KEYSTONE REALTORS LIMITED
RUSTOMJEE · General/Diversified · NSE
₹401
Current Market Price
Fair Value (DCF)
₹461
Discount to FV
+15.0%
Updated just now
YieldIQ Score
53/100
Piotroski F-Score
4/9
Economic Moat
None
Confidence
16%
ROE
6.2%
Debt/Equity
0.33
WACC
11.1%
Market Cap
₹5,058 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
8.7%
Return on capital employed
EV / EBITDA
57.2×
Enterprise multiple
Debt / EBITDA
15.9×
Leverage vs earnings
Interest Coverage
6.0×
EBIT covers interest
Current Ratio
1.69×
Short-term liquidity
Asset Turnover
0.40×
Revenue per ₹ of assets
Revenue CAGR (3Y)
59.8%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹400.7
Bear case
Margin of Safety -81.3%
Implied upside -44.8%
Base case
Margin of Safety +11.5%
Implied upside +13.0%
Bull case
Margin of Safety +21.6%
Implied upside +27.5%
Ratio Trends
RUSTOMJEE · last 4 annual periods
ROE
6.2%
ROCE
8.7%
Operating Margin
—
Debt / Equity
0.33×
PE
—
EV / EBITDA
—
Historical Financials
RUSTOMJEE · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 yfinance | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1252 Cr | ₹646 Cr | ₹2163 Cr | ₹2004 Cr | ₹2635 Cr | +20.4% |
| EBITDA | ₹211 Cr | ₹148 Cr | ₹192 Cr | ₹322 Cr | ₹208 Cr | -0.3% |
| EBIT | — | ₹138 Cr | ₹156 Cr | — | — | +3.0% |
| PAT | ₹140 Cr | ₹82.0 Cr | ₹112 Cr | ₹172 Cr | ₹78.9 Cr | -13.3% |
| EPS (diluted) | — | ₹7.67 | ₹9.82 | — | — | +6.4% |
| CFO | ₹-110 Cr | ₹306 Cr | ₹183 Cr | ₹-11.4 Cr | ₹-509 Cr | — |
| CapEx | ₹-0.4 Cr | ₹-6.8 Cr | ₹-4.6 Cr | ₹-19.3 Cr | ₹-8.6 Cr | — |
| FCF | ₹-110 Cr | ₹299 Cr | ₹179 Cr | ₹-30.7 Cr | ₹-518 Cr | — |
| Total Assets | ₹3877 Cr | ₹4515 Cr | ₹5972 Cr | ₹6649 Cr | ₹6723 Cr | +14.8% |
| Total Debt | ₹1563 Cr | ₹1030 Cr | ₹1101 Cr | ₹930 Cr | ₹1484 Cr | -1.3% |
| Shareholders' Equity | ₹933 Cr | ₹1669 Cr | ₹1798 Cr | ₹2772 Cr | ₹2863 Cr | +32.4% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
RUSTOMJEE vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
GANESHHOU GANESHHOU | — | — | Pending | 13.6% | — |
 PURVA PURVA | — | — | Pending | -10.4% | — |
 DBREALTY DBREALTY | — | — | Pending | 0.6% | — |
MAXESTATES MAX ESTATES LIMITED | -42.9%-30.0% upside | 41 | High Risk | 0.6% | — |
KALPATARU KALPATARU | — | — | Pending | 2.3% | — |
Click a ticker to view its fair-value analysis.
Dividend History
1 ex-dividend event on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹1.50/sh
Last payout
2025-05-23
₹1.50
Peak payout
₹1.50
Trailing yield
—
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. KEYSTONE REALTORS LIMITED (RUSTOMJEE.NS) trades at 400.70 vs a model fair value of 460.81, a gap of 15.0%. Piotroski F-score: 4/9. Moat l...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of RUSTOMJEE →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for RUSTOMJEE →
Compare
Head-to-head with peers
Compare RUSTOMJEE side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse RUSTOMJEENow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.