Keystone Realtors Limited

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

339 6(-2%)

Near 52W Low of 332

Volume

78k as on 18, Sep

Open

689

High

689

Low

675

344

VWAP

351

52 Week High

583

52 Week Low

332

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)

4,279

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

Rank/Sector Rank

#911/#21

Promoter Holding

74.59%

FII Holding

2.54%

DII Holding

17.13%

Price Chart

Price Performance

1 Week3%

1 Month5%

3 Months11%

6 Months9%

1 Year14%

YTD14%

Moving Average

5 Day SMA343

10 Day SMA352

20 Day SMA365

30 Day SMA368

50 Day SMA384

61 Day SMA390

80 Day SMA390

200 Day SMA0

PIVOT LEVEL

	Standard	Camarilla	Fibonacci	Woodie's
Resistance 3	353	343	349	355
Resistance 2	349	342	346	350
Resistance 1	345	342	344	347
Pivot Point	341	341	341	342
Support 1	337	340	338	339
Support 2	333	339	336	334
Support 3	329	339	333	331

Competitors/Peers

#	Symbol	MCAP	LTP	1W	1M	6M	1Y	P/E	Ind PE	Debt/Eq	NP Qtr Rs.Cr.
1	DLF	1,64,361	664	4%	8%	14%	13%	53	30.8	0	3748
2	LODHA	1,01,440	1015	1%	3%	21%	11%	37	30.8	0.42	3431
3	PHOENIXLTD	67,043	1874	5%	2%	6%	15%	0	30.8	0.48	1557
4	PRESTIGE	62,241	1445	6%	5%	12%	13%	0	30.8	1.09	1305
5	OBEROIRLTY	59,900	1647	0%	0%	0%	0%	0	30.8	0.15	1968
6	GODREJPROP	47,121	1564	3%	4%	8%	30%	0	30.8	0.83	1841
7	BRIGADE	18,580	570	5%	8%	22%	41%	0	30.8	0.93	725
8	ANANTRAJ	17,317	481	10%	12%	0%	20%	0	30.8	0.06	298
9	SOBHA	12,763	1194	2%	1%	10%	23%	0	30.8	0.33	301
10	SIGNATURE	10,031	713	3%	3%	10%	32%	0	30.8	3.37	16
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	332 19% 394	Value (Cr)	Q/T 86	Del 63	Del 9
1	21-Oct	336	1	19	65	1
2	19-Oct	344	2	22	53	1
3	16-Oct	344	1	25	62	0
4	15-Oct	346	1	25	58	0
5	14-Oct	354	2	37	69	1
6	13-Oct	353	1	17	47	1
7	12-Oct	354	1	21	60	1
8	9-Oct	361	2	24	51	1
9	8-Oct	359	13	35	31	4
10	7-Oct	379	3	33	57	2
11	6-Oct	369	0	20	67	0
12	5-Oct	368	3	28	52	1
13	1-Oct	361	3	56	67	2
14	30-Sep	361	1	24	64	0
15	29-Sep	363	3	46	56	2
16	28-Sep	360	2	32	60	1
17	25-Sep	366	20	161	94	18
18	24-Sep	364	2	39	59	1
19	23-Sep	366	2	12	64	1
20	22-Sep	364	1	26	44	1
21	21-Sep	354	1	16	75	1
22	18-Sep	354	3	26	69	2
23	17-Sep	341	0	11	57	0
24	16-Sep	338	1	32	63	1
25	15-Sep	339	3	29	58	1
26	11-Sep	345	12	48	52	6
27	10-Sep	350	1	26	55	0
28	9-Sep	352	1	26	54	1
29	8-Sep	358	21	38	54	11
30	7-Sep	367	1	24	61	1
31	4-Sep	374	1	23	59	1
32	3-Sep	382	2	27	35	1
33	2-Sep	379	1	28	50	1
34	1-Sep	376	1	12	60	1
35	31-Aug	379	1	23	56	1
36	28-Aug	380	1	21	69	0
37	27-Aug	382	1	19	54	0
38	26-Aug	379	1	15	62	1
39	25-Aug	374	1	25	53	0
40	24-Aug	379	2	31	58	1
41	21-Aug	371	1	15	41	0
42	20-Aug	371	0	21	66	0
43	19-Aug	370	1	18	63	0
44	18-Aug	372	1	18	65	1
45	17-Aug	375	1	27	57	1
46	14-Aug	371	1	25	54	1
47	13-Aug	374	1	21	66	1

Daily Market Cap

Date	Total Market Cap	Change	Chg %
21-Oct	4,279c	123c	2.78
19-Oct	4,401c	55c	1.26
17-Oct	4,346c	0	0
16-Oct	4,346c	32c	0.72
15-Oct	4,378c	63c	1.41
14-Oct	4,440c	11c	0.26
13-Oct	4,452c	20c	0.45
12-Oct	4,472c	100c	2.20
09-Oct	4,572c	50c	1.10
08-Oct	4,522c	126c	2.72
06-Oct	4,649c	88c	1.92
05-Oct	4,561c	11c	0.23
01-Oct	4,572c	46c	1.02
29-Sep	4,526c	63c	1.36
28-Sep	4,588c	4c	0.08
25-Sep	4,584c	27c	0.59
24-Sep	4,611c	10c	0.21
22-Sep	4,602c	307c	7.16
17-Sep	4,294c	146c	3.28
10-Sep	4,440c	269c	5.71
07-Sep	4,709c	0	0

Stock Checklist

Price is above from 52 week high low average: 3%

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

Held by 20 fund scheme(s) across 7 fund house(s) as of Oct26 · Total value ₹1,546 Cr · 2 increasing / 16 decreasing · View in MF Pro →

Fund House	Schemes	Weight %	Change	Value (Cr)
ICICI Prudential Mutual Fund	4	1.85%	-0.86%	676.1
quant Mutual Fund	2	0.64%	-0.03%	449.3
Tata Mutual Fund	4	0.80%	-0.03%	218
Axis Mutual Fund	4	1.35%	-0.48%	118.6
Bandhan Mutual Fund	2	0.12%	-0.02%	83.7
Motilal Oswal Mutual Fund	2	0.00%	-	0
WhiteOak Capital Mutual Fund	2	0.00%	-0.51%	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