KEYSTONE REALTORS
|
KEYSTONE REALTORS Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹126 Cr | ₹114 Cr | ₹114 Cr | ₹100 Cr | ₹100 Cr |
| Equity - Authorised | ₹428 Cr | ₹428 Cr | ₹235 Cr | ₹136 Cr | ₹136 Cr |
| Equity - Issued | ₹126 Cr | ₹114 Cr | ₹114 Cr | ₹100 Cr | ₹100 Cr |
| Equity Paid Up | ₹126 Cr | ₹114 Cr | ₹114 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 | ₹37 Cr | ₹17 Cr | ₹6.22 Cr | - | - |
| Total Reserves | ₹2,609 Cr | ₹1,667 Cr | ₹1,549 Cr | ₹833 Cr | ₹701 Cr |
| Securities Premium | ₹1,578 Cr | ₹806 Cr | ₹805 Cr | ₹127 Cr | ₹127 Cr |
| Capital Reserves | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr |
| Profit & Loss Account Balance | ₹789 Cr | ₹619 Cr | ₹502 Cr | ₹462 Cr | ₹328 Cr |
| General Reserves | ₹231 Cr | ₹231 Cr | ₹231 Cr | ₹231 Cr | ₹231 Cr |
| Other Reserves | ₹0.24 Cr | ₹0.24 Cr | ₹0.24 Cr | ₹1.05 Cr | ₹3.22 Cr |
| Reserve excluding Revaluation Reserve | ₹2,609 Cr | ₹1,667 Cr | ₹1,549 Cr | ₹833 Cr | ₹701 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹2,772 Cr | ₹1,798 Cr | ₹1,669 Cr | ₹933 Cr | ₹801 Cr |
| Minority Interest | ₹13 Cr | ₹-3.58 Cr | ₹17 Cr | ₹31 Cr | ₹23 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹208 Cr | ₹559 Cr | ₹53 Cr | ₹5.20 Cr | ₹104 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹151 Cr | ₹438 Cr | ₹50 Cr | ₹97 Cr | ₹101 Cr |
| Term Loans - Institutions | ₹55 Cr | ₹152 Cr | ₹32 Cr | ₹66 Cr | ₹2.88 Cr |
| Other Secured | ₹2.50 Cr | ₹-31 Cr | ₹-28 Cr | ₹-158 Cr | ₹0.10 Cr |
| Unsecured Loans | ₹50 Cr | ₹50 Cr | ₹50 Cr | ₹137 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 | ₹50 Cr | ₹137 Cr | ₹88 Cr |
| Deferred Tax Assets / Liabilities | ₹9.03 Cr | ₹-9.27 Cr | ₹-41 Cr | ₹-39 Cr | ₹-39 Cr |
| Deferred Tax Assets | ₹53 Cr | ₹50 Cr | ₹42 Cr | ₹42 Cr | ₹43 Cr |
| Deferred Tax Liability | ₹62 Cr | ₹40 Cr | ₹1.52 Cr | ₹3.58 Cr | ₹4.66 Cr |
| Other Long Term Liabilities | ₹194 Cr | ₹190 Cr | ₹188 Cr | ₹196 Cr | ₹218 Cr |
| Long Term Trade Payables | ₹5.56 Cr | ₹1.85 Cr | ₹6.69 Cr | ₹3.04 Cr | ₹2.07 Cr |
| Long Term Provisions | ₹4.85 Cr | ₹2.51 Cr | ₹1.73 Cr | ₹2.70 Cr | ₹2.48 Cr |
| Total Non-Current Liabilities | ₹472 Cr | ₹795 Cr | ₹258 Cr | ₹305 Cr | ₹375 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹792 Cr | ₹642 Cr | ₹353 Cr | ₹305 Cr | ₹235 Cr |
| Sundry Creditors | ₹792 Cr | ₹642 Cr | ₹353 Cr | ₹305 Cr | ₹235 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹1,875 Cr | ₹2,232 Cr | ₹1,263 Cr | ₹1,026 Cr | ₹1,114 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹1,639 Cr | ₹1,925 Cr | ₹1,099 Cr | ₹644 Cr | ₹906 Cr |
