Keystone Realtors Limited

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

405 1(0%)

Volume

18k as on 23, Jun

Open

689

High

689

Low

675

406

VWAP

391

52 Week High

669

52 Week Low

359

Viand Research Rating

Quality Score

10/100

Growth Score

50/100

Valuation Score

50/100

Momentum Score

25/100

Analyst Recommendations

BUY/SELL

Hold | Buy | Strong Buy

Analyst Price Target

Market Cap (cr)

5,112

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	1,59,361	644	1%	4%	6%	23%	53	33.6	0.01	4415
2	LODHA	1,15,093	1152	0%	25%	23%	13%	37	33.6	0.42	3431
3	PHOENIXLTD	72,851	2037	4%	10%	16%	42%	0	33.6	0.48	1557
4	PRESTIGE	70,213	1630	1%	10%	17%	5%	0	33.6	1.09	1305
5	OBEROIRLTY	66,067	1817	2%	9%	25%	5%	0	33.6	0.16	2507
6	GODREJPROP	61,543	2043	1%	16%	28%	10%	0	33.6	0.83	1841
7	ANANTRAJ	21,089	586	8%	16%	15%	10%	0	33.6	0.12	557
8	BRIGADE	17,189	527	3%	2%	30%	48%	0	33.6	0.93	725
9	SOBHA	14,639	1369	4%	1%	6%	14%	0	33.6	0.22	193
10	SIGNATURE	10,805	768	7%	1%	12%	36%	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

#	Date	375 19% 446	Value (Cr)	Q/T 44	Del 43	Del 9
1	22-Jul	406	1	11	59	0
2	21-Jul	411	1	20	48	0
3	20-Jul	414	1	15	47	0
4	17-Jul	417	1	22	59	1
5	16-Jul	415	1	16	42	0
6	15-Jul	416	2	18	42	1
7	14-Jul	419	1	16	44	0
8	13-Jul	419	6	28	17	1
9	10-Jul	424	2	22	64	1
10	9-Jul	421	1	12	49	0
11	8-Jul	413	2	29	65	1
12	7-Jul	418	2	24	59	1
13	6-Jul	429	3	30	52	2
14	3-Jul	433	2	16	58	1
15	2-Jul	432	4	19	51	2
16	1-Jul	434	9	21	50	4
17	30-Jun	418	51	44	31	16
18	29-Jun	424	283	70	6	17
19	25-Jun	385	0	15	43	0
20	24-Jun	384	1	22	59	0
21	23-Jun	388	1	12	64	0
22	22-Jun	395	1	14	56	0
23	19-Jun	388	1	17	66	1
24	18-Jun	396	1	20	46	1
25	17-Jun	409	10	82	79	8
26	16-Jun	398	0	6	68	0
27	15-Jun	401	2	30	54	1
28	12-Jun	388	1	12	65	0
29	11-Jun	380	1	13	73	0
30	10-Jun	381	1	10	47	0
31	9-Jun	382	1	14	53	0
32	8-Jun	381	1	17	44	1
33	5-Jun	390	1	13	53	0
34	4-Jun	392	1	9	47	0
35	3-Jun	391	1	10	62	0
36	2-Jun	395	0	9	42	0
37	1-Jun	392	0	10	57	0
38	29-May	398	1	14	52	0
39	27-May	397	1	9	48	0
40	26-May	400	1	15	54	0
41	25-May	402	1	15	58	1
42	22-May	395	1	12	46	0
43	21-May	393	1	10	61	0
44	20-May	395	1	17	56	1
45	19-May	400	0	12	48	0
46	18-May	400	1	18	49	1
47	15-May	406	0	17	55	0
48	14-May	410	2	26	42	1

Daily Market Cap

Date	Total Market Cap	Change	Chg %
23-Jul	5,112c	1c	0.02
22-Jul	5,111c	100c	1.93
21-Jul	5,211c	28c	0.53
17-Jul	5,239c	51c	0.95
16-Jul	5,290c	25c	0.48
15-Jul	5,264c	20c	0.37
14-Jul	5,284c	23c	0.44
13-Jul	5,307c	49c	0.92
10-Jul	5,356c	30c	0.57
09-Jul	5,326c	105c	2.02
08-Jul	5,221c	81c	1.54
07-Jul	5,302c	102c	1.89
06-Jul	5,404c	51c	0.94
02-Jul	5,456c	36c	0.66
01-Jul	5,492c	303c	5.84
30-Jun	5,189c	363c	7.52
29-Jun	4,826c	0	0
26-Jun	4,826c	22c	0.46
25-Jun	4,848c	4c	0.09
24-Jun	4,843c	103c	2.08
23-Jun	4,946c	76c	1.51
22-Jun	5,022c	111c	2.26
19-Jun	4,911c	111c	2.21
18-Jun	5,022c	141c	2.74
17-Jun	5,163c	150c	2.98
16-Jun	5,014c	34c	0.66
15-Jun	5,047c	111c	2.25
12-Jun	4,936c	138c	2.87
11-Jun	4,798c	6c	0.13
10-Jun	4,792c	0	0

Stock Checklist

Price is below from 52 week high low average: 70%

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 Jul26 · Total value ₹1,868 Cr · 6 increasing / 0 decreasing · View in MF Pro →

Fund House	Schemes	Weight %	Change	Value (Cr)
ICICI Prudential Mutual Fund	4	4.47%	+2.78%	964.1
quant Mutual Fund	2	0.80%	-	488.9
Tata Mutual Fund	4	24.92%	-	237.2
Axis Mutual Fund	4	2.00%	-	84.6
Bandhan Mutual Fund	2	0.15%	-	74.3
WhiteOak Capital Mutual Fund	2	0.58%	+0.58%	18.4
Motilal Oswal Mutual Fund	2	0.01%	-	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