 EBITDA Margin 10.02% 14.35% 7.92% 14.34% 14.16% 28.45% 31.13% 13.17% -1.72% Other Income 117.82 117.34 53.38 44.76 33.60 328.55 38.05 109.88 17.45 Interest 41.86 123.22 105.93 35.96 23.34 266.71 295.84 192.85 140.50 Depreciation 15.02 13.73 7.86 4.64 3.46 2.04 3.72 4.81 3.05 PBT 246.78 267.91 115.53 102.48 186.53 301.24 55.47 15.14 -133.42 Tax 56.72 68.85 33.43 28.22 48.55 57.70 8.05 11.69 0.42 Tax Rate 22.98% 25.70% 28.94% 27.54% 26.03% 19.15% 14.51% 77.21% -0.31% PAT 190.06 171.96 112.21 81.95 139.62 322.21 29.20 -17.52 -131.76 PAT before Minority Interest 171.90 188.13 111.03 79.50 135.83 243.54 47.42 3.45 -133.85 Minority Interest -18.16 -16.17 1.18 2.45 3.79 78.67 -18.22 -20.97 2.09 PAT Margin 10.25% 8.58% 5.05% 11.95% 11.00% 37.96% 2.87% -2.24% -30.99% PAT Growth 199.83% 53.25% 36.92% -41.30% -56.67% 1,003.46% - - EPS 15.08 13.65 8.91 6.50 11.08 25.57 2.32 -1.39 -10.46

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Shareholder's Funds 2,533.54 1,637.35 1,515.15 708.22 406.53 285.07 372.94 390.22 379.17 362.77 Share Capital 126.03 113.89 113.88 100.03 0.02 0.03 0.03 0.03 0.03 0.02 Total Reserves 2,370.56 1,506.63 1,395.05 608.19 406.51 285.04 372.92 390.19 379.15 362.75 Non-Current Liabilities 423.54 705.20 160.01 168.34 1.31 236.52 409.11 398.33 420.82 412.24 Secured Loans 197.51 523.10 0.73 59.10 0.00 0.00 134.52 101.63 143.33 239.59 Unsecured Loans 0.00 0.00 0.00 0.09 0.09 234.99 234.99 234.99 277.49 172.64 Long Term Provisions 130.48 95.45 64.12 2.40 1.22 1.52 1.46 1.20 0.00 0.00 Current Liabilities 1,122.75 1,122.81 1,663.16 1,606.90 1,186.42 932.13 779.48 619.14 346.85 311.62 Trade Payables 375.67 273.16 281.46 239.99 25.45 30.94 22.83 19.48 14.92 16.46 Other Current Liabilities 523.37 558.75 858.42 589.44 425.98 399.06 541.52 487.12 308.03 284.51 Short Term Borrowings 151.01 217.53 450.92 741.28 714.64 478.29 197.42 89.04 0.00 0.00 Short Term Provisions 72.70 73.37 72.36 36.19 20.35 23.84 17.71 23.49 23.90 10.66 Total Liabilities 4,079.83 3,465.36 3,338.32 2,483.46 1,594.26 1,453.72 1,561.53 1,407.69 1,146.84 1,086.63 Net Block 57.07 40.12 28.87 23.11 21.44 9.33 7.18 8.71 1.99 3.33 Gross Block 79.78 54.90 37.26 30.24 29.92 15.22 11.13 14.16 7.28 8.49 Accumulated Depreciation 22.71 14.78 8.39 7.13 8.48 5.89 3.96 5.46 5.29 5.16 Non Current Assets 714.83 622.43 751.73 652.21 264.49 823.96 888.32 873.66 620.90 3.33 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.07 5.39 2.43 0.00 0.00 Non Current Investment 468.24 416.56 583.66 546.72 158.89 744.98 749.92 749.92 618.91 0.00 Long Term Loans & Adv. 177.40 152.92 119.06 72.75 84.16 69.59 116.68 106.86 0.00 0.00 Other Non Current Assets 3.72 4.02 10.92 0.00 0.00 0.00 9.16 5.74 0.00 0.00 Current Assets 3,365.00 2,842.93 2,586.59 1,831.25 1,329.77 629.75 673.22 534.03 525.94 1,083.30 Current Investments 0.00 0.00 0.00 6.44 0.00 0.00 0.00 1.28 0.10 570.19 Inventories 1,290.50 1,057.13 1,509.59 1,227.34 818.45 421.91 449.87 400.14 214.47 255.25 Sundry Debtors 21.77 12.39 40.04 73.97 47.31 18.34 51.87 3.23 29.54 13.12 Cash & Bank 542.64 198.50 346.31 111.50 11.37 9.72 21.62 25.92 6.81 4.69 Other Current Assets 1,510.09 170.05 179.35 88.13 452.64 179.78 149.86 103.47 275.02 240.05 Short Term Loans & Adv. 1,305.33 1,404.86 511.30 323.87 342.10 158.73 133.80 72.37 246.14 200.22 Net Current Assets 2,242.25 1,720.12 923.43 224.35 143.35 -302.38 -106.27 -85.11 179.09 771.68 Total Assets 4,079.83 3,465.36 3,338.32 2,483.46 1,594.26 1,453.71 1,561.54 1,407.69 1,146.84 1,086.63

