KEYSTONE REALTORS
|
KEYSTONE REALTORS Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Operating Income | ₹2,222 Cr | ₹686 Cr | ₹1,269 Cr | ₹849 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 | ₹849 Cr | ₹1,206 Cr |
Less: Excise Duty | - | - | - | - | - |
Operating Income (Net) | ₹2,222 Cr | ₹686 Cr | ₹1,269 Cr | ₹849 Cr | ₹1,211 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹794 Cr | ₹-313 Cr | ₹-67 Cr | ₹117 Cr | ₹113 Cr |
Cost of Construction and Development | ₹398 Cr | ₹368 Cr | ₹690 Cr | ₹381 Cr | ₹637 Cr |
Opening Raw Materials | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹19 Cr | ₹25 Cr |
Cost of Land & Construction Materials | ₹115 Cr | ₹129 Cr | ₹63 Cr | ₹30 Cr | ₹146 Cr |
Closing Stock | ₹12 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹19 Cr |
Cost of Constructed property Sold | - | - | - | ₹116 Cr | ₹60 Cr |
Development Rights | - | - | - | - | - |
Other Construction Expenses | ₹283 Cr | ₹239 Cr | ₹628 Cr | ₹227 Cr | ₹424 Cr |
Power & Fuel Cost | - | - | ₹2.05 Cr | ₹2.70 Cr | ₹6.66 Cr |
Electricity & Power | - | - | ₹2.05 Cr | ₹2.70 Cr | ₹6.66 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹98 Cr | ₹46 Cr | ₹28 Cr | ₹27 Cr | ₹42 Cr |
Salaries, Wages & Bonus | ₹135 Cr | ₹78 Cr | ₹54 Cr | ₹53 Cr | ₹98 Cr |
Contributions to EPF & Pension Funds | ₹3.81 Cr | ₹2.02 Cr | ₹1.42 Cr | ₹1.90 Cr | ₹3.67 Cr |
Workmen and Staff Welfare Expenses | ₹3.03 Cr | ₹3.66 Cr | ₹1.79 Cr | ₹1.97 Cr | ₹3.33 Cr |
Other Employees Cost | ₹-44 Cr | ₹-39 Cr | ₹-29 Cr | ₹-30 Cr | ₹-63 Cr |
Operating Expenses | ₹672 Cr | ₹383 Cr | ₹325 Cr | ₹74 Cr | ₹117 Cr |
Sub-contracted / Out sourced services | - | - | ₹4.82 Cr | ₹5.47 Cr | ₹11 Cr |
Processing Charges | ₹386 Cr | ₹179 Cr | ₹84 Cr | ₹60 Cr | ₹91 Cr |
Repairs and Maintenance | - | - | - | ₹1.64 Cr | ₹3.12 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Manufacturing expenses | ₹286 Cr | ₹204 Cr | ₹236 Cr | ₹7.39 Cr | ₹12 Cr |
General and Administration Expenses | ₹50 Cr | ₹45 Cr | ₹91 Cr | ₹114 Cr | ₹145 Cr |
Rent , Rates & Taxes | ₹13 Cr | ₹23 Cr | ₹49 Cr | ₹55 Cr | ₹68 Cr |
Insurance | - | - | ₹0.87 Cr | ₹0.28 Cr | ₹0.62 Cr |
Printing and stationery | ₹9.55 Cr | ₹2.83 Cr | ₹1.71 Cr | ₹0.91 Cr | ₹1.71 Cr |
Professional and legal fees | ₹19 Cr | ₹12 Cr | ₹24 Cr | ₹46 Cr | ₹44 Cr |
Other Administration | ₹8.53 Cr | ₹7.08 Cr | ₹16 Cr | ₹12 Cr | ₹30 Cr |
Selling and Distribution Expenses | ₹70 Cr | ₹38 Cr | ₹30 Cr | ₹23 Cr | ₹40 Cr |
Advertisement & Sales Promotion | ₹44 Cr | ₹27 Cr | ₹16 Cr | ₹9.81 Cr | ₹27 Cr |
Sales Commissions & Incentives | ₹26 Cr | ₹10 Cr | ₹14 Cr | ₹13 Cr | ₹13 Cr |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹34 Cr | ₹21 Cr | ₹-10 Cr | ₹-4.04 Cr | ₹-24 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | - | - | - | ₹0.18 Cr |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | ₹3.54 Cr | ₹5.52 Cr | - | - | - |
