Keystone Realtors Limited

Web: rustomjee.com NSE: RUSTOMJEE BSE: 543669 SECTOR: Realty - Realty | Add Note | View Notes

377 5(-1%)

Near 52W Low of 359

Volume

18k as on 23, Jun

Open

689

High

689

Low

675

382

VWAP

391

52 Week High

641

52 Week Low

359

Viand Research Rating

Quality Score

10/100

Growth Score

50/100

Valuation Score

50/100

Momentum Score

0/100

Analyst Recommendations

BUY/SELL

Hold | Buy | Strong Buy

Analyst Price Target

Market Cap (cr)

4,755

No. of Shares

12.6

P/E

152.68

P/B

5.43

Face Value

Div. Yield

Book Value (TTM)

CASH

DEBT

EPS (TTM)

ROE

3.56

ROCE

Profit Growth

Listing Date

24-Nov-22

Promoter Holding

74.59%

FII Holding

2.54%

DII Holding

17.13%

Price Chart

Price Performance

1 Week2%

1 Month2%

3 Months5%

6 Months6%

1 Year6%

YTD6%

Moving Average

5 Day SMA395

10 Day SMA393

20 Day SMA392

30 Day SMA396

50 Day SMA399

61 Day SMA396

80 Day SMA0

200 Day SMA0

PIVOT LEVEL

	Standard	Camarilla	Fibonacci	Woodie's
Resistance 3	411	398	404	412
Resistance 2	404	397	400	405
Resistance 1	400	396	398	401
Pivot Point	393	395	393	394
Support 1	389	394	389	390
Support 2	382	393	386	383
Support 3	378	392	382	378

Competitors/Peers

#	Symbol	MCAP	LTP	1W	1M	6M	1Y	P/E	Ind PE	Debt/Eq	NP Qtr Rs.Cr.
1	DLF	1,69,213	684	1%	2%	15%	10%	53	33.6	0.01	4415
2	LODHA	1,21,056	1212	1%	0%	28%	4%	37	33.6	0.42	3431
3	PHOENIXLTD	69,569	1945	3%	0%	19%	31%	0	33.6	0.48	1557
4	OBEROIRLTY	69,084	1900	2%	2%	28%	14%	0	33.6	0.16	2507
5	PRESTIGE	68,628	1593	0%	3%	17%	4%	0	33.6	1.09	1305
6	GODREJPROP	59,733	1983	3%	4%	15%	0%	0	33.6	0.83	1841
7	BRIGADE	22,603	693	8%	22%	5%	23%	0	33.6	0.93	725
8	ANANTRAJ	22,539	626	4%	0%	23%	18%	0	33.6	0.12	559
9	SOBHA	13,318	1246	1%	8%	7%	13%	0	33.6	0.22	193
10	SIGNATURE	11,104	789	1%	5%	17%	28%	0	33.6	1.61	1095
Load More

Shareholding Pattern (%)

	Mar 2026	Dec 2025	Oct 2025	Sep 2025	Jun 2025	Mar 2025	Dec 2024	Sep 2024	Jun 2024	Mar 2024	Dec 2023	Sep 2023	Jun 2023	Mar 2023	Dec 2022
Promoters	(0.01) 74.59%	(0.01) 74.59%	(-3.61) 74.63%	(-0.11) 78.25%	(0.01) 78.34%	(0.01) 78.34%	(0.01) 78.35%	(0.01) 78.35%	(-8.41) 78.35%	(0.01) 86.70%	(0.01) 86.70%	(0.01) 86.71%	(0.01) 86.71%	(0.01) 86.71%	(0.01) 86.71%
FIIs	(-0.51) 2.54%	(-0.41) 3.07%	(0.41) 3.49%	(0.31) 3.07%	(-0.31) 2.81%	(-0.21) 3.10%	(-0.11) 3.28%	(0.21) 3.40%	(0.91) 3.24%	(-0.11) 2.33%	(0.91) 2.44%	(0.01) 1.53%	(-0.21) 1.49%	(-0.81) 1.66%	(0.01) 2.45%
DIIs	(0.51) 17.13%	(0.31) 16.61%	(0.51) 16.26%	(-0.51) 15.76%	(0.11) 16.30%	(0.01) 16.19%	(0.01) 16.15%	(-0.31) 16.12%	(7.71) 16.39%	(0.51) 8.72%	(0.21) 8.19%	(0.11) 7.97%	(1.21) 7.86%	(0.71) 6.64%	(0.01) 5.91%
Public	5.75%	5.74%	5.61%	2.92%	2.53%	2.37%	2.22%	2.11%	2.02%	2.26%	2.68%	3.80%	3.95%	5.00%	4.94%
No. of Shareholders	18,917	19,544	21,577	19,447	19,669	19,144	18,943	18,357	15,792	15,800	16,739	18,560	21,215	26,017	29,320

