KEYSTONE REALTORS
|
KEYSTONE REALTORS Last 5 Year Income Statement History
[Consolidated]
| Mar2026 | Mar2025 | Mar2024 | Mar2023 | Mar2022 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Operating Income | ₹2,635 Cr | ₹2,004 Cr | ₹2,222 Cr | ₹686 Cr | ₹1,269 Cr |
| Revenue from property development | - | - | - | - | - |
| Sale of Development Rights | - | - | - | - | - |
| Development Charges | - | - | - | - | - |
| Income From Investment in Properties | - | - | - | - | - |
| Other Operational Income | ₹2,635 Cr | ₹2,004 Cr | ₹2,222 Cr | ₹686 Cr | ₹1,269 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Operating Income (Net) | ₹2,635 Cr | ₹2,004 Cr | ₹2,222 Cr | ₹686 Cr | ₹1,269 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹199 Cr | ₹-150 Cr | ₹794 Cr | ₹-313 Cr | ₹-67 Cr |
| Cost of Construction and Development | ₹370 Cr | ₹722 Cr | ₹266 Cr | ₹368 Cr | ₹690 Cr |
| Opening Raw Materials | ₹12 Cr | ₹12 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr |
| Cost of Land & Construction Materials | ₹177 Cr | ₹115 Cr | ₹115 Cr | ₹129 Cr | ₹63 Cr |
| Closing Stock | ₹20 Cr | ₹12 Cr | ₹12 Cr | ₹11 Cr | ₹11 Cr |
| Cost of Constructed property Sold | - | - | - | - | - |
| Development Rights | - | - | - | - | - |
| Other Construction Expenses | ₹201 Cr | ₹607 Cr | ₹152 Cr | ₹239 Cr | ₹628 Cr |
| Power & Fuel Cost | - | - | - | - | ₹2.05 Cr |
| Electricity & Power | - | - | - | - | ₹2.05 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹262 Cr | ₹215 Cr | ₹152 Cr | ₹46 Cr | ₹28 Cr |
| Salaries, Wages & Bonus | ₹214 Cr | ₹187 Cr | ₹135 Cr | ₹78 Cr | ₹54 Cr |
| Contributions to EPF & Pension Funds | ₹8.07 Cr | ₹6.03 Cr | ₹3.81 Cr | ₹2.02 Cr | ₹1.42 Cr |
| Workmen and Staff Welfare Expenses | ₹8.26 Cr | ₹5.16 Cr | ₹3.03 Cr | ₹3.66 Cr | ₹1.79 Cr |
| Other Employees Cost | ₹31 Cr | ₹17 Cr | ₹10 Cr | ₹-39 Cr | ₹-29 Cr |
| Operating Expenses | ₹1,379 Cr | ₹732 Cr | ₹689 Cr | ₹383 Cr | ₹325 Cr |
| Sub-contracted / Out sourced services | ₹29 Cr | ₹25 Cr | ₹18 Cr | - | ₹4.82 Cr |
| Processing Charges | ₹547 Cr | ₹308 Cr | ₹386 Cr | ₹179 Cr | ₹84 Cr |
| Repairs and Maintenance | - | - | - | - | - |
| Packing Material Consumed | - | - | - | - | - |
| Other Manufacturing expenses | ₹802 Cr | ₹399 Cr | ₹286 Cr | ₹204 Cr | ₹236 Cr |
| General and Administration Expenses | ₹91 Cr | ₹76 Cr | ₹50 Cr | ₹45 Cr | ₹91 Cr |
| Rent , Rates & Taxes | ₹7.96 Cr | ₹5.52 Cr | ₹13 Cr | ₹23 Cr | ₹49 Cr |
| Insurance | - | - | - | - | ₹0.87 Cr |
| Printing and stationery | ₹17 Cr | ₹12 Cr | ₹9.55 Cr | ₹2.83 Cr | ₹1.71 Cr |
| Professional and legal fees | ₹44 Cr | ₹43 Cr | ₹19 Cr | ₹12 Cr | ₹24 Cr |
| Other Administration | ₹22 Cr | ₹16 Cr | ₹8.56 Cr | ₹7.08 Cr | ₹16 Cr |
| Selling and Distribution Expenses | ₹125 Cr | ₹89 Cr | ₹70 Cr | ₹38 Cr | ₹30 Cr |
| Advertisement & Sales Promotion | ₹89 Cr | ₹61 Cr | ₹44 Cr | ₹27 Cr | ₹16 Cr |
| Sales Commissions & Incentives | ₹37 Cr | ₹28 Cr | ₹26 Cr | ₹10 Cr | ₹14 Cr |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹30 Cr | ₹32 Cr | ₹26 Cr | ₹21 Cr | ₹-10 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | ₹0.78 Cr | ₹1.42 Cr | - | - | - |
