Keystone Realtors Peer Comparison

NSE: RUSTOMJEE | BSE: 543669

₹359.00

₹-20.30 (-5.35%)

As on 08-Oct-2026IST

Market cap

₹4,539 Cr

Revenue (TTM)

₹2,832 Cr

P/E Ratio

38.6

P/B Ratio

1.6

Div. Yield

0 %

Edit

	Keystone Realtors	Anant Raj	Brigade Enterprises	Sobha	Max Estates
Market cap (₹ Cr)	4,539	20,938	17,825	12,651	8,714
Revenue (₹ Cr)	2,832	2,551	5,532	5,617	200
Net Profit (₹ Cr)	124.83	575.14	783.78	231.13	12.11
Net Margin (%)	4.27	21.89	13.62	3.98	4.08
RoE (%)	4.15	11.36	10.15	4.94	0.49
Price to Earnings	38.64	36.19	25.65	54.85	753.60
Price-To-Book	1.59	3.53	2.51	2.65	3.61

Income Statement (₹ Cr)

	Keystone Realtors	Anant Raj	Brigade Enterprises	Sobha	Max Estates
Operating Revenue	2,634.54	2,511.60	5,697.22	5,190.50	199.45
Total Income	2,716.85	2,579.08	5,909.01	5,383.77	296.80
Total Expenditure	2,455.35	1,855.93	4,269.89	4,880.11	175.72
EBITDA	179.19	655.67	1,427.33	310.39	23.73
Depreciation	18.51	48.86	312.37	106.03	32.41
EBIT	160.68	606.81	1,114.96	204.36	-8.68
Interest	135.51	12.35	409.44	137.41	65.41
Other Income	82.31	67.48	211.79	193.27	97.35
Exceptional Items	--	--	-13.80	--	--
Profit before Tax	110.50	661.94	903.88	259.87	23.25
Provision for Tax	15.55	108.29	179.12	66.46	7.56
Profit after Tax	94.95	553.66	724.76	193.41	15.69

	Keystone Realtors	Anant Raj	Brigade Enterprises	Sobha	Max Estates
Shareholder's Funds	2,863.32	5,788.71	6,820.22	4,719.93	2,419.91
Minority Interest	31.12	30.07	703.80	--	741.27
Non-Current Liabilities	592.65	673.99	5,009.17	141.51	4,300.14
Current Liabilities	3,176.07	375.90	12,980.08	14,263.87	4,780.42
Total Liabilities	6,709.95	6,868.66	26,204.22	19,498.75	12,414.02

	Keystone Realtors	Anant Raj	Brigade Enterprises	Sobha	Max Estates
Non-Current Assets	1,031.28	3,201.89	9,399.62	2,863.90	3,714.03
Current Assets	5,631.88	3,666.77	16,113.65	16,261.41	8,527.71
Total Assets	6,709.95	6,868.66	26,204.22	19,498.75	12,414.02
Total Debt*	1,463.43	606.23	6,109.63	1,002.31	2,376.24
Net Current Assets	2,455.81	3,290.87	3,133.57	1,997.54	3,747.29
Contingent Liabilities	246.01	114.33	192.14	438.86	0.71

	Keystone Realtors	Anant Raj	Brigade Enterprises	Sobha	Max Estates
Cash From Operating Activities	-509.05	-434.78	-137.06	429.87	-615.65
Cash Flow from Investing Activities	-78.77	-230.54	-1,436.04	-97.07	-291.19
Cash from Financing Activities	418.49	1,234.75	941.70	-285.01	879.03
Net Cash Inflow / Outflow	-169.33	569.44	-631.40	47.80	-27.81

	Keystone Realtors	Anant Raj	Brigade Enterprises	Sobha	Max Estates
ROCE (%)	6.15	12.23	11.02	6.96	2.05
ROE (%)	3.42	11.14	11.68	4.17	0.68
ROA (%)	1.43	9.15	3.07	1.07	0.16
EBIT Margin (%)	9.93	28.79	28.77	9.70	60.71
Net Margin (%)	3.49	21.47	12.27	3.59	5.29
Cash Profit Margin (%)	4.31	23.99	18.20	5.77	24.12

	Keystone Realtors	Anant Raj	Brigade Enterprises	Sobha	Max Estates
Revenue Growth (%)	31.46	21.92	12.28	28.52	24.28
EBIT Growth (%)	-35.41	35.94	-0.87	20.38	-9.36
Net Profit Growth (%)	-49.53	31.34	6.51	104.26	-40.63
EPS Growth (%)	-54.22	24.77	-6.12	104.25	-69.79
Book Value Growth (%)	2.74	38.92	21.06	3.50	7.61

	Keystone Realtors	Anant Raj	Brigade Enterprises	Sobha	Max Estates
Price / Earnings	59.75	26.20	18.53	65.58	401.40
Price / Book Value	1.68	2.52	2.34	2.69	2.09
Dividend Yield (%)	0.00	0.25	0.31	0.51	0.00
EV/EBITDA	20.24	19.76	11.80	24.19	56.04
Market Cap (₹ Cr)	4,711.87	14,596.67	15,919.17	12,682.98	5,023.50

	Keystone Realtors	Anant Raj	Brigade Enterprises	Sobha	Max Estates
Debt to Equity	0.52	0.10	0.90	0.21	0.99
Short term debt to equity ratio	0.37	0.01	0.08	0.09	0.01
Current Ratio	1.77	9.75	1.24	1.14	1.78
Quick Ratio	0.62	6.95	0.36	0.24	0.34
Interest Coverage	1.82	54.61	3.21	2.89	1.36

	Keystone Realtors	Anant Raj	Brigade Enterprises	Sobha	Max Estates
Debtors to sales (%)	12.87	7.11	10.54	5.33	6.15
Asset Turnover	0.40	0.42	0.24	0.29	0.02
Receivable days	29.26	22.11	39.38	16.29	24.49
Inventory Days	521.61	160.50	649.66	846.61	8,393.38
Payable days	588.92	6.88	341.32	112.00	0.00
Cash Conversion Cycle	-38.05	175.73	347.73	750.90	8,417.88

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.