| Interest Accrued But Not Due | - | - | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | ₹0.15 Cr | ₹36 Cr | ₹29 Cr | ₹71 Cr | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹236 Cr | ₹271 Cr | ₹135 Cr | ₹311 Cr | ₹207 Cr |
| Short Term Borrowings | ₹646 Cr | ₹440 Cr | ₹892 Cr | ₹1,190 Cr | ₹1,028 Cr |
| Secured ST Loans repayable on Demands | ₹108 Cr | ₹170 Cr | ₹369 Cr | ₹609 Cr | ₹744 Cr |
| Working Capital Loans- Sec | ₹34 Cr | ₹84 Cr | ₹15 Cr | ₹70 Cr | ₹1.05 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹504 Cr | ₹185 Cr | ₹508 Cr | ₹510 Cr | ₹283 Cr |
| Short Term Provisions | ₹27 Cr | ₹20 Cr | ₹21 Cr | ₹49 Cr | ₹39 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹10 Cr | ₹6.08 Cr | ₹6.82 Cr | ₹24 Cr | ₹0.08 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹17 Cr | ₹14 Cr | ₹15 Cr | ₹25 Cr | ₹39 Cr |
| Total Current Liabilities | ₹3,340 Cr | ₹3,334 Cr | ₹2,530 Cr | ₹2,570 Cr | ₹2,416 Cr |
| Total Liabilities | ₹6,596 Cr | ₹5,923 Cr | ₹4,474 Cr | ₹3,838 Cr | ₹3,615 Cr |
| ASSETS | |||||
| Gross Block | ₹426 Cr | ₹396 Cr | ₹40 Cr | ₹32 Cr | ₹26 Cr |
| Less: Accumulated Depreciation | ₹59 Cr | ₹50 Cr | ₹9.74 Cr | ₹8.03 Cr | ₹7.05 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹367 Cr | ₹346 Cr | ₹30 Cr | ₹24 Cr | ₹19 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | - | - | - | - | ₹0.39 Cr |
| Non Current Investments | ₹476 Cr | ₹452 Cr | ₹638 Cr | ₹564 Cr | ₹591 Cr |
| Long Term Investment | ₹476 Cr | ₹452 Cr | ₹638 Cr | ₹564 Cr | ₹591 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹476 Cr | ₹452 Cr | ₹638 Cr | ₹564 Cr | ₹591 Cr |
| Long Term Loans & Advances | ₹91 Cr | ₹108 Cr | ₹82 Cr | ₹82 Cr | ₹74 Cr |
| Other Non Current Assets | ₹8.52 Cr | ₹11 Cr | ₹20 Cr | ₹18 Cr | ₹8.71 Cr |
| Total Non-Current Assets | ₹951 Cr | ₹925 Cr | ₹780 Cr | ₹698 Cr | ₹703 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹8.00 Cr | ₹3.87 Cr | ₹4.43 Cr | ₹11 Cr | ₹4.16 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹8.00 Cr | ₹3.87 Cr | ₹4.43 Cr | ₹11 Cr | ₹4.16 Cr |
| Inventories | ₹3,861 Cr | ₹3,710 Cr | ₹2,570 Cr | ₹2,254 Cr | ₹2,193 Cr |
| Raw Materials | ₹218 Cr | ₹203 Cr | ₹200 Cr | ₹197 Cr | ₹197 Cr |
| Work-in Progress | ₹3,219 Cr | ₹2,559 Cr | ₹1,797 Cr | ₹1,773 Cr | ₹1,715 Cr |
| Finished Goods | ₹400 Cr | ₹943 Cr | ₹573 Cr | ₹285 Cr | ₹281 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | - | - | - | - | - |
| Other Inventory | ₹23 Cr | ₹5.94 Cr | - | - | - |
