KEYSTONE REALTORS LIMITED Financials Keystone Realtors Limited
Equities
RUSTOMJEE
INE263M01029
Real Estate Development & Operations
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 691.4 INR | -1.15% |
|
-1.32% | +7.99% |
Valuation
| Fiscal Period: March | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Capitalization 1 | 52,742 | 68,897 | 87,117 | - |
| Enterprise Value (EV) 1 | 52,742 | 68,897 | 87,117 | 87,117 |
| P/E ratio | 60.4 x | 61.6 x | 35.8 x | 53.2 x |
| Yield | - | - | - | - |
| Capitalization / Revenue | - | 3.1 x | 3.99 x | 4.06 x |
| EV / Revenue | - | 3.1 x | 3.99 x | 4.06 x |
| EV / EBITDA | - | 62.9 x | 31.8 x | 46.2 x |
| EV / FCF | - | - | -436 x | -28.1 x |
| FCF Yield | - | - | -0.23% | -3.56% |
| Price to Book | - | - | - | - |
| Nbr of stocks (in thousands) | 1,13,877 | 1,13,888 | 1,26,010 | - |
| Reference price 2 | 463.2 | 605.0 | 691.4 | 691.4 |
| Announcement Date | 22/05/23 | 15/05/24 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Net sales 1 | - | 22,222 | 21,837 | 21,470 |
| EBITDA 1 | - | 1,095 | 2,742 | 1,886 |
| EBIT 1 | - | 1,022 | 2,675 | 1,806 |
| Operating Margin | - | 4.6% | 12.25% | 8.41% |
| Earnings before Tax (EBT) 1 | - | 1,155 | 2,866 | 2,027 |
| Net income 1 | 819.5 | 1,122 | 2,194 | 1,482 |
| Net margin | - | 5.05% | 10.05% | 6.9% |
| EPS 2 | 7.670 | 9.820 | 19.30 | 13.00 |
| Free Cash Flow 1 | - | - | -200 | -3,104 |
| FCF margin | - | - | -0.92% | -14.46% |
| FCF Conversion (EBITDA) | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - |
| Dividend per Share | - | - | - | - |
| Announcement Date | 22/05/23 | 15/05/24 | - | - |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Net Debt | - | - | - | - |
| Net Cash position | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - |
| Free Cash Flow 1 | - | - | -200 | -3,104 |
| ROE (net income / shareholders' equity) | - | - | 11.6% | 7.2% |
| ROA (Net income/ Total Assets) | - | - | - | - |
| Assets 1 | - | - | - | - |
| Book Value Per Share | - | - | - | - |
| Cash Flow per Share | - | - | - | - |
| Capex 1 | - | - | 183 | 1,020 |
| Capex / Sales | - | - | 0.84% | 4.75% |
| Announcement Date | 22/05/23 | 15/05/24 | - | - |
1INR in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
691.4
INR
Average target price
770
INR
Spread / Average Target
+11.38%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +7.99% | 104.23Cr | |
| +15.70% | 2.54TCr | |
| +23.97% | 2.49TCr | |
| -4.64% | 2.46TCr | |
| -17.82% | 2.46TCr | |
| +3.34% | 1.96TCr | |
| +26.84% | 1.92TCr | |
| -0.38% | 1.9TCr | |
| +51.33% | 1.9TCr | |
| -4.65% | 1.54TCr |
- Stock Market
- Equities
- RUSTOMJEE Stock
- Financials Keystone Realtors Limited