Quarterly Results

	Mar 2026	Dec 2025	Sep 2025	Jun 2025	Mar 2025	Dec 2024	Sep 2024	Jun 2024	Mar 2024	Dec 2023	Sep 2023	Jun 2023	Mar 2023	Dec 2022	Sep 2022	Jun 2022	Mar 2022	Dec 2021	Jun 2021
Sales	1596	266	499	273	585	464	533	422	812	521	618	272	344	126.52	46.2	169	234	871	84
Sales Growth % (YoY)	-	-42.6%	-6.3%	-35.3%	-27.9%	-10.9%	-13.8%	55.2%	135.7%	311.6%	1237.8%	61.3%	47.3%	-85.5%	-	101.3%	-	-	-
Sales Growth % (QoQ)	500%	-46.7%	82.8%	-53.3%	26.1%	-12.9%	26.3%	-48%	55.9%	-15.7%	127.2%	-20.9%	171.9%	173.9%	-72.7%	-27.8%	-73.1%	936.9%	-
Expenses	1514	256	484	261	537	427	455	381	762	512	632	209	247	119.18	54.36	164	181	760	82
Operating Profit	81	10	15	12	48	38	78	41	50	9	-14	63	97	7.34	-8.16	4	53	111	1
OPM %	5	4	3	4	8	8	15	10	6	2	-2	23	28	5.8	-17.66	2	23	13	2
Other Income	25	28	22	16	57	22	23	15	15	34	25	11	22	9.03	9.52	7	14	8	8
Interest	33	23	16	7	13	12	10	17	20	7	7	7	22	5.78	4.83	3	6	3	8
Depreciation	6	4	4	4	6	3	3	2	3	2	2	1	2	1.12	0.87	1	1	1	1
Profit before tax	67	10	17	16	87	45	88	37	42	34	2	67	95	9.47	-4.34	7	60	116	0
Tax %	5	52	41	-3	23	33	26	31	28	11	-108	30	22	38.54	5.53	43	33	24	1533
Net Profit	64	5	10	16	67	30	66	26	30	30	4	47	74	5.82	-4.58	4	40	88	-1
Net Profit Growth % (QoQ)	1180%	-50%	-37.5%	-76.1%	123.3%	-54.5%	153.8%	-13.3%	-	650%	-91.5%	-36.5%	1171.5%	227.1%	-214.5%	-90%	-54.5%	8900%	-
Net Profit Growth % (YoY)	-4.5%	-83.3%	-84.8%	-38.5%	123.3%	-	1550%	-44.7%	-59.5%	415.5%	187.3%	1075%	85%	-93.4%	-	500%	-	-	-
TTM Net Profit	95	98	123	179	189	152	152	90	111	155	130.82	122.24	79.24	45.24	127.42	132	127	87	0
EPS in Rs	4.15	0.27	0.68	1.15	5.14	1.2	5.26	2.05	2.69	2.65	0.38	4.12	6.73	0.47	-0.48	0.48	4.2	8.97	0.03

Profit and Loss

	Mar 2026	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Sales	2635	2004	2222	686	1269	849	1211
Sales Growth %	-	-9.8%	224.1%	-46%	49.6%	-29.9%	-
Expenses	2512	1800	2113	582	1092	746	1075
Operating Profit	122	204	110	104	178	102	136
OPM %	5	10	5	15	14	12	11
Other Income	85	117	82	44	34	329	57
Interest	79	51	40	36	23	140	128
Depreciation	18	13	7	5	3	2	2
Profit before tax	110	257	144	108	184	290	63
Tax %	14	27	23	26	26	20	77
Net Profit	95	188	111	80	136	232	14
Net Profit Growth %	-49.5%	69.4%	38.8%	-41.2%	-41.4%	1557.1%	-
EPS in Rs	6.25	13.64	9.85	7.2	13.96	31.04	2.2
Dividend Payout %	0	11	0	0	0	0	0

Cash Flows

	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Cash from Operating Activity	-11	183	306	-110	642	351
Cash from Investing Activity	-65	-278	27	-138	-235	-200
Cash from Financing Activity	484	-38	-30	154	-609	171
Net Cash Flow	408	-132	303	-93	-202	323

Balance Sheet

	Mar 2026	Sep 2025	Mar 2025	Sep 2024	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Equity Capital	126	126	126	126	114	114	100	100	100
Reserves	2737	2668	2646	2552	1684	1556	833	701	327
Borrowings	1484	1219	930	868	1101	1030	1563	1220	2514
Other Liabilities	2375	2985	2894	2974	3033	1816	1382	1633	1474
Total Liabilities	6723	6999	6596	6520	5932	4515	3877	3654	4415
Fixed Assets	366	370	375	364	355	39	33	29	195
CWIP	0	0	0	0	0	0	0	0	0
Investments	546	477	484	459	456	642	575	595	5
Other Assets	5811	6152	5737	5697	5121	3834	3268	3029	4215
Total Assets	6723	6999	6596	6520	5932	4515	3877	3654	4415

