Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹4974 Cr.
Stock P/E
184.1
P/B
1.2
Current Price
₹91.7
Book Value
₹ 75.3
Face Value
10
52W High
₹164.8
52W Low
₹ 83
Dividend Yield
0%

Valor Estate Overview

Business

Valor Estate Ltd. (formerly DB Realty Ltd.) is an Indian real estate development company. Its core business involves the acquisition of land or development rights, planning, designing, constructing, and marketing various real estate projects. The company primarily operates in the Mumbai Metropolitan Region (MMR) and develops a portfolio that includes residential, commercial, retail, and hospitality properties. It makes money primarily through the sale of developed properties and, to a lesser extent, through leasing commercial or retail spaces.

Revenue Mix

Valor Estate operates predominantly in the real estate development sector. While the company undertakes various types of projects (residential, commercial, hospitality), a detailed breakdown of revenue contribution by these specific segments is typically not provided in a highly granular manner by the company. Its revenue is primarily driven by the sales of units in its residential and commercial projects.

Industry

The Indian real estate industry is large, highly fragmented, and cyclical, characterized by intense competition from numerous national and regional developers. It is significantly influenced by macroeconomic factors, government policies, and consumer sentiment. Valor Estate is positioned as an established developer, primarily focusing on the Mumbai Metropolitan Region, which is one of India's most high-value and competitive real estate markets. While not among the largest national players, it has a notable presence and experience in key urban centers within its operating region.

MOAT

Valor Estate's competitive advantages are primarily derived from:

Land Bank & Locational Expertise: A crucial moat for any real estate developer in a dense market like Mumbai is access to prime land parcels and deep understanding of local market dynamics and regulations.

Execution Capability: A track record of developing and delivering projects, although past project delays have been noted.

Brand Recognition: The company, with its history as DB Realty, has some level of brand recognition in the Mumbai market.

Relationships: Established relationships with local regulatory bodies, contractors, and financial institutions are important for project approvals and funding.

Growth Drivers

Urbanization & Demographic Trends: Continued migration to urban centers like Mumbai drives demand for residential and commercial spaces.

Disposable Income Growth: Rising incomes and aspirations among the middle and affluent classes support demand for quality housing.

Favorable Government Policies: Government initiatives promoting housing for all, infrastructure development, and smart cities can provide tailwinds.

Real Estate Market Revival: A general upswing in the real estate cycle, driven by economic growth and consumer confidence, would benefit the company.

New Project Launches: Successful launch and timely execution of new, high-value projects, especially in prime locations, will be key to growth.

Risks

Cyclicality: The real estate sector is highly sensitive to economic cycles, interest rate fluctuations, and changes in consumer sentiment.

Regulatory & Approval Delays: Complex and lengthy approval processes, or changes in development norms and environmental regulations, can cause significant project delays and cost overruns.

Funding & Debt: Real estate development is capital-intensive, making the company susceptible to fluctuations in borrowing costs, access to credit, and the ability to manage high debt levels.

Competition: Intense competition can lead to pricing pressures and impact sales velocity and margins.

Execution Risk: Delays in construction, cost escalations, and labor availability can impact project profitability and delivery timelines.

Reputational Risks: The company's past association with certain controversies could potentially affect investor and buyer confidence, despite rebranding efforts.

Management & Ownership

Valor Estate Ltd. has historically been promoted by the Dhoot and Balwa families. As a publicly listed company, ownership is split between promoter holdings and public shareholders. The management team's quality is judged by its ability to navigate the complex real estate market, execute projects effectively, manage debt, and maintain good corporate governance. The recent rebranding to Valor Estate Ltd. indicates an effort to re-establish its market identity and potentially enhance corporate perception.

Outlook

Valor Estate operates in a dynamic yet challenging real estate market. The bullish view hinges on the strong underlying demand for real estate in the MMR, potential for successful execution of its project pipeline, and effective deleveraging. A successful rebranding could also help in shedding past reputational overhangs and attracting new investors and buyers. The bearish outlook considers the inherent cyclicality and regulatory complexities of the Indian real estate sector, intense competition, potential for project delays and cost overruns, and the ongoing need to effectively manage its financial liabilities. Any significant downturn in economic growth or adverse changes in interest rates could also impact sales and profitability.

