5nance5nance
5nance5nance
HomeScreens
LOGINGET FREE ACCOUNT

Keystone Realtors Ltd

•
rustomjee.comBSE: 543669NSE: RUSTOMJEE
Market Cap₹ 4,361 Cr.
Current Price
High / Low₹ 634 / 332
Stock P/E37.1
Book Value₹ 227
Price to Book1.68
Dividend Yield0.00 %
ROCE6.1 %
ROE3.4 %
Face Value₹ 10

Add ratio to table

ABOUT

AI Sector View

AI GENERATED

Realty

Buy

Housing and construction indicators remain supportive for real estate. The housing index reached 105 (Mar/26), residential property prices rose 4.21% (Mar/26), construction output was 5.4% (Jul/26), and cement output accelerated to 13.1% YoY (2026-07). Bank lending rates are steady at 8.96% (Aug/26) rather than easing, but FPI flows turned positive with INR 1999 crore net inflow over 3 months to 2026-08-31 from INR -7216 crore previously.

Confidence
75%
View full sector analysis →

PROS

  • Latest quarter profit grew 220.7% YoY, showing strong momentum
  • Company has consistently been profitable over the last 5 years
  • Company has delivered good sales growth of 25.4% CAGR over last 5 years
  • Stock looks reasonably valued - P/E of 37.1 is below its historical median
  • Working capital cycle has improved - days down from 420 to 340

CONS

  • Operating cash flow has been negative in recent years
  • Receivables are growing faster than sales - a possible quality concern
  • A large part of profit comes from other income (74.5% of PBT)
  • Recent results are weak - TTM profit is down 21.4% versus prior year
  • Company has a low return on equity of 6.1% over last 3 years
  • Company has a low return on capital employed of 8.9%

* The pros and cons are machine generated based on quantitative rules.

Peer comparison

RealtyRealtyConstruction - Real Estate
Part ofNIFTY 50NIFTY 500NIFTY LARGEMIDCAP 250NIFTY 100NIFTY 200
S.No.Name
1.DLF643.6035.83159311.061.24793.90-89.591280.34-52.876.8149.68
2.LODHA1113.0026.96111226.000.381373.10103.394996.7043.1016.8938.51
3.PHOENIXLTD1891.1552.8567642.250.13394.5122.951074.9412.8015.4159.77
4.PRESTIGE1505.0056.9264824.900.13271.40-12.872675.1015.9411.5131.75
5.OBEROIRLTY1747.4024.1663535.850.46543.5129.021300.8931.7317.6956.75
6.GODREJPROP1745.0032.8552564.020.57349.38-41.61506.1716.488.37-57.98
7.ANANTRAJ599.0537.2621558.430.17149.1918.50631.406.5812.2329.53
8.BRIGADE638.9030.0020844.710.24216.9437.351115.55-12.9311.0232.33
9.ABREL1284.65108.4914348.990.19-34.59-27.73188.8530.95-4.54-30.02
10.SOBHA1217.3556.4513020.020.4950.85273.371278.1550.036.966.07
11.SIGNATURE762.1510.2710722.390.00-16.53-148.00551.99-36.2434.77-8.10
12.RUSTOMJEE345.4537.124361.330.0052.37220.70470.2972.196.1517.71
Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
2726185218124225334645852734992661,596470
2096325127593794534235342594842551,514424
Operating Profit63-14952438141501415118146
OPM %23.30%-2.33%1.64%6.42%10.23%15.11%8.86%8.63%5.03%3.09%4.31%5.11%9.84%
11151315152322571622281723
Interest7772017101213716233331
Depreciation1223233644465
Profit before Tax66-81244399148891817126070
Tax %30.45%28.93%30.27%26.31%29.84%25.04%30.47%21.99%-2.68%40.42%44.59%6.04%25.53%
Net Profit000026663067161056452
4.120.392.652.692.165.361.205.141.150.680.274.154.21

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
6741,5292,1171,2118491,2696862,2222,0042,6352,832
5991,2941,8141,0757351,0905872,0461,7172,4552,677
Operating Profit7523630313611418098176288179155
OPM %11.06%15.42%14.32%11.24%13.42%14.16%14.34%7.92%14.35%6.80%5.46%
507226573293445531178290
Interest541291441281402336106123136102
Depreciation32222358141919
Profit before Tax6717718363301184108144257110160
Tax %48.55%31.35%24.79%77.40%19.16%26.33%26.20%23.14%26.79%14.07%21.25%
Net Profit35121137142441368011118895126
EPS3.007.0010.172.2031.0413.967.679.8513.646.25—
Dividend Payout %0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%10.99%0.00%—

