| Keystone Realtors Ltd | Industry : (Realty) | |
|---|---|---|
|
BSE Code : 543669 |
NSE Symbol : RUSTOMJEE |
P/E(TTM) : 74.21 |
|
ISIN Demat : INE263M01029 |
Div & Yield% : 0.28 |
EPS(TTM) : 7.31 |
|
Book Value(₹) : 203.50 |
Market Cap(₹Cr) : 6,847.56 |
Face Value(₹) : 10.00 |
| Particulars | Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 550.63 | 1,010.45 | 328.06 | 851.36 | 530.46 |
| Other Income | 205.12 | 138.68 | 82.83 | 74.71 | 58.89 |
| Stock Adjustments | 230.99 | -475.08 | 280.60 | -218.76 | -189.38 |
| Total Income | 986.74 | 674.05 | 691.49 | 707.31 | 399.97 |
| EXPENDITURE : | |||||
| Raw Materials | 19.07 | 37.99 | 94.10 | 27.08 | 193.59 |
| Power and Fuel Cost | 0.00 | 0.00 | 0.00 | 1.13 | 0.00 |
| Other Manufacturing Expenses | 588.74 | 306.74 | 372.54 | 421.70 | 0.85 |
| Selling and Administration Expenses | 83.55 | 67.81 | 38.80 | 48.15 | 50.83 |
| Miscellaneous Expenses | 23.01 | 12.17 | 4.36 | 3.83 | 6.32 |
| Employee Benefit Expenses | 128.55 | 100.42 | 56.84 | 42.33 | 17.94 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 184.37 | 183.53 | 159.76 | 184.11 | 130.44 |
| Interest | 43.42 | 31.64 | 9.48 | 24.65 | 57.32 |
| Gross Profit | 140.95 | 151.89 | 150.28 | 159.46 | 73.12 |
| Depreciation | 12.27 | 6.80 | 4.31 | 3.38 | 1.10 |
| Profit Before Tax | 128.68 | 145.09 | 145.97 | 156.08 | 72.02 |
| Current Tax | 30.96 | 34.26 | 31.14 | 32.95 | 9.75 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | 4.27 | -0.67 | 5.60 | 3.07 | 22.39 |
| Reported Net Profit | 93.45 | 111.50 | 109.23 | 120.06 | 39.88 |
| Extraordinary Items | 9.59 | 9.23 | 0.00 | 0.00 | 0.00 |
| Adjusted Net Profit | 83.86 | 102.27 | 109.23 | 120.06 | 39.88 |
| Adjustment below Net Profit | -1.29 | -0.64 | -0.23 | 0.15 | -0.86 |
| Profit/Loss Balance carried down | 453.16 | 342.30 | 233.30 | 113.09 | 74.07 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| P & L Balance carried down | 545.32 | 453.16 | 342.30 | 233.30 | 113.09 |
| Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 15.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Dividend Per Share(Rs) | 1.50 | 0.00 | 0.00 | 0.00 | 0.00 |
| Earnings Per Share-Unit Curr | 7.41 | 9.79 | 9.59 | 12.00 | 3.99 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 201.03 | 143.77 | 133.05 | 70.80 | 58.78 |
| Book Value(Adj)-Unit Curr | 201.03 | 143.77 | 133.05 | - | - |