Valor Estate Share Price

Live · BSE / NSE · Inception: 2007
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Valor Estate Quarterly Results

#(Fig in Cr.) Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Net Sales 144 7 3 219 537 840 137 529 87 111
Other Income 8 13 9 9 12 58 0 7 6 8
Total Income 153 20 13 229 549 899 137 536 93 118
Total Expenditure 111 14 181 239 560 860 95 436 133 86
Operating Profit 41 6 -169 -11 -10 38 43 100 -40 32
Interest 33 15 -8 12 12 18 29 25 27 30
Depreciation 12 0 0 0 0 0 0 1 4 1
Exceptional Income / Expenses 0 0 0 0 0 17 0 0 45 0
Profit Before Tax -4 -9 -162 -23 -23 37 13 73 -26 0
Provision for Tax 6 0 -63 12 0 13 4 8 0 0
Profit After Tax -11 -9 -99 -35 -24 24 9 65 -26 -0
Adjustments 4 -4 -16 40 21 -11 1 -3 -33 -1
Profit After Adjustments -7 -14 -114 5 -2 13 10 62 -59 -1
Adjusted Earnings Per Share -0.1 -0.3 -2.1 0.1 -0 0.2 0.2 1.2 -1.1 -0

Valor Estate Profit & Loss

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
Net Sales 206 141 120 365 169 25 219 698 357 767 1593 864
Other Income 157 147 168 108 117 109 61 109 1373 86 71 21
Total Income 363 288 288 473 286 134 281 807 1731 853 1664 884
Total Expenditure 282 235 436 456 400 115 294 1416 323 1036 1524 750
Operating Profit 81 53 -148 17 -114 18 -13 -609 1408 -184 141 135
Interest 86 96 119 160 261 334 300 54 83 32 99 111
Depreciation 14 11 6 2 1 1 1 0 26 2 6 6
Exceptional Income / Expenses -8 0 0 -129 -20 176 508 575 79 0 62 45
Profit Before Tax -19 -47 -289 -296 -401 -162 142 -61 1372 -213 53 60
Provision for Tax 4 27 12 -49 39 5 121 29 55 -50 26 12
Profit After Tax -23 -74 -301 -247 -440 -167 22 -90 1317 -163 27 48
Adjustments 4 15 50 -18 21 -3 5 -0 2 37 -2 -36
Profit After Adjustments -18 -60 -251 -265 -418 -170 27 -90 1319 -126 25 12
Adjusted Earnings Per Share -0.8 -2.5 -10.3 -10.9 -17.2 -7 1 -2.6 24.5 -2.3 0.5 0.3

Valor Estate Balance Sheet

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Shareholder's Funds 2876 2774 2503 2240 1557 1336 1889 2137 5015 4893 4092
Minority's Interest -9 -94 -158 -149 -170 -120 -125 -67 71 79 -36
Borrowings 844 1112 1184 1325 1283 1463 1993 1251 1514 1351 256
Other Non-Current Liabilities 249 -5 -57 -123 -100 -170 -109 -19 526 361 119
Total Current Liabilities 1819 2524 2984 2416 2692 3118 3085 2815 2037 1864 1924
Total Liabilities 5780 6311 6456 6743 6399 7037 8587 8295 9163 8547 6355
Fixed Assets 243 424 349 343 210 152 75 72 2342 2338 71
Other Non-Current Assets 2109 1906 1890 1838 1603 1497 2367 2696 2236 2713 3487
Total Current Assets 3428 3981 4200 3560 3511 4052 4619 3677 4585 3497 2796
Total Assets 5780 6311 6456 6743 6399 7037 8587 8295 9163 8547 6355

Valor Estate Cash Flow

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Opening Cash & Cash Equivalents 5 12 -115 -93 2 7 -3 91 40 781 37
Cash Flow from Operating Activities -71 555 -40 -195 227 95 -267 96 237 540 939
Cash Flow from Investing Activities -394 -588 165 -36 -160 -165 275 -200 484 -689 -336
Cash Flow from Financing Activities 472 -94 -102 326 -63 75 86 52 18 -595 -580
Net Cash Inflow / Outflow 7 -127 22 95 5 5 94 -52 739 -743 22
Closing Cash & Cash Equivalent 12 -115 -93 2 7 12 91 40 781 37 54

