KEYSTONE REALTORS
|
KEYSTONE REALTORS Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹114 Cr | ₹114 Cr | ₹100 Cr | ₹100 Cr | ₹100 Cr |
Equity - Authorised | ₹428 Cr | ₹235 Cr | ₹136 Cr | ₹136 Cr | ₹136 Cr |
Equity - Issued | ₹114 Cr | ₹114 Cr | ₹100 Cr | ₹100 Cr | ₹100 Cr |
Equity Paid Up | ₹114 Cr | ₹114 Cr | ₹100 Cr | ₹100 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 | ₹17 Cr | ₹6.22 Cr | - | - | - |
Total Reserves | ₹1,667 Cr | ₹1,549 Cr | ₹833 Cr | ₹701 Cr | ₹327 Cr |
Securities Premium | ₹806 Cr | ₹805 Cr | ₹127 Cr | ₹127 Cr | ₹127 Cr |
Capital Reserves | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr |
Profit & Loss Account Balance | ₹619 Cr | ₹502 Cr | ₹462 Cr | ₹328 Cr | ₹-77 Cr |
General Reserves | ₹231 Cr | ₹231 Cr | ₹231 Cr | ₹231 Cr | ₹231 Cr |
Other Reserves | ₹0.24 Cr | ₹0.24 Cr | ₹1.05 Cr | ₹3.22 Cr | ₹35 Cr |
Reserve excluding Revaluation Reserve | ₹1,667 Cr | ₹1,549 Cr | ₹833 Cr | ₹701 Cr | ₹327 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹1,798 Cr | ₹1,669 Cr | ₹933 Cr | ₹801 Cr | ₹427 Cr |
Minority Interest | ₹-3.58 Cr | ₹17 Cr | ₹31 Cr | ₹23 Cr | ₹-147 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹559 Cr | ₹53 Cr | ₹5.20 Cr | ₹104 Cr | ₹203 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹438 Cr | ₹50 Cr | ₹97 Cr | ₹101 Cr | ₹121 Cr |
Term Loans - Institutions | ₹152 Cr | ₹32 Cr | ₹66 Cr | ₹2.88 Cr | ₹81 Cr |
Other Secured | ₹-31 Cr | ₹-28 Cr | ₹-158 Cr | ₹0.10 Cr | ₹0.23 Cr |
Unsecured Loans | ₹50 Cr | ₹50 Cr | ₹137 Cr | ₹88 Cr | ₹88 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 | ₹50 Cr | ₹50 Cr | ₹137 Cr | ₹88 Cr | ₹88 Cr |
Deferred Tax Assets / Liabilities | ₹-9.27 Cr | ₹-41 Cr | ₹-39 Cr | ₹-39 Cr | ₹-88 Cr |
Deferred Tax Assets | ₹56 Cr | ₹42 Cr | ₹42 Cr | ₹43 Cr | ₹98 Cr |
Deferred Tax Liability | ₹47 Cr | ₹1.52 Cr | ₹3.58 Cr | ₹4.66 Cr | ₹11 Cr |
Other Long Term Liabilities | ₹190 Cr | ₹188 Cr | ₹196 Cr | ₹218 Cr | ₹109 Cr |
Long Term Trade Payables | ₹1.85 Cr | ₹6.69 Cr | ₹3.04 Cr | ₹2.07 Cr | ₹2.60 Cr |
Long Term Provisions | ₹2.51 Cr | ₹1.73 Cr | ₹2.70 Cr | ₹2.48 Cr | ₹2.59 Cr |
Total Non-Current Liabilities | ₹795 Cr | ₹258 Cr | ₹305 Cr | ₹375 Cr | ₹317 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹642 Cr | ₹353 Cr | ₹305 Cr | ₹235 Cr | ₹277 Cr |
Sundry Creditors | ₹642 Cr | ₹353 Cr | ₹305 Cr | ₹235 Cr | ₹277 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹2,232 Cr | ₹1,263 Cr | ₹1,026 Cr | ₹1,114 Cr | ₹1,180 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹1,925 Cr | ₹1,099 Cr | ₹644 Cr | ₹906 Cr | ₹829 Cr |
