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 | ||
| 659.4 INR | -0.78% |
|
-5.32% | +3.01% |
| Jan. 30 | Keystone Realtors Limited Reports Earnings Results for the Third Quarter and Nine Months Ended December 31, 2023 | CI |
| Jan. 23 | Keystone Realtors to Redevelop Two Housing Societies in Mumbai | MT |
Valuation
| Fiscal Period: March | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Capitalization 1 | 52,742 | 75,104 | - | - |
| Enterprise Value (EV) 1 | 52,742 | 75,104 | 75,104 | 75,104 |
| P/E ratio | 60.4 x | 70.2 x | 34.2 x | 50.7 x |
| Yield | - | - | - | - |
| Capitalization / Revenue | - | 3.6 x | 3.44 x | 3.5 x |
| EV / Revenue | - | 3.6 x | 3.44 x | 3.5 x |
| EV / EBITDA | - | 51.9 x | 27.4 x | 39.8 x |
| EV / FCF | - | -45.7 x | -376 x | -24.2 x |
| FCF Yield | - | -2.19% | -0.27% | -4.13% |
| Price to Book | - | - | - | - |
| Nbr of stocks (in thousands) | 113,877 | 113,888 | - | - |
| Reference price 2 | 463.2 | 659.4 | 659.4 | 659.4 |
| Announcement Date | 5/22/23 | - | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: März | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Net sales 1 | - | 20,834 | 21,837 | 21,470 |
| EBITDA 1 | - | 1,446 | 2,742 | 1,886 |
| EBIT 1 | - | 1,390 | 2,675 | 1,806 |
| Operating Margin | - | 6.67% | 12.25% | 8.41% |
| Earnings before Tax (EBT) 1 | - | 1,473 | 2,866 | 2,027 |
| Net income 1 | 819.5 | 1,068 | 2,194 | 1,482 |
| Net margin | - | 5.13% | 10.05% | 6.9% |
| EPS 2 | 7.670 | 9.400 | 19.30 | 13.00 |
| Free Cash Flow 1 | - | -1,644 | -200 | -3,104 |
| FCF margin | - | -7.89% | -0.92% | -14.46% |
| FCF Conversion (EBITDA) | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - |
| Dividend per Share | - | - | - | - |
| Announcement Date | 5/22/23 | - | - | - |
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 | - | -1,644 | -200 | -3,104 |
| ROE (net income / shareholders' equity) | - | 6.2% | 11.6% | 7.2% |
| ROA (Net income/ Total Assets) | - | - | - | - |
| Assets 1 | - | - | - | - |
| Book Value Per Share | - | - | - | - |
| Cash Flow per Share | - | - | - | - |
| Capex 1 | - | 3,158 | 183 | 1,020 |
| Capex / Sales | - | 15.16% | 0.84% | 4.75% |
| Announcement Date | 5/22/23 | - | - | - |
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
659.4
INR
Average target price
770
INR
Spread / Average Target
+16.76%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +3.01% | 906M | |
| +12.14% | 29.29B | |
| +29.48% | 28.36B | |
| -7.64% | 25.5B | |
| +15.47% | 24.47B | |
| +44.75% | 23.83B | |
| +11.05% | 21.57B | |
| +2.90% | 19.32B | |
| +28.56% | 16.73B | |
| -3.64% | 15.96B |
- Stock Market
- Equities
- RUSTOMJEE Stock
- Financials Keystone Realtors Limited