COMPOUNDED SALES GROWTH

10 Years:
10%
5 Years:
25%
3 Years:
57%

COMPOUNDED PROFIT GROWTH

10 Years:
10%
5 Years:
-24%
3 Years:
-1%

STOCK PRICE CAGR

10 Years:
—
5 Years:
—
3 Years:
-16%
1 Year:
-43%

RETURN ON EQUITY

10 Years:
17%
5 Years:
8%
3 Years:
6%
Last Year:
3%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Corporate actions

2025

May 23

₹ 0.15

Rs.1.5000 per share(15%)Final Dividend

Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
00100100100100114114126126
Minority Interest-3-223-224-147233117-41331
2472533043277018331,5491,6672,6092,684
9362,1722,1272,6251,4401,6891,2181,2771,1041,675
Trade Payables1453633352772353053536427921,045
9741,3521,4001,1461,1178811,2232,2261,9531,102
Total Liabilities2,3003,9164,0414,3283,6153,8384,4745,9236,5966,663
20162163161192430346367358
78501415595575642456484546
1,7092,7522,8872,7652,1932,2542,5703,7103,8613,669
000000010583339
Cash & Bank2812293392283234412366846882
4658317581,004525751819939956869
Total Assets2,3003,9164,0414,3283,6153,8384,4745,9236,5966,663

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
172267475400662-80356183-11-509
Cash from Investing24-119-47-204-237-13827-278-65-79
Cash from Financing-209-68-353171-609154-30-38484418
-251529323-202-93303-132408-169

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026

Shareholding Pattern

Numbers in percentages

Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
78.3678.3578.3578.3578.3478.2574.5974.5974.59
3.243.403.283.102.813.073.072.542.35
16.3916.1216.1516.1916.3015.7616.6117.1316.38
Government0.000.000.000.000.000.000.000.000.00
Public2.022.112.222.372.542.925.725.756.68

Documents

Corporate disclosures, annual reports, credit ratings, and concall transcripts

2026-09-09
General Updates

2026-09-09 - Keystone Realtors Limited has informed the Exchange about General Updates

2026-08-27
Analysts/Institutional Investor Meet/Con. Call Updates

2026-08-27 - Keystone Realtors Limited has informed the Exchange about Schedule of meet

2026-08-27
Copy of Newspaper Publication

2026-08-27 - Keystone Realtors Limited has informed the Exchange about Copy of Newspaper Publication

2026-08-26
Outcome of Board Meeting

2026-08-26 - Keystone Realtors Limited has informed the Exchange regarding Outcome of Board Meeting held on August 26, 2026.

2026-08-25
Shareholders meeting

2026-08-25 - Keystone Realtors Limited has informed the Exchange regarding Notice of Annual General Meeting to be held on September 18, 2026

2026-08-25
Shareholders meeting

2026-08-25 - Keystone Realtors Limited has informed the Exchange regarding Notice of Annual General Meeting to be held on September 18, 2026

2026-08-25
Copy of Newspaper Publication

2026-08-25 - Keystone Realtors Limited has informed the Exchange about Copy of Newspaper Publication

2026-08-24
Credit Rating- Others

2026-08-24 - Keystone Realtors Limited has informed the Exchange about Credit Rating- Others

2026-08-13
ESOP/ESOS/ESPS

2026-08-13 - Keystone Realtors Limited has informed the Exchange regarding Allotment of 10357 Shares.

News

Recent coverage and analyst commentary for RUSTOMJEE

Loading news…

🤖

AI Stock Analyst

Keystone Realtors Ltd

🔒

Sign in to Chat with AI

Log in with your 5nance account to ask institutional questions about performance, financials, and outlook.

✨ Sign In to Chat

Free 5nance Account

5nance5nance

Stock analysis and screening tool

5nanceAI © 2020-2026

Made with ❤️ in India.

Data provided by Accord Fintech

Terms & Privacy.

Product

PremiumWhat's new?Learn

Team

About usSupport

Theme

5nance5nance

Product

PremiumWhat's new?Learn

Team

About usSupport

Theme

5nanceAI © 2020-2026

Data provided by Accord Fintech

Made with ❤️ in India.

HomeScreens
Login