Subscribe

Keystone Realtors Limited (RUSTOMJEE.NS)

INR416.40 -2.95 (-0.70%)
IN NSE Real Estate Real Estate - Development
Address 702 Natraj, MV Road Junction 400069
Mumbai, IN
CEO Anupam Verma
IPO 2022-11-24
ISIN INE263M01029

Explore sections of this company profile

Also trades on Bombay Stock Exchange · RUSTOMJEE.BO (INR) National Stock Exchange of India · RUSTOMJEE.NS (INR)
Description

Operating primarily within India, Keystone Realtors Limited functions as a real estate development firm. This enterprise engages in a diverse range of property projects, including residential dwellings, upscale gated communities, integrated townships, commercial office complexes, retail destinations, educational institutions, and significant architectural landmarks, alongside other varied property initiatives. Established in 1995, the company maintains its headquarters in Mumbai, India.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
INR416.40 -2.95 (-0.70%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
195.2K
Beta
0.13
Float Shares
22.21M
Free Float %
17.6%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-1.07% -4.47% +2.29% -16.30% -22.46% -22.08% -20.32% -11.79% -26.30% -26.30% -26.30%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
416.40
DCF (Levered) 10,314.62 +2,377.1%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 3 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.72
Distress
Piotroski F-Score
5 / 9
Average
MOAT Score
1 / 10
No MOAT
Composite Rating
C
Overall Score
2 / 5
Medium
DCF Score
5 / 5
High
ROE Score
1 / 5
Low
ROA Score
1 / 5
Low
D/E Score
1 / 5
Low
P/E Score
1 / 5
Low
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Real Estate - Development: +9.7%
    +31.5% Q1'26: +172.9% (vs Q1'25)
  • EPS growth Real Estate - Development: +20.5%
    -54.7% Q1'26: -19.1% (vs Q1'25)
  • FCF margin FCF growth · Real Estate - Development: +16.2%
    -25.0% Q1'26: -13.7% (vs Q1'25)
  • EBIT margin Real Estate - Development: +19.8%
    +4.1% Q1'26: +4.7% (vs Q1'25)
  • ROIC Real Estate - Development: +3.2%
    +2.7% Q1'26: +8.2% (vs Q1'25)
  • Share dilution Real Estate - Development: +0.0%
    +1.3% Q1'26: -0.1% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Real Estate - Development: 1.93×
    11.72× Q1'26: 4.55× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.15) × ERP
WACC = 85% × Ke + 15% × Kd (5.5%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 416.40
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 2024
actual
Mar 2025
actual
Mar 2026
3 Rev. Ana.
3 EPS Ana.
Mar 2027
3 Rev. Ana.
3 EPS Ana.
Mar 2028
3 Rev. Ana.
3 EPS Ana.
Revenue
22.22B
est: 23.72B (-6.3%)
20.04B
est: 21.09B (-5.0%)
24.23B
15.59B – 28.77B
+14.9% YoY
29.59B
24.72B – 32.48B
+22.1% YoY
33.83B
33.71B – 33.94B
+14.3% YoY
EBITDA
1.92B
est: 5.18B (-62.9%)
2.20B
est: 4.60B (-52.3%)
5.29B
3.40B – 6.28B
+14.9% YoY
6.46B
5.40B – 7.09B
+22.1% YoY
7.39B
7.36B – 7.41B
+14.3% YoY
EBIT
1.85B
est: 5.10B (-63.8%)
2.13B
est: 4.53B (-53.0%)
5.21B
3.35B – 6.18B
+14.9% YoY
6.36B
5.31B – 6.98B
+22.1% YoY
7.27B
7.24B – 7.29B
+14.3% YoY
Net Income
1.12B
est: 910.60M (+23.2%)
1.72B
est: 2.17B (-20.7%)
1.47B
928.68M – 2.01B
-32.1% YoY
3.18B
2.93B – 3.57B
+116.2% YoY
3.89B
2.83B – 4.70B
+22.2% YoY
SGA
641.50M
est: 1.13B (-43.4%)
1.30B
est: 1.01B (+29.5%)
1.16B
743.98M – 1.37B
+14.9% YoY
1.41B
1.18B – 1.55B
+22.1% YoY
1.61B
1.61B – 1.62B
+14.3% YoY
EPS
9.85
est: 7.90 (+24.7%)
13.85
est: 18.07 (-23.3%)
13.00
7.40 – 16.05
-28.0% YoY
25.40
23.35 – 28.49
+95.4% YoY
30.67
22.58 – 37.50
+20.7% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-11 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-05-08 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-05-07 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-05-06 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-05-05 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-05-04 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-30 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-29 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-28 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-27 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-24 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-23 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-22 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-21 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-20 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-17 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-16 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-1.04B
OE per share TTM
-8.12
Owner's Yield
-1.94%
Maintenance CapEx ratio
33.67%
Maint CapEx / Avg PPE
1.1%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 1 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Vanguard Global ex-U.S. Real Estate ETF VNQI 0.01% 439.0K 0.12%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
1.43M
Shares Outstanding
126.24M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Boman Rustom Irani Founder, Chairman & MD 58M male
Chandresh Dinesh Mehta Executive Director 58M male
Percy Sorabji Chowdhry Executive Director 58M male
Mahesh Gera Group Chief Human Resources Officer male
Mukesh Singh Chief of Sales male
Rahul Vasant Mahajan Chief Information Officer male
Sajal Gupta Group Chief Financial Officer & Head of Corporate Strategy male
Anupam Verma Chief Executive Officer of Kapstone Costructions Private Limited male
Vinayak Vilasrao Bhosale Chief Operating Officer male
Aradhana Prabhakar Group Head of Legal female
Bimal K. Nanda Group Company Secretary & Compliance Officer male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend history

Earnings history

Earnings reports

Stock splits