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 | ||
| 711.3 INR | -2.87% |
|
-0.25% | +11.11% |
Valuation
| Fiscal Period: March | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Capitalization 1 | 52,742 | 81,009 | - | - |
| Enterprise Value (EV) 1 | 52,742 | 68,897 | 81,009 | 81,009 |
| P/E ratio | 60.4 x | 61.6 x | 36.9 x | 54.7 x |
| Yield | - | - | - | - |
| Capitalization / Revenue | - | 3.1 x | 3.71 x | 3.77 x |
| EV / Revenue | - | 3.1 x | 3.71 x | 3.77 x |
| EV / EBITDA | - | 62.9 x | 29.5 x | 43 x |
| EV / FCF | - | -49.3 x | -405 x | -26.1 x |
| FCF Yield | - | -2.03% | -0.25% | -3.83% |
| Price to Book | - | - | - | - |
| Nbr of stocks (in thousands) | 113,877 | 113,888 | - | - |
| Reference price 2 | 463.2 | 711.3 | 711.3 | 711.3 |
| Announcement Date | 23-05-22 | 24-05-15 | - | - |
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 | - | -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 | 23-05-22 | 24-05-15 | - | - |
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 | 23-05-22 | 24-05-15 | - | - |
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
711.3
INR
Average target price
770
INR
Spread / Average Target
+8.25%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +11.11% | 1B | |
| +9.11% | 28.86B | |
| -8.64% | 27.78B | |
| +21.67% | 25.27B | |
| +15.66% | 25.18B | |
| +13.66% | 22.45B | |
| +30.80% | 20.74B | |
| -1.26% | 19.13B | |
| +7.27% | 17.88B | |
| +5.61% | 16.21B |
- Stock Market
- Equities
- RUSTOMJEE Stock
- Financials Keystone Realtors Limited
