Keystone Realtors Limited has informed the Exchange about Investor Presentation
Date: November 04, 2023
The General Manager, Listing Department, BSE Limited, Phiroze Jeejeebhoy Towers, Dalal Street, Mumbai – 400 001 Scrip Code: 543669
Sub: Investor Presentation
The Vice President Listing Department, National Stock Exchange of India Limited “Exchange Planza”, Bandra Kurla Complex, Bandra East, Mumbai – 400 051 Scrip Symbol: RUSTOMJEE
We enclose herewith Investor’s presentation on the Unaudited Financial Results – Limited Reviewed for the quarter and half year ended September 30, 2023.
This is also being uploaded on the Company’s website at www.rustomjee.in.
You are requested to inform your members accordingly.
Yours faithfully, For Keystone Realtors Limited
Sajal Gupta Chief Finance Officer
K E Y S T O N E R E A L T O R S L I M I T E D
Registered Office:702, NATRAJ, M.V. Road Junction, Western Express Highway, Andheri (East), Mumbai - 400069.
Tel.:+912266766888 | CIN:L45200MH1995PLC094208| Website:www.rustomjee.com
Quarterly Update
K e ys t o n e R e a l t o r s L i m i t e d
Table of Contents
01
Company Overview
02
Performance Highlights
Know more about the www.rust o m je e. c o m
03
Management Structure
Company Overview
A Snapshot
Our Journey over Two Decades
Our Ecosystem
Technology in Planning, Execution, Sales & Marketing
Ongoing Projects
Forthcoming Projects
Growth Drivers
04
07
08
09
10
11
13
3
/ / Q u a r t e r l y U p d a t e Q 2 F Y - 2 4
K e y s t o n e R e a l t o r s L i m i t e d
A Snapshot RUSTOMJEE - Leading Developer in MMR
27+ Years of existence
23+ Msf developed
39+ Msf in pipeline
2 Mega Townships
280+ Completed Buildings
16,000 Homes Delivered
Company Overview Performance Highlights Management Structure
Recent Accolades and Industry recognition awards 2024 India’s Top Builders Category S.W.O.T. CWAB Awards
Green Crusader Award Bhamla Foundation
2023 Integrated Township Project of the year- Urbania ET Now Real Estate Awards
Best Redevelopment Project- Seasons ET Now Real Estate Awards
Best Realty Brand- Rustomjee Economic Times Group
2022 Noteworthy Project 2022 (Residential Buildings)- Elements S.W.O.T. CWAB Awards
Builders Category (Region: West) S.W.O.T. CWAB Awards
1
2
MMR Focused
Prominent Redevelopment Player
3
Asset Light Model
4
/ / Q u a r t e r l y U p d a t e Q 2 F Y - 2 4
K e y s t o n e R e a l t o r s L i m i t e d
A Snapshot (Contd.)
Company Overview Performance Highlights Management Structure
23+ Million Sq. Ft. delivered
Prominent MMR Real Estate developer with 23+ Million Sq. Ft. delivered and a pipeline of 39+ Million Sq. Ft. of ongoing and forthcoming projects across all price points catering to all segments of the population from Affordable to Super Premium
Capabilities and Experience
Capability and experience in developing standalone buildings, gated communities and fully integrated townships. Greenfield & brownfield developments / redevelopments by partnering with societies, land-owners and developers for residential, retail & commercial
Asset Light Approach
Asset-light approach focused on optimizing the upfront capital expenditure; achieving better return on equity and capital employed. Investment in acquisition of land only when it meets return expectations
Consumer Satisfaction
Continued focus on consumer satisfaction leading to a high level of brand loyalty and engagement
0 5
/ / Q u a r t e r l y U p d a t e Q 2 F Y - 2 4
K e y s t o n e R e a l t o r s L i m i t e d
A Snapshot (Contd.)
