Home > Income Statement > KEYSTONE REALTORS

KEYSTONE REALTORS
Income Statement

COMMUNITY POLL
for KEYSTONE REALTORS
Please provide your vote to see the results

KEYSTONE REALTORS Last 5 Year Income Statement History

[Consolidated]

Mar2025Mar2024Mar2023Mar2022Mar2021
INCOME :
Operating Income ₹2,222 Cr₹686 Cr₹1,269 Cr₹85 Cr₹1,211 Cr
     Revenue from property development -----
     Sale of Development Rights ----₹5.40 Cr
     Development Charges -----
     Income From Investment in Properties -----
     Other Operational Income ₹2,222 Cr₹686 Cr₹1,269 Cr₹85 Cr₹1,206 Cr
Less: Excise Duty -----
Operating Income (Net) ₹2,222 Cr₹686 Cr₹1,269 Cr₹85 Cr₹1,211 Cr
EXPENDITURE :
Increase/Decrease in Stock ₹794 Cr₹-313 Cr₹-67 Cr₹12 Cr₹113 Cr
Cost of Construction and Development ₹266 Cr₹368 Cr₹690 Cr₹38 Cr₹637 Cr
     Opening Raw Materials ₹11 Cr₹11 Cr₹11 Cr₹1.86 Cr₹25 Cr
     Cost of Land & Construction Materials ₹115 Cr₹129 Cr₹63 Cr₹2.96 Cr₹146 Cr
     Closing Stock ₹12 Cr₹11 Cr₹11 Cr₹1.08 Cr₹19 Cr
     Cost of Constructed property Sold ---₹12 Cr₹60 Cr
     Development Rights -----
     Other Construction Expenses ₹152 Cr₹239 Cr₹628 Cr₹23 Cr₹424 Cr
Power & Fuel Cost --₹2.05 Cr₹0.27 Cr₹6.66 Cr
     Electricity & Power --₹2.05 Cr₹0.27 Cr₹6.66 Cr
     Oil, Fuel & Natural gas -----
     Coals etc -----
     Other power & fuel -----
Employee Cost ₹152 Cr₹46 Cr₹28 Cr₹2.71 Cr₹42 Cr
     Salaries, Wages & Bonus ₹135 Cr₹78 Cr₹54 Cr₹5.30 Cr₹98 Cr
     Contributions to EPF & Pension Funds ₹3.81 Cr₹2.02 Cr₹1.42 Cr₹0.19 Cr₹3.67 Cr
     Workmen and Staff Welfare Expenses ₹3.03 Cr₹3.66 Cr₹1.79 Cr₹0.20 Cr₹3.33 Cr
     Other Employees Cost ₹10 Cr₹-39 Cr₹-29 Cr₹-2.98 Cr₹-63 Cr
Operating Expenses ₹689 Cr₹383 Cr₹325 Cr₹7.42 Cr₹117 Cr
     Sub-contracted / Out sourced services ₹18 Cr-₹4.82 Cr₹0.55 Cr₹11 Cr
     Processing Charges ₹386 Cr₹179 Cr₹84 Cr₹5.97 Cr₹91 Cr
     Repairs and Maintenance ---₹0.16 Cr₹3.12 Cr
     Packing Material Consumed -----
     Other Manufacturing expenses ₹286 Cr₹204 Cr₹236 Cr₹0.74 Cr₹12 Cr
General and Administration Expenses ₹50 Cr₹45 Cr₹91 Cr₹11 Cr₹145 Cr
     Rent , Rates & Taxes ₹13 Cr₹23 Cr₹49 Cr₹5.49 Cr₹68 Cr
     Insurance --₹0.87 Cr₹0.03 Cr₹0.62 Cr
     Printing and stationery ₹9.55 Cr₹2.83 Cr₹1.71 Cr₹0.09 Cr₹1.71 Cr
     Professional and legal fees ₹19 Cr₹12 Cr₹24 Cr₹4.58 Cr₹44 Cr
     Other Administration ₹8.56 Cr₹7.08 Cr₹16 Cr₹1.24 Cr₹30 Cr
Selling and Distribution Expenses ₹70 Cr₹38 Cr₹30 Cr₹2.31 Cr₹40 Cr
     Advertisement & Sales Promotion ₹44 Cr₹27 Cr₹16 Cr₹0.98 Cr₹27 Cr
     Sales Commissions & Incentives ₹26 Cr₹10 Cr₹14 Cr₹1.33 Cr₹13 Cr
     Freight and Forwarding -----
     Handling and Clearing Charges -----
     Other Selling Expenses -----
Miscellaneous Expenses ₹26 Cr₹21 Cr₹-10 Cr₹-0.40 Cr₹-24 Cr
     Bad debts /advances written off -----
     Provision for doubtful debts -----
     Losson disposal of fixed assets(net) ₹2.74 Cr---₹0.18 Cr
