K

Keystone Realtors Ltd
NSE:RUSTOMJEE

Watchlist Manager
Keystone Realtors Ltd
NSE:RUSTOMJEE
Watchlist
Price: 539.25 INR 0.16% Market Closed
Market Cap: 68.1B INR

Relative Value

The Relative Value of one RUSTOMJEE stock under the Base Case scenario is 1 279.82 INR. Compared to the current market price of 539.25 INR, Keystone Realtors Ltd is Undervalued by 58%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

RUSTOMJEE Relative Value
Base Case
1 279.82 INR
Undervaluation 58%
Relative Value
Price
K
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
71
vs Industry
Median 3Y
5.2
Median 5Y
5.2
Industry
3.8
Forward
2.6
vs History
84
vs Industry
Median 3Y
70.9
Median 5Y
70.9
Industry
16.3
Forward
26.4
vs History
vs Industry
Median 3Y
17.3
Median 5Y
17.3
Industry
11.1
vs History
vs Industry
Median 3Y
-21.9
Median 5Y
-21.9
Industry
12.8
vs History
84
vs Industry
Median 3Y
3.5
Median 5Y
3.5
Industry
0.9
vs History
69
vs Industry
Median 3Y
4.7
Median 5Y
4.7
Industry
6.9
Forward
2.6
vs History
76
vs Industry
Median 3Y
19.5
Median 5Y
19.5
Industry
12.5
vs History
76
vs Industry
Median 3Y
49.2
Median 5Y
49.2
Industry
15.8
Forward
21
vs History
76
vs Industry
Median 3Y
51.5
Median 5Y
51.5
Industry
19
Forward
21.5
vs History
vs Industry
Median 3Y
16.1
Median 5Y
16.1
Industry
18.4
vs History
vs Industry
Median 3Y
16.5
Median 5Y
16.5
Industry
20.4
vs History
87
vs Industry
Median 3Y
1.7
Median 5Y
1.7
Industry
0.8

Multiples Across Competitors

RUSTOMJEE Competitors Multiples
Keystone Realtors Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Keystone Realtors Ltd
NSE:RUSTOMJEE
68B INR 3.7 42.3 36.9 39.9
HK
China Resources Land Ltd
HKEX:1109
201.4B HKD 0.6 6.7 5.5 5.5
HK
Henderson Land Development Co Ltd
HKEX:12
139.8B HKD 6.1 23.2 77.1 77.1
HK
China Overseas Land & Investment Ltd
HKEX:688
139.3B HKD 0.7 8.8 10.6 10.6
HK
CK Asset Holdings Ltd
HKEX:1113
139.9B HKD 2.9 12.3 17.9 17.9
VN
Vinhomes JSC
VN:VHM
415.3T VND 5 15.6 24.8 27.6
HK
Sino Land Co Ltd
HKEX:83
97.2B HKD 11.9 24.2 15.7 16.5
IN
Macrotech Developers Ltd
NSE:LODHA
1.1T INR 7.5 36.7 24.6 26.3
CN
China Merchants Shekou Industrial Zone Holdings Co Ltd
SZSE:001979
80.4B CNY 0.4 22.6 22.5 22.5
CN
Poly Developments and Holdings Group Co Ltd
SSE:600048
76.2B CNY 0.3 -79.1 28.2 28.2
CN
China Vanke Co Ltd
SZSE:000002
59.9B CNY 0.2 -1 -5.7 -5.7