Company Overview Performance Highlights Management Structure
End to End Project Management Capabilities
End-to-end project capabilities with in-house expertise across Business Development, Architecture, Approvals, Construction Management, Sales & Marketing and Property Management Services
Experienced Management
Experienced promoters and management possessing multi-decade experience in the real estate business
Sustainable Development
Strong focus on sustainability in all our developments
Execution Track Record
Proven expertise in executing greenfield, brownfield, development/redevelopment projects in residential & commercial segments. Enviable track record across all housing segments - affordable, mid mass, aspiration, premium and super premium. Pioneer and leading developer of large-scale redevelopment in Mumbai
0 6
/ / Q u a r t e r l y U p d a t e Q 2 F Y - 2 4
K e y s t o n e R e a l t o r s L i m i t e d
Our Journey over Two Decades
Launched Rustomjee Residency (54 Units)
• Acquired first
redevelopment project ‘La Solita’
• Undertook SRA
Project ‘La Sonrisa’
• Launched the
township tower ‘Urbania’ in Thane
• First PE
investment by Trinity Capital in KRL
• Completed 1st
phase of Urbania
• Sun Apollo
invested in our company
• Sold 367 units in Global City in a single day
• Sale of office space to SBI General in ‘Rustomjee Natraj’
• Completed 5
• Completed 10
• Completed
msf+ of development
msf+ of development
• Completed 1st
phase of Global City
• Xander invested in our Urbania project
• Launched ‘Elements’
‘Elements’ & handed over the homes to 480 tenants in one shot
• Completed 1st
phase of Paramount
• Launch of Crest,
a facility management company
• Sales launch
‘Crown’ project
Company Overview Performance Highlights Management Structure
• Sales launch Project Bella, Bhandup
• Project Reserve,
Dahisar
• Completed OC received for Project Rustomjee Elements
1996
1998
2001
2005
2006
2008
2009
2011
2012
2013
2014
2015
2017
2018
2019
2020
2021
2022
Launched Rustomjee Regency (450 Units)
• Completed 1
msf + development
• Launched first phase of our affordable township ‘Global City’ in Virar
Trinity Capital made a successful exit
Sun Apollo successfully exited their investment
Commenced vacation of tenants at ‘Rustomjee Seasons’ and ‘Paramount’
• Completed 16
msf+ development
• Tie up with IKEA
• Acquisition of Crown and Forjette Project
• Xander made a successful exit
• Keppel land successfully invested into Urbania Project
• Successfully issued IPO
• Launched AIF (Mt. K Capital)
0 7
/ / Q u a r t e r l y U p d a t e Q 2 F Y - 2 4
K e y s t o n e R e a l t o r s L i m i t e d
Our Ecosystem
Company Overview Performance Highlights Management Structure
Mt. K Kapital Category II - AIF
Rustomjee Cambridge International School
Rustomjee Academy for Global Careers
CREST – Property Management Services
• A real estate focused fund
management company with SEBI approved Category II Alternative Investment Fund license, promoted by Rustomjee Group.
• Leading IGCSE school in Mumbai
• Rustomjee Academy for Global
with 3 branches
•
It has a holistic approach to education, which focuses on academic excellence, as well as the overall development of its students
• Special focus on physical, social,
emotional, creativity, imagination and confidence development among the students
Careers (RAGC) is one of the pioneers in Vocational Education in India and has trained over 1,00,000 students across 4 campuses across Dahanu, Thane, Bengaluru and Rishikesh
• Offers a dynamic platform for
individuals to upskill and broaden their horizons
• Provides services post purchase of a residential and commercial assets
• CREST Service Portfolio includes:
Integrated Property Management Facility Management
• • • Staffing Solutions • Leasing Services • Project Management Consultancy • Property Audit • CAM Estimates and Budgeting
0 8
/ / Q u a r t e r l y U p d a t e Q 2 F Y - 2 4
K e y s t o n e R e a l t o r s L i m i t e d
Technology in Planning, Execution, Sales & Marketing
Company Overview Performance Highlights Management Structure
Project planning & Execution
Sales & Customer Experience
Recent Developments
• Combined implementation of ERP and BIM systems maximizes productivity and cost estimation.
• Automated and digitized
invoice settlement process boosts transparency between all stakeholders.
• Smart management measures
through detailed status monitoring of execution.
• Helps better understand
customer preferences and expedite customer purchase decisions resulting in greater efficiency and reduced manpower costs.
• CRM platform supports
automation in marketing campaigns and personalized communications through intelligent chatbots.
• Automated and transparent system built-into execution flow: Reduced margin of error for contractors & vendors.
• Vendor Management System
launched for centralized procurement of Marketing Collaterals through SAP.
• Virtual Assistant Chatbot: Integrated, AI-driven, self-learning virtual assistant.