     Losson foreign exchange fluctuations -----
     Losson sale of non-trade current investments ₹1.49 Cr₹5.52 Cr---
     Other Miscellaneous Expenses ₹22 Cr₹16 Cr₹-10 Cr₹-0.40 Cr₹-25 Cr
Less: Expenses Capitalised -----
Total Expenditure ₹2,046 Cr₹587 Cr₹1,090 Cr₹73 Cr₹1,075 Cr
Operating Profit (Excl OI) ₹176 Cr₹98 Cr₹180 Cr₹11 Cr₹136 Cr
Other Income ₹53 Cr₹45 Cr₹34 Cr₹33 Cr₹57 Cr
     Interest Received ₹36 Cr₹23 Cr₹14 Cr₹1.11 Cr₹12 Cr
     Dividend Received ---₹0.00 Cr₹0.02 Cr
     Profit on sale of Fixed Assets -----
     Profits on sale of Investments --₹0.05 Cr₹28 Cr-
     Provision Written Back ₹4.46 Cr₹11 Cr₹14 Cr₹0.45 Cr₹29 Cr
     Foreign Exchange Gains ---₹0.01 Cr₹0.02 Cr
     Others ₹13 Cr₹11 Cr₹4.92 Cr₹3.17 Cr₹16 Cr
Operating Profit ₹229 Cr₹143 Cr₹213 Cr₹44 Cr₹193 Cr
Interest ₹106 Cr₹36 Cr₹23 Cr₹14 Cr₹128 Cr
     InterestonDebenture / Bonds -----
     Interest on Term Loan ---₹26 Cr₹339 Cr
     Intereston Fixed deposits -----
     Bank Charges etc ₹4.43 Cr₹9.38 Cr₹4.01 Cr₹0.28 Cr₹6.73 Cr
     Other Interest ₹102 Cr₹27 Cr₹19 Cr₹-13 Cr₹-218 Cr
PBDT ₹123 Cr₹107 Cr₹190 Cr₹30 Cr₹65 Cr
Depreciation ₹7.86 Cr₹4.64 Cr₹3.46 Cr₹0.15 Cr₹2.18 Cr
Profit Before Taxation & Exceptional Items ₹116 Cr₹102 Cr₹187 Cr₹30 Cr₹63 Cr
Exceptional Income / Expenses -----
Profit Before Tax ₹144 Cr₹108 Cr₹184 Cr₹30 Cr₹63 Cr
Provision for Tax ₹33 Cr₹28 Cr₹49 Cr₹5.77 Cr₹49 Cr
     Current Income Tax ₹28 Cr₹30 Cr₹48 Cr₹0.79 Cr₹32 Cr
     Deferred Tax ₹5.77 Cr₹-2.21 Cr₹0.18 Cr₹4.96 Cr₹18 Cr
     Other taxes ---₹0.02 Cr₹-0.44 Cr
Profit After Tax ₹111 Cr₹80 Cr₹136 Cr₹24 Cr₹14 Cr
Extra items -----
Minority Interest ₹1.18 Cr₹2.45 Cr₹3.79 Cr₹7.87 Cr₹7.48 Cr
Share of Associate ---₹-1.17 Cr₹0.25 Cr
Other Consolidated Items -----
Consolidated Net Profit ₹112 Cr₹82 Cr₹140 Cr₹31 Cr₹22 Cr
Adjustments to PAT -----
Profit Balance B/F ₹502 Cr₹462 Cr₹328 Cr₹-7.71 Cr₹-101 Cr
Appropriations ₹614 Cr₹544 Cr₹468 Cr₹23 Cr₹-79 Cr
     General Reserve -----
     Proposed Equity Dividend -----
     Corporate dividend tax -----
     Other Appropriation ₹614 Cr₹544 Cr₹468 Cr₹23 Cr₹-79 Cr
Equity Dividend % -----
Earnings Per Share ₹9.85₹7.20₹13.96₹31.04₹2.20
Adjusted EPS ₹9.85₹7.20₹13.96₹31.04₹2.20

Compare Income Statement of peers of KEYSTONE REALTORS

Peers & Returns Market Capitalization 1 Week 1 Month 1 Year
KEYSTONE REALTORS ₹7,667.5 Cr -1.3% 2.7% -12.1% Stock Analytics
DLF ₹187,208.0 Cr 0.1% -1.1% -8.7% Stock Analytics
MACROTECH DEVELOPERS ₹117,743.0 Cr 0.4% -3.7% -1% Stock Analytics
GODREJ PROPERTIES ₹60,022.9 Cr 1.6% 0.2% -30.7% Stock Analytics
OBEROI REALTY ₹58,325.4 Cr -1.8% -0.4% -7.4% Stock Analytics
THE PHOENIX MILLS ₹55,526.6 Cr 2.3% 7.9% -10.7% Stock Analytics


KEYSTONE REALTORS Share Price vs Sensex

Share Price Returns(%) 1 Week 1 Month 1 Year
KEYSTONE REALTORS

-1.3%

2.7%

-12.1%

SENSEX

1%

2.1%

0.5%


You may also like the below Video Courses