Keystone Realtors Ltd IPO

The company is one of the prominent real estate developers in the micro markets that it is present in. It has experience in developing lifestyle projects, high value standalone buildings, gated communities and fully integrated townships, re-developments and stalled projects.

RHP
View
DRHP
View
Open Date

2022-11-14

Close Date

2022-11-16

IPO Details

Check out the issue details for Keystone Realtors Ltd IPO as disclosed in SEBI.

IPO Price

₹ 541

Price Band

₹ 514 - 541

Issue Size

635 Cr.

Issue Type

Book Built

Open

2022-11-14

Close

2022-11-16

Listingprice

₹ 555

ListingGain

2.59%

Listing Date

2022-11-24

CMP

₹ 686.3

Current Return

26.86%

Company Financials

You can get the following financial statements of Keystone Realtors Ltd as of now.

Subscription Details

The details about the Keystone Realtors Ltd IPO is as:

  • The issue size of the IPO is 635 Cr.
  • The price band for Keystone Realtors Ltd IPO is Rs 514 to Rs 541.
  • The shares of Keystone Realtors Ltd IPO will list on 24rth November 2022.
  • The latest tentative GMP of Keystone Realtors Ltd IPO is Rs 5.
  • The shares of Keystone Realtors Ltd IPO is subscribed 2.01 Times as of 16th November 2022.

 

Keystone Realtors IPO Valuation

The approx valuation of Keystone Realtors Ltd IPO based on its price band and RHP/DRHP (prospectus) is:

Particulars Value
Upper Price Band Rs 541
Existing Shares (Qty) 10.35 Cr
Fresh Issue (Amount) 560 Cr
Market Cap 6159.35 Cr
EPS (FY22) Rs 13.96
PE ratio 38.75x
Industry PE 96.97x

 

Keystone Realtors IPO Issue Size

Keystone Realtors Ltd IPO issue size is 635 Cr.

Issue Amount
Fresh Issue 560 Cr
Offer For Sale 75 Cr

 

Keystone Realtors IPO Market Lot

An Individual can apply for a minimum 1 lot of 27 shares and a maximum of 13 lots of 351 shares. Find the details below:

Application Lot Shares Amount
 Minimum  1 27 Rs 14,607
 Maximum 13 351 Rs 1,89,891

 

Keystone Realtors IPO Offer

The shares of Keystone Realtors Ltd IPO is subscribed 2.01 Times as of 16th November 2022. The category-wise shares subscribed are as follows:

Category % Offered Subscribed
Qualified Institutional Maximum 50% 3.84 Times
Non-Institutional Minimum 15% 3.03 Times
Retail Individual Minimum 35% 0.53 Times
Total   2.01 Times

 

Allotment Details

Find below the dates for Keystone Realtors IPO:

Schedule Date
Basis of Allotment 21 November 2022
Refunds 22 November 2022
Credit to Demat Account 23 November 2022
IPO Listing Date 24 November 2022

Profit & Loss (All Figures in Cr. Adjusted EPS in Rs.)

PARTICULARS Mar 2016 Mar 2017 Mar 2018 Mar 2022 Mar 2023
Net Sales 351.5 602.1 754.51 851.36 328.06
Total Expenditure 339.78 564.96 710.67 741.96 256.65
Operating Profit 11.73 37.14 43.84 109.4 71.41
Other Income 67.75 122.82 105.44 74.71 88.35
Interest 74.01 124.04 119.95 24.65 9.48
Depreciation 3.09 2.74 1.72 3.38 4.31
Exceptional Items 0 0 0 0 0
Profit Before Tax 2.38 33.18 27.61 156.08 145.97
Provision for Tax 0.09 23.98 25.39 36.02 36.74
Net Profit 2.29 9.2 2.22 120.06 109.23
Adjusted EPS (Rs.) 92.17 370.97 89.52 1.2 0.96

Balance Sheet (All Figures are in Crores.)

Particulars Mar 2016 Mar 2017 Mar 2018 Mar 2022 Mar 2023
Equity and Liabilities
Share Capital 100.03 100.03 100.03 100.03 113.88
Total Reserves 285.46 347.62 349.29 608.19 1401.27
Borrowings 0.09 0.05 0.53 59.19 0.73
Other N/C liabilities 3.25 -76.2 -67.53 109.15 96.62
Current liabilities 1197.98 1884.03 1911.88 1606.9 1603.86
Total Liabilities 1586.81 2255.53 2294.2 2483.46 3216.36
Assets
Net Block 32.17 20.06 20.81 23.11 28.87
Capital WIP 0 0.33 0.19 0 0
Intangible WIP 0 0 0 0 0
Investments 270.7 172.12 226.24 546.72 583.66
Loans & Advances 46.79 32.61 8.32 72.75 67.32
Other N/C Assets 1.45 21.85 3.33 9.63 9.22
Current Assets 1235.69 2008.56 2035.31 1831.25 2527.29
Total Assets 1586.81 2255.53 2294.2 2483.46 3216.36
* Other Non-current Liabilities include Net deferred Liabilities

Quarterly Result (All Figures in Cr.)

PARTICULARS Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
Other Income 27.67 14.34 31.13 23.74 34.85
Profit Before Tax 21.77 100.45 99.87 5.96 10.06
Tax 4.21 28.61 23.48 1.44 2.72
Profit After Tax 17.56 71.84 76.39 4.52 7.34
Adjusted EPS (Rs) 1.54 6.31 6.71 0.4 0.64

Share Holding Pattern

Promoter Pledging %

Date Promoter % Pledge %
Dec 2023 86.7 0
Sep 2023 86.7 0
Jun 2023 86.7 0
Mar 2023 86.7 0
Dec 2022 86.7 0
* Figures given above are % of equity capital

Cash Flows (All Figures are in Crores.)

PARTICULARS Mar 2016 Mar 2017 Mar 2018 Mar 2022 Mar 2023
Profit from operations 2.38 33.18 27.61 156.08 145.97
Adjustment 37.37 75.67 91.33 10.01 -11.18
Changes in Assets & Liabilities 232.27 60.76 3.05 -133.96 4.78
Tax Paid -10.4 -9.37 -19.27 -17.59 -44.24
Operating Cash Flow 261.62 160.24 102.72 14.54 95.33
Investing Cash Flow -37.41 14.68 -33.18 -108.21 -90.5
Financing Cash Flow -206.95 -203.19 -58.87 1.77 274.84
Net Cash Flow 17.26 -28.27 10.67 -91.9 279.67
X