0 9
/ / Q u a r t e r l y U p d a t e Q 2 F Y - 2 4
K e y s t o n e R e a l t o r s L i m i t e d
Ongoing Projects
Townships 1. Global City, Virar (W) (Affordable) 2. La Vie, La Familia - Urbania, Thane (W)* (Mid and Mass)
Residential Projects 3. Crown- B & C, Prabhadevi* (Super Premium/Premium) 4. Bella, Bhandup (W)* (Mid and Mass) 5. Paramount, Khar (W) (Aspirational) 6. Erika, Bandra (E) (Mid and Mass) 7. Parishram, Pali Hill (Super Premium/Premium) 8. Ashiana, Juhu (Super Premium/Premium) 9. Aden, Bandra (E) (Aspirational) 10. Cleon, Bandra (E) (Mid and Mass)
Commercial 11. Central Park, Andheri (E) 12. Eaze Zone, Goregaon (W)
*Note: 1) Urbania is JV project, our economic interest is 51%. 2) Crown is a DM Project, our DM Fees is the balance project surplus. 3) Bella is JV project, our economic interest is 58%. | Category classification (by ticket size): Super Premium: > INR 150 mn, Premium: ₹70-150 Mn, Aspirational: ₹30-70 Mn, Mid & Mass: ₹10-30 Mn, Affordable: <₹10 Mn
1
V i r a r
Company Overview Performance Highlights Management Structure
B o r i v a l i
2
T h a n e
12
04
C h e m b u r
N a v i M u m b a i
5
8
7
11
10
6
9
B a n d r a ( W )
3
P r a b h a d e v i
C h u r c h g a t e
1 0
/ / Q u a r t e r l y U p d a t e Q 2 F Y - 2 4
K e y s t o n e R e a l t o r s L i m i t e d
Forthcoming Projects
Townships 1. Global City, Virar (W) (Affordable) 2. Urbania, Thane (W) (Mid and Mass)
Commercial 17. Urbania Commercial 18. OB12 + 13, Bandra (E)
Residential Projects 3. Garden Estate, Thane (W) (Mid and Mass) 4. Charkop, Kandivali (W) (Mid and Mass)* 5. Ozone (Phase II), Goregaon (W) (Affordable) 6. Dombivli (Affordable) 7. Dnyaneshwar Nagar, Sewri (Mid and Mass) 8. Ambedkar Nagar, Khar (W) (Aspirational) 9. Jyotirling, Goregaon (E)* (Mid and Mass) 10. Cliff Tower, Bandra (W) (Super Premium / Premium) 11. Bandstand, Bandra (W) (Super Premium / Premium) 12. Jariwala Compound, Mahim (W)* (Aspirational) 13. Sagar Tarang, Andheri (W) (Super Premium / Premium) 14. Vivekanand CHSL, Bandra (E) (Aspirational) 15. Kher Nagar, Bandra (E) (Mid and Mass) 16. Basant Park, Chembur (Aspirational)
Plotted Development 19. Khopoli (Affordable)
Under planning 20. Naigaon 21. Manori
New Additions (FY 24) 22. Dhuruvadi, Prabhadevi (Aspirational) 23. Panorama, Pali Hill (Super Premium / Premium) 24. Majithia Nagar, Kandivali (W) (Mid and Mass) 25. Crescent Apartments, Pali Hill (Super premium/Premium)
*Note: 1) Urbania is JV project, our economic interest is 51%. 2) Charkop is a JV Project, our economic Interest is 73%. 3) Jyotirling is a JV project, Our Economic interest is 33.33% 4) Jariwala is a DM project with DM fee of 17% of the project revenue + Incentive fee
1
21
V i r a r
20
Company Overview Performance Highlights Management Structure
24
4
5
B o r i v a l i
9
3
2
17
T h a n e
16
C h e m b u r
N a v i M u m b a i
13
8
18
10
14
25
15
12
23
11
B a n d r a ( W )
22
7
P r a b h a d e v i
C h u r c h g a t e
6
19
1 1
/ / Q u a r t e r l y U p d a t e Q 2 F Y - 2 4
K e y s t o n e R e a l t o r s L i m i t e d
Strong residential project pipeline in place for future growth
Ongoing Projects
Forthcoming Projects
12 Ongoing ~4.04 msf saleable
25 Forthcoming ~28.55 msf saleable
Company Overview Performance Highlights Management Structure
12 projects
25 projects
Super Premium/Premium
Aspirational
Mid & Mass
Affordable
Commercial
3
2
4
1
2
Super Premium/Premium
Aspirational
Mid & Mass
Affordable
Commercial
Under Planning
5
5
7
4
2
2
Category
Affordable
Mid and Mass
Aspirational
Premium
Super Premium
Price Range
Below ₹ 10 million
₹ 10 – 30 million
₹ 30 - 70 million
₹ 70 - 150 million
₹ 150 million and above
1 2
Q u a r t e r l y U p d a t e Q 2 F Y - 2 4
K e y s t o n e R e a l t o r s L i m i t e d
Growth Drivers
Company Overview Performance Highlights Management Structure
Continue to build an asset light business model
Leverage our leadership position in the redevelopment space and micro markets that we operate in
Grow our presence in the mid/mass and aspirational category
Focus on growth areas in proximity of upcoming infrastructure projects
Leverage technology to improve operational efficiency
1 3
/ / Q u a r t e r l y U p d a t e Q 2 F Y - 2 4
K e y s t o n e R e a l t o r s L i m i t e d
Performance Highlights
Performance Snapshot (For the quarter)
Operational Highlights
Completed projects
Ongoing projects
Forthcoming Projects
Category wise Performance
Historical Operational Performance (Last 5Q)
New Launches (YTD)
Projects Completed (YTD)
New Project Addition (YTD)
Cash Flows
Financial Summary
ESG
15
16
17
18
19
20
22
23
24
25
26
27
29
1 4
/ / Q u a r t e r l y U p d a t e Q 2 F Y - 2 4
K e y s t o n e R e a l t o r s L i m i t e d
Performance Snapshot (Q2 FY-24)
Company Overview Performance Highlights Management Structure
Area Sold
Pre-Sales Value
Collections
0.16 Mn Sq.Ft.
₹ 3.06 Bn
₹ 5.85 Bn
RERA Projects Completed – 5
Projects Added – 1
OCF
3.12 Mn Sq.Ft.
₹ 11.5 Bn - GDV
₹ 1.5 Bn
Revenue
EBITDA*
PAT*
₹ 6.18 Bn
₹ 0.01 Bn
₹ 0.04 Bn
1 5
/ / Q u a r t e r l y U p d a t e Q 2 F Y - 2 4
*EBITDA and PAT will be INR 0.22 Bn (18%) and INR 0.20 Bn (17%) respectively, after removing the effect of 2 Legacy projects.
