Market Cap ₹8651 Cr.
Stock P/E 88.3
P/B 3.5
Current Price ₹686.5
Book Value ₹ 195.2
Face Value 10
52W High ₹790
Dividend Yield 0%
52W Low ₹ 518.4
Keystone Realtors Ltd is a real estate company that operates in the United Kingdom. They specialize in providing a range of property-related services, including buying, selling, letting, and management of residential and commercial properties. Keystone Realtors Ltd is committed to delivering high-quality services to their clients, ensuring that their properties are marketed effectively and efficiently to achieve the best possible results. They have a team of experienced professionals who have a wealth of knowledge in the property industry and are dedicated to delivering exceptional customer service. Keystone Realtors Ltd has built a reputation for being trustworthy, reliable, and transparent in all their dealings with clients. Their focus on providing bespoke solutions to meet individual needs has earned them a loyal client base and established them as a leading player in the real estate industry.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) |
|---|
| Net Sales |
| Other Income |
| Total Income |
| Total Expenditure |
| Operating Profit |
| Interest |
| Depreciation |
| Exceptional Income / Expenses |
| Profit Before Tax |
| Provision for Tax |
| Profit After Tax |
| Adjustments |
| Profit After Adjustments |
| Adjusted Earnings Per Share |
| #(Fig in Cr.) | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2022 | Mar 2023 | Mar 2024 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 328 | 273 | 201 | 247 | 258 | 352 | 602 | 755 | 851 | 328 | 1010 | |
| Other Income | 0 | 0 | 0 | 26 | 72 | 68 | 43 | 45 | 75 | 88 | 141 | |
| Total Income | 328 | 273 | 201 | 274 | 330 | 419 | 645 | 800 | 926 | 416 | 1151 | |
| Total Expenditure | 282 | 290 | 284 | 195 | 248 | 340 | 550 | 704 | 742 | 257 | 968 | |
| Operating Profit | 47 | -17 | -83 | 78 | 81 | 79 | 96 | 96 | 184 | 160 | 184 | |
| Interest | 0 | 0 | 0 | 88 | 90 | 74 | 60 | 66 | 25 | 9 | 32 | |
| Depreciation | 0 | 0 | 0 | 2 | 4 | 3 | 3 | 2 | 3 | 4 | 7 | |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Profit Before Tax | 47 | -17 | -83 | -13 | -12 | 2 | 33 | 28 | 156 | 146 | 145 | |
| Provision for Tax | 11 | 0 | 5 | 0 | 11 | 0 | 24 | 25 | 36 | 37 | 34 | |
| Profit After Tax | 36 | -17 | -88 | -13 | -23 | 2 | 9 | 2 | 120 | 109 | 112 | |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Profit After Adjustments | 36 | -17 | -88 | -13 | -23 | 2 | 9 | 2 | 120 | 109 | 112 | |
| Adjusted Earnings Per Share | 13331.8 | -6409.8 | -32607 | -5831.4 | -9307.2 | 921.7 | 3709.7 | 895.2 | 12 | 9.6 | 9.8 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 208% | 10% | 23% | 12% |
