Keystone Realtors Ltd
RUSTOMJEEKeystone Realtors Ltd
RUSTOMJEE
Price Chart
Scorecard
Performance
LowHasn't fared well - amongst the low performers
Valuation
HighSeems to be overvalued vs the market average
Growth
LowLagging behind the market in financials growth
Profitability
HighShowing good signs of profitability & efficiency
Entry point
AvgThe stock is overpriced but is not in the overbought zone
Red flags
LowNo red flag found
How to use scorecard? Learn more
Key Metrics
| No LabelNo Label | PB RatioPB Ratio | Dividend YieldDiv. Yield |
|---|---|---|
| 57.47 | 4.90 | — |
| Sector PESector PE | Sector PBSector PB | Sector Div YldSctr Div Yld |
|---|---|---|
| 67.42 | 4.54 | 0.66% |
Forecast & Ratings
Detailed Forecast from 3 analysts
Price
Price Upside
Earnings
Earnings Growth
Revenue
Rev. Growth
Company Profile
Keystone Realtors Limited is a real estate developer company, which operates under the brand Rustomjee. The Company provides various residential buildings, premium gated estates, townships, corporate parks and various other real estate projects.
Peers
Compare with peersDLF Ltd
Macrotech Developers Ltd
Godrej Properties Ltd
Oberoi Realty Ltd
Prestige Estates Projects Ltd
Get more out of Tickertape, Go Pro!
Customise key metrics, see detailed forecasts, download stock data and more
Forecasts
Price
Revenue
Earnings
Price Forecast
All values in ₹
All values in ₹
Revenue Forecast
All values in ₹ Thousand cr.
All values in ₹ Thousand cr.
Earnings Per Share Forecast
All values in ₹
All values in ₹
Income
Balance Sheet
Cash Flow
Income Statement
| Financial Year | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | TTM | ||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 1,268.85 | 1,177.27 | 1,302.97 | 730.14 | 2,304.56 | 2,374.14 | ||||||
Raw Materials | 153.15 | 37.39 | 62.44 | 129.00 | 120.07 | 2,109.88 | ||||||
| Power & Fuel Cost | 6.66 | 2.70 | 2.05 | 0.00 | 0.00 | |||||||
| Employee Cost | 106.44 | 57.69 | 58.33 | 89.01 | 151.63 | |||||||
| Selling & Administrative Expenses | 143.93 | 91.77 | 75.27 | 77.04 | 105.92 | |||||||
| Operating & Other expenses | 665.07 | 556.95 | 893.70 | 286.77 | 1,735.09 | |||||||
EBITDA | 193.60 | 430.77 | 211.18 | 148.32 | 191.85 | 264.26 | ||||||
| Depreciation/Amortization | 2.18 | 1.51 | 3.46 | 4.64 | 7.31 | 9.18 | ||||||
| PBIT | 191.42 | 429.26 | 207.72 | 143.68 | 184.54 | 255.08 | ||||||
| Interest & Other Items | 128.16 | 139.73 | 23.34 | 35.96 | 40.08 | 53.64 | ||||||
| PBT | 63.26 | 289.53 | 184.38 | 107.72 | 144.46 | 201.44 | ||||||
| Taxes & Other Items | 41.29 | -20.97 | 44.76 | 25.77 | 32.25 | 48.45 | ||||||
| Net Income | 21.97 | 310.50 | 139.62 | 81.95 | 112.21 | 152.99 | ||||||
| EPS | 2.20 | 31.04 | 13.96 | 7.66 | 9.85 | 13.43 | ||||||
| DPS | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||
| Payout ratio | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Company Updates
Peers & Comparison
Real EstateReal Estate
Valuation
Technical
Forecast
Compare valuation on Screener| Stock | PE RatioPE Ratio | PB RatioPB Ratio | Div. YieldDividend Yield |
|---|---|---|---|
| Keystone Realtors Ltd | 78.36 | 4.90 | — |
| DLF Ltd | 78.82 | 5.45 | 0.58% |
| Macrotech Developers Ltd | 90.18 | 7.96 | 0.16% |
| Godrej Properties Ltd | 120.40 | 8.48 | — |
Price Comparison
Compare RUSTOMJEE with any stock or ETFShareholdings
Promoter Holdings Trend
Institutional Holdings Trend
Total Retail Holding
In last 3 months, retail holding in the company has almost stayed constant
Foreign Institutional Holding
In last 3 months, foreign institutional holding of the company has almost stayed constant
Shareholding Pattern
Mar 2024
May 2024
Jun 2024
Sep 2024
Shareholding History
Mutual Funds Holding Trend
Mutual Fund Holding
In last 3 months, mutual fund holding of the company has almost stayed constant
Top 4 Mutual Funds holding Keystone Realtors Ltd
| Funds (Top 4) | The rupee value of the stock held by the fund divided by the stock’s market cap Market-cap held | Percentage of the fund’s portfolio invested in the stock Weight | Change in the portfolio weight of the stock over the last 3 months 3M holding change | The rank of the stock in the fund’s portfolio based on its weight in the portfolio along with the change in the rank over the last 3 months Portfolio rank(3M change) |
|---|---|---|---|---|
Quant Small Cap Fund - Growth - Direct Plan Growth | The rupee value of the stock held by the fund divided by the stock’s market cap 5.0220% | Percentage of the fund’s portfolio invested in the stock 1.63% | Change in the portfolio weight of the stock over the last 3 months -0.16% | The rank of the stock in the fund’s portfolio based on its weight in the portfolio along with the change in the rank over the last 3 months 15/98 (-3) |
Tata Small Cap Fund-Direct Plan-Growth Growth | The rupee value of the stock held by the fund divided by the stock’s market cap 2.2080% | Percentage of the fund’s portfolio invested in the stock 2.03% | Change in the portfolio weight of the stock over the last 3 months -0.23% | The rank of the stock in the fund’s portfolio based on its weight in the portfolio along with the change in the rank over the last 3 months 18/59 (-2) |
Aditya Birla Sun Life Small Cap Fund - Growth - Direct Plan Growth | The rupee value of the stock held by the fund divided by the stock’s market cap 0.2722% | Percentage of the fund’s portfolio invested in the stock 0.46% | Change in the portfolio weight of the stock over the last 3 months -0.06% | The rank of the stock in the fund’s portfolio based on its weight in the portfolio along with the change in the rank over the last 3 months 80/107 (+5) |
Compare 3-month MF holding change on Screener
Hmm, looks like there hasn't been any net deal activity in the last 6 monthssmallcases
Looks like this stock is not in any smallcase yet.