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Shareholder's Funds 2,771.99 1,797.76 1,669.41 932.64 800.91 Share Capital 126.03 113.89 113.88 100.03 100.03 Total Reserves 2,609.01 1,667.04 1,549.31 832.61 700.88 Non-Current Liabilities 471.84 794.61 257.91 305.35 375.49 Secured Loans 208.29 559.11 53.19 -64.96 103.72 Unsecured Loans 50.40 50.19 49.52 207.39 88.09 Long Term Provisions 4.85 2.51 1.73 2.70 2.48 Current Liabilities 3,340.06 3,333.72 2,529.67 2,569.77 2,415.98 Trade Payables 791.62 642.22 352.86 305.12 234.52 Other Current Liabilities 1,875.31 2,232.00 1,263.48 1,025.75 1,113.74 Short Term Borrowings 645.64 439.51 891.98 1,189.70 1,028.29 Short Term Provisions 27.49 19.99 21.35 49.20 39.43 Total Liabilities 6,596.49 5,922.51 4,474.31 3,838.27 3,615.31 Net Block 366.91 346.13 30.17 23.62 29.47 Gross Block 426.30 396.21 39.91 31.65 38.57 Accumulated Depreciation 59.39 50.08 9.74 8.03 9.10 Non Current Assets 950.65 925.37 779.84 697.66 703.11 Capital Work in Progress 0.00 0.00 0.00 0.00 0.39 Non Current Investment 476.01 452.12 637.76 564.41 590.73 Long Term Loans & Adv. 90.81 107.67 82.27 100.00 73.81 Other Non Current Assets 8.52 10.64 20.42 0.00 8.71 Current Assets 5,645.84 4,997.14 3,694.47 3,140.61 2,912.19 Current Investments 8.00 3.87 4.43 10.69 4.16 Inventories 3,860.54 3,710.25 2,570.35 2,254.31 2,192.58 Sundry Debtors 83.45 104.77 61.64 113.58 36.70 Cash & Bank 845.83 366.42 412.15 233.80 282.95 Other Current Assets 848.02 395.21 180.68 79.39 395.81 Short Term Loans & Adv. 552.52 416.62 465.22 448.84 342.04 Net Current Assets 2,305.78 1,663.42 1,164.80 570.84 496.21 Total Assets 6,596.49 5,922.51 4,474.31 3,838.27 3,615.30

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 14 Mar 12 Mar 11 Mar 10 Mar 08
Cash From Operating Activity -177.16 228.34 95.33 14.54 -68.46 0.00 0.00 0.00 -14.45 PBT 128.68 145.09 145.97 156.08 -12.57 0.00 0.00 0.00 2.50 Adjustment -92.15 -63.03 -11.18 10.01 90.34 0.00 0.00 0.00 12.54 Changes in Working Capital -181.82 181.30 4.78 -133.96 -131.61 0.00 0.00 0.00 -26.19 Cash after chg. in Working capital -145.29 263.36 139.57 32.13 -53.85 0.00 0.00 0.00 -11.15 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -31.87 -35.02 -44.24 -17.59 -14.61 0.00 0.00 0.00 -3.30 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity 133.17 -839.78 -90.50 -108.21 -98.46 0.00 0.00 0.00 -253.11 Net Fixed Assets -24.88 -17.64 -7.02 -0.32 -13.40 0.07 -9.31 1.16 Net Investments -51.68 167.10 -30.50 -394.27 591.03 1.28 -132.19 -84.85 Others 209.73 -989.24 -52.98 286.38 -676.09 -1.35 141.50 83.69 Cash from Financing Activity 336.12 429.38 274.84 1.77 164.53 0.00 0.00 0.00 269.63 Net Cash Inflow / Outflow 292.13 -182.06 279.67 -91.90 -2.39 0.00 0.00 0.00 2.07 Opening Cash & Equivalents 134.97 317.03 37.36 129.26 13.76 0.00 0.00 0.00 3.33 Closing Cash & Equivalent 427.10 134.97 317.03 37.36 11.37 0.00 0.00 0.00 5.40