| Operating Profit CAGR | 15% | 24% | 18% | 15% |
| PAT CAGR | 3% | 283% | 124% | 12% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 26% | NA% | NA% | NA% |
| ROE Average | 7% | 13% | 9% | 1% |
| ROCE Average | 8% | 10% | 9% | 6% |
| #(Fig in Cr.) | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 390 | 373 | 285 | 407 | 383 | 385 | 448 | 449 | 708 | 1515 | 1653 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 337 | 370 | 235 | 0 | 0 | 0 | 0 | 1 | 59 | 1 | 523 |
| Other Non-Current Liabilities | 62 | 40 | 2 | 1 | 2 | 3 | -76 | -68 | 172 | 159 | 182 |
| Total Current Liabilities | 619 | 779 | 932 | 1181 | 1011 | 1198 | 1884 | 1912 | 1607 | 1663 | 1102 |
| Total Liabilities | 1408 | 1562 | 1454 | 1589 | 1396 | 1587 | 2256 | 2294 | 2546 | 3338 | 3460 |
| Fixed Assets | 9 | 7 | 9 | 21 | 18 | 32 | 20 | 21 | 23 | 29 | 40 |
| Other Non-Current Assets | 865 | 881 | 815 | 238 | 279 | 319 | 227 | 238 | 692 | 723 | 582 |
| Total Current Assets | 534 | 673 | 630 | 1330 | 1099 | 1236 | 2009 | 2035 | 1831 | 2587 | 2838 |
| Total Assets | 1408 | 1562 | 1454 | 1589 | 1396 | 1587 | 2256 | 2294 | 2546 | 3338 | 3460 |
| #(Fig in Cr.) | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 0 | 0 | 0 | 14 | 11 | 6 | 41 | 13 | 129 | 37 | 317 |
| Cash Flow from Operating Activities | 0 | 0 | 0 | -68 | 190 | 262 | 160 | 103 | 15 | 95 | 228 |
| Cash Flow from Investing Activities | 0 | 0 | 0 | -98 | 126 | -37 | 15 | -33 | -108 | -91 | -840 |
| Cash Flow from Financing Activities | 0 | 0 | 0 | 165 | -321 | -207 | -203 | -59 | 2 | 275 | 429 |
| Net Cash Inflow / Outflow | 0 | 0 | 0 | -2 | -5 | 17 | -28 | 11 | -92 | 280 | -182 |
| Closing Cash & Cash Equivalent | 0 | 0 | 0 | 11 | 6 | 24 | 13 | 24 | 37 | 317 | 135 |
| # | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 13331.81 | -6409.83 | -32607.04 | -5831.36 | -9307.19 | 921.74 | 3709.68 | 895.16 | 12 | 9.59 | 9.8 |
| CEPS(Rs) | 0 | 0 | 0 | 0 | 0 | 2164.57 | 4814.52 | 1588.71 | 12.34 | 9.97 | 10.4 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 144793.33 | 138383.5 | 105776.46 | 188553.79 | 154269.3 | 114931.04 | 140179.35 | 140852.74 | 70.8 | 132.5 | 143.67 |
| Core EBITDA Margin(%) | 14.29 | -6.33 | -41.45 | 20.98 | 3.51 | 3.34 | 8.7 | 6.65 | 12.85 | 21.77 | 4.25 |
| EBIT Margin(%) | 14.29 | -6.33 | -41.45 | 30.61 | 30.16 | 21.73 | 15.44 | 12.44 | 21.23 | 47.38 | 17.5 |
| Pre Tax Margin(%) | 14.29 | -6.33 | -41.45 | -5.08 | -4.72 | 0.68 | 5.51 | 3.66 | 18.33 | 44.49 | 14.37 |
| PAT Margin (%) | 10.94 | -6.33 | -43.8 | -5.08 | -8.98 | 0.65 | 1.53 | 0.29 | 14.1 | 33.3 | 11.05 |
| Cash Profit Margin (%) | 10.94 | -6.33 | -43.8 | -4.14 | -7.5 | 1.53 | 1.98 | 0.52 | 14.5 | 34.61 | 11.72 |
| ROA(%) | 2.81 | -1.16 | -5.83 | -0.83 | -1.55 | 0.15 | 0.48 | 0.1 | 4.96 | 3.71 | 3.28 |