K e y s t o n e R e a l t o r s L i m i t e d
Operational Highlights
PARTICULARS
Area Sold (Mn Sq. Ft.)
Pre-Sales Value (₹ Bn)
Collection (₹ Bn)
H1 FY24
H1 FY23
YoY Growth (%)
FY 23
0.45
8.07
10.80
0.49
6.98
7.47
-8%
16%
45%
1.03
16.04
18.62
Pre-Sales
Collections
Completions
Business Development
• Pre-Sales of INR 3.06 bn for Q2 FY24. Pre-Sales for H1 FY24 is INR 8.07 bn as compared to INR 6.98 bn for H1 FY23 showing a growth of 16% YoY on half yearly basis.
• Collections are robust at INR 5.85 bn in Q2 FY24. Collection for H1 FY24 stood at INR 10.80 bn as compared to INR 7.47 bn in H1 FY23 showing a growth of 45% YoY on half early basis.
• Completed 5 RERA Projects
having a total construction area of 3.12 mn sqft.
• Added 1 Project in Q2FY24
having saleable Area of 0.25 mn sq ft and estimated GDV of ₹ 11.5 bn
• With this, we have added a total of 4 projects in H1 FY24 with an estimated GDV of INR 36.44 bn.
1 6
/ / Q u a r t e r l y U p d a t e Q 2 F Y - 2 4
K e y s t o n e R e a l t o r s L i m i t e d
Completed Projects as on 30th September 2023
Company Overview Performance Highlights Management Structure
NAME OF PROJECT
SR. NO.
01
02
03
04
05
06
07
08
09
Seasons Wing D
Elements Wing C
Global City Phase 1
Global City Phase 2
Urbania
Elita
Crown Tower A
Summit
Yazarina
Total
TOTAL SALEABLE AREA (MN SQ FT)
UNSOLD SALEABLE AREA (MN SQ FT)
SOLD RECEIVABLE (INR BN)
EST UNSOLD INVENTORY (INR BN)
COST TO COMPLETE* (INR BN)
0.34
0.14
3.95
0.50
1.27
0.28
0.47
0.40
0.06
7.41
0.13
0.03
0.03
0.02
0.07
-
0.06
0.01
0.01
0.08
-
0.04
0.04
0.43
0.05
1.33
0.45
0.01
4.37
1.45
0.11
0.11
0.70
-
2.59
0.13
0.21
1.00
0.39
-
0.16
0.93
-
1.70
0.38
0.15
0.36
2.43
9.67
4.71
*Represent hard cost (Land, Construction, FSI & Approval) | *In addition, there is S&M, HR, Admin cost ~10% of Sales
1 7
/ / Q u a r t e r l y U p d a t e Q 2 F Y - 2 4
K e y s t o n e R e a l t o r s L i m i t e d
Ongoing Projects as on 30th September 2023
Company Overview Performance Highlights Management Structure
CATEGORY
NO. OF PROJECTS
TOTAL SALEABLE AREA (MN SQ FT)
UNSOLD SALEABLE AREA (MN SQ FT)
SOLD RECEIVABLE (INR BN)
EST UNSOLD INVENTORY (INR BN)
COST TO COMPLETE* (INR BN)
Residential (A)
Super Premium/Premium
Aspirational
Mid & Mass
Affordable
Commercial (B)
Total (A+B)
10
3
2
4
1
2
12
3.76
1.09
0.14
2.02
0.51
0.28
4.04
1.32
0.31
0.08
0.77
0.16
0.05
1.37
17.84
6.49
0.61
9.47
1.27
0.06
17.90
29.12
13.45
2.61
12.24
0.82
0.71
29.83
25.41
8.09
2.00
14.66
0.66
0.20
25.61
*Represent hard cost (Land, Construction, FSI & Approval) | *In addition, there is S&M, HR, Admin cost ~10% of Sales
1 8
/ / Q u a r t e r l y U p d a t e Q 2 F Y - 2 4
K e y s t o n e R e a l t o r s L i m i t e d
Forthcoming Projects as on 30th September 2023
Company Overview Performance Highlights Management Structure
CATEGORY
Residential (A)
Super Premium/Premium
Aspirational
Mid & Mass
Affordable
Commercial (B)
Total (A+B)
NO. OF PROJECTS
SALEABLE AREA (MN SQ FT)
EST. GDV (₹ BN)
COST TO COMPLETE* (₹ BN)
21
23.58
316.81
188.34
5
5
7
4
2
23
0.91
1.53
9.78
11.35
4.97
28.55
46.39
46.08
162.06
62.27
62.41
23.92
26.59
103.89
33.95
41.99
379.22
230.33
*Represent hard cost (Land, Construction, FSI & Approval) | *In addition, there is S&M, HR, Admin cost ~10% of Sales
1 9
/ / Q u a r t e r l y U p d a t e Q 2 F Y - 2 4
K e y s t o n e R e a l t o r s L i m i t e d
Category-wise Performance for Q2 & H1 FY-24
