Keystone Realtors Peer Comparison

NSE: RUSTOMJEE | BSE: 543669

₹380.30

₹-1.50 (-0.39%)

As on 28-Aug-2026IST

Market cap

₹4,815 Cr

Revenue (TTM)

₹2,832 Cr

P/E Ratio

P/B Ratio

1.7

Div. Yield

0 %

Edit

	Keystone Realtors	Anant Raj	Brigade Enterprises	Sobha	Max Estates
Market cap (₹ Cr)	4,815	21,800	20,982	13,588	8,816
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	40.98	37.68	30.19	58.92	762.44
Price-To-Book	1.65	3.68	2.96	2.85	3.65

Income Statement (₹ Cr)

	Keystone Realtors	Anant Raj	Brigade Enterprises	Sobha	Max Estates
Operating Revenue	2,004.10	2,059.97	5,074.21	4,038.69	160.49
Total Income	2,121.44	2,100.28	5,313.54	4,162.76	249.67
Total Expenditure	1,716.58	1,568.30	3,660.00	3,744.37	116.09
EBITDA	287.52	491.67	1,414.21	294.33	44.40
Depreciation	13.73	30.46	288.78	89.83	34.10
EBIT	273.79	461.21	1,125.43	204.50	10.30
Interest	123.22	10.99	495.49	195.57	61.87
Other Income	117.34	40.31	239.33	124.07	89.19
Exceptional Items	--	--	--	--	-44.45
Profit before Tax	256.98	490.53	869.27	133.00	37.62
Provision for Tax	68.85	68.99	188.80	38.32	11.19
Profit after Tax	188.13	421.54	680.47	94.69	26.43

	Keystone Realtors	Anant Raj	Brigade Enterprises	Sobha	Max Estates
Shareholder's Funds	2,771.99	4,160.79	5,638.45	4,560.51	2,278.47
Minority Interest	12.60	27.89	276.89	--	382.47
Non-Current Liabilities	471.84	555.58	4,307.24	696.58	2,389.77
Current Liabilities	3,340.06	490.26	11,408.48	11,709.22	2,107.16
Total Liabilities	6,596.49	5,234.53	22,075.80	17,204.61	7,229.48

	Keystone Realtors	Anant Raj	Brigade Enterprises	Sobha	Max Estates
Non-Current Assets	950.65	2,572.48	7,830.11	2,300.53	2,939.72
Current Assets	5,645.84	2,662.05	13,800.95	14,665.77	4,218.15
Total Assets	6,596.49	5,234.53	22,075.80	17,204.61	7,229.48
Total Debt*	904.48	466.67	5,274.46	1,130.88	1,580.07
Net Current Assets	2,305.78	2,171.78	2,392.47	2,956.55	2,110.99
Contingent Liabilities	251.63	101.14	202.27	465.69	50.71

	Keystone Realtors	Anant Raj	Brigade Enterprises	Sobha	Max Estates
Cash From Operating Activities	-11.39	253.34	995.31	199.92	225.01
Cash Flow from Investing Activities	-64.91	-146.96	-589.90	-1,179.94	-1,993.08
Cash from Financing Activities	483.90	-81.37	859.66	992.84	1,766.36
Net Cash Inflow / Outflow	407.60	25.01	1,265.07	12.83	-1.72

	Keystone Realtors	Anant Raj	Brigade Enterprises	Sobha	Max Estates
ROCE (%)	11.59	11.26	13.82	6.49	3.33
ROE (%)	8.33	10.78	14.94	2.68	1.55
ROA (%)	3.01	8.35	3.48	0.62	0.52
EBIT Margin (%)	20.20	25.82	32.59	10.36	83.24
Net Margin (%)	8.87	20.07	12.81	2.27	10.59
Cash Profit Margin (%)	10.07	21.94	19.10	4.57	37.71

	Keystone Realtors	Anant Raj	Brigade Enterprises	Sobha	Max Estates
Revenue Growth (%)	-9.82	38.88	3.63	30.41	72.67
EBIT Growth (%)	76.55	43.29	21.42	5.13	196.20
Net Profit Growth (%)	69.44	59.35	69.68	92.79	147.95
EPS Growth (%)	38.49	59.49	43.74	75.65	188.46
Book Value Growth (%)	53.57	13.79	60.63	81.40	91.69

	Keystone Realtors	Anant Raj	Brigade Enterprises	Sobha	Max Estates
Price / Earnings	39.06	39.65	26.11	138.26	153.60
Price / Book Value	2.46	4.06	4.25	2.87	2.80
Dividend Yield (%)	0.28	0.15	0.26	0.25	0.00
EV/EBITDA	16.74	31.96	15.66	29.67	50.64
Market Cap (₹ Cr)	6,716.74	16,883.34	23,875.17	13,091.02	6,268.53

	Keystone Realtors	Anant Raj	Brigade Enterprises	Sobha	Max Estates
Debt to Equity	0.33	0.11	0.94	0.25	0.71
Short term debt to equity ratio	0.23	0.01	0.04	0.05	--
Current Ratio	1.69	5.43	1.21	1.25	2.00
Quick Ratio	0.53	3.08	0.43	0.29	0.92
Interest Coverage	3.09	45.64	2.75	1.68	1.61

	Keystone Realtors	Anant Raj	Brigade Enterprises	Sobha	Max Estates
Debtors to sales (%)	4.16	6.11	12.40	4.61	9.04
Asset Turnover	0.32	0.41	0.26	0.26	0.03
Receivable days	17.14	19.97	40.59	15.86	25.61
Inventory Days	689.42	227.43	597.70	932.17	3,204.38
Payable days	457.63	4.84	360.25	126.91	0.00
Cash Conversion Cycle	248.93	242.56	278.04	821.12	3,229.98

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