K

Keystone Realtors Ltd
NSE:RUSTOMJEE

Watchlist Manager
Keystone Realtors Ltd
NSE:RUSTOMJEE
Watchlist
Price: 651.95 INR 0.44%
Market Cap: 82.2B INR

Relative Value

The Relative Value of one RUSTOMJEE stock under the Base Case scenario is 1 554.59 INR. Compared to the current market price of 651.95 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
1 554.59 INR
Undervaluation 58%
Relative Value
Price
K
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
64
vs Industry
Median 3Y
6.7
Median 5Y
6.7
Industry
3.7
Forward
3.3
vs History
79
vs Industry
Median 3Y
74
Median 5Y
74
Industry
16.7
Forward
25.8
vs History
vs Industry
Median 3Y
18.8
Median 5Y
18.8
Industry
11.1
vs History
vs Industry
Median 3Y
-21.7
Median 5Y
-21.7
Industry
13.2
vs History
73
vs Industry
Median 3Y
3.8
Median 5Y
3.8
Industry
0.9
vs History
64
vs Industry
Median 3Y
6.5
Median 5Y
6.5
Industry
6.7
Forward
3.4
vs History
67
vs Industry
Median 3Y
21.6
Median 5Y
21.6
Industry
12.2
vs History
73
vs Industry
Median 3Y
57.3
Median 5Y
57.3
Industry
16
Forward
24.6
vs History
73
vs Industry
Median 3Y
60.6
Median 5Y
60.6
Industry
19.2
Forward
25.1
vs History
vs Industry
Median 3Y
18.3
Median 5Y
18.3
Industry
18.6
vs History
vs Industry
Median 3Y
18.7
Median 5Y
18.7
Industry
20.2
vs History
73
vs Industry
Median 3Y
1.7
Median 5Y
1.7
Industry
0.7

Multiples Across Competitors

RUSTOMJEE Competitors Multiples
Keystone Realtors Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Keystone Realtors Ltd
NSE:RUSTOMJEE
82.1B INR 4.1 47.6 39.2 41.9
HK
China Resources Land Ltd
HKEX:1109
201.5B HKD 0.7 7.2 7.8 8.1
HK
China Overseas Land & Investment Ltd
HKEX:688
146B HKD 0.7 8.5 8.8 8.9
HK
Henderson Land Development Co Ltd
HKEX:12
140.1B HKD 5.5 22.3 45.8 50.2
IN
Macrotech Developers Ltd
NSE:LODHA
1.4T INR 10.1 50.2 33.5 35.9
HK
CK Asset Holdings Ltd
HKEX:1113
121.4B HKD 2.7 8.9 11 13.1
CN
Poly Developments and Holdings Group Co Ltd
SSE:600048
97.5B CNY 0.3 20.7 18.4 18.4
VN
Vinhomes JSC
VN:VHM
325.3T VND 3 9.7 14.8 16
CN
China Merchants Shekou Industrial Zone Holdings Co Ltd
SZSE:001979
81.3B CNY 0.5 22.8 40.2 40.2
CN
China Vanke Co Ltd
SZSE:000002
77.4B CNY 0.2 -1.4 -6.1 -6.1
HK
Sino Land Co Ltd
HKEX:83
78B HKD 10.1 21.6 20.4 20.4