Company Overview Performance Highlights Management Structure
CATEGORY
PRE-SALES (₹ BN)
PRE-SALES (₹ BN)
Super premium / Premium
Aspirational
Mid & Mass
Affordable
Commercial
Total
Q2 FY-24
Q2 FY-23
% CHANGE
H1 FY-24
H1 FY-23
% CHANGE
1.23
0.22
1.42
0.18
-
3.06
0.89
0.81
2.33
0.29
0.23
4.55
39%
-73%
-39%
-37%
-100%
-33%
2.37
1.02
4.42
0.26
-
8.07
1.21
1.08
3.81
0.70
0.19
6.98
97%
-6%
16%
-63%
-100%
16%
Sales grew at 16% on Half yearly Basis
2 0
/ / Q u a r t e r l y U p d a t e Q 2 F Y - 2 4
K e y s t o n e R e a l t o r s L i m i t e d
Category-wise Performance for Q2 & H1 FY-24
Company Overview Performance Highlights Management Structure
CATEGORY
COLLECTIONS (₹ BN)
COLLECTIONS (₹ BN)
Super premium / Premium
Aspirational
Mid & Mass
Affordable
Commercial
Total
Q2 FY-24
Q2 FY-23
% CHANGE
H1 FY-24
H1 FY-23
% CHANGE
2.59
0.88
2.15
0.22
-
5.85
0.83
1.32
0.98
0.22
0.09
3.44
212%
-33%
120%
1%
-100%
3.49
1.83
4.96
0.52
-
70%
10.80
2.59
1.98
2.17
0.62
0.10
7.47
35%
-8%
129%
-16%
-100%
45%
Collections are robust at INR 5.85 bn in Q2. Achieved growth of 45% on Half Yearly basis.
2 1
/ / Q u a r t e r l y U p d a t e Q 2 F Y - 2 4
K e y s t o n e R e a l t o r s L i m i t e d
Historical Operational Performance (Last 5 Quarters)
Company Overview Performance Highlights Management Structure
Pre-Sales ( N O . O F U N I T S )
Area Sold ( M N S Q . F T . )
Pre-Sales ( ₹ B N )
Collections ( ₹ B N )
272
269
263
260
0.29
0.29
0.28
0.27
5.02
4.73
4.55
4.33
6.99
5.85
4.95
151
0.16
3.06
4.16
3.44
3 2 Y F 2 Q
3 2 Y F 3 Q
3 2 Y F 4 Q
4 2 Y F 1 Q
4 2 Y F 2 Q
3 2 Y F 2 Q
3 2 Y F 3 Q
3 2 Y F 4 Q
4 2 Y F 1 Q
4 2 Y F 2 Q
3 2 Y F 2 Q
3 2 Y F 3 Q
3 2 Y F 4 Q
4 2 Y F 1 Q
4 2 Y F 2 Q
3 2 Y F 2 Q
3 2 Y F 3 Q
3 2 Y F 4 Q
4 2 Y F 1 Q
4 2 Y F 2 Q
2 2
/ / Q u a r t e r l y U p d a t e Q 2 F Y - 2 4
K e y s t o n e R e a l t o r s L i m i t e d
New Launches in YTD Sept-23
Company Overview Performance Highlights Management Structure
PROJECT NAME
LAUNCH QUARTER
LOCATION
CATEGORY
NATURE OF DEVELOPMENT
RERA COMPLETION DATES
SALEABLE AREA (MN SQ. FT)
EST GDV (₹ BN)
Rustomjee Cleon
Q1 FY 24
Bandra E
M id & M ass
R edevelo p m ent
Jun-27
0.06
1.31
LA VIE – Tower A, Rustomjee Urbania
Total
Q1 FY 24
Thane W
M id & M ass
J DA + JV
Dec-28
0.52
7.59
*In Oct ‘23, launched 2 Towers in Urbania with GDV of INR 13.48 bn
0.58
8.90
2 3
/ / Q u a r t e r l y U p d a t e Q 2 F Y - 2 4
K e y s t o n e R e a l t o r s L i m i t e d
Projects Completed in YTD Sept-23
Company Overview Performance Highlights Management Structure
PROJECT NAME
Crown Tower A*
COMPLETION QUARTER
LOCATION
CONSTRUCTION AREA (MN SQ. FT)
Q2 FY 24
Prabhadevi
Urbania Wing D & Urbania Wing L ( Azziano)
Q2 FY 24
Thane W
Summit*
Yazarina III
Total
Q2 FY 24
Borivali E
Q2 FY 24
Dadar Parsi Colony
Highest ever completions in any quarter admeasuring 3.12 mn sqft of construction area across 5 RERA Projects
1.78
0.89
0.41
0.04
3.12
*Part OC
2 4
/ / Q u a r t e r l y U p d a t e Q 2 F Y - 2 4
K e y s t o n e R e a l t o r s L i m i t e d
New Project Addition in YTD Sept-23
Company Overview Performance Highlights Management Structure
PROJECT NAME
QUARTER OF ACQUISITION
LOCATION
CATEGORY
NATURE OF DEVELOPMENT
SALEABLE AREA (MN SQ. FT)
EST GDV (₹ BN)
CURRENT STATUS
Dhuruvadi
Q1 FY 24
Prabhadevi
Aspirational
Re-development
0.12
4.25
Term Sheet executed. Finalization of definitive documents under process.
