Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

Keystone Realtors

₹714.1 2.6 | 0.4%

Market Cap ₹8998 Cr.

Stock P/E 72.5

P/B 3.5

Current Price ₹714.1

Book Value ₹ 206.2

Face Value 10

52W High ₹750

Dividend Yield 0%

52W Low ₹ 518.4

Keystone Realtors Research see more...

Overview Inc. Year: 1995Industry: Construction - Real Estate

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.

Read More..

Keystone Realtors Share Price

New

| |

Volume
Price

Quarterly Price

Show Value Show %

Keystone Realtors Quarterly Results

#(Fig in Cr.) Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Net Sales 871 234 169 46 127 344 272 618 521 812
Other Income 7 14 7 10 9 13 11 15 13 15
Total Income 878 248 176 56 136 358 283 633 533 826
Total Expenditure 760 176 164 53 118 247 209 632 512 759
Operating Profit 118 72 12 3 18 110 74 1 21 67
Interest 3 6 3 5 6 22 7 7 7 20
Depreciation 1 1 1 1 1 2 1 2 2 3
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 115 66 8 -3 11 86 66 -8 12 44
Provision for Tax 28 20 3 0 4 21 20 -2 4 12
Profit After Tax 87 46 5 -3 7 65 46 -5 9 33
Adjustments 2 -4 0 -2 -2 11 1 10 22 -2
Profit After Adjustments 90 42 5 -5 5 77 47 4 30 31
Adjusted Earnings Per Share 9 4.2 0.5 -0.5 0.5 6.7 4.1 0.4 2.7 2.7

Keystone Realtors Profit & Loss

#(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 2223
Other Income 17 110 38 40 65 26 57 329 34 45 54
Total Income 443 891 1056 713 1595 2143 1269 1177 1303 730 2275
Total Expenditure 432 678 701 599 1294 1609 1075 735 1090 587 2112
Operating Profit 10 213 355 114 301 534 193 442 213 143 163
Interest 141 193 296 54 129 348 128 140 23 36 41
Depreciation 3 5 4 3 2 3 2 2 3 5 8
Exceptional Income / Expenses 0 0 0 10 6 0 0 0 0 0 0
Profit Before Tax -133 15 55 67 177 183 63 301 184 108 114
Provision for Tax 0 12 8 33 55 45 49 58 49 28 34
Profit After Tax -134 3 47 35 121 137 14 244 136 80 83
Adjustments 2 -21 -18 0 0 -36 8 67 4 2 31
Profit After Adjustments -132 -18 29 35 121 102 22 310 140 82 112
Adjusted Earnings Per Share -61113.1 -7051.4 11758.3 13983.9 48891.1 10.2 2.2 31 14 7.2 9.9

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR -46% -17% -15% 0%
Operating Profit CAGR -33% -10% -14% 0%
PAT CAGR -41% 79% -8% 0%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 18% NA% NA% NA%
ROE Average 6% 20% 21% 16%
ROCE Average 6% 11% 11% 10%

Keystone Realtors Balance Sheet

#(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 20 162 163 161 19 24 30
Other Non-Current Assets 128 91 105 150 57 138 231 684 674 750
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

Keystone Realtors Cash Flow

#(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 -204 -141 160 202 429 355 645 -110 306
Cash Flow from Investing Activities -111 12 -15 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 -58 22 -25 15 29 323 -202 -93 303
Closing Cash & Cash Equivalent 103 45 61 19 4 32 355 153 60 362

Keystone Realtors Ratios

# Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Earnings Per Share (Rs) -61113.08 -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 13.96 1.64 24.5 13.92 7.39
DPS(Rs) 0 0 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) -191052.33 -169726.54 -193308.08 99800.32 101885 40.38 42.72 80.07 93.24 146.05
Core EBITDA Margin(%) -1.72 12.03 12.88 11.06 15.42 14.32 11.24 13.42 14.16 14.35
EBIT Margin(%) 1.67 15.08 14.27 18.03 19.95 15.43 15.78 51.96 16.36 20.96
Pre Tax Margin(%) -31.38 1.94 5.45 10 11.55 8.63 5.2 35.49 14.53 15.71
PAT Margin (%) -31.48 0.44 4.66 5.15 7.93 6.49 1.18 28.69 10.7 11.59
Cash Profit Margin (%) -30.76 1.06 5.03 5.56 8.08 6.6 1.36 28.87 10.97 12.27
ROA(%) -4.4 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(%) 0.61 9.58 10.46 8.76 17.65 15.56 7.7 17.77 9.21 5.55
Receivable days 57.97 23.13 22.94 65.07 49.75 43.28 44.08 21.63 21.61 46.64
Inventory Days 2060.2 1187.32 998.8 1246.2 532.29 486.05 851.39 1066.07 639.34 1284.16
Payable days 95.47 91.78 104.31 134.14 81.43 107.04 148.79 187.6 158.1 2196.07
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) 3.48 2.14 1.87 1.5 1.18 0.77 1.83 1.22 1.12 8.58
EV/Core EBITDA(x) 145.85 13.64 12.76 8.82 5.98 4.94 11.49 2.34 6.68 41.11
Net Sales Growth(%) 0 83.58 30.38 -33.8 127 38.42 -42.77 -29.94 49.56 -45.98
EBIT Growth(%) 0 1562.6 23.41 -16.38 151.25 7.03 -41.48 130.67 -52.9 -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 88.46 266.75 18.93 249.63 -99.98 -78.39 1312.81 -55.03 -48.44
Debt/Equity(x) -3.84 -4.06 -4.92 2.69 5.17 4.01 5.88 1.52 1.67 0.62
Current Ratio(x) 0.84 0.93 0.94 1.04 1.16 1.21 1.05 1.21 1.22 1.46
Quick Ratio(x) 0.13 0.13 0.14 0.21 0.3 0.28 0.31 0.3 0.34 0.44
Interest Cover(x) 0.05 1.15 1.62 2.25 2.37 2.27 1.49 3.16 8.9 3.99
Total Debt/Mcap(x) 0 0 0 0 0 0 0 0 0 0.19

Keystone Realtors Shareholding Pattern

# Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024
Promoter 96.71 86.7 86.7 86.7 86.7 86.7 86.7 78.36
FII 0 2.45 1.66 1.49 1.53 2.44 2.33 3.24
DII 2.42 5.91 6.64 7.86 7.98 8.19 8.72 16.39
Public 0.87 4.94 5 3.95 3.79 2.67 2.25 2.02
Others 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100

Pros

  • Company has reduced debt.

Cons

  • Debtor days have increased from 158.1 to 2196.07days.
  • Stock is trading at 3.5 times its book value.
  • The company has delivered a poor profit growth of -7% over past five years.

* 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.

Keystone Realtors News

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....