KEYSTONE REALTORS
|
KEYSTONE REALTORS Last 5 Year Balance Sheet History
[Consolidated]
| Mar2026 | Mar2025 | Mar2024 | Mar2023 | Mar2022 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹126 Cr | ₹126 Cr | ₹114 Cr | ₹114 Cr | ₹100 Cr |
| Equity - Authorised | ₹428 Cr | ₹428 Cr | ₹428 Cr | ₹235 Cr | ₹136 Cr |
| Equity - Issued | ₹126 Cr | ₹126 Cr | ₹114 Cr | ₹114 Cr | ₹100 Cr |
| Equity Paid Up | ₹126 Cr | ₹126 Cr | ₹114 Cr | ₹114 Cr | ₹100 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
| Share Warrants & Outstandings | ₹53 Cr | ₹37 Cr | ₹17 Cr | ₹6.22 Cr | - |
| Total Reserves | ₹2,684 Cr | ₹2,609 Cr | ₹1,667 Cr | ₹1,549 Cr | ₹833 Cr |
| Securities Premium | ₹1,592 Cr | ₹1,578 Cr | ₹806 Cr | ₹805 Cr | ₹127 Cr |
| Capital Reserves | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr |
| Profit & Loss Account Balance | ₹845 Cr | ₹789 Cr | ₹619 Cr | ₹502 Cr | ₹462 Cr |
| General Reserves | ₹233 Cr | ₹231 Cr | ₹231 Cr | ₹231 Cr | ₹231 Cr |
| Other Reserves | ₹3.50 Cr | ₹0.24 Cr | ₹0.24 Cr | ₹0.24 Cr | ₹1.05 Cr |
| Reserve excluding Revaluation Reserve | ₹2,684 Cr | ₹2,609 Cr | ₹1,667 Cr | ₹1,549 Cr | ₹833 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹2,863 Cr | ₹2,772 Cr | ₹1,798 Cr | ₹1,669 Cr | ₹933 Cr |
| Minority Interest | ₹31 Cr | ₹13 Cr | ₹-3.58 Cr | ₹17 Cr | ₹31 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹349 Cr | ₹208 Cr | ₹559 Cr | ₹53 Cr | ₹5.20 Cr |
| Non Convertible Debentures | ₹333 Cr | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | - | ₹151 Cr | ₹438 Cr | ₹50 Cr | ₹97 Cr |
| Term Loans - Institutions | ₹15 Cr | ₹55 Cr | ₹152 Cr | ₹32 Cr | ₹66 Cr |
| Other Secured | ₹1.41 Cr | ₹2.50 Cr | ₹-31 Cr | ₹-28 Cr | ₹-158 Cr |
| Unsecured Loans | ₹68 Cr | ₹50 Cr | ₹50 Cr | ₹50 Cr | ₹137 Cr |
| Fixed Deposits - Public | - | - | - | - | - |
| Loans and advances from subsidiaries | - | - | - | - | - |
| Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
| Foreign Currency Convertible Notes | - | - | - | - | - |
| Long Term Loan in Foreign Currency | - | - | - | - | - |
| Loans - Banks | - | - | - | - | - |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | - | - | - | - | - |
| Other Unsecured Loan | ₹68 Cr | ₹50 Cr | ₹50 Cr | ₹50 Cr | ₹137 Cr |
| Deferred Tax Assets / Liabilities | ₹-47 Cr | ₹9.03 Cr | ₹-9.27 Cr | ₹-41 Cr | ₹-39 Cr |
| Deferred Tax Assets | ₹63 Cr | ₹53 Cr | ₹50 Cr | ₹42 Cr | ₹42 Cr |
| Deferred Tax Liability | ₹16 Cr | ₹62 Cr | ₹40 Cr | ₹1.52 Cr | ₹3.58 Cr |
| Other Long Term Liabilities | ₹202 Cr | ₹194 Cr | ₹190 Cr | ₹188 Cr | ₹196 Cr |
| Long Term Trade Payables | ₹8.84 Cr | ₹5.56 Cr | ₹1.85 Cr | ₹6.69 Cr | ₹3.04 Cr |
| Long Term Provisions | ₹11 Cr | ₹4.85 Cr | ₹2.51 Cr | ₹1.73 Cr | ₹2.70 Cr |