Panorama
Q1 FY 24
Pali Hill
Re-development
Super Premium/ Premium
0.06
3.75
Development Agreement Executed. Approval in Process.
Majithia Nagar
Q1 FY 24
Kandivali W Mid & Mass
Re-development
0.83
16.95
LOI Executed. Finalization of definitive documents under process.
Crescent Apartments
Total
Q2 FY 24
Pali Hill
Re-development
Super Premium/ Premium
0.25
11.49
LOA Received. Finalization of definitive documents under process.
1.26
36.44
All the above projects are Redevelopment – Total of 388 existing members will be rehoused
2 5
/ / Q u a r t e r l y U p d a t e Q 2 F Y - 2 4
K e y s t o n e R e a l t o r s L i m i t e d
Cash Flows
PARTICULARS (₹ Mn) Operating Activities
Net Collections Receipts from DM / JV Projects Construction Cost Land and Approval Payments Employee and Admin Expenses
Statutory Payments
NET CASH FLOW FROM OPERATING ACTIVITIES (A) Investment Activities
Investment in New Projects Inflow from Investment Activities Other Investments (FD & Mutual Fund)
NET CASH FLOW FROM INVESTMENT ACTIVITIES (B) Financing Activities Debt Drawdown Proceeds from IPO (net of expenses)
Repayments Others Finance Costs
NET CASH FLOW FROM FINANCING ACTIVITIES (C) Net Cash Flows for the Period (A+B+C)
Company Overview Performance Highlights Management Structure
Q2 FY-24
Q1 FY-24
Q2 FY-23
H1 FY-24
H1 FY-23
FY 22-23
2,983
18 (597) (317) (531)
(65) 1,491
(534) 0 (53)
(587)
200 (1)
(1,210) 0 (72)
(1,083) (179)
2,241
321 (769) (164) (347)
(176) 1,107
(304) (23) 66
(261)
90 (22)
(472) 0 (78)
(482) 364
1,961
20 (681) (125) (295)
(247) 633
(339) (34) 27
(346)
422 (87)
(709) (23) (303)
(699) (412)
5,224
339 (1,365) (481) (877)
(242) 2,598
(838) (23) 13
(848)
290 (23)
(1,682) 0 (150)
(1,564) 186
4,794
20 (1,561) (661) (619)
(267) 1,705
(487) (510) (35)
(1,033)
2,808 1,569
(4,065) (22) (535)
(245) 428
10,839
152 (3,152) (1,470) (1,351)
(433) 4,585
(1,732) (451) (50)
(2,233)
3,859 6,989
(9,586) (15) (824)
423 2,775
OCF in Q2 is INR 1.49 bn showing a growth of 136% YoY
OCF in H1 is INR 2.6 bn showing a growth of 52% YoY
Investment in New Projects in H1 is INR 0.84 bn showing a growth of 72% YoY
2 6
/ / Q u a r t e r l y U p d a t e Q 2 F Y - 2 4
K e y s t o n e R e a l t o r s L i m i t e d
Financial Summary – Profit & Loss
Company Overview Performance Highlights Management Structure
CONSOLIDATED RESULTS (₹ Mn)
Q2 FY-24
Q1 FY-24
Q2 FY-23
H1 FY-24
H1 FY-23
FY 22-23
Revenue from Ops
Other Income
Total Income
EBITDA*
PBT
PAT
Share of Profit / (Loss) from JVs / Associates
PAT after Share of Profits
PAT after Non controlling Interest
EBITDA Margin %
PBT %
PAT after Non controlling Interest %
Adjusted EBITDA*#
Adjusted EBITDA %
6,180
153
6,333
9
(75)
(53)
95
42
44
0%
(1%)
1%
1,151
18%
2,720
109
2,828
742
663
461
4
465
470
26%
23%
17%
859
30%
462
95
557
31
(25)
(28)
(18)
(46)
(49)
6%
(5%)
(9%)
119
21%
8,900
261
9,161
751
588
408
99
507
513
8%
6%
6%
2,010
22%
2,148
170
2,317
151
53
19
(22)
(4)
(2)
7%
2%
0%
645
28%
6,857
392
7,249
1,431
1,025
743
52
795
818
20%
14%
11%
2,203
30%
*After removing the effect of 2 Legacy projects, EBITDA and PAT will be INR 220 Mn (18%) and INR 198 Mn (17%) respectively
*EBITDA and Adjusted EBITDA include Other income | #Adjusted EBITDA is after grossing up of finance cost included in cost of sales
2 7
/ / Q u a r t e r l y U p d a t e Q 2 F Y - 2 4
K e y s t o n e R e a l t o r s L i m i t e d
Financial Summary – Debt Movement
DEBT MOVEMENT (₹ MN)
Gross Debt
Less: Cash and Cash Equivalents
Net Debt
Equity
Gross Debt to Equity Ratio
Net Debt to Equity Ratio
Debt in JV Co.- KRL Share
ICRA has assigned a rating of “A-” with stable outlook
Company Overview Performance Highlights Management Structure
Q2 FY-24
Q1 FY-24
3,481
4,830
(1,348)
4,281
4,790
(509)
17,314
17,244
0.20
(0.08)
585
0.25
(0.03)
625
2 8
/ / Q u a r t e r l y U p d a t e Q 2 F Y - 2 4
K e y s t o n e R e a l t o r s L i m i t e d