Delivery

Delivery Data: RUSTOMJEE

#	Date	366 22% 446	Value (Cr)	Q/T 51	Del 38	Del 11
1	4-Sep	374	1	23	59	1
2	3-Sep	382	2	27	35	1
3	2-Sep	379	1	28	50	1
4	1-Sep	376	1	12	60	1
5	31-Aug	379	1	23	56	1
6	28-Aug	380	1	21	69	0
7	27-Aug	382	1	19	54	0
8	26-Aug	379	1	15	62	1
9	25-Aug	374	1	25	53	0
10	24-Aug	379	2	31	58	1
11	21-Aug	371	1	15	41	0
12	20-Aug	371	0	21	66	0
13	19-Aug	370	1	18	63	0
14	18-Aug	372	1	18	65	1
15	17-Aug	375	1	27	57	1
16	14-Aug	371	1	25	54	1
17	13-Aug	374	1	21	66	1
18	12-Aug	374	2	29	64	1
19	11-Aug	370	2	35	53	1
20	10-Aug	370	5	23	59	3
21	7-Aug	380	3	37	50	2
22	6-Aug	384	19	93	64	12
23	5-Aug	388	55	49	40	22
24	4-Aug	412	296	65	6	18
25	3-Aug	397	2	19	65	1
26	31-Jul	400	1	16	60	0
27	30-Jul	405	1	15	57	0
28	29-Jul	406	1	14	59	1
29	28-Jul	409	1	15	63	0
30	27-Jul	410	1	16	66	0
31	24-Jul	400	0	10	48	0
32	23-Jul	402	1	20	66	1
33	22-Jul	406	1	11	59	0
34	21-Jul	411	1	20	48	0
35	20-Jul	414	1	15	47	0
36	17-Jul	417	1	22	59	1
37	16-Jul	415	1	16	42	0
38	15-Jul	416	2	18	42	1
39	14-Jul	419	1	16	44	0
40	13-Jul	419	6	28	17	1
41	10-Jul	424	2	22	64	1
42	9-Jul	421	1	12	49	0
43	8-Jul	413	2	29	65	1
44	7-Jul	418	2	24	59	1
45	6-Jul	429	3	30	52	2
46	3-Jul	433	2	16	58	1
47	2-Jul	432	4	19	51	2
48	1-Jul	434	9	21	50	4
49	30-Jun	418	51	44	31	16
50	29-Jun	424	283	70	6	17

Daily Market Cap

Date	Total Market Cap	Change	Chg %
04-Sep	4,755c	63c	1.30
03-Sep	4,818c	40c	0.85
01-Sep	4,777c	11c	0.22
31-Aug	4,788c	28c	0.58
27-Aug	4,760c	7c	0.15
26-Aug	4,767c	71c	1.51
25-Aug	4,697c	83c	1.73
24-Aug	4,779c	92c	1.96
21-Aug	4,687c	34c	0.71
19-Aug	4,721c	36c	0.77
18-Aug	4,685c	49c	1.04
17-Aug	4,734c	3c	0.05
14-Aug	4,732c	27c	0.56
13-Aug	4,705c	18c	0.37
12-Aug	4,723c	56c	1.19
11-Aug	4,667c	177c	3.65
10-Aug	4,844c	62c	1.29
07-Aug	4,782c	135c	2.75
06-Aug	4,917c	111c	2.20
05-Aug	5,028c	13c	0.26
04-Aug	5,014c	27c	0.53
31-Jul	5,041c	30c	0.60
30-Jul	5,071c	82c	1.59
29-Jul	5,153c	15c	0.29
28-Jul	5,138c	95c	1.81
27-Jul	5,233c	208c	4.15
24-Jul	5,024c	0	0

Stock Checklist

Price is above from 52 week high low average: 6%

Stock is trading above all short term SMAs: YES

Stock is trading above all long term SMAs: YES

Stock is Consistently Improving Long Term: NO

FII purchased in last quarter: NO

Promoters are buying the stock: NO

Mutual Fund Holdings

Held by 20 fund scheme(s) across 7 fund house(s) as of Aug26 · Total value ₹1,985 Cr · 4 increasing / 10 decreasing · View in MF Pro →

Fund House	Schemes	Weight %	Change	Value (Cr)
ICICI Prudential Mutual Fund	4	2.67%	-0.05%	965.4
quant Mutual Fund	2	0.74%	-0.07%	497.3
Tata Mutual Fund	4	0.91%	-0.09%	241.3
Axis Mutual Fund	4	1.96%	+1.75%	169.4
Bandhan Mutual Fund	2	0.16%	+0.01%	92.1
WhiteOak Capital Mutual Fund	2	0.58%	-0.02%	19.4
Motilal Oswal Mutual Fund	2	0.00%	-	0

Keystone Realtors Limited

Price Chart

Price Performance

Moving Average

PIVOT LEVEL

Competitors/Peers

Shareholding Pattern (%)

Quarterly Results

Profit and Loss

Cash Flows

Balance Sheet

Delivery

Daily Market Cap

Stock Checklist

Mutual Fund Holdings

Strategy Builder

Bulk Deals

Events

News

Exchange Filings

Annual Reports

Ratings & Research Reports

Concalls

Announcements