Construction - Real Estate · Founded 2007 · www.dbrealty.co.in · BSE 533160 · NSE DBREALTY · ISIN INE879I01012
No Notes Added Yet
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.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(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 |
| #(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 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 108% | 32% | 130% | 23% |
| Operating Profit CAGR | 0% | 0% | 51% | 6% |
| PAT CAGR | 0% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -44% | -17% | 27% | 7% |
| ROE Average | 1% | 12% | 6% | -3% |
| ROCE Average | 3% | 8% | 7% | 3% |
| #(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 |
| #(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 |
| # | 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 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 47.44 | 47.38 | 47.38 | 47.37 | 47.37 | 47.43 | 47.43 | 47.45 | 47.17 | 47.17 |
| FII | 5.22 | 3.6 | 3.46 | 3.57 | 4.67 | 5.45 | 5.17 | 4.99 | 5.07 | 4.79 |
| DII | 0.49 | 0.43 | 0.37 | 0.42 | 0.31 | 0.44 | 0.45 | 0.43 | 0.27 | 0.36 |
| Public | 46.85 | 48.6 | 48.79 | 48.64 | 47.65 | 46.67 | 46.95 | 47.13 | 47.48 | 47.68 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 25.51 | 25.51 | 25.51 | 25.51 | 25.51 | 25.58 | 25.58 | 25.59 | 25.59 | 25.59 |
| FII | 2.81 | 1.94 | 1.86 | 1.92 | 2.52 | 2.94 | 2.79 | 2.69 | 2.75 | 2.6 |
| DII | 0.26 | 0.23 | 0.2 | 0.23 | 0.17 | 0.24 | 0.24 | 0.23 | 0.15 | 0.19 |
| Public | 25.19 | 26.17 | 26.27 | 26.19 | 25.66 | 25.16 | 25.32 | 25.41 | 25.75 | 25.86 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 53.78 | 53.85 | 53.85 | 53.85 | 53.85 | 53.92 | 53.92 | 53.92 | 54.24 | 54.24 |
| # | 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% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 47.44 | 47.38 | 47.38 | 47.37 | 47.37 | 47.43 | 47.43 | 47.45 | 47.17 | 47.17 |
| FII | 5.22 | 3.6 | 3.46 | 3.57 | 4.67 | 5.45 | 5.17 | 4.99 | 5.07 | 4.79 |
| DII | 0.49 | 0.43 | 0.37 | 0.42 | 0.31 | 0.44 | 0.45 | 0.43 | 0.27 | 0.36 |
| Public | 46.85 | 48.6 | 48.79 | 48.64 | 47.65 | 46.67 | 46.95 | 47.13 | 47.48 | 47.68 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 25.51 | 25.51 | 25.51 | 25.51 | 25.51 | 25.58 | 25.58 | 25.59 | 25.59 | 25.59 |
| FII | 2.81 | 1.94 | 1.86 | 1.92 | 2.52 | 2.94 | 2.79 | 2.69 | 2.75 | 2.6 |
| DII | 0.26 | 0.23 | 0.2 | 0.23 | 0.17 | 0.24 | 0.24 | 0.23 | 0.15 | 0.19 |
| Public | 25.19 | 26.17 | 26.27 | 26.19 | 25.66 | 25.16 | 25.32 | 25.41 | 25.75 | 25.86 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 53.78 | 53.85 | 53.85 | 53.85 | 53.85 | 53.92 | 53.92 | 53.92 | 54.24 | 54.24 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.