ESG (Environmental, Social and Governance)
Company Overview Performance Highlights Management Structure
Environmental Initiatives
Social Initiatives
Governance
• E-waste and Hazardous waste
management have been complied with at all project sites • Engaging with our external
stakeholders - value chain partners on ESG requirements
• Cascading EHS and sustainability policy across the organization • Continuous monitoring of water withdrawal from various sources, consumption and recycling • Ensuring regular compliance proactively and adapting and complying with new regulations (e.g. Environmental Acts)
• Calculating Scope 1 & Scope 2
carbon emissions, energy and water intensity across projects
• Consolidating data on Environment and social indicators for our BRSR report
• Awarded A+ Grade by the
Government of Maharashtra and title of the Best Vocational Training Provider by the UK India British Council & FICCI
• Rustomjee Educate a child initiative: Every time a family buys a Rustomjee home, a child is educated for a year (More than 1,000 children educated)
• Labour welfare compliance by
contractors improved from 50% to 80%
• Awareness and training on Health
and Safety at sites for employees and workers
• Zero fatalities and NIL high
Consequence incidents (injury / illness) reported
• Engaging virtually with our key
suppliers on their ESG practices & material issues
EHS policy
Policies Implemented: • Anti bribery and anti corruption policy • • Sustainability policy • Diversity and Inclusion • Information Security • Grievance management
Update for Q2 FY24:
• Setting KPI's for each function /
department related to ESG based on material issues
•
•
•
Initiated collection of data for all new and upcoming projects starting from and to include demolition, excavation and piling stages
Initiated collation of data on Purchased goods and contractor related fuel consumption for upstream activities to calculate scope 3 emissions
Identifying the best software for collection & calculation of ESG data for internal and external comparison and improvement
2 9
/ / Q u a r t e r l y U p d a t e Q 2 F Y - 2 4
K e y s t o n e R e a l t o r s L i m i t e d
Management Structure
Experienced Promoters and Directors Supported by a Professional Management Team Shareholding Pattern at the End of Quarter Completed Projects
31
32
33
34
3 0
/ / Q u a r t e r l y U p d a t e Q 2 F Y - 2 4
K e y s t o n e R e a l t o r s L i m i t e d
Experienced Promoters and Directors
Company Overview Performance Highlights Management Structure
Boman Irani C M D
Chandresh Mehta E X E C U T I V E D I R E C T O R
Percy Chowdhry E X E C U T I V E D I R E C T O R
• 27+ years of Real Estate experience • President of CREDAI
• 27+ years of Real Estate Experience • Directs the redevelopment initiatives for the Group
• 24+ years of Real Estate Experience • Directs Sales, Marketing and HR
functions
Independent Directors
Ramesh Tainwala N O N - E X E C U T I V E I N D E P E N D E N T D I R E C T O R
• Previously associated with
Samsonite International as CEO
Rahul Divan N O N - E X E C U T I V E I N D E P E N D E N T D I R E C T O R
Seema Mohapatra N O N - E X E C U T I V E I N D E P E N D E N T D I R E C T O R
• Founding partner of Rahul Gautam
Divan & Associates
• Was associated with BBC World Service Trust India as a trustee
3 1
/ / Q u a r t e r l y U p d a t e Q 2 F Y - 2 4
K e y s t o n e R e a l t o r s L i m i t e d
Supported by a Professional Management Team
Sajal Gupta ( G R O U P C F O & H E A D C O R P O R A TE STR A TE G Y )
Bimal Nanda ( G R O U P C S A N D C O MP LI A N C E O F F I C E R )
Venkatraman B. ( T E C H N I C A L A D V I S O R T O TH E B O A R D )
Rakesh Setia ( C H I E F SA L E S O F F I C E R )
Company Overview Performance Highlights Management Structure
