KEYSTONE REALTORS LIMITED
RUSTOMJEE · General/Diversified · NSE
₹396
Current Market Price
Fair Value (DCF)
₹219
Margin of Safety
-44.7%
Updated 14h ago
YieldIQ Score
23/100
Piotroski F-Score
5/9
Economic Moat
None
Confidence
24%
ROE
—
Debt/Equity
0.43
WACC
11.1%
Market Cap
₹4,998 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
9.3%
Return on capital employed
EV / EBITDA
54.7×
Enterprise multiple
Debt / EBITDA
10.0×
Leverage vs earnings
Interest Coverage
6.0×
EBIT covers interest
Current Ratio
1.69×
Short-term liquidity
Asset Turnover
0.29×
Revenue per ₹ of assets
Revenue CAGR (3Y)
15.3%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹395.9
Bear case
₹144.5
MoS -174.0%
Base case
₹219.01
MoS -80.8%
Bull case
₹312.7
MoS -26.6%
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 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹1252 Cr | — | ₹812 Cr | ₹1921 Cr | +15.3% |
| EBITDA | ₹211 Cr | ₹148 Cr | ₹192 Cr | ₹322 Cr | +15.2% |
| EBIT | — | — | ₹64.1 Cr | — | +0.0% |
| PAT | ₹140 Cr | — | ₹30.5 Cr | ₹172 Cr | +7.2% |
| EPS (diluted) | — | ₹0.00 | ₹2.68 | — | — |
| CFO | ₹-110 Cr | — | ₹183 Cr | ₹-11.4 Cr | — |
| CapEx | ₹-0.4 Cr | — | — | ₹-19.3 Cr | — |
| FCF | ₹-110 Cr | — | — | ₹-30.7 Cr | — |
| Total Assets | ₹3877 Cr | ₹4515 Cr | ₹5972 Cr | ₹6649 Cr | +19.7% |
| Total Debt | ₹1563 Cr | — | ₹476 Cr | ₹930 Cr | -15.9% |
| Shareholders' Equity | ₹963 Cr | — | ₹1798 Cr | ₹2785 Cr | +42.5% |
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 GANESH HOUSING LIMITED | +77.6% | 70 | Undervalued | 29.1% | — |
| PURVA PURVA | — | — | Pending | -10.4% | — |
| DBREALTY DBREALTY | — | — | Pending | -2.5% | — |
| MAXESTATES MAX ESTATES LIMITED | -83.4% | 31 | Under Review | 1.5% | — |
| KALPATARU KALPATARU | — | — | Pending | -10.4% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for RUSTOMJEE in the last 10 years.
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.