| Total Non-Current Liabilities | ₹593 Cr | ₹472 Cr | ₹795 Cr | ₹258 Cr | ₹305 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹1,045 Cr | ₹792 Cr | ₹642 Cr | ₹353 Cr | ₹305 Cr |
| Sundry Creditors | ₹1,045 Cr | ₹792 Cr | ₹642 Cr | ₹353 Cr | ₹305 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹1,029 Cr | ₹1,875 Cr | ₹2,232 Cr | ₹1,263 Cr | ₹1,026 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹787 Cr | ₹1,639 Cr | ₹1,925 Cr | ₹1,099 Cr | ₹644 Cr |
| Interest Accrued But Not Due | - | - | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | ₹0.09 Cr | ₹0.15 Cr | ₹36 Cr | ₹29 Cr | ₹71 Cr |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹242 Cr | ₹236 Cr | ₹271 Cr | ₹135 Cr | ₹311 Cr |
| Short Term Borrowings | ₹1,046 Cr | ₹646 Cr | ₹440 Cr | ₹892 Cr | ₹1,190 Cr |
| Secured ST Loans repayable on Demands | ₹406 Cr | ₹108 Cr | ₹170 Cr | ₹369 Cr | ₹609 Cr |
| Working Capital Loans- Sec | ₹69 Cr | ₹34 Cr | ₹84 Cr | ₹15 Cr | ₹70 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹571 Cr | ₹504 Cr | ₹185 Cr | ₹508 Cr | ₹510 Cr |
| Short Term Provisions | ₹56 Cr | ₹27 Cr | ₹20 Cr | ₹21 Cr | ₹49 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹38 Cr | ₹10 Cr | ₹6.08 Cr | ₹6.82 Cr | ₹24 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹18 Cr | ₹17 Cr | ₹14 Cr | ₹15 Cr | ₹25 Cr |
| Total Current Liabilities | ₹3,176 Cr | ₹3,340 Cr | ₹3,334 Cr | ₹2,530 Cr | ₹2,570 Cr |
| Total Liabilities | ₹6,663 Cr | ₹6,596 Cr | ₹5,923 Cr | ₹4,474 Cr | ₹3,838 Cr |
| ASSETS | |||||
| Gross Block | ₹434 Cr | ₹426 Cr | ₹396 Cr | ₹40 Cr | ₹32 Cr |
| Less: Accumulated Depreciation | ₹77 Cr | ₹59 Cr | ₹50 Cr | ₹9.74 Cr | ₹8.03 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹358 Cr | ₹367 Cr | ₹346 Cr | ₹30 Cr | ₹24 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | - | - | - | - | - |
| Non Current Investments | ₹543 Cr | ₹476 Cr | ₹452 Cr | ₹638 Cr | ₹564 Cr |
| Long Term Investment | ₹543 Cr | ₹476 Cr | ₹452 Cr | ₹638 Cr | ₹564 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹543 Cr | ₹476 Cr | ₹452 Cr | ₹638 Cr | ₹564 Cr |
| Long Term Loans & Advances | ₹109 Cr | ₹91 Cr | ₹108 Cr | ₹82 Cr | ₹82 Cr |
| Other Non Current Assets | ₹14 Cr | ₹8.52 Cr | ₹11 Cr | ₹20 Cr | ₹18 Cr |
| Total Non-Current Assets | ₹1,031 Cr | ₹951 Cr | ₹925 Cr | ₹780 Cr | ₹698 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹3.75 Cr | ₹8.00 Cr | ₹3.87 Cr | ₹4.43 Cr | ₹11 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹3.75 Cr | ₹8.00 Cr | ₹3.87 Cr | ₹4.43 Cr | ₹11 Cr |
| Inventories | ₹3,669 Cr | ₹3,861 Cr | ₹3,710 Cr | ₹2,570 Cr | ₹2,254 Cr |
| Raw Materials | ₹278 Cr | ₹218 Cr | ₹203 Cr | ₹200 Cr | ₹197 Cr |
| Work-in Progress | ₹2,915 Cr | ₹3,219 Cr | ₹2,559 Cr | ₹1,797 Cr | ₹1,773 Cr |
