Market Cap ₹6214 Cr.
Stock P/E 46.6
P/B 3.6
Current Price ₹545.7
Book Value ₹ 152.1
Face Value 10
52W High ₹659
Dividend Yield 0%
52W Low ₹ 416.5
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
₹ | |
#(Fig in Cr.) | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 |
---|---|---|---|---|
Net Sales | 127 | 344 | 272 | 618 |
Other Income | 9 | 13 | 11 | 15 |
Total Income | 136 | 358 | 283 | 633 |
Total Expenditure | 118 | 247 | 209 | 632 |
Operating Profit | 18 | 110 | 74 | 1 |
Interest | 6 | 22 | 7 | 7 |
Depreciation | 1 | 2 | 1 | 2 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 |
Profit Before Tax | 11 | 86 | 66 | -8 |
Provision for Tax | 4 | 21 | 20 | -2 |
Profit After Tax | 7 | 65 | 46 | -5 |
Adjustments | -2 | 11 | 1 | 10 |
Profit After Adjustments | 5 | 77 | 47 | 4 |
Adjusted Earnings Per Share | 0.5 | 6.7 | 4.1 | 0.4 |
#(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 425 | 781 | 1018 | 674 | 1529 | 2117 | 1211 | 849 | 1269 | 686 | 1361 |
Other Income | 17 | 110 | 38 | 121 | 247 | 26 | 57 | 329 | 34 | 45 | 48 |
Total Income | 443 | 891 | 1056 | 795 | 1776 | 2143 | 1269 | 1177 | 1303 | 730 | 1410 |
Total Expenditure | 432 | 678 | 701 | 599 | 1294 | 1609 | 854 | 607 | 1090 | 587 | 1206 |
Operating Profit | 10 | 213 | 355 | 195 | 483 | 534 | 414 | 570 | 213 | 143 | 203 |
Interest | 141 | 193 | 296 | 135 | 310 | 348 | 348 | 267 | 23 | 36 | 42 |
Depreciation | 3 | 5 | 4 | 3 | 2 | 3 | 3 | 2 | 3 | 5 | 6 |
Exceptional Income / Expenses | 0 | 0 | 0 | 10 | 6 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | -133 | 15 | 55 | 67 | 177 | 183 | 63 | 301 | 184 | 108 | 155 |
Provision for Tax | 0 | 12 | 8 | 33 | 55 | 45 | 49 | 58 | 49 | 28 | 43 |
Profit After Tax | -134 | 3 | 47 | 35 | 121 | 137 | 14 | 244 | 136 | 80 | 113 |
Adjustments | 2 | -21 | -18 | 0 | 0 | -36 | 8 | 67 | 4 | 2 | 20 |
Profit After Adjustments | -132 | -18 | 29 | 35 | 121 | 102 | 22 | 310 | 140 | 82 | 133 |
Adjusted Earnings Per Share | 0 | -7051.4 | 11758.3 | 13983.9 | 48891.1 | 10.2 | 2.2 | 31 | 14 | 7.2 | 11.7 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | -46% | -17% | -15% | 0% |
Operating Profit CAGR | -33% | -30% | -22% | 0% |
PAT CAGR | -41% | 79% | -8% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | -2% | NA% | NA% | NA% |
ROE Average | 6% | 20% | 21% | 17% |
ROCE Average | 6% | 13% | 16% | 18% |
#(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | -412 | -422 | -380 | 348 | 353 | 404 | 427 | 801 | 933 | 1669 |
Minority's Interest | 3 | 24 | 40 | -3 | -223 | -224 | -147 | 23 | 31 | 17 |
Borrowings | 17 | 300 | 300 | 0 | 412 | 361 | 291 | 192 | 142 | 103 |
Other Non-Current Liabilities | 29 | 5 | 5 | -85 | 190 | 401 | 26 | 184 | 163 | 155 |
Total Current Liabilities | 3402 | 3336 | 3603 | 2039 | 3185 | 3099 | 3731 | 2416 | 2570 | 2530 |
Total Liabilities | 3039 | 3243 | 3568 | 2300 | 3916 | 4041 | 4328 | 3615 | 3838 | 4474 |
Fixed Assets | 56 | 49 | 71 | 20 | 162 | 197 | 195 | 29 | 24 | 30 |
Other Non-Current Assets | 128 | 91 | 105 | 150 | 57 | 104 | 197 | 674 | 674 | 750 |
Total Current Assets | 2854 | 3104 | 3392 | 2130 | 3697 | 3741 | 3936 | 2912 | 3141 | 3694 |
Total Assets | 3039 | 3243 | 3568 | 2300 | 3916 | 4041 | 4328 | 3615 | 3838 | 4474 |
#(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 136 | 103 | 39 | 43 | 19 | 4 | 32 | 355 | 153 | 60 |
Cash Flow from Operating Activities | -843 | -209 | -127 | 160 | 202 | 429 | 355 | 645 | -110 | 306 |
Cash Flow from Investing Activities | -111 | 12 | -21 | 24 | -119 | -47 | -204 | -237 | -138 | 27 |