Anupam Verma ( P R E S I D E N T & C E O - K A P S T O N E C O N S T R U C T I O N S )
Mahesh Gera ( G R O U P C H I E F H U MA N R E S O U R C E S O F F I C E R )
Harsh Chandra ( P R E S I D E N T & C E O – S R A )
Manish Sawant ( P R E S I D E N T – L I A I S O N I N G )
Atul Date ( C H I E F O F P L A N N I N G & A R C H I T E C T U R E )
Binitha Dalal ( A S S O C I A T E V I C E P R E S I D E N T )
Parag Saraiya ( P R O J E C T C E O )
Vishal Bafna ( P R O J E C T G R O U P H E A D )
Jennifer Sanjana ( P r e s i d e n t & P r o j e c t C E O )
Nilesh Nimbalkar ( A S S O C I A T E V I C E P R E S I D E N T )
Sreedharan Veede ( S E N I O R V I C E P R E S I D E N T - S P E C I A L P R O J E C T S )
Vineet Mehta ( S E N I O R V I C E P R E S I D E N T - O P E R A T I O N S )
Manish Randev ( P R O J E C T C E O – V I R A R A H )
Vinayak Bhosale ( C h i e f O p e r a t i n g O f f i c e r )
Rahul Mahajan ( G R O U P C H I E F I N F O R MA T I O N O F F I C E R )
Aradhana Prabhakar ( H E A D – L E G A L )
3 2
/ / Q u a r t e r l y U p d a t e Q 2 F Y - 2 4
K e y s t o n e R e a l t o r s L i m i t e d
Shareholding Pattern as on 30th Sept‘23
FPIs
Company Overview Performance Highlights Management Structure
Abu Dhabi Investment Authority Morgan Stanley India Societe Generale
Mutual Funds
Tata Mutual Fund Aditya Birla Sun Life Quant Mutual Fund Bandhan Mutual Fund
AIF
HDFC CAPITAL 360 One Special
Promoter
FPI
Mutual Funds
Insurance
AIF
Bodies Corporate
Others
86.70%
Bodies Corporate
1.53%
4.16%
1.32%
2.50%
2.39%
1.40%
Plutus Wealth Management LLP Mahima Stocks Pvt Ltd One Up Financial Consultants Pvt Ltd
Insurance
SBI Life Insurance HDFC Life Insurance
3 3
/ / Q u a r t e r l y U p d a t e Q 2 F Y - 2 4
K e y s t o n e R e a l t o r s L i m i t e d
Completed Projects
Townships 1. Global City, Virar (W) Phase 1 2. Global City, Virar (W) Phase 2 3. Urbania, Thane (W)
Residential Projects 4. Elements Off Juhu Circle 5. Seasons, Bandra (E) 6. Meridian, Kandivali (W) 7. Elanza, Malad (W) 8. Elita, Andheri (W) 9. Paramount, Khar (W) 10. Ozone, Goregaon (W) 11. Oriana, Bandra (E) 12. Acres, Dahisar (W) 13. Adarsh, Malad (W) 14. Yazarina, Dadar Parsi Colony 15. Ciroc, Juhu 16. Raag, Goregaon (E) 17. Shimmer, Juhu 18. 7 JVPD, Juhu
Residential Projects (Contd.) 19. 9 JVPD, Juhu 20. Central Park, Andheri (E) 21. Buena Vista, Bandra (W) 22. La Sonrisa, Matunga (E) 23. La Solita, Bandra (W) 24. La Roche, Bandra (W) 25. Orva, Bandra (W) 26. Riviera, Malad (W) 27. Meadows, Mahim (E) 28. Gagan, Goregaon (E) 29. Summit & Pinnacle, Borivali (E) 30. Crown, Tower A, Prabhadevi
Commercial 31. Sangam, Santracruz (W) 32. Natraj, Andheri (E) 33. Aspiree, Sion (E)
2
1
V i r a r
Company Overview Performance Highlights Management Structure
12
29
26
7
6 B o r i v a l i
3
T h a n e
C h e m b u r
N a v i M u m b a i
33
27
13
28
16
10
8
20
19
32
17
15
18
4
11
31
24
21
25
9
5
23 B a n d r a ( W )
22
30
14
P r a b h a d e v i
C h u r c h g a t e
3 4
/ / Q u a r t e r l y U p d a t e Q 2 F Y - 2 4
K e y s t o n e R e a l t o r s L i m i t e d
Disclaimer
Some of the statements in this presentation may be ‘forward- looking statements’ within the meaning of applicable laws and regulations. Actual results might differ substantially from those expressed or implied. Important developments that could affect the company’s operations include changes in the industry structure, significant changes in the political and economic environment in India and overseas, receipt of approvals, tax laws, duties, litigation and labor relations.
3 5
/ / Q u a r t e r l y U p d a t e Q 2 F Y - 2 4
K e y s t o n e R e a l t o r s L i m i t e d
Thank You
KEYSTONE REALTORS LIMITED 702, Natraj, M.V. Road Junction, Western Express Highway, Andheri East, Mumbai – 400 069 Website: www.rustomjee.com
INVESTOR RELATIONS CONTACT Email: investor-relations@rustomjee.com Tel: 022 – 667 66 888