Valor Estate Ratios

# Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Earnings Per Share (Rs) -0.76 -2.46 -10.3 -10.9 -17.2 -6.98 1.04 -2.57 24.53 -2.33 0.47
CEPS(Rs) -0.35 -2.61 -12.13 -10.08 -18.02 -6.8 0.87 -2.54 24.98 -2.99 0.6
DPS(Rs) 0 0 0 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) 118.24 114.05 102.9 92.07 64.02 54.91 58.66 53.35 93.13 90.78 75.32
Core EBITDA Margin(%) -37.18 -66.99 -263.48 -24.82 -136.69 -370.26 -34.06 -102.82 9.62 -35.21 4.37
EBIT Margin(%) 32.5 34.21 -142.06 -37.23 -82.59 700.31 201.69 -0.88 407.04 -23.67 9.55
Pre Tax Margin(%) -9.34 -33.64 -241.37 -81.13 -236.82 -658.97 64.94 -8.67 383.73 -27.8 3.32
PAT Margin (%) -11.15 -52.79 -251.1 -67.67 -259.77 -679.42 9.93 -12.89 368.46 -21.23 1.7
Cash Profit Margin (%) -4.17 -45.13 -246.18 -67.15 -259.07 -674.03 10.24 -12.83 375.75 -20.98 2.05
ROA(%) -0.38 -1.23 -4.71 -3.74 -6.69 -2.48 0.28 -1.07 15.09 -1.84 0.36
ROE(%) -0.73 -2.63 -11.41 -10.42 -23.15 -11.53 1.53 -5.3 38.25 -3.29 0.6
ROCE(%) 1.53 1.14 -3.98 -3.17 -3.46 4.53 9.66 -0.12 24.57 -2.62 2.62
Receivable days 171.92 176.25 204.57 73.08 187.9 1178.73 247.85 76.31 77.21 79.72 61.14
Inventory Days 3968.53 5820.84 7697.55 2487.62 4749.24 0 4765.1 1549.99 2828.69 1259.29 433.75
Payable days 523.59 425.44 500.81 187.55 769.39 -2171.02 336.31 32.42 -255.74 75.62 64.61
PER(x) 0 0 0 0 0 0 100.73 0 8.02 0 178.52
Price/Book(x) 0.36 0.36 0.44 0.21 0.08 0.44 1.78 1.21 2.11 1.66 1.11
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) 11.08 18.08 23.49 7.02 13.62 125.09 27.52 6.98 33 12.91 3.28
EV/Core EBITDA(x) 28.25 47.97 -19.06 147.69 -20.2 167.36 -453.5 -8 8.38 -53.84 37.07
Net Sales Growth(%) -21.84 -31.57 -14.93 204.69 -53.67 -85.48 793.55 218.2 -48.8 114.45 107.84
EBIT Growth(%) 112.57 -27.98 -502.48 20.14 -23.05 223.08 157.34 -101.38 0 -112.47 183.82
PAT Growth(%) -1010.83 -224.01 -274.93 17.88 -95.57 62.04 113.05 -513.23 1563.38 -112.35 116.6
EPS Growth(%) -3356.65 -223.55 -319.64 -5.8 -57.8 59.43 114.9 -346.93 1055.87 -109.51 120.14
Debt/Equity(x) 0.44 0.56 0.69 0.94 1.41 1.87 2.26 1.42 0.4 0.39 0.18
Current Ratio(x) 1.88 1.58 1.41 1.47 1.3 1.3 1.5 1.31 2.25 1.88 1.45
Quick Ratio(x) 0.69 0.66 0.49 0.54 0.5 0.54 0.41 0.39 0.8 0.63 0.7
Interest Cover(x) 0.78 0.5 -1.43 -0.85 -0.54 0.52 1.47 -0.11 17.46 -5.73 1.53
Total Debt/Mcap(x) 1.23 1.53 1.57 4.39 17.52 4.23 1.27 1.18 0.19 0.23 0.16

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +108% +32% +130% +23%
Operating Profit CAGR — — +51% +6%
PAT CAGR — — — —
Share Price CAGR -44% -17% +27% +7%
ROE Average +1% +12% +6% -3%
ROCE Average +3% +8% +7% +3%

Valor Estate Shareholding Pattern

Latest · Jun 2026
100% held
Promoters 47.17 %
FII 4.79 %
DII (MF + Insurance) 0.36 %
Public (retail) 47.68 %
# Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Promoter 47.4447.3847.3847.3747.3747.4347.4347.4547.1747.17
FII 5.223.63.463.574.675.455.174.995.074.79
DII 0.490.430.370.420.310.440.450.430.270.36
Public 46.8548.648.7948.6447.6546.6746.9547.1347.4847.68
Others 0000000000
Total 100100100100100100100100100100

Valor Estate Peer Comparison

Construction - Real Estate Edit Columns

Valor Estate Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Valor Estate Pros & Cons

Pros

  • Debtor days have improved from 75.62 to 64.61days.
  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Promoter holding is low: 47.17%.
  • Company has a low return on equity of 12% over the last 3 years.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp