RUSTOMJEE Relative Valuation - Keystone Realtors Ltd

Watchlist Manager

Watchlist

Price: 374.15 INR -1.16% Market Closed

Market Cap: ₹47.2B

K	Keystone Realtors Ltd NSE:RUSTOMJEE	IN
	Qingdao Huicheng Environmental Technology Group Co Ltd SZSE:300779	CN
N	Nikkon Holdings Co Ltd OTC:NIPKF	JP
	West Wits Mining Ltd ASX:WWI	AU
D	Diagnos Laboratorium Utama PT Tbk IDX:DGNS	ID
F	Filinvest Development Corp XPHS:FDC	PH
	Eumundi Group Ltd ASX:EBG	AU
	Parkway Life Real Estate Investment Trust SGX:C2PU	SG
	Super Crop Safe Ltd BSE:530883	IN
	Silvercrest Asset Management Group Inc NASDAQ:SAMG	US
H	Hindustan Composites Ltd NSE:HINDCOMPOS	IN
W	Western Region Gold Co Ltd SSE:601069	CN
D	Dong-A ST Co Ltd KRX:170900	KR
	Nanovibronix Inc NASDAQ:NAOV	US
N	Nippon Seiro Co Ltd TSE:5010	JP
A	Adventa Bhd KLSE:ADVENTA	MY
G	Gloster Ltd BSE:542351	IN
R	Ronesans Gayrimenkul Yatirim AS IST:RGYAS.E	TR
	Fuji Oozx Inc TSE:7299	JP
V	Vitzro Tech Co Ltd KOSDAQ:042370	KR
C	Ching Lee Holdings Ltd HKEX:3728	HK
	HMS Networks AB STO:HMS	SE
N	Nexxen International Ltd LSE:NEXN	IL
	Greenlane Renewables Inc TSX:GRN	CA

Multiples-Based Value

The Multiples-Based Value of one RUSTOMJEE stock under the Base Case scenario is hidden INR. Compared to the current market price of 374.15 INR, Keystone Realtors Ltd is hidden .

Multiples-Based 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.

What is Relative Valuation?

How is Multiples-Based Value calculated?

RUSTOMJEE Multiples-Based Value

Unlock

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
IN	K	Keystone Realtors Ltd NSE:RUSTOMJEE	47.2B INR	2.9	51.7	42.2	52
HK		China Resources Land Ltd HKEX:1109	204.2B HKD	0.6	7	6.2	6.2
HK		CK Asset Holdings Ltd HKEX:1113	155.6B HKD	2.7	14.7	15.2	15.2
HK		Henderson Land Development Co Ltd HKEX:12	140B HKD	5.6	25.3	62.8	62.8
HK		China Overseas Land & Investment Ltd HKEX:688	126.4B HKD	0.6	8.3	10.5	10.5
VN	V	Vinhomes JSC VN:VHM	423.1T VND	2.7	10.3	12.5	13.3
HK		Sino Land Co Ltd HKEX:83	109B HKD	11.7	29.7	18.3	18.3
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	76.2B CNY	0.4	21.4	16.1	16.1
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	69.7B CNY	0.2	-72.4	18	18
IN		Macrotech Developers Ltd NSE:LODHA	676B INR	4.2	20.3	13.7	14.6
CN		China Vanke Co Ltd SZSE:000002	47.6B CNY	0.2	-0.8	-5	-5

				Revenue Growth	P/S to Growth
IN	K	Keystone Realtors Ltd NSE:RUSTOMJEE	Average P/S: 2.9 2.9	17%	0.2
HK		China Resources Land Ltd HKEX:1109	0.6	7%	0.1
HK		CK Asset Holdings Ltd HKEX:1113	2.7	N/A	N/A
HK		Henderson Land Development Co Ltd HKEX:12	5.6	6%	0.9
HK		China Overseas Land & Investment Ltd HKEX:688	0.6	-2%	N/A
VN	V	Vinhomes JSC VN:VHM	2.7	N/A	N/A
HK		Sino Land Co Ltd HKEX:83	11.7	6%	1.9
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	0.4	-3%	N/A
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	0.2	-6%	N/A
IN		Macrotech Developers Ltd NSE:LODHA	4.2	19%	0.2
CN		China Vanke Co Ltd SZSE:000002	0.2	-19%	N/A

				Earnings Growth	PEG
IN	K	Keystone Realtors Ltd NSE:RUSTOMJEE	Average P/E: 21 51.7	31%	1.7
HK		China Resources Land Ltd HKEX:1109	7	N/A	N/A
HK		CK Asset Holdings Ltd HKEX:1113	14.7	16%	0.9
HK		Henderson Land Development Co Ltd HKEX:12	25.3	35%	0.7
HK		China Overseas Land & Investment Ltd HKEX:688	8.3	0%	N/A
VN	V	Vinhomes JSC VN:VHM	10.3	N/A	N/A
HK		Sino Land Co Ltd HKEX:83	29.7	9%	3.3
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	21.4	10%	2.1
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	Negative Multiple: -72.4	-4%	N/A
IN		Macrotech Developers Ltd NSE:LODHA	20.3	20%	1
CN		China Vanke Co Ltd SZSE:000002	Negative Multiple: -0.8	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
IN	K	Keystone Realtors Ltd NSE:RUSTOMJEE	Average EV/EBITDA: 21.5 42.2	29%	1.5
HK		China Resources Land Ltd HKEX:1109	6.2	N/A	N/A
HK		CK Asset Holdings Ltd HKEX:1113	15.2	N/A	N/A
HK		Henderson Land Development Co Ltd HKEX:12	62.8	63%	1
HK		China Overseas Land & Investment Ltd HKEX:688	10.5	1%	10.5
VN	V	Vinhomes JSC VN:VHM	12.5	N/A	N/A
HK		Sino Land Co Ltd HKEX:83	18.3	7%	2.6
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	16.1	22%	0.7
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	18	2%	9
IN		Macrotech Developers Ltd NSE:LODHA	13.7	19%	0.7
CN		China Vanke Co Ltd SZSE:000002	Negative Multiple: -5	N/A	N/A

				EBIT Growth	EV/EBIT to Growth
IN	K	Keystone Realtors Ltd NSE:RUSTOMJEE	Average EV/EBIT: 22.7 52	31%	1.7
HK		China Resources Land Ltd HKEX:1109	6.2	12%	0.5
HK		CK Asset Holdings Ltd HKEX:1113	15.2	7%	2.2
HK		Henderson Land Development Co Ltd HKEX:12	62.8	37%	1.7
HK		China Overseas Land & Investment Ltd HKEX:688	10.5	-2%	N/A
VN	V	Vinhomes JSC VN:VHM	13.3	N/A	N/A
HK		Sino Land Co Ltd HKEX:83	18.3	9%	2
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	16.1	13%	1.2
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	18	-1%	N/A
IN		Macrotech Developers Ltd NSE:LODHA	14.6	19%	0.8
CN		China Vanke Co Ltd SZSE:000002	Negative Multiple: -5	N/A	N/A

Keystone Realtors Ltd
NSE:RUSTOMJEE

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

RUSTOMJEE Competitors Multiples
Keystone Realtors Ltd Competitors

See Also

Company

Help

Tools

Stocks

Keystone Realtors Ltd NSE:RUSTOMJEE

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

RUSTOMJEE Competitors Multiples Keystone Realtors Ltd Competitors

See Also

Company

Help

Tools

Stocks

Keystone Realtors Ltd
NSE:RUSTOMJEE

RUSTOMJEE Competitors Multiples
Keystone Realtors Ltd Competitors