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

Standalone /

Consolidated

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Book Value (Rs.) 198.09 142.29 132.50 70.80 1885563.17 1057764.62 1383835.01 1447933.34 1406952.47 168261.98 ROA 2.48% 3.28% 3.71% 5.03% -0.82% -5.83% -1.16% 2.81% 1.47% -5.33% ROE 4.54% 7.13% 9.85% 22.71% -3.64% -26.71% -4.53% 9.34% 4.42% -14.47% ROCE 6.82% 8.92% 8.92% 12.45% -1.19% -8.05% -1.83% 5.81% 13.23% 3.58% Fixed Asset Turnover 8.18 21.93 9.72 31.27 12.12 15.23 21.58 30.63 46.29 11.24 Receivable days 11.32 9.47 63.42 45.01 43.79 63.87 36.84 18.20 21.33 91.45 Inventory Days 778.10 463.58 1522.56 567.18 827.33 792.94 568.29 341.48 234.83 896.05 Payable days 3992.30 186.44 -620.25 193.85 -149.19 -191.14 360.36 -30.69 1715.94 9786.66 Cash Conversion Cycle -3202.88 286.61 2206.23 418.35 1020.31 1047.95 244.77 390.37 -1459.79 -8799.17 Total Debt/Equity 0.14 0.46 0.30 1.14 1.76 2.50 1.86 1.09 1.11 1.14 Interest Cover 3.54 3.97 16.40 7.33 0.00 0.00 0.00 0.00 1.23 0.33

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

Top Investors:

quant mutual fund - quant small cap fund

sbi life insurance co. ltd

tata mutual fund - tata small cap fund

aditya birla sun life insurance company limited

ananta capital ventures fund 1

hdfc capital affordable real estate fund-3

Annual Reports:

News Update:

Keystone Realtors gets nod to raise up to Rs 375 crore through NCDs
11th Sep 2025, 11:53 AM

The Board of Directors of the Company, at its meeting held on September 10, 2025, has inter alia approved the same
Read More
Keystone Realtors bags three redevelopment projects in Mumbai during Q1FY26
12th Aug 2025, 11:58 AM

The company is looking at acquiring more land parcels across Mumbai Metropolitan Region to build housing projects
Read More
Keystone Realtors - Quarterly Results
5th Aug 2025, 14:50 PM

Read More
Keystone Realtors logs 75% growth in pre-sales in Q1FY26
7th Jul 2025, 10:59 AM

Its collection stood at Rs 575 crore in Q1FY26 as compared to Rs 485 crore in Q1FY25
Read More
Keystone Realtors bags redevelopment project in Andheri West
2nd Jul 2025, 10:42 AM

The proposed redevelopment is expected to generate a Gross Development Value of around Rs 3,000 crore
Read More
Keystone Realtors bags LoA for redevelopment of GTB Nagar in Sion
1st Jul 2025, 11:30 AM

The estimated gross development value (GDV) of the project is around Rs 4,521 crore
Read More

Keystone Realtors Ltd

Construction - Real Estate

BSE: 543669 | NSE: RUSTOMJEE

Stock Summary

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Earnings Forecasts:

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores /

Results Balance Sheet

Standalone Figures in Rs. Crores /

Cash Flow

Standalone Figures in Rs. Crores /

Financial Ratios

Standalone /

Top Investors:

Annual Reports:

News Update:

Keystone Realtors Ltd

Construction - Real Estate

BSE: 543669 | NSE: RUSTOMJEE

Stock Summary

Shareholding Pattern

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Earnings Forecasts:

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores /

Results Balance Sheet

Standalone Figures in Rs. Crores /

Cash Flow

Standalone Figures in Rs. Crores /

Financial Ratios

Standalone /

Top Investors:

Annual Reports:

News Update: