Valor Estate Limited

Realty · Realty

NSE: DBREALTY BSE: 533160

₹96.52

Sept. 30, 2026 · NSE · nse_bhavcopy

Peers in Realty

The largest companies in the same industry by market cap. This company ranks #19 of 164. PE, ROE, 1Y return and scores come from the daily/weekly precomputed snapshot.

Company	Market cap (₹ Cr)	PE (TTM)	ROE	1Y return	Div. yield	Quality	Valuation	Momentum
DLF Limited	166,836	44.2	9.7%	-6.7%	1.19%	83	49	85
Lodha Developers Limited	113,397	34.1	14.6%	-0.4%	0.37%	76	42	32
The Phoenix Mills Limited	69,203	237.4	10.9%	23.7%	0.13%	71	12	84
Oberoi Realty Limited	64,201	29.6	12.2%	10.7%	0.45%	71	57	31
Prestige Estates Projects Limited	63,830	352.0	7.8%	-3.9%	0.14%	38	22	65
Godrej Properties Limited	49,055	138.8	9.5%	-19.8%	—	56	35	26
Anant Raj Limited	21,553	68.2	9.6%	-14.3%	0.17%	65	24	32
Brigade Enterprises Limited	18,762	45.1	9.6%	-35.8%	0.35%	60	35	13
Valor Estate Limited (this stock)	5,235	72.0	0.7%	-40.9%	—	61	65	47

Valuation multiples

Current only. Market cap is the whole company's; sales/EBITDA are trailing-twelve-month standalone; debt and cash come from the latest filed standalone balance sheet (March 31, 2026). EBITDA = PBT + interest + depreciation.

Enterprise value

₹5,350 Cr

EV / EBITDA

45.9x

EV / Sales

10.11x

Market cap / Sales

9.89x

Earnings yield

1.39%

Quarterly Financials

Download CSV

Standalone Consolidated

↓ Negative

Quarterly Revenue

Jun 2026 quarterly revenue is Rs 2 Cr, down 67.1% YoY.

↑ Positive

Quarterly Net Profit

Jun 2026 quarterly net profit is Rs -22 Cr, up 249.0% YoY.

Period end	Revenue (₹ Cr)	PBT (₹ Cr)	Net profit (₹ Cr)	Basic EPS
June 30, 2026	0	-21	-22	₹-0.4000
March 31, 2026	0	-76	-77	₹-1.4300
Dec. 31, 2025	454	121	116	₹2.1400
Sept. 30, 2025	76	54	55	₹1.0300
June 30, 2025	0	-5	-6	₹-0.1200
March 31, 2025	1	-77	-77	₹-1.4400
Dec. 31, 2024	1	-5	-4	₹-0.0660
Sept. 30, 2024	2	-85	-90	₹-1.6620
June 30, 2024	13	-18	-18	₹-0.3500
March 31, 2024	8	-29	-30	₹-0.6000
Dec. 31, 2023	1	157	157	₹3.1320
Sept. 30, 2023	0	758	688	₹17.8850
June 30, 2023	0	-12	-13	₹0.3600

Quarterly income statement (standalone, ₹ Cr)

Indicator	Jun 26	Mar 26	Dec 25	Sep 25	Jun 25	Mar 25	Dec 24	Sep 24	Jun 24	Mar 24	Dec 23	Sep 23	Jun 23
Total income (before exceptional items)	2	1	455	71	7	15	9	82	13	19	193	684	0
Operating revenue	0	0	454	76	0	1	1	2	0	8	1	0	0
Other income	2	1	1	-4	7	13	7	81	13	11	192	684	0
Operating expenses	7	71	325	10	10	90	11	165	29	45	40	10	6
Operating profit	-7	-71	128	66	-10	-88	-10	-164	-29	-37	-39	-10	-6
Operating profit margin	—	—	28.3%	87.1%	—	-6508.3%	-808.2%	-10925.5%	—	-483.0%	-3858.7%	—	—
Depreciation	1	1	1	0	0	0	0	0	0	0	0	0	0
Interest	16	5	7	7	2	2	2	2	2	2	5	7	7
Exceptional items, gain / (loss)	—	—	—	—	—	—	—	—	—	—	9	92	—
Profit before tax	-21	-76	121	54	-5	-77	-5	-85	-18	-29	157	758	-12
Tax	0	1	5	-1	1	0	-1	4	-0	1	0	71	1
Net profit	-22	—	116	—	-6	-77	-4	-90	-18	-30	157	688	-13
EPS	-0.40	-1.43	2.14	1.03	-0.12	-1.44	-0.07	-1.66	-0.35	-0.60	3.13	17.89	0.36
Net profit (TTM)	—	—	—	—	-177	-188	-141	20	797	802	834	701	23
EPS (TTM)	1.34	1.62	1.61	-0.60	-3.29	-3.52	-2.68	0.52	20.07	20.78	21.42	19.06	1.54

Total income excludes exceptional items, which are shown on their own row. Trendlyne and Screener fold exceptional items into revenue or other income, so their totals differ from this table by exactly that row.

Annual Financials

Year ended	Revenue (₹ Cr)	PBT (₹ Cr)	Net profit (₹ Cr)
March 31, 2026	529	94	87
March 31, 2025	4	-185	-188
March 31, 2024	9	874	802
March 31, 2023	4	56	35

Annual income statement (standalone, ₹ Cr; CAGR to the latest year)

Indicator	CAGR 3Y	CAGR 5Y	Mar 26	Mar 25	Mar 24	Mar 23	Mar 22	Mar 21	Mar 20	Mar 19	Mar 18	Mar 17
Total income (before exceptional items)	69.6%	29.3%	534^†	118^†	896^†	109^†	41^†	148^†	50^†	62^†	116^†	139^†
Operating revenue	428.7%	391.8%	529	4	9	4	4^†	0^†	0^†	4^†	4^†	14^†
Other income	—	—	5^†	114^†	887^†	106^†	37^†	148^†	49^†	58^†	112^†	125^†
Operating expenses	—	—	416^†	295^†	101^†	39^†	261^†	60^†	73^†	92^†	179^†	7^†
Operating profit	—	—	113^†	-291^†	-92^†	-35^†	-257^†	-60^†	-73^†	-88^†	-175^†	6^†
Operating profit margin	—	—	21.4%^†	-7126.3%^†	-1052.4%^†	-975.8%^†	-6667.0%^†	-32522.2%^†	-15873.8%^†	-2093.3%^†	-4318.7%^†	46.6%^†
Depreciation	—	—	2^†	0^†	0^†	0^†	0^†	1^†	0^†	1^†	4^†	5^†
Interest	—	—	22^†	8^†	21^†	15^†	81^†	160^†	124^†	86^†	44^†	53^†
Exceptional items, gain / (loss)	—	—	0^†	0^†	101^†	0^†	274^†	181^†	0^†	0^†	0^†	0^†
Profit before tax	19.1%	-2.7%	94	-185	874	56	-27^†	108^†	-148^†	-117^†	-112^†	37^†
Tax	—	—	6^†	3^†	73^†	20^†	49^†	19^†	-3^†	4^†	-24^†	35^†
Net profit	35.5%	-0.4%	87	-188	802	35	—	89^†	-146^†	-121^†	-87^†	—
EPS	12.1%	-15.0%	1.62^†	-3.52^†	20.78^†	1.15^†	-3.10^†	3.66^†	-5.99^†	—	—	—

^† Derived: the sum of that fiscal year's four quarterly filings (a real annual filing is used wherever one exists). Checked against filed annual figures, the sum lands within 0.5% for about 94% of company-years.

Annual ratios (standalone)

Ratio	Mar 26	Mar 25	Mar 24	Mar 23	Mar 22	Mar 21	Mar 20	Mar 19	Mar 18	Mar 17
Operating margin	21.4%^†	-7126.3%^†	-1052.4%^†	-975.8%^†	-6667.0%^†	-32522.2%^†	-15873.8%^†	-2093.3%^†	-4318.7%^†	46.6%^†
EBIT margin	21.9%^†	-4335.1%^†	10263.8%^†	1974.5%^†	1396.3%^†	145456.6%^†	-5248.4%^†	-732.4%^†	-1661.0%^†	650.1%^†
PBT margin	17.7%	-4540.9%	10021.0%	1551.7%	-704.4%^†	58648.4%^†	-32205.0%^†	-2783.2%^†	-2753.7%^†	266.5%^†
Net margin	16.5%	-4609.0%	9187.0%	982.3%	—	48402.2%^†	-31659.3%^†	-2877.5%^†	-2149.4%^†	—
Interest coverage	5.27x^†	-21.07x^†	42.27x^†	4.67x^†	0.66x^†	1.68x^†	-0.19x^†	-0.36x^†	-1.52x^†	1.69x^†
Dividend payout	—	—	—	—	—	—	—	—	—	—
Earnings retention	—	—	—	—	—	—	—	—	—	—
Current ratio	2.38x	3.33x	—	—	—	—	—	—	—	—
Quick ratio	2.04x	2.71x	—	—	—	—	—	—	—	—
Debt to equity	0.02x	0.04x	—	—	—	—	—	—	—	—
Return on equity	1.9%	-3.4%	—	—	—	—	—	—	—	—
Return on assets	1.5%	-3.1%	—	—	—	—	—	—	—	—
Return on capital employed	2.4%^†	-3.2%^†	—	—	—	—	—	—	—	—
Asset turnover	0.09x	0.00x	—	—	—	—	—	—	—	—

Margins and asset turnover use operating revenue (interest earned for banks, excluding other income), not total income. Liquidity, leverage and return ratios need a filed standalone balance sheet, which exists only for recent years; returns use year-end equity/assets. Dividend payout is shown only for companies with a dividend record. † = built from a summed fiscal year.

Revenue Mix

Data unavailable.

Cash Flow

Year ended	Operating (₹ Cr)	Investing (₹ Cr)	Financing (₹ Cr)	Capex (₹ Cr)	Free Cash Flow (₹ Cr)
March 31, 2026	782	-731	-50	12	771
March 31, 2025	4	-483	-193	0	4
March 31, 2024	-15	-353	1,024	0	-15
March 31, 2023	52	-427	316	-1	53

Balance Sheet (standalone)

Year ended	Total Assets (₹ Cr)	Total Equity (₹ Cr)	Reserves (₹ Cr)	Borrowings, Current (₹ Cr)	Borrowings, Non-current (₹ Cr)	Current Assets (₹ Cr)	Current Liabilities (₹ Cr)	Cash & Equivalents (₹ Cr)	Net Block (₹ Cr)	Inventory (₹ Cr)
March 31, 2026	5,780	4,679	4,136	14	102	2,377	997	1	71	348
March 31, 2025	6,103	5,570	5,031	228	0	1,770	532	1	1	332
March 31, 2024	—	—	—	—	—	—	—	—	—	—
March 31, 2023	—	—	—	—	—	—	—	—	—	—

Financial charts

Trend charts drawn from the standalone income-statement and ratio tables above (oldest year on the left); a gap means that period has no figure. Annual years marked † in the tables are derived from four quarters.