Nifty
:
23659.00
Sensex
:
75318.39
41.00 (0.17%)
117.54 (0.16%)
Nifty
Sensex
:
:
23659.00
75318.39
41.00 (0.17%)
117.54 (0.16%)

Keystone Realtors Ltd

Construction - Real Estate

Rating :
52/99

BSE: 543669 | NSE: RUSTOMJEE

NSE BSE
394.90
20-May-2026
  • Open
  • High
  • Low
  • Previous Close
  •  401
  •  401
  •  392.4
  •  400.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  30284
  •  11989834.35
  •  697
  •  358.8

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,983.21
  • 63.19
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,564.34
  • N/A
  • 1.74

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.59%
  • 1.06%
  • 4.42%
  • FII
  • DII
  • Others
  • 2.54%
  • 14.64%
  • 2.75%

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
  • -
  • -
  • 56.49

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 3.19

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 38.10

Earnings Forecasts:

(Updated: 16-05-2026)
Description
2024
2025
2026
2027
Adj EPS
17.72
24.52
29.78
P/E Ratio
22.29
16.11
13.26
Revenue
2532.5
3198.35
3382.67
4467.8
EBITDA
280.7
406.43
492.1
Net Income
223.6
309.8
375.63
ROA
4.1
4.97
3.16
P/B Ratio
1.67
1.52
1.36
ROE
7.29
9.97
10.92
FCFF
65.4
-271.22
12.85
FCFF Yield
1.24
-5.15
0.24
Net Debt
119.15
170
-67.1
BVPS
236.65
260.17
290.75

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 26
Mar 25
Var%
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Net Sales
1,595.97
584.85
172.89%
266.17
464.02
-42.64%
499.28
533.07
-6.34%
273.12
422.16
-35.30%
Expenses
1,514.48
534.37
183.41%
254.69
422.93
-39.78%
483.87
452.53
6.93%
259.39
378.98
-31.56%
EBITDA
81.49
50.48
61.43%
11.48
41.09
-72.06%
15.41
80.54
-80.87%
13.73
43.18
-68.20%
EBIDTM
5.11%
8.63%
4.31%
8.86%
3.09%
15.11%
5.03%
10.23%
Other Income
17.39
57.35
-69.68%
27.78
21.80
27.43%
21.62
23.15
-6.61%
15.52
15.04
3.19%
Interest
32.94
12.71
159.17%
23.26
11.96
94.48%
15.72
10.03
56.73%
7.16
16.78
-57.33%
Depreciation
5.80
5.65
2.65%
3.89
2.66
46.24%
3.99
2.53
57.71%
4.18
2.40
74.17%
PBT
60.14
89.47
-32.78%
12.11
48.27
-74.91%
17.32
91.13
-80.99%
17.91
39.04
-54.12%
Tax
3.63
19.67
-81.55%
5.40
14.71
-63.29%
7.00
22.82
-69.33%
-0.48
11.65
-
PAT
56.51
69.80
-19.04%
6.71
33.56
-80.01%
10.32
68.31
-84.89%
18.39
27.39
-32.86%
PATM
3.54%
11.93%
2.52%
7.23%
2.07%
12.81%
6.73%
6.49%
EPS
4.15
5.14
-19.26%
0.27
1.20
-77.50%
0.68
5.26
-87.07%
1.15
2.05
-43.90%

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
2,634.54
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
31.46%
-9.82%
224.10%
-45.98%
49.56%
-29.94%
-42.77%
38.42%
127.00%
-33.80%
 
Cost Of Goods Sold
201.20
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
2,433.34
1,432.29
1,162.61
630.98
646.46
351.16
461.44
927.68
391.29
135.13
216.75
GP Margin
92.36%
71.47%
52.32%
92.03%
50.93%
41.38%
38.09%
43.82%
25.58%
20.06%
21.30%
Total Expenditure
2,512.43
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
122.11
287.52
175.94
98.32
179.73
113.94
136.22
303.22
235.76
74.52
131.04
EBITDA Margin
4.63%
14.35%
7.92%
14.34%
14.16%
13.42%
11.24%
14.32%
15.42%
11.06%
12.88%
Other Income
82.31
117.34
53.38
44.76
33.60
328.55
57.13
25.66
65.27
39.74
17.94
Interest
79.08
123.22
105.93
35.96
23.34
139.73
128.16
143.93
128.56
54.07
89.81
Depreciation
17.86
13.73
7.86
4.64
3.46
1.51
2.18
2.23
2.31
2.77
3.72
PBT
107.48
267.91
115.53
102.48
186.53
301.24
63.01
182.71
170.16
57.42
55.45
Tax
15.55
68.85
33.43
28.22
48.55
57.70
48.77
45.29
55.38
32.72
8.03
Tax Rate
14.47%
25.70%
28.94%
27.54%
26.03%
19.15%
77.40%
24.79%
31.35%
48.55%
14.48%
PAT
91.93
171.96
112.21
81.95
139.62
322.21
21.72
101.37
121.25
34.68
29.20
PAT before Minority Interest
75.84
188.13
111.03
79.50
135.83
243.54
14.24
137.42
121.25
34.68
47.42
Minority Interest
-16.09
-16.17
1.18
2.45
3.79
78.67
7.48
-36.05
0.00
0.00
-18.22
PAT Margin
3.49%
8.58%
5.05%
11.95%
11.00%
37.96%
1.79%
4.79%
7.93%
5.15%
2.87%
PAT Growth
-53.82%
53.25%
36.92%
-41.30%
-56.67%
1,383.47%
-78.57%
-16.40%
249.63%
18.77%
 
EPS
7.28
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

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • Keystone Realtors - Quarterly Results
    13th May 2026, 00:00 AM

    Read More
  • Keystone Realtors’ pre-sales surge 58% in Q4FY26
    6th Apr 2026, 11:52 AM

    Its collection has increased by 14% to Rs 853 crore in Q4FY26

    Read More
  • Keystone Realtors signs agreements for GTB Nagar redevelopment project in Mumbai
    6th Mar 2026, 16:12 PM

    The residential towers shall be constructed using Aluminium formwork technology rendering a durable and watertight external concrete envelope

    Read More
  • Keystone Realtors secures Rs 1,775 crore redevelopment project in Mumbai
    16th Feb 2026, 11:10 AM

    The company has been appointed as the developer for a large society redevelopment project of Om Nagar Co-operative Housing Society Federation

    Read More

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.