Cash Flow from Financing Activities | 921 | 134 | 177 | -209 | -68 | -353 | 171 | -609 | 154 | -30 |
Net Cash Inflow / Outflow | -33 | -64 | 29 | -25 | 15 | 29 | 323 | -202 | -93 | 303 |
Closing Cash & Cash Equivalent | 103 | 39 | 68 | 19 | 4 | 32 | 355 | 153 | 60 | 362 |
# | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Earnings Per Share (Rs) | 0 | -7051.43 | 11758.32 | 13983.87 | 48891.13 | 10.17 | 2.2 | 31.04 | 13.96 | 7.2 |
CEPS(Rs) | 0 | 0 | 0 | 0 | 0 | 14.08 | 1.76 | 24.55 | 13.92 | 7.39 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 0 | -169726.54 | -193308.08 | 99800.32 | 101885 | 40.38 | 42.72 | 80.07 | 93.24 | 146.05 |
Core EBITDA Margin(%) | 0 | 13.17 | 31.14 | 11.06 | 15.42 | 24.02 | 29.5 | 28.45 | 14.16 | 14.35 |
EBIT Margin(%) | 0 | 26.62 | 34.51 | 30.07 | 31.83 | 25.07 | 33.94 | 66.92 | 16.36 | 20.96 |
Pre Tax Margin(%) | 0 | 1.94 | 5.45 | 10 | 11.55 | 8.63 | 5.2 | 35.49 | 14.53 | 15.71 |
PAT Margin (%) | 0 | 0.44 | 4.66 | 5.15 | 7.93 | 6.49 | 1.18 | 28.69 | 10.7 | 11.59 |
Cash Profit Margin (%) | 0 | 1.06 | 5.02 | 5.56 | 8.08 | 6.65 | 1.45 | 28.93 | 10.97 | 12.27 |
ROA(%) | 0 | 0.11 | 1.39 | 1.18 | 3.9 | 3.45 | 0.34 | 6.13 | 3.64 | 1.91 |
ROE(%) | 0 | 0 | 0 | 0 | 48.48 | 41.86 | 3.43 | 39.66 | 15.67 | 6.13 |
ROCE(%) | 0 | 16.93 | 25.29 | 14.62 | 28.15 | 25.28 | 16.57 | 22.89 | 9.21 | 5.55 |
Receivable days | 0 | 23.1 | 22.93 | 65.07 | 49.75 | 43.28 | 44.08 | 21.63 | 21.61 | 46.64 |
Inventory Days | 0 | 1186.13 | 998.48 | 1246.2 | 532.29 | 486.05 | 851.39 | 1066.07 | 639.34 | 1284.16 |
Payable days | 0 | 314.64 | 305.37 | 134.14 | 81.43 | 140.31 | 260.83 | 311.69 | 217.41 | -1118.91 |
PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 64.33 |
Price/Book(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.17 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0 | 2.14 | 1.87 | 1.5 | 1.18 | 0.77 | 1.83 | 1.22 | 1.12 | 8.58 |
EV/Core EBITDA(x) | 0 | 7.85 | 5.36 | 5.16 | 3.73 | 3.04 | 5.36 | 1.82 | 6.68 | 41.11 |
Net Sales Growth(%) | 0 | 83.77 | 30.3 | -33.82 | 127 | 38.42 | -42.77 | -29.94 | 49.56 | -45.98 |
EBIT Growth(%) | 0 | 2837.8 | 68.91 | -42.33 | 140.32 | 9 | -22.53 | 38.15 | -63.43 | -30.81 |
PAT Growth(%) | 0 | 102.58 | 1273.07 | -26.87 | 249.63 | 13.34 | -89.64 | 1610.25 | -44.23 | -41.47 |
EPS Growth(%) | 0 | 0 | 266.75 | 18.93 | 249.63 | -99.98 | -78.39 | 1312.8 | -55.03 | -48.44 |
Debt/Equity(x) | 0 | -4.06 | -4.92 | 2.69 | 5.17 | 4.01 | 5.88 | 1.52 | 1.67 | 0.62 |
Current Ratio(x) | 0 | 0.93 | 0.94 | 1.04 | 1.16 | 1.21 | 1.05 | 1.21 | 1.22 | 1.46 |
Quick Ratio(x) | 0 | 0.13 | 0.14 | 0.21 | 0.3 | 0.28 | 0.31 | 0.3 | 0.34 | 0.44 |
Interest Cover(x) | 0 | 1.08 | 1.19 | 1.5 | 1.57 | 1.53 | 1.18 | 2.13 | 8.9 | 3.99 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.19 |
# | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 |
---|---|---|---|---|---|
Promoter | 96.71 | 86.7 | 86.7 | 86.7 | 86.7 |
FII | 0 | 2.45 | 1.66 | 1.49 | 1.53 |
DII | 2.42 | 5.91 | 6.64 | 7.86 | 7.98 |
Public | 0.87 | 4.94 | 5 | 3.95 | 3.79 |
Others | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 |
# | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 |
---|---|---|---|---|---|
Promoter | 10.01 | 9.87 | 9.87 | 9.87 | 9.87 |
FII | 0 | 0.28 | 0.19 | 0.17 | 0.17 |
DII | 0.25 | 0.67 | 0.76 | 0.89 | 0.91 |
Public | 0.09 | 0.56 | 0.57 | 0.45 | 0.43 |
Others | 0 | 0 | 0 | 0 | 0 |
Total | 10.35 | 11.39 | 11.39 | 11.39 | 11.39 |
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 |
---|
See More Unlisted Share Articles
You May Also Know About