| Losson disposal of fixed assets(net) | ₹0.04 Cr | - | ₹2.74 Cr | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | ₹1.49 Cr | ₹5.52 Cr | - |
| Other Miscellaneous Expenses | ₹29 Cr | ₹31 Cr | ₹22 Cr | ₹16 Cr | ₹-10 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹2,455 Cr | ₹1,717 Cr | ₹2,046 Cr | ₹587 Cr | ₹1,090 Cr |
| Operating Profit (Excl OI) | ₹179 Cr | ₹288 Cr | ₹176 Cr | ₹98 Cr | ₹180 Cr |
| Other Income | ₹82 Cr | ₹117 Cr | ₹53 Cr | ₹45 Cr | ₹34 Cr |
| Interest Received | ₹49 Cr | ₹61 Cr | ₹36 Cr | ₹23 Cr | ₹14 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | - | - | - | - |
| Profits on sale of Investments | - | - | - | - | ₹0.05 Cr |
| Provision Written Back | ₹4.36 Cr | ₹24 Cr | ₹4.46 Cr | ₹11 Cr | ₹14 Cr |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹29 Cr | ₹32 Cr | ₹13 Cr | ₹11 Cr | ₹4.92 Cr |
| Operating Profit | ₹262 Cr | ₹405 Cr | ₹229 Cr | ₹143 Cr | ₹213 Cr |
| Interest | ₹136 Cr | ₹123 Cr | ₹106 Cr | ₹36 Cr | ₹23 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹11 Cr | ₹4.93 Cr | ₹4.43 Cr | ₹9.38 Cr | ₹4.01 Cr |
| Other Interest | ₹125 Cr | ₹118 Cr | ₹102 Cr | ₹27 Cr | ₹19 Cr |
| PBDT | ₹126 Cr | ₹282 Cr | ₹123 Cr | ₹107 Cr | ₹190 Cr |
| Depreciation | ₹19 Cr | ₹14 Cr | ₹7.86 Cr | ₹4.64 Cr | ₹3.46 Cr |
| Profit Before Taxation & Exceptional Items | ₹107 Cr | ₹268 Cr | ₹116 Cr | ₹102 Cr | ₹187 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹111 Cr | ₹257 Cr | ₹144 Cr | ₹108 Cr | ₹184 Cr |
| Provision for Tax | ₹16 Cr | ₹69 Cr | ₹33 Cr | ₹28 Cr | ₹49 Cr |
| Current Income Tax | ₹71 Cr | ₹48 Cr | ₹28 Cr | ₹30 Cr | ₹48 Cr |
| Deferred Tax | ₹-56 Cr | ₹19 Cr | ₹5.77 Cr | ₹-2.21 Cr | ₹0.18 Cr |
| Other taxes | - | ₹1.65 Cr | - | - | - |
| Profit After Tax | ₹95 Cr | ₹188 Cr | ₹111 Cr | ₹80 Cr | ₹136 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹-16 Cr | ₹-16 Cr | ₹1.18 Cr | ₹2.45 Cr | ₹3.79 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹79 Cr | ₹172 Cr | ₹112 Cr | ₹82 Cr | ₹140 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹789 Cr | ₹619 Cr | ₹502 Cr | ₹462 Cr | ₹328 Cr |
| Appropriations | ₹868 Cr | ₹791 Cr | ₹614 Cr | ₹544 Cr | ₹468 Cr |
| General Reserve | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹868 Cr | ₹791 Cr | ₹614 Cr | ₹544 Cr | ₹468 Cr |
| Equity Dividend % | - | ₹15.00 | - | - | - |
| Earnings Per Share | ₹6.25 | ₹13.64 | ₹9.85 | ₹7.20 | ₹13.96 |
| Adjusted EPS | ₹6.25 | ₹13.64 | ₹9.85 | ₹7.20 | ₹13.96 |
Compare Income Statement of peers of KEYSTONE REALTORS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| KEYSTONE REALTORS | ₹4,714.8 Cr | -1.6% | -2.7% | -39.3% | Stock Analytics | |
| DLF | ₹168,618.0 Cr | 0.5% | 6% | -9% | Stock Analytics | |
| LODHA DEVELOPERS | ₹121,346.0 Cr | -1.5% | -1% | 1.1% | Stock Analytics | |
| THE PHOENIX MILLS | ₹69,403.8 Cr | 3% | 1.2% | 29.2% | Stock Analytics | |
| PRESTIGE ESTATES PROJECTS | ₹69,261.4 Cr | 0.9% | 2% | 2.8% | Stock Analytics | |
| OBEROI REALTY | ₹68,175.4 Cr | 0.7% | 5.5% | 16.2% | Stock Analytics | |
KEYSTONE REALTORS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| KEYSTONE REALTORS | -1.6% |
-2.7% |
-39.3% |
| SENSEX | -1% |
-2.6% |
-4.1% |
You may also like the below Video Courses