Keystone Realtors Ltd (RUSTOMJEE) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 543669 | NSE: RUSTOMJEE | Construction - Real Estate | Small Cap

Keystone Realtors Share Price

543.90 7.65 1.43%
as on 05-Dec'25 12:17

Keystone Realtors Ltd (RUSTOMJEE) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 543669 | NSE: RUSTOMJEE | Construction - Real Estate | Small Cap

DeciZen - make an informed investing decision on Keystone Realtors

Based on:

Overall Rating
Bole Toh

1. Quality

2. Valuation

Somewhat overvalued

3. Price Trend

Keystone Realtors stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
73.30
Market Cap:
6,768.7 Cr.
52-wk low:
484
52-wk high:
721

Is Keystone Realtors Ltd an attractive stock to invest in?

1. Is Keystone Realtors Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Keystone Realtors Ltd is a below average quality company.

2. Is Keystone Realtors Ltd undervalued or overvalued?

The key valuation ratios of Keystone Realtors Ltd's currently when compared to its past seem to suggest it is in the Somewhat overvalued zone.

3. Is Keystone Realtors Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Keystone Realtors Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Keystone Realtors:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Keystone Realtors Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'22Mar'23Mar'24Mar'25TTM
ROCE % -8.1%7.2%7.7%8.1%8%6.9%12.5%8.9%8.9%6.8%-
Value Creation
Index
-1.6-0.5-0.4-0.4-0.4-0.5-0.1-0.3-0.3-0.5-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 2012472583526027558513281,010551763
Sales YoY Gr.-23.3%4.1%36.5%71.3%25.3%12.8%-61.5%208%-45.5%-
Adj EPS -32,607-5,831.4-10,724.7412.13,673895.212.39.99.37.57.3
YoY Gr.-NANANA791.2%-75.6%-98.6%-19.2%-6.3%-19.5%-
BVPS (₹) 1,05,776.51,88,553.81,54,269.31,14,9311,40,179.41,40,852.770.8132.5143.7198.1203.5
Adj Net
Profit
-87.9-12.6-26.619.12.212311310694.492
Cash Flow from Ops. 0-68.519026216010314.595.3228-177-
Debt/CF from Ops. 0-10.42.72.45.49.155.64.73.3-2-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 11.9%-1.8%-13.5%-45.5%
Adj EPS NA-71%-15.2%-19.5%
BVPS-50.2%-73.1%40.9%37.9%
Share Price - - 0.7% -22.8%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
-26.7-3.6-6.80.32.20.521.310.26.74.53.7
Op. Profit
Mgn %
-41.5213.63.48.76.713.323.54.6-2.2-7.1
Net Profit
Mgn %
-43.8-5.1-10.30.31.50.314.434.510.517.212.1
Debt to
Equity
2.51.81.31.622.11.10.30.50.10.1
Working Cap
Days
1,3341,5401,7981,2461,0019778242,3479331,924455
Cash Conv.
Cycle
1,0485531,1128416826834831,431324554319

Recent Performance Summary

Sales growth is good in last 4 quarters at 131.85%

Return on Equity has declined versus last 3 years average to 3.60%

Sales growth has been subdued in last 3 years -13.52%

Net Profit has been subdued in last 3 years -15.22%

Latest Financials - Keystone Realtors Ltd

Standalone Consolidated
TTM EPS (₹) 7.3 8.2
TTM Sales (₹ Cr.) 763 1,821
BVPS (₹.) 203.5 221.4
Reserves (₹ Cr.) 2,442 2,668
P/BV 2.64 2.42
PE 73.30 65.76
From the Market
52 Week Low / High (₹) 484.00 / 721.00
All Time Low / High (₹) 416.45 / 799.95
Market Cap (₹ Cr.) 6,769
Equity (₹ Cr.) 126.2
Face Value (₹) 10
Industry PE 62.9

Management X-Ray of Keystone Realtors:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Valuation of Keystone Realtors - Standalone Basis