Interest Accrued But Not Due | - | - | - | - | - |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | ₹36 Cr | ₹29 Cr | ₹71 Cr | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹271 Cr | ₹135 Cr | ₹311 Cr | ₹207 Cr | ₹351 Cr |
Short Term Borrowings | ₹440 Cr | ₹892 Cr | ₹1,190 Cr | ₹1,028 Cr | ₹2,223 Cr |
Secured ST Loans repayable on Demands | ₹170 Cr | ₹369 Cr | ₹609 Cr | ₹744 Cr | ₹1,022 Cr |
Working Capital Loans- Sec | ₹84 Cr | ₹15 Cr | ₹70 Cr | ₹1.05 Cr | ₹0.96 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹185 Cr | ₹508 Cr | ₹510 Cr | ₹283 Cr | ₹1,200 Cr |
Short Term Provisions | ₹20 Cr | ₹21 Cr | ₹49 Cr | ₹39 Cr | ₹50 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹6.08 Cr | ₹6.82 Cr | ₹24 Cr | ₹0.08 Cr | ₹4.92 Cr |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹14 Cr | ₹15 Cr | ₹25 Cr | ₹39 Cr | ₹45 Cr |
Total Current Liabilities | ₹3,334 Cr | ₹2,530 Cr | ₹2,570 Cr | ₹2,416 Cr | ₹3,731 Cr |
Total Liabilities | ₹5,923 Cr | ₹4,474 Cr | ₹3,838 Cr | ₹3,615 Cr | ₹4,328 Cr |
ASSETS | |||||
Gross Block | ₹396 Cr | ₹40 Cr | ₹32 Cr | ₹26 Cr | ₹170 Cr |
Less: Accumulated Depreciation | ₹50 Cr | ₹9.74 Cr | ₹8.03 Cr | ₹7.05 Cr | ₹9.24 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹346 Cr | ₹30 Cr | ₹24 Cr | ₹19 Cr | ₹161 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | - | - | - | ₹0.39 Cr | ₹0.02 Cr |
Non Current Investments | ₹452 Cr | ₹638 Cr | ₹564 Cr | ₹591 Cr | ₹1.04 Cr |
Long Term Investment | ₹452 Cr | ₹638 Cr | ₹564 Cr | ₹591 Cr | ₹1.04 Cr |
Quoted | - | - | - | - | - |
Unquoted | ₹452 Cr | ₹638 Cr | ₹564 Cr | ₹591 Cr | ₹1.04 Cr |
Long Term Loans & Advances | ₹108 Cr | ₹82 Cr | ₹82 Cr | ₹74 Cr | ₹126 Cr |
Other Non Current Assets | ₹11 Cr | ₹20 Cr | ₹18 Cr | ₹8.71 Cr | ₹70 Cr |
Total Non-Current Assets | ₹925 Cr | ₹780 Cr | ₹698 Cr | ₹703 Cr | ₹392 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | ₹3.87 Cr | ₹4.43 Cr | ₹11 Cr | ₹4.16 Cr | ₹4.14 Cr |
Quoted | - | - | - | - | - |
Unquoted | ₹3.87 Cr | ₹4.43 Cr | ₹11 Cr | ₹4.16 Cr | ₹4.14 Cr |
Inventories | ₹3,710 Cr | ₹2,570 Cr | ₹2,254 Cr | ₹2,193 Cr | ₹2,765 Cr |
Raw Materials | ₹203 Cr | ₹200 Cr | ₹197 Cr | ₹197 Cr | ₹208 Cr |
Work-in Progress | ₹2,559 Cr | ₹1,797 Cr | ₹1,773 Cr | ₹1,715 Cr | ₹1,795 Cr |
Finished Goods | ₹943 Cr | ₹573 Cr | ₹285 Cr | ₹281 Cr | ₹762 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | - | - | - | - | - |
Other Inventory | ₹5.94 Cr | - | - | - | - |
Sundry Debtors | ₹105 Cr | ₹62 Cr | ₹114 Cr | ₹37 Cr | ₹64 Cr |
Debtors more than Six months | ₹17 Cr | ₹11 Cr | ₹22 Cr | ₹23 Cr | ₹26 Cr |
Debtors Others | ₹88 Cr | ₹51 Cr | ₹92 Cr | ₹14 Cr | ₹44 Cr |
Cash and Bank | ₹366 Cr | ₹412 Cr | ₹234 Cr | ₹283 Cr | ₹392 Cr |
Cash in hand | ₹0.77 Cr | ₹0.75 Cr | ₹0.86 Cr | ₹0.84 Cr | ₹1.51 Cr |
Balances at Bank | ₹366 Cr | ₹411 Cr | ₹233 Cr | ₹282 Cr | ₹391 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹395 Cr | ₹181 Cr | ₹112 Cr | ₹54 Cr | ₹66 Cr |
Interest accrued on Investments | ₹4.67 Cr | ₹2.10 Cr | ₹2.69 Cr | ₹1.59 Cr | ₹1.73 Cr |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | ₹34 Cr | ₹54 Cr | ₹28 Cr | ₹13 Cr | ₹2.43 Cr |
Prepaid Expenses | ₹153 Cr | ₹88 Cr | ₹49 Cr | ₹12 Cr | ₹13 Cr |
Other current_assets | ₹204 Cr | ₹37 Cr | ₹33 Cr | ₹27 Cr | ₹49 Cr |
Short Term Loans and Advances | ₹417 Cr | ₹465 Cr | ₹416 Cr | ₹342 Cr | ₹644 Cr |
Advances recoverable in cash or in kind | ₹192 Cr | ₹115 Cr | ₹112 Cr | ₹98 Cr | ₹235 Cr |
Advance income tax and TDS | - | - | - | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹224 Cr | ₹350 Cr | ₹304 Cr | ₹244 Cr | ₹409 Cr |
Total Current Assets | ₹4,997 Cr | ₹3,694 Cr | ₹3,141 Cr | ₹2,912 Cr | ₹3,936 Cr |
Net Current Assets (Including Current Investments) | ₹1,663 Cr | ₹1,165 Cr | ₹571 Cr | ₹496 Cr | ₹205 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹5,923 Cr | ₹4,474 Cr | ₹3,838 Cr | ₹3,615 Cr | ₹4,328 Cr |
Contingent Liabilities | ₹253 Cr | ₹131 Cr | ₹162 Cr | ₹169 Cr | ₹198 Cr |
Total Debt | ₹1,085 Cr | ₹1,024 Cr | ₹1,558 Cr | ₹1,220 Cr | ₹2,514 Cr |
Book Value | 156.37 | 146.05 | 93.24 | 80.07 | 42.72 |
Adjusted Book Value | 156.37 | 146.05 | 93.24 | 80.07 | 42.72 |
Compare Balance Sheet of peers of KEYSTONE REALTORS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
KEYSTONE REALTORS | ₹8,311.0 Cr | -4.8% | -8% | 16.4% | Stock Analytics | |
DLF | ₹207,468.0 Cr | -3% | 1.3% | 21.3% | Stock Analytics | |
MACROTECH DEVELOPERS | ₹140,842.0 Cr | -4.3% | 10.7% | 51.8% | Stock Analytics | |
GODREJ PROPERTIES | ₹85,962.3 Cr | -4.3% | -1.6% | 46.1% | Stock Analytics | |
OBEROI REALTY | ₹84,488.4 Cr | 1.6% | 17.5% | 64.3% | Stock Analytics | |
THE PHOENIX MILLS | ₹61,796.1 Cr | 3.3% | 5.2% | 53.9% | Stock Analytics |
KEYSTONE REALTORS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
KEYSTONE REALTORS | -4.8% |
-8% |
16.4% |
SENSEX | -2.1% |
-2% |
11.3% |
You may also like the below Video Courses