| ROE(%) | 9.34 | -4.53 | -26.71 | -3.64 | -5.85 | 0.68 | 2.91 | 0.64 | 22.71 | 9.85 | 7.1 |
| ROCE(%) | 5.81 | -1.83 | -8.05 | 7.15 | 7.74 | 8.08 | 8 | 6.94 | 12.45 | 8.92 | 8.11 |
| Receivable days | 18.2 | 36.84 | 63.87 | 26.49 | 21.08 | 31.67 | 55.67 | 65.52 | 45.01 | 63.42 | 9.47 |
| Inventory Days | 341.48 | 568.29 | 792.94 | 915.07 | 1152.85 | 866.6 | 728.92 | 716.59 | 567.18 | 1522.56 | 446.83 |
| Payable days | -33.38 | -155 | 320.22 | -190.05 | 147.41 | 133.27 | 79.84 | 87.37 | 193.85 | -620.25 | 186.32 |
| PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 48.26 | 61.68 |
| Price/Book(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.49 | 4.21 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 1.22 | 2.46 | 3.51 | 2.84 | 1.93 | 1.98 | 1.58 | 1.31 | 0.94 | 16.39 | 7.35 |
| EV/Core EBITDA(x) | 8.52 | -38.92 | -8.46 | 9.01 | 6.09 | 8.75 | 9.93 | 10.32 | 4.33 | 33.66 | 40.45 |
| Net Sales Growth(%) | -10.02 | -16.9 | -26.5 | 23.29 | 4.1 | 36.49 | 71.29 | 25.31 | 12.84 | -61.47 | 208.01 |
| EBIT Growth(%) | -54.96 | -136.81 | -381.48 | 191.04 | 2.56 | -1.64 | 21.7 | 0.96 | 92.55 | -13.99 | 13.77 |
| PAT Growth(%) | 119.14 | -148.08 | -408.7 | 85.69 | -83.89 | 109.9 | 301.82 | -75.87 | 5308.11 | -9.02 | 2.2 |
| EPS Growth(%) | 119.14 | -148.08 | -408.7 | 82.12 | -59.61 | 109.9 | 302.47 | -75.87 | -98.66 | -20.09 | 2.19 |
| Debt/Equity(x) | 1.09 | 1.86 | 2.5 | 1.76 | 1.31 | 1.61 | 1.95 | 2.09 | 1.14 | 0.3 | 0.45 |
| Current Ratio(x) | 0.86 | 0.86 | 0.68 | 1.13 | 1.09 | 1.03 | 1.07 | 1.06 | 1.14 | 1.56 | 2.58 |
| Quick Ratio(x) | 0.22 | 0.29 | 0.22 | 0.43 | 0.29 | 0.31 | 0.25 | 0.32 | 0.38 | 0.65 | 1.7 |
| Interest Cover(x) | 0 | 0 | 0 | 0.86 | 0.86 | 1.03 | 1.55 | 1.42 | 7.33 | 16.4 | 5.59 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.09 | 0.11 |
| # | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Promoter | 96.71 | 86.7 | 86.7 | 86.7 | 86.7 | 86.7 | 86.7 | 78.36 | 78.35 |
| FII | 0 | 2.45 | 1.66 | 1.49 | 1.53 | 2.44 | 2.33 | 3.24 | 3.41 |
| DII | 2.42 | 5.91 | 6.64 | 7.86 | 7.98 | 8.19 | 8.72 | 16.39 | 16.12 |
| Public | 0.87 | 4.94 | 5 | 3.95 | 3.79 | 2.67 | 2.25 | 2.02 | 2.11 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Promoter | 10.01 | 9.87 | 9.87 | 9.87 | 9.87 | 9.87 | 9.87 | 9.87 | 9.87 |
| FII | 0 | 0.28 | 0.19 | 0.17 | 0.17 | 0.28 | 0.27 | 0.41 | 0.43 |
| DII | 0.25 | 0.67 | 0.76 | 0.89 | 0.91 | 0.93 | 0.99 | 2.07 | 2.03 |
| Public | 0.09 | 0.56 | 0.57 | 0.45 | 0.43 | 0.3 | 0.26 | 0.25 | 0.27 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 10.35 | 11.39 | 11.39 | 11.39 | 11.39 | 11.39 | 11.39 | 12.6 | 12.6 |
Pros
Cons
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
You May Also Know About
