Valor Estate Ltd

Valor Estate Ltd

₹ 169 -0.68%
29 Aug - close price
About

The Company was incorporated in 2007, the co. is engaged primarily in the business of real estate construction, development and other related activities. Most of the projects are based in and around Mumbai and are under various stages of planning and construction. [1] [2]

Key Points

Business Segments
1) Real Estate Business:[1]
The company has 513 acres of land and focuses on residential and commercial developments.

  • Market Cap 9,109 Cr.
  • Current Price 169
  • High / Low 219 / 100.0
  • Stock P/E
  • Book Value 90.9
  • Dividend Yield 0.00 %
  • ROCE -2.56 %
  • ROE -3.44 %
  • Face Value 10.0

Pros

Cons

  • Company has low interest coverage ratio.
  • Company has a low return on equity of 4.18% over last 3 years.
  • Company might be capitalizing the interest cost
  • Promoters have pledged or encumbered 37.3% of their holding.
  • Debtor days have increased from 80.1 to 120 days.
  • Promoter holding has decreased over last 3 years: -17.9%

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025
7 10 623 58 2 68 143 144 7 79 330 537 840
20 25 1,272 103 12 19 63 115 15 289 312 560 870
Operating Profit -13 -15 -649 -44 -9 49 80 30 -8 -210 18 -23 -30
OPM % -187% -150% -104% -76% -376% 72% 56% 21% -123% -266% 5% -4% -4%
39 599 45 32 6 915 401 9 11 64 11 35 75
Interest 12 9 13 20 22 23 5 33 15 8 27 12 18
Depreciation 0 0 0 0 0 0 14 12 0 13 14 0 0
Profit before tax 14 575 -617 -32 -25 941 463 -7 -13 -168 -12 -1 27
Tax % 39% 2% 1% 29% 5% 5% 0% 91% 2% -34% -163% 47% 48%
8 566 -623 -42 -26 894 463 -13 -13 -111 8 -2 14
EPS in Rs 0.46 16.62 -18.11 -1.47 -0.64 17.63 9.26 -0.12 -0.25 -2.12 0.08 -0.04 0.23
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
318 263 206 141 120 365 169 25 219 698 357 767 1,786
277 247 265 224 358 466 405 134 317 1,413 208 994 2,031
Operating Profit 41 17 -59 -83 -238 -101 -235 -109 -98 -715 150 -228 -245
OPM % 13% 6% -29% -59% -199% -28% -139% -444% -45% -102% 42% -30% -14%
27 29 140 142 74 -34 97 282 527 709 1,331 93 184
Interest 38 53 86 96 119 160 261 334 286 54 83 32 66
Depreciation 8 14 14 11 6 2 1 1 1 0 26 2 28
Profit before tax 22 -21 -19 -47 -289 -296 -401 -162 142 -61 1,372 -168 -155
Tax % 27% -112% 19% 57% 4% -17% 10% 3% 85% 49% 4% -30%
13 8 -23 -74 -301 -247 -440 -167 22 -90 1,317 -118 -91
EPS in Rs 0.47 0.02 -0.76 -2.45 -10.30 -10.90 -17.20 -6.98 1.04 -2.57 24.53 -2.33 -1.85
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: 11%
5 Years: 35%
3 Years: 52%
TTM: 394%
Compounded Profit Growth
10 Years: %
5 Years: 10%
3 Years: 14%
TTM: -110%
Stock Price CAGR
10 Years: 13%
5 Years: 95%
3 Years: 41%
1 Year: -1%
Return on Equity
10 Years: -4%
5 Years: -2%
3 Years: 4%
Last Year: -3%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 243 243 243 243 243 243 243 243 259 352 538 538
Reserves 3,168 3,168 2,595 2,531 2,260 1,996 1,314 1,093 1,630 1,785 4,477 4,355
658 1,195 1,307 1,549 1,734 2,095 2,191 2,501 3,721 2,978 2,223 1,897
1,441 1,863 1,850 2,188 2,409 2,648 2,949 3,508 3,152 3,332 1,925 1,757
Total Liabilities 5,510 6,470 5,996 6,512 6,646 6,983 6,697 7,345 8,761 8,448 9,163 8,547
455 481 243 431 353 348 212 153 75 72 2,429 2,427
CWIP 28 30 30 0 0 0 0 0 0 0 10 6
Investments 1,699 1,707 1,562 1,556 1,730 1,741 1,510 1,399 1,564 1,728 800 1,290
3,327 4,252 4,161 4,525 4,562 4,894 4,976 5,793 7,123 6,648 5,925 4,825
Total Assets 5,510 6,470 5,996 6,512 6,646 6,983 6,697 7,345 8,761 8,448 9,163 8,547

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
236 -208 -71 555 -40 -195 227 95 -267 96 237 540
-226 -231 -394 -588 165 -36 -160 -165 275 -200 486 -689
1 417 472 -94 -102 326 -63 75 86 52 18 -595
Net Cash Flow 11 -22 7 -127 22 95 5 5 94 -52 741 -743

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 181 189 102 203 171 90 181 1,109 372 36 84 120
Inventory Days 24,576 1,231 872
Days Payable 1,746 44 77
Cash Conversion Cycle 181 189 102 203 171 90 23,012 1,109 372 1,222 84 916
Working Capital Days 592 1,369 2,801 3,725 3,384 1,003 1,363 10,764 1,797 176 1,667 720
ROCE % 2% 1% 2% 1% -2% -0% -3% -0% -1% -11% 22% -3%

Shareholding Pattern

Numbers in percentages

13 Recently
Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025
58.14% 58.14% 58.97% 58.97% 53.82% 50.89% 47.44% 47.38% 47.38% 47.37% 47.37% 47.43%
2.42% 2.59% 2.57% 2.34% 2.17% 2.14% 5.23% 3.60% 3.46% 3.56% 4.68% 5.46%
0.05% 0.05% 0.05% 0.05% 0.04% 0.09% 0.49% 0.43% 0.37% 0.43% 0.38% 0.50%
39.40% 39.22% 38.42% 38.65% 43.96% 46.89% 46.85% 48.59% 48.78% 48.64% 47.57% 46.61%
No. of Shareholders 65,85259,90760,39858,17953,97360,38969,24994,6601,01,1071,04,9281,01,58890,359

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents