Keystone Realtors Limited

Web: rustomjee.com NSE: RUSTOMJEE BSE: 543669 SECTOR: Realty - Realty

403 3(1%)

Volume

20k as on 24, Dec

Open

689

High

689

Low

675

400

VWAP

672

52 Week High

697

52 Week Low

359

Viand Research Rating

Quality Score

00/00

Growth Score

00/00

Valuation Score

00/00

Momentum Score

00/00

Analyst Recommendations

BUY/SELL

Hold | Buy | Strong Buy

Analyst Price Target

Market Cap (cr)

5,092

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 Week3%

1 Month7%

3 Months8%

6 Months8%

1 Year8%

YTD8%

Moving Average

5 Day SMA684

10 Day SMA687

20 Day SMA698

30 Day SMA0

50 Day SMA0

61 Day SMA0

80 Day SMA0

200 Day SMA0

PIVOT LEVEL

	Standard	Camarilla	Fibonacci	Woodie's
Resistance 3	714	688	704	707
Resistance 2	704	686	697	701
Resistance 1	694	685	692	687
Pivot Point	684	683	684	681
Support 1	674	681	677	667
Support 2	664	679	672	661
Support 3	654	677	664	647

Competitors/Peers

#	Symbol	MCAP	LTP	1W	1M	6M	1Y	P/E	Ind PE	Debt/Eq	Div Yld %
1	DLF	1,47,479	596	2%	0%	19%	24%	49	0	0	0
2	LODHA	91,978	921	1%	8%	22%	38%	37	0	0	0
3	PHOENIXLTD	64,061	1791	4%	1%	2%	11%	0	0	0	0
4	OBEROIRLTY	61,936	1703	5%	1%	3%	2%	0	0	0	0
5	PRESTIGE	60,457	1404	2%	2%	17%	3%	0	0	0	0
6	GODREJPROP	54,067	1795	2%	1%	17%	22%	0	0	0	0
7	ANANTRAJ	18,271	508	4%	9%	17%	3%	0	0	0	0
8	BRIGADE	16,541	676	2%	13%	26%	38%	0	0	0	0
9	SOBHA	15,360	1436	3%	1%	9%	6%	0	0	0	0
10	SIGNATURE	11,336	807	4%	4%	29%	32%	0	0	0	0
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
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
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
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
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

#	Date	359 24% 444	Value (Cr)	Q/T 28	Del 53	Del 5
1	27-May	397	1	9	48	0
2	26-May	400	1	15	54	0
3	25-May	402	1	15	58	1
4	22-May	395	1	12	46	0
5	21-May	393	1	10	61	0
6	20-May	395	1	17	56	1
7	19-May	400	0	12	48	0
8	18-May	400	1	18	49	1
9	15-May	406	0	17	55	0
10	14-May	410	2	26	42	1
11	13-May	410	3	21	37	1
12	12-May	415	19	26	20	4
13	11-May	426	1	11	59	1
14	8-May	434	3	23	45	2
15	7-May	430	20	30	46	9
16	6-May	400	2	22	52	1
17	5-May	392	2	19	50	1
18	4-May	396	4	23	49	2
19	30-Apr	393	1	13	36	0
20	29-Apr	399	3	25	67	2
21	28-Apr	397	1	14	55	0
22	27-Apr	396	3	14	68	2
23	24-Apr	391	1	20	53	1
24	23-Apr	396	1	16	61	0
25	22-Apr	399	3	24	60	2
26	21-Apr	402	2	18	50	1
27	20-Apr	401	2	17	61	1
28	17-Apr	404	3	19	56	2
29	16-Apr	400	2	10	52	1
30	15-Apr	405	4	18	69	3
31	13-Apr	401	2	12	64	1
32	10-Apr	404	12	50	87	11
33	9-Apr	397	2	21	75	1
34	8-Apr	403	2	17	52	1
35	7-Apr	394	4	23	45	2
36	6-Apr	390	9	25	30	3
37	2-Apr	376	0	10	43	0
38	1-Apr	381	1	23	46	1
39	30-Mar	374	3	7	53	1
40	27-Mar	379	7	23	58	4
41	25-Mar	390	4	39	63	3
42	24-Mar	371	2	30	71	1
43	23-Mar	371	2	23	65	1
44	20-Mar	375	2	21	58	1

Daily Market Cap

Date	Total Market Cap	Change	Chg %
27-May	5,092c	81c	1.62
26-May	5,011c	89c	1.75
25-May	5,100c	146c	2.94
22-May	4,954c	6c	0.11
21-May	4,949c	5c	0.10
20-May	4,954c	121c	2.38
19-May	5,074c	93c	1.86
18-May	4,981c	197c	3.80
15-May	5,178c	3c	0.05
14-May	5,176c	35c	0.68
13-May	5,211c	15c	0.29
12-May	5,226c	150c	2.79
11-May	5,376c	77c	1.41
07-May	5,453c	520c	10.54
06-May	4,933c	23c	0.46
05-May	4,911c	206c	4.03
04-May	5,117c	120c	2.40
30-Apr	4,997c	70c	1.38
29-Apr	5,067c	23c	0.45
28-Apr	5,044c	146c	2.98
24-Apr	4,899c	105c	2.09
23-Apr	5,003c	71c	1.41
22-Apr	5,075c	69c	1.39
21-Apr	5,005c	89c	1.75
17-Apr	5,094c	70c	1.39
16-Apr	5,024c	24c	0.48
15-Apr	5,048c	0	0

Stock Checklist

Price is below from 52 week high low average: 74%

Stock is trading above all short term SMAs: NO

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

Strategy Builder

Bulk Deals

Events

News

Exchange Filings

Annual Reports

Ratings & Research Reports

Concalls

Announcements

Corporate Announcements

NseIndia | Trendlyne | Screener | TradingView