Events
Dividend Trend
No Dividends
RUSTOMJEE has not given any dividends in last 5 years
Dividends
Corp. Actions
Announcements
Legal Orders
Dividends
Hmm, looks like data is unavailable here. Please come back after some timeNet profit of Keystone Realtors rose 1426.96% to Rs 66.27 crore in the quarter ended September 2024 as against Rs 4.34 crore during the previous quarter ended September 2023. Sales declined 13.75% to Rs 533.07 crore in the quarter ended September 2024 as against Rs 618.04 crore during the previous quarter ended September 2023. ParticularsQuarter EndedSep. 2024Sep. 2023% Var. Sales533.07618.04 -14 OPM %14.59-2.33 - PBDT90.903.63 2404 PBT88.372.00 4319 NP66.274.34 1427 Powered by Capital Market - Live
Keystone Realtors will hold a meeting of the Board of Directors of the Company on 11 November 2024Powered by Capital Market - Live
Sequentially, the firm's collections jumped 14% in Q2 FY25 as compared to Rs 485 crore in Q2 FY24. The realtor's pre-sales stood at Rs 700 crore in the quarter ended 30 September 2024, registering a growth of 129% YoY and 15% QoQ. The company's area sold was at 0.46 million square feet in Q2 FY25, up 184% YoY. During Q2 FY25, the company launched 3 RERA projects having saleable area of 2.49 mn sq ft and estimated GDV of Rs 2,040 crore, with this company launched a total of 5 projects in H1 FY25 with an estimated GDV of Rs 4,057 crore in line with the company's guidance of launching 2 projects a quarter. The company said that it also added 3 Projects in Q2FY25 with a GDV of Rs 1,333 crore. These strategic additions align with its goal to maintain and strengthen its leadership in the redevelopment space, with this, it added a total of 4 projects in H1 FY25 with an estimated GDV of Rs 2,317 crore thereby achieving 58% of its guidance for FY25. For H1 FY25, pre-sales surged 62.45% YoY to Rs 1,311 crore while collections declined 3.98% to Rs 1,037 crore over H1 FY24. Boman Irani, CMD of Keystone Realtors, said As we successfully complete the second quarter of FY25, I am thrilled to share that we are at a pivotal moment for our company. Building on the remarkable momentum from FY24, our Pre-Sales have soared to INR 7 billion in Q2FY25, marking a phenomenal quarterly growth of 129% on YoY basis, a testament to our resilience and strategic vision'. Keystone Realtors is one of the prominent real estate developers in Mumbai Metropolitan Region (MMR). As of 30 June 2022, the company had developed 20.22 million square feet (msf) area including infrastructure spread across 32 projects or 280 building and home to over 14,000 families. The company reported consolidated net profit of Rs 46.97 crore in Q1 FY24 as compared with Rs 4.97 crore in Q1 FY23. Net sales jumped 61.3% year on year to Rs 271.96 crore in Q1 FY24. Shares of Keystone Realtors rallied 3.05% to Rs 708 on the BSE.Powered by Capital Market - Live
Keystone Realtors announced that the Annual General Meeting (AGM) of the company will be held on 18 September 2024.Powered by Capital Market - Live
Net profit of Keystone Realtors declined 45.03% to Rs 25.82 crore in the quarter ended June 2024 as against Rs 46.97 crore during the previous quarter ended June 2023. Sales rose 55.23% to Rs 422.16 crore in the quarter ended June 2024 as against Rs 271.96 crore during the previous quarter ended June 2023. ParticularsQuarter EndedJun. 2024Jun. 2023% Var. Sales422.16271.96 55 OPM %9.8223.30 - PBDT39.7068.12 -42 PBT37.3066.69 -44 NP25.8246.97 -45 Powered by Capital Market - Live
Keystone Realtors will hold a meeting of the Board of Directors of the Company on 5 August 2024.Powered by Capital Market - Live
Decreased Total Promoter Holding
In last 6 months, promoter holding in the company has decreased by 8.34%
Low Pledged Promoter Holding
Pledged promoter holdings is insignificant