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of Keystone Realtors

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'22Mar'23Mar'24Mar'25
Sales2012472583526027558513281,010551
Operating Expenses 284195248340550704742257950564
Manufacturing Costs073899112255340220294
Material Costs31-54104196498624381-15354330
Employee Cost 017312623212122100129
Other Costs 25316024282858844987112
Operating Profit -835291252501097160-13
Operating Profit Margin (%) -41.5%21.0%3.5%3.3%8.7%6.6%12.9%21.8%5.9%-2.4%
Other Income 026726843457588141205
Interest 088907460662594951
Depreciation 02433234712
Exceptional Items 0000000000
Profit Before Tax -83-13-1223328156146145129
Tax 50110242536373435
Profit After Tax -88-13-2329212010911293
PAT Margin (%) -43.8%-5.1%-9.0%0.7%1.5%0.3%14.1%33.3%11.0%17.0%
Adjusted EPS (₹)-32,607.0-5,831.4-9,307.2921.73,709.7895.212.09.69.87.4
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%20%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund 2854073833854484497081,5091,6212,497
Share Capital 000100100100100114114126
Reserves 2854073832853483496081,3951,5072,371
Minority Interest0000000000
Debt713715503619872937800452741349
Long Term Debt23500001591523198
Short Term Debt478715503619872936741451218151
Trade Payables31255984134165240281273376
Others Liabilities 4244424514988027437971,096831859
Total Liabilities 1,4541,5891,3961,5872,2562,2942,5463,3383,4654,080

Fixed Assets

Gross Block15303047222430375580
Accumulated Depreciation68121423781523
Net Fixed Assets 9211832202123294057
CWIP 0000000000
Investments 745159232271160215553584417468
Inventories4228188088611,5441,4191,2271,5101,0571,291
Trade Receivables1818124913513674401222
Cash Equivalents 10116242251112346199543
Others Assets 2495613193513744535578301,7411,700
Total Assets 1,4541,5891,3961,5872,2562,2942,5463,3383,4654,080

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity 0-681902621601031595228-177
PBT 0-13-1223328156146145129
Adjustment 0904337769110-11-63-92
Changes in Working Capital 0-132144232613-1345181-182
Tax Paid 0-1515-10-9-19-18-44-35-32
Cash Flow From Investing Activity 0-98126-3715-33-108-91-840133
Capex 0-20-1-07-56-0-6-4-16
Net Investments 00-73-200-12031-58-78
Others 0-78200-3572212-116-778227
Cash Flow From Financing Activity 0165-321-207-203-592275429336
Net Proceeds from Shares 00000006921801
Net Proceeds from Borrowing 0000000000
Interest Paid 0-153-114-84-127-124-72-57-47-48
Dividend Paid 0000000000
Others 0318-207-123-766574-360476-417
Net Cash Flow 0-2-517-2811-92280-182292

Finance Ratio

PARTICULARSMar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)-26.71-3.64-5.850.682.910.6422.719.857.134.54
ROCE (%)-8.057.157.748.0886.9412.458.928.926.82
Asset Turnover Ratio0.130.160.170.240.310.330.350.110.30.15
PAT to CFO Conversion(x)N/AN/AN/A13117.7851.50.130.872.04-1.9
Working Capital Days
Receivable Days6426213256664563911
Inventory Days7939151,1538677297175671,523464778
Payable Days320-1901471338087194-6201863,992

Keystone Realtors Ltd Stock News

Keystone Realtors Ltd FAQs

The current trading price of Keystone Realtors on 05-Dec-2025 12:17 is ₹543.9.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 04-Dec-2025 the market cap of Keystone Realtors stood at ₹6,768.7.
The latest P/E ratio of Keystone Realtors as of 04-Dec-2025 is 73.30.
The latest P/B ratio of Keystone Realtors as of 04-Dec-2025 is 2.64.
The 52-week high of Keystone Realtors is ₹721.0 and the 52-week low is ₹484.0.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Keystone Realtors is ₹762.7 ( Cr.) .