| Sundry Debtors | ₹83 Cr | ₹105 Cr | ₹62 Cr | ₹114 Cr | ₹37 Cr |
| Debtors more than Six months | ₹42 Cr | ₹17 Cr | ₹11 Cr | ₹22 Cr | ₹23 Cr |
| Debtors Others | ₹43 Cr | ₹88 Cr | ₹51 Cr | ₹92 Cr | ₹14 Cr |
| Cash and Bank | ₹846 Cr | ₹366 Cr | ₹412 Cr | ₹234 Cr | ₹283 Cr |
| Cash in hand | ₹0.79 Cr | ₹0.77 Cr | ₹0.75 Cr | ₹0.86 Cr | ₹0.84 Cr |
| Balances at Bank | ₹772 Cr | ₹366 Cr | ₹411 Cr | ₹233 Cr | ₹282 Cr |
| Other cash and bank balances | ₹73 Cr | - | - | - | - |
| Other Current Assets | ₹296 Cr | ₹395 Cr | ₹181 Cr | ₹112 Cr | ₹54 Cr |
| Interest accrued on Investments | ₹6.88 Cr | ₹4.67 Cr | ₹2.10 Cr | ₹2.69 Cr | ₹1.59 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | ₹49 Cr | ₹34 Cr | ₹54 Cr | ₹28 Cr | ₹13 Cr |
| Prepaid Expenses | ₹121 Cr | ₹153 Cr | ₹88 Cr | ₹49 Cr | ₹12 Cr |
| Other current_assets | ₹118 Cr | ₹204 Cr | ₹37 Cr | ₹33 Cr | ₹27 Cr |
| Short Term Loans and Advances | ₹553 Cr | ₹417 Cr | ₹465 Cr | ₹416 Cr | ₹342 Cr |
| Advances recoverable in cash or in kind | ₹278 Cr | ₹192 Cr | ₹115 Cr | ₹112 Cr | ₹98 Cr |
| Advance income tax and TDS | ₹12 Cr | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹262 Cr | ₹224 Cr | ₹350 Cr | ₹304 Cr | ₹244 Cr |
| Total Current Assets | ₹5,646 Cr | ₹4,997 Cr | ₹3,694 Cr | ₹3,141 Cr | ₹2,912 Cr |
| Net Current Assets (Including Current Investments) | ₹2,306 Cr | ₹1,663 Cr | ₹1,165 Cr | ₹571 Cr | ₹496 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹6,596 Cr | ₹5,923 Cr | ₹4,474 Cr | ₹3,838 Cr | ₹3,615 Cr |
| Contingent Liabilities | ₹252 Cr | ₹253 Cr | ₹131 Cr | ₹162 Cr | ₹169 Cr |
| Total Debt | ₹904 Cr | ₹1,085 Cr | ₹1,024 Cr | ₹1,558 Cr | ₹1,220 Cr |
| Book Value | - | 156.37 | 146.05 | 93.24 | 80.07 |
| Adjusted Book Value | 217.02 | 156.37 | 146.05 | 93.24 | 80.07 |
Compare Balance Sheet of peers of KEYSTONE REALTORS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| KEYSTONE REALTORS | ₹7,073.5 Cr | -2.4% | -5.9% | -22% | Stock Analytics | |
| DLF | ₹187,666.0 Cr | -2.4% | 3.1% | -5.7% | Stock Analytics | |
| MACROTECH DEVELOPERS | ₹123,042.0 Cr | 5.1% | 10.5% | 1.2% | Stock Analytics | |
| GODREJ PROPERTIES | ₹66,092.2 Cr | -4.6% | 6.7% | -20.4% | Stock Analytics | |
| OBEROI REALTY | ₹64,721.2 Cr | 1.8% | 9.7% | -9.3% | Stock Analytics | |
| THE PHOENIX MILLS | ₹62,376.6 Cr | 2.5% | 9.4% | 16.2% | Stock Analytics | |
KEYSTONE REALTORS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| KEYSTONE REALTORS | -2.4% |
-5.9% |
-22% |
| SENSEX | -2% |
2.6% |
4.2% |
You may also like the below Video Courses