KEYSTONE REALTORS
|
KEYSTONE REALTORS Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| 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 | ₹6,720.8 Cr | -0.2% | -1.7% | -21.9% | Stock Analytics | |
| DLF | ₹171,155.0 Cr | 1% | -10% | -19.5% | Stock Analytics | |
| MACROTECH DEVELOPERS | ₹107,316.0 Cr | -0.4% | -12% | -24% | Stock Analytics | |
| THE PHOENIX MILLS | ₹63,675.7 Cr | 2.7% | 2% | -2.8% | Stock Analytics | |
| GODREJ PROPERTIES | ₹60,869.3 Cr | 0.4% | -7.7% | -28.3% | Stock Analytics | |
| OBEROI REALTY | ₹59,076.3 Cr | -0.1% | -7% | -22.2% | Stock Analytics | |
KEYSTONE REALTORS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| KEYSTONE REALTORS | -0.2% |
-1.7% |
-21.9% |
| SENSEX | 0% |
0.1% |
3.9% |
You may also like the below Video Courses