Other Miscellaneous Expenses | ₹31 Cr | ₹16 Cr | ₹-10 Cr | ₹-4.04 Cr | ₹-25 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹2,115 Cr | ₹587 Cr | ₹1,090 Cr | ₹735 Cr | ₹1,075 Cr |
Operating Profit (Excl OI) | ₹107 Cr | ₹98 Cr | ₹180 Cr | ₹114 Cr | ₹136 Cr |
Other Income | ₹55 Cr | ₹45 Cr | ₹34 Cr | ₹329 Cr | ₹57 Cr |
Interest Received | ₹36 Cr | ₹23 Cr | ₹14 Cr | ₹11 Cr | ₹12 Cr |
Dividend Received | - | - | - | ₹0.02 Cr | ₹0.02 Cr |
Profit on sale of Fixed Assets | - | - | - | - | - |
Profits on sale of Investments | - | - | ₹0.05 Cr | ₹281 Cr | - |
Provision Written Back | ₹4.46 Cr | ₹11 Cr | ₹14 Cr | ₹4.54 Cr | ₹29 Cr |
Foreign Exchange Gains | - | - | - | ₹0.08 Cr | ₹0.02 Cr |
Others | ₹15 Cr | ₹11 Cr | ₹4.92 Cr | ₹32 Cr | ₹16 Cr |
Operating Profit | ₹163 Cr | ₹143 Cr | ₹213 Cr | ₹442 Cr | ₹193 Cr |
Interest | ₹40 Cr | ₹36 Cr | ₹23 Cr | ₹140 Cr | ₹128 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | ₹262 Cr | ₹339 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹4.43 Cr | ₹9.38 Cr | ₹4.01 Cr | ₹2.77 Cr | ₹6.73 Cr |
Other Interest | ₹36 Cr | ₹27 Cr | ₹19 Cr | ₹-125 Cr | ₹-218 Cr |
PBDT | ₹123 Cr | ₹107 Cr | ₹190 Cr | ₹303 Cr | ₹65 Cr |
Depreciation | ₹7.31 Cr | ₹4.64 Cr | ₹3.46 Cr | ₹1.51 Cr | ₹2.18 Cr |
Profit Before Taxation & Exceptional Items | ₹116 Cr | ₹102 Cr | ₹187 Cr | ₹301 Cr | ₹63 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹144 Cr | ₹108 Cr | ₹184 Cr | ₹301 Cr | ₹63 Cr |
Provision for Tax | ₹33 Cr | ₹28 Cr | ₹49 Cr | ₹58 Cr | ₹49 Cr |
Current Income Tax | ₹28 Cr | ₹30 Cr | ₹48 Cr | ₹7.93 Cr | ₹32 Cr |
Deferred Tax | ₹5.77 Cr | ₹-2.21 Cr | ₹0.18 Cr | ₹50 Cr | ₹18 Cr |
Other taxes | - | - | - | ₹0.22 Cr | ₹-0.44 Cr |
Profit After Tax | ₹111 Cr | ₹80 Cr | ₹136 Cr | ₹244 Cr | ₹14 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹1.18 Cr | ₹2.45 Cr | ₹3.79 Cr | ₹79 Cr | ₹7.48 Cr |
Share of Associate | - | - | - | ₹-12 Cr | ₹0.25 Cr |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹112 Cr | ₹82 Cr | ₹140 Cr | ₹310 Cr | ₹22 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹502 Cr | ₹462 Cr | ₹328 Cr | ₹-77 Cr | ₹-101 Cr |
Appropriations | ₹614 Cr | ₹544 Cr | ₹468 Cr | ₹233 Cr | ₹-79 Cr |
General Reserve | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹614 Cr | ₹544 Cr | ₹468 Cr | ₹233 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 | ₹8,132.7 Cr | -1.8% | -5.7% | -4.8% | Stock Analytics | |
DLF | ₹175,871.0 Cr | -12.3% | -18% | -4.7% | Stock Analytics | |
MACROTECH DEVELOPERS | ₹116,233.0 Cr | -13% | -18.8% | 13.6% | Stock Analytics | |
OBEROI REALTY | ₹73,165.9 Cr | -11.4% | -5.5% | 38.5% | Stock Analytics | |
GODREJ PROPERTIES | ₹67,665.4 Cr | -15.3% | -22.1% | 6.6% | Stock Analytics | |
THE PHOENIX MILLS | ₹54,454.8 Cr | -3.2% | -17.2% | 25.6% | Stock Analytics |
KEYSTONE REALTORS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
KEYSTONE REALTORS | -1.8% |
-5.7% |
-4.8% |
SENSEX | -2.1% |
-6.4% |
7% |
You may also like the below Video Courses