About Keystone Realtors Ltd

The company was incorporated as ‘Keystone Realtors Private Limited’, in Mumbai, under the provisions of Companies Act, 1956 pursuant to a certificate of incorporation dated November 6, 1995 issued by the Registrar of Companies, Maharashtra at Mumbai (RoC).The name of the Company was subsequently changed to ‘Keystone Realtors Limited’, upon conversion into a public company, pursuant to a board resolution dated April 28, 2022 and a shareholders’ resolution dated April 28, 2022, and a fresh certificate of change of name was issued on May 6, 2022 by the RoC.

The company is one of the prominent real estate developers in the micro markets that it is present in. Since the company’s inception in 1995, it has strived to create a brand focused on customer satisfaction, building communities and nurturing spaces that provide its customers a superior lifestyle. It aspire to have its customers perceive the ‘Rustomjee’ brand as a trusted provider of quality offerings and services due to its track record of delivering multiple high-end award winning buildings, gated communities and townships. Its experience in the Mumbai Metropolitan Region (MMR) market have helped it develop a firm understanding and acquire the requisite skill sets to create ideal spaces for communities to flourish.

The company has a diversified suite of projects across a wide range of price points, and a presence in several micro markets. It has experience in developing lifestyle projects, high value standalone buildings, gated communities and fully integrated townships, re-developments and stalled projects. It strategically introduces differentiated offerings and corresponding amenities based on the needs of the location and community to maximise its revenue. Over the years, it has implemented designs based on customer insights and eco-friendly construction technologies to deliver modern lifestyle solutions and a diverse range of projects. It considers gated communities as the future of living, and strives to create “nurturing spaces” to deliver convenience, community and comfort to its customers. It place emphasis on understanding the demographic it cater to, their needs, traditions and lifestyles.

Business area of the company

The company is one of the prominent real estate developers and is engaged primarily in the business of real estate construction, development and other related activities in India.

Key awards, accreditations or recognitions

  • 2016: Best Community Design & Redevelopment Project awarded by NDTV Property Awards 2016 to Rustomjee Oriana.
  • 2018: Best Residential Project Ultra-Luxury Segment awarded by CNBC Real estate Awards 2018-2019 to Rustomjee Seasons.
  • 2019: Best Redevelopment Project (Rustomjee Seasons) awarded by ET NOW News.
  • 2019: Best Employer Brand Award awarded by ET NOW News.
  • 2021: Iconic Super Luxury Project of the Year award by Times Real Estate Conclave 2021, for project Rustomjee Elements.

Major events and milestones

  • 1996: Launched first residential project.
  • 1998: Launched project ‘Regency’ in Dahisar.
  • 2000: Launched project ‘Adarsh/Rivera’ in Malad.
  • 2001: Launched premium project ‘9 JVPD’ on 10th road Juhu.
  • 2004: Acquired abandoned projects namely, Project ‘Raag’, ‘Meg’ and ‘Malhaar’.
  • 2006: Launched township tower ‘Urbania’ in Thane.
  • 2007 Launched the slum redevelopment project ‘Elita’ in Andheri West.
  • 2007: Launched township project ‘Global City’ in Virar.
  • 2009: Mausmi SA Investments LLC invested in Company.
  • 2009: Trinity Capital (Fifteen) Limited invested into Enigma Constructions Private Limited, Rustomjee Construction Private Limited and Kapstone Constructions Private Limited.
  • 2010: Launched redevelopment project ‘Oriana’ in Bandra East.
  • 2011: Launched luxury gated community project ‘Elements’ in Juhu/Andheri.
  • 2013: Launched redevelopment project ‘Seasons’ in Bandra East.
  • 2014: Launched of gated community project ‘Paramount’ in Khar.
  • 2014: Giza Holdings PTE Limited and Voldemort Investment Holding Company Limited invested in Kapstone Constructions Private Limited.
  • 2018: Entered into development management agreement for project ‘Crown’ in Prabhadevi.
  • 2020: Investment by Lipalton Pte. Ltd. (a wholly owned subsidiary of Keppel Land Limited) as a strategic partner in Kapstone Constructions Private Limited.
  • 2021: Acquired land located at Bandra (Bandstand).
  • 2022: The company has partnered with strategic investors such as HDFC Capital Affordable Real Estate Fund – 3 (managed by HDFC Capital Advisors Limited as investment manager).
You have 1 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×