down arrow

Keystone Realtor

  • Market Cap: Small Cap
  • Industry: Realty
  • ISIN: INE263M01029
  • NSEID: RUSTOMJEE
  • BSEID: 543669
INR
544.35
8.1 (1.51%)
BSENSE

Dec 05

BSE+NSE Vol: 24.99 k

Click here to access the older version
  • Price Points
  • Score
  • Mojo Parameters
  • Total Return
  • News and Corporate Actions
  • Key factors
  • Shareholding
  • Financials
  • CompanyCV
stock-recommendationAnnual Results
Results Snapshot
Figures in Cr
Consolidated - Balance Sheet Results
Mar'25
Mar'24
Mar'23
Mar'22
Mar'21
Mar'20
EQUITY AND LIABILITIES
No of Months
12
12
12
12
12
12
Share Capital
162.98
130.72
120.10
100.03
100.03
100.03
Share Warrants & Outstandings
Total Reserve
2,609.01
1,667.04
1,549.31
832.61
700.88
327.27
Shareholder's Funds
2,771.99
1,797.76
1,669.41
932.64
800.91
427.30
Minority Interest
12.60
-3.58
17.32
30.51
0.00
0.00
Long-Term Borrowings
277.44
658.56
140.05
370.66
234.99
1,174.15
Secured Loans
208.29
594.81
82.25
163.28
104.01
202.67
Unsecured Loans
69.15
63.75
57.80
207.39
130.98
971.48
Deferred Tax Assets / Liabilities
9.03
-9.27
-40.86
-38.57
-38.80
-87.56
Other Long Term Liabilities
193.71
190.22
187.64
195.75
217.93
108.8
Long Term Trade Payables
5.56
1.85
6.69
3.04
2.07
2.60
Long Term Provisions
4.85
2.51
1.73
2.70
2.48
2.59
Total Non-Current Liabilities
471.84
794.61
257.91
305.36
375.49
317.03
Current Liabilities
Trade Payables
791.62
642.22
352.86
305.11
234.52
276.96
Other Current Liabilities
1,885.36
2,202.02
1,240.90
824.12
1,113.66
1,185.04
Short Term Borrowings
645.79
475.57
921.38
1,415.53
1,028.45
2,223.31
Short Term Provisions
17.29
13.91
14.53
25.01
39.35
45.29
Total Current Liabilities
3,340.06
3,333.72
2,529.67
2,569.77
2,415.98
3,730.60
Total Liabilities
6,596.49
5,922.51
4,474.31
3,838.27
3,615.31
4,327.75
ASSETS
Non-Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
Gross Block
395.80
376.62
34.07
27.32
26.48
170.08
Less: Accumulated Depreciation
52.69
46.19
9.74
8.04
7.05
9.24
Less : Impairment of Assets
0.00
0.00
0.00
0.00
0.00
0.00
Net Block
343.11
330.43
24.33
19.28
19.43
160.84
Lease Adjustment
0.00
0.00
0.00
0.00
0.00
0.00
Capital Work in Progress
0.00
0.00
0.00
0.00
0.39
0.02
Intangible assets under development
0.00
0.00
0.00
0.00
0.00
0.00
Pre-operative Expenses pending
0.00
0.00
0.00
0.00
0.00
0.00
Assets in transit
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investments
484.41
460.93
646.98
574.04
600.77
35.65
Long Term Loans & Advances
90.81
107.67
82.27
82.26
73.81
125.82
Other Non Current Assets
8.52
10.64
20.42
17.73
8.71
69.73
Total Non-Current Assets
950.65
925.37
779.84
697.66
703.11
392.05
Current Assets Loans & Advances
Current Investments
8.00
3.87
4.43
10.69
4.16
4.14
Inventories
3,860.54
3,710.25
2,570.35
2,254.31
2,192.58
2,765.19
Sundry Debtors
83.45
104.77
61.64
113.58
36.70
63.90
Cash and Bank
845.83
366.42
412.15
233.79
282.95
392.15
Other Current Assets
258.60
361.58
153.41
103.27
97.15
100.15
Short Term Loans and Advances
589.63
450.72
519.51
451.06
324.45
627.50
Total Current Assets
5,645.84
4,997.14
3,694.47
3,140.61
2,912.19
3,935.70
Net Current Assets (Including Current Investments)
2,305.78
1,663.42
1,164.80
570.84
496.21
205.10
Total Current Assets Excluding Current Investments
5,637.84
4,993.27
3,690.04
3,129.93
2,908.03
3,931.56
Miscellaneous Expenses not written off
0.00
0.00
0.00
0.00
0.00
0.00
Total Assets
6,596.49
5,922.51
4,474.31
3,838.27
3,615.31
4,327.75
Contingent Liabilities
251.63
253.21
130.83
161.68
169.19
198.02
Total Debt
904.48
1,049.17
995.03
1,399.89
1,220.10
2,240.73
Book Value per share (adjusted)
217.01
156.37
146.05
93.24
80.07
42.72
Balance Sheet Analysis Highlights
stock-summary