| Finished Goods | ₹451 Cr | ₹400 Cr | ₹943 Cr | ₹573 Cr | ₹285 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | - | - | - | - | - |
| Other Inventory | ₹25 Cr | ₹23 Cr | ₹5.94 Cr | - | - |
| Sundry Debtors | ₹339 Cr | ₹83 Cr | ₹105 Cr | ₹62 Cr | ₹114 Cr |
| Debtors more than Six months | ₹12 Cr | ₹42 Cr | ₹17 Cr | ₹11 Cr | ₹22 Cr |
| Debtors Others | ₹330 Cr | ₹43 Cr | ₹88 Cr | ₹51 Cr | ₹92 Cr |
| Cash and Bank | ₹882 Cr | ₹846 Cr | ₹366 Cr | ₹412 Cr | ₹234 Cr |
| Cash in hand | ₹0.80 Cr | ₹0.79 Cr | ₹0.77 Cr | ₹0.75 Cr | ₹0.86 Cr |
| Balances at Bank | ₹882 Cr | ₹772 Cr | ₹366 Cr | ₹411 Cr | ₹233 Cr |
| Other cash and bank balances | - | ₹73 Cr | - | - | - |
| Other Current Assets | ₹160 Cr | ₹296 Cr | ₹395 Cr | ₹181 Cr | ₹112 Cr |
| Interest accrued on Investments | ₹9.88 Cr | ₹6.88 Cr | ₹4.67 Cr | ₹2.10 Cr | ₹2.69 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | ₹7.04 Cr | ₹49 Cr | ₹34 Cr | ₹54 Cr | ₹28 Cr |
| Prepaid Expenses | ₹68 Cr | ₹121 Cr | ₹153 Cr | ₹88 Cr | ₹49 Cr |
| Other current_assets | ₹75 Cr | ₹118 Cr | ₹204 Cr | ₹37 Cr | ₹33 Cr |
| Short Term Loans and Advances | ₹578 Cr | ₹553 Cr | ₹417 Cr | ₹465 Cr | ₹416 Cr |
| Advances recoverable in cash or in kind | ₹285 Cr | ₹278 Cr | ₹192 Cr | ₹115 Cr | ₹112 Cr |
| Advance income tax and TDS | - | ₹12 Cr | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹293 Cr | ₹262 Cr | ₹224 Cr | ₹350 Cr | ₹304 Cr |
| Total Current Assets | ₹5,632 Cr | ₹5,646 Cr | ₹4,997 Cr | ₹3,694 Cr | ₹3,141 Cr |
| Net Current Assets (Including Current Investments) | ₹2,456 Cr | ₹2,306 Cr | ₹1,663 Cr | ₹1,165 Cr | ₹571 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹6,663 Cr | ₹6,596 Cr | ₹5,923 Cr | ₹4,474 Cr | ₹3,838 Cr |
| Contingent Liabilities | ₹246 Cr | ₹252 Cr | ₹253 Cr | ₹131 Cr | ₹162 Cr |
| Total Debt | ₹1,463 Cr | ₹904 Cr | ₹1,085 Cr | ₹1,024 Cr | ₹1,558 Cr |
| Book Value | 222.59 | 217.02 | 156.37 | 146.05 | 93.24 |
| Adjusted Book Value | 222.59 | 217.02 | 156.37 | 146.05 | 93.24 |
Compare Balance Sheet of peers of KEYSTONE REALTORS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| KEYSTONE REALTORS | ₹4,537.3 Cr | -0.9% | -6.1% | -41.5% | Stock Analytics | |
| DLF | ₹164,361.0 Cr | -1.1% | -1.6% | -12% | Stock Analytics | |
| LODHA DEVELOPERS | ₹111,537.0 Cr | -2.4% | -10.8% | -4.1% | Stock Analytics | |
| THE PHOENIX MILLS | ₹69,588.0 Cr | 0.1% | 2.3% | 20.5% | Stock Analytics | |
| OBEROI REALTY | ₹66,364.7 Cr | -1% | -2.6% | 10.5% | Stock Analytics | |
| PRESTIGE ESTATES PROJECTS | ₹62,561.4 Cr | -1.4% | -10% | -9% | Stock Analytics | |
KEYSTONE REALTORS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| KEYSTONE REALTORS | -0.9% |
-6.1% |
-41.5% |
| SENSEX | -2.8% |
-6.1% |
-11.9% |
You may also like the below Video Courses