K

Keystone Realtors Ltd
NSE:RUSTOMJEE

Watchlist Manager
Keystone Realtors Ltd
NSE:RUSTOMJEE
Watchlist
Price: 547.7 INR 2.29% Market Closed
Market Cap: 69B INR

Relative Value

The Relative Value of one RUSTOMJEE stock under the Base Case scenario is 1 524.55 INR. Compared to the current market price of 547.7 INR, Keystone Realtors Ltd is Undervalued by 64%.

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
1 524.55 INR
Undervaluation 64%
Relative Value
Price
K
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
75
vs Industry
Median 3Y
6.8
Median 5Y
6.8
Industry
3.7
Forward
2.8
vs History
84
vs Industry
Median 3Y
74.1
Median 5Y
74.1
Industry
16.5
Forward
21.7
vs History
vs Industry
Median 3Y
19
Median 5Y
19
Industry
10.9
vs History
vs Industry
Median 3Y
-21.6
Median 5Y
-21.6
Industry
13
vs History
81
vs Industry
Median 3Y
3.8
Median 5Y
3.8
Industry
0.9
vs History
66
vs Industry
Median 3Y
6.6
Median 5Y
6.6
Industry
6.6
Forward
2.9
vs History
72
vs Industry
Median 3Y
21.7
Median 5Y
21.7
Industry
12.1
vs History
78
vs Industry
Median 3Y
58.3
Median 5Y
58.3
Industry
15.8
Forward
20.8
vs History
78
vs Industry
Median 3Y
61.7
Median 5Y
61.7
Industry
18.9
Forward
21.2
vs History
vs Industry
Median 3Y
18.8
Median 5Y
18.8
Industry
18.4
vs History
vs Industry
Median 3Y
19.2
Median 5Y
19.2
Industry
20
vs History
84
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
69B INR 3.4 40.1 33.3 35.5
HK
China Resources Land Ltd
HKEX:1109
189.7B HKD 0.6 6.8 7.6 7.9
HK
China Overseas Land & Investment Ltd
HKEX:688
146.7B HKD 0.7 8.6 8.8 9
IN
Macrotech Developers Ltd
NSE:LODHA
1.5T INR 10.7 53.5 35.8 38.4
HK
Henderson Land Development Co Ltd
HKEX:12
130.9B HKD 5.2 20.8 44.1 48.4
HK
CK Asset Holdings Ltd
HKEX:1113
115.3B HKD 2.5 8.4 10.5 12.4
CN
Poly Developments and Holdings Group Co Ltd
SSE:600048
93.6B CNY 0.3 19.9 18.2 18.2
VN
Vinhomes JSC
VN:VHM
288.3T VND 2.6 8.6 13.4 14.4
CN
China Merchants Shekou Industrial Zone Holdings Co Ltd
SZSE:001979
77.3B CNY 0.4 21.7 39.6 39.6
CN
China Vanke Co Ltd
SZSE:000002
74.6B CNY 0.2 -1.3 -6 -6
HK
Sino Land Co Ltd
HKEX:83
73.6B HKD 9.6 20.4 17.9 17.9