Borrowings

YoY Growth in year ended Mar 2025 is -16.63% vs 5.94% in Mar 2024

stock-summary

Other Long Term Liabilities

YoY Growth in year ended Mar 2025 is 1.83% vs 1.37% in Mar 2024

stock-summary

Fixed Assets

YoY Growth in year ended Mar 2025 is 3.84% vs 1,258.12% in Mar 2024

stock-summary

Investments

YoY Growth in year ended Mar 2025 is 5.09% vs -28.76% in Mar 2024

stock-summary

Current Assets

YoY Growth in year ended Mar 2025 is 12.98% vs 35.26% in Mar 2024

Compare Balance Sheet Results of Keystone Realtor
Markets Mojo
Figures in Cr
Consolidated - Balance Sheet Results
Markets Mojo
Markets Mojo
Change(INR)
Change(%)
No of Months
12
12
EQUITY AND LIABILITIES
Share Capital
162.98
538.47
-375.49
-69.73%
Share Warrants & Outstandings
Total Reserve
2,609.01
4,354.80
-1,745.79
-40.09%
Shareholder's Funds
2,771.99
4,893.27
-2,121.28
-43.35%
Minority Interest
12.60
78.85
-66.25
-84.02%
Long-Term Borrowings
277.44
1,350.61
-1,073.17
-79.46%
Secured Loans
208.29
1,345.62
-1,137.33
-84.52%
Unsecured Loans
69.15
4.99
64.16
1,285.77%
Deferred Tax Assets / Liabilities
9.03
228.18
-219.15
-96.04%
Other Long Term Liabilities
193.71
123.77
69.94
56.51%
Long Term Trade Payables
5.56
0.23
5.33
2,317.39%
Long Term Provisions
4.85
8.80
-3.95
-44.89%
Total Non-Current Liabilities
471.84
1,711.58
-1,239.74
-72.43%
Current Liabilities
Trade Payables
791.62
205.02
586.60
286.12%
Other Current Liabilities
1,885.36
961.70
923.66
96.04%
Short Term Borrowings
645.79
546.57
99.22
18.15%
Short Term Provisions
17.29
150.33
-133.04
-88.50%
Total Current Liabilities
3,340.06
1,863.62
1,476.44
79.22%
Total Liabilities
6,596.49
8,547.33
-1,950.84
-22.82%
ASSETS
Non-Current Assets
0.00
0.00
0.00
0.00%
Gross Block
395.80
2,431.00
-2,035.20
-83.72%
Less: Accumulated Depreciation
52.69
93.09
-40.40
-43.40%
Less : Impairment of Assets
0.00
0.00
0.00
0.00%
Net Block
343.11
2,337.91
-1,994.80
-85.32%
Lease Adjustment
0.00
0.00
0.00
0.00%
Capital Work in Progress
0.00
6.38
-6.38
-100.00%
Intangible assets under development
0.00
0.00
0.00
0.00%
Pre-operative Expenses pending
0.00
0.00
0.00
0.00%
Assets in transit
0.00
0.00
0.00
0.00%
Non Current Investments
484.41
1,159.72
-675.31
-58.23%
Long Term Loans & Advances
90.81
1,243.63
-1,152.82
-92.70%
Other Non Current Assets
8.52
851.42
-842.90
-99.00%
Total Non-Current Assets
950.65
5,050.48
-4,099.83
-81.18%
Current Assets Loans & Advances
Current Investments
8.00
218.64
-210.64
-96.34%
Inventories
3,860.54
2,331.11
1,529.43
65.61%
Sundry Debtors
83.45
252.17
-168.72
-66.91%
Cash and Bank
845.83
121.68
724.15
595.13%
Other Current Assets
258.60
229.11
29.49
12.87%
Short Term Loans and Advances
589.63
344.13
245.50
71.34%
Total Current Assets
5,645.84
3,496.85
2,148.99
61.46%
Net Current Assets (Including Current Investments)
2,305.78
1,633.22
672.56
41.18%
Total Current Assets Excluding Current Investments
5,637.84
3,278.20
2,359.64
71.98%
Miscellaneous Expenses not written off
0.00
0.00
0.00
0.00%
Total Assets
6,596.49
8,547.33
-1,950.84
-22.82%
Contingent Liabilities
251.63
69.46
182.17
262.27%
Total Debt
904.48
1,900.17
-995.69
-52.40%
Book Value per share (adjusted)
217.01
78.79
138.22
175.43%
Annual - Borrowings
Borrowings 904.48 Cr
in Mar 2025

Figures in Cr
stock-summary

YoY Growth in year ended Mar 2025 is -16.63% vs 5.94% in Mar 2024

Annual - Other Long Term Liabilities
Other Long Term Liabilities 193.71 Cr
in Mar 2025

Figures in Cr
stock-summary

YoY Growth in year ended Mar 2025 is 1.83% vs 1.37% in Mar 2024

Annual - Fixed Assets
Fixed Assets 343.11 Cr
in Mar 2025

Figures in Cr
stock-summary

YoY Growth in year ended Mar 2025 is 3.84% vs 1,258.12% in Mar 2024

Annual - Investments
Investments 484.41 Cr
in Mar 2025

Figures in Cr
stock-summary

YoY Growth in year ended Mar 2025 is 5.09% vs -28.76% in Mar 2024

Annual - Current Assets
Current Assets 5,645.84 Cr
in Mar 2025

Figures in Cr
stock-summary

YoY Growth in year ended Mar 2025 is 12.98% vs 35.26% in Mar 2024

Stock List
ABCDEFGHIJKLMNOPQRSTUVWXYZOther
Footer Logo
InfinHub Market Technologies FZ-LLC, Building-2, Unit 112, Dubai Internet City, Dubai, United Arab Emirates
GET THE MARKETSMOJO APP
Company
Stocks
Portfolio
Market
Webinars
"Investment in securities markets are subject to market risk. Read all the related documents carefully before investing."