Valor Estate Ltd
- Market Cap ₹ 12,443 Cr.
- Current Price ₹ 232
- High / Low ₹ 285 / 69.2
- Stock P/E 10.3
- Book Value ₹ 74.4
- Dividend Yield 0.00 %
- ROCE -11.7 %
- ROE -37.1 %
- Face Value ₹ 10.0
Pros
- Company has reduced debt.
- Company is expected to give good quarter
- Debtor days have improved from 505 to 35.8 days.
Cons
- Stock is trading at 3.12 times its book value
- Promoter holding has decreased over last quarter: -3.45%
- Company has a low return on equity of -28.6% over last 3 years.
- Company might be capitalizing the interest cost
- Promoters have pledged 39.8% of their holding.
- Earnings include an other income of Rs.1,355 Cr.
* 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.
Peer comparison
Sector: Realty Industry: Construction
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
591 | 341 | 318 | 263 | 206 | 141 | 120 | 365 | 169 | 25 | 219 | 698 | 272 | |
570 | 337 | 277 | 247 | 265 | 224 | 358 | 466 | 405 | 134 | 317 | 1,413 | 196 | |
Operating Profit | 20 | 4 | 41 | 17 | -59 | -83 | -238 | -101 | -235 | -109 | -98 | -715 | 76 |
OPM % | 3% | 1% | 13% | 6% | -29% | -59% | -199% | -28% | -139% | -444% | -45% | -102% | 28% |
102 | 21 | 27 | 29 | 140 | 142 | 74 | -34 | 97 | 282 | 527 | 709 | 1,355 | |
Interest | 7 | 18 | 38 | 53 | 86 | 96 | 119 | 160 | 261 | 334 | 286 | 54 | 70 |
Depreciation | 8 | 14 | 8 | 14 | 14 | 11 | 6 | 2 | 1 | 1 | 1 | 0 | 14 |
Profit before tax | 108 | -7 | 22 | -21 | -19 | -47 | -289 | -296 | -401 | -162 | 142 | -61 | 1,346 |
Tax % | 15% | 89% | 27% | 112% | -19% | -57% | -4% | 17% | -10% | -3% | 85% | -49% | |
92 | -2 | 13 | 8 | -23 | -74 | -301 | -247 | -440 | -167 | 22 | -90 | 1,289 | |
EPS in Rs | 3.55 | 0.14 | 0.47 | 0.02 | -0.76 | -2.45 | -10.30 | -10.90 | -17.20 | -6.98 | 1.04 | -2.57 | 24.78 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | 7% |
5 Years: | 42% |
3 Years: | 60% |
TTM: | -67% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | -25% |
TTM: | 315% |
Stock Price CAGR | |
---|---|
10 Years: | 12% |
5 Years: | 71% |
3 Years: | 137% |
1 Year: | 164% |
Return on Equity | |
---|---|
10 Years: | -9% |
5 Years: | -21% |
3 Years: | -29% |
Last Year: | -37% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 243 | 243 | 243 | 243 | 243 | 243 | 243 | 243 | 243 | 243 | 259 | 352 | 502 |
Reserves | 3,141 | 3,156 | 3,168 | 3,168 | 2,595 | 2,531 | 2,260 | 1,996 | 1,314 | 1,093 | 1,261 | 1,534 | 3,231 |
Preference Capital | 0 | 0 | 0 | 0 | 38 | 0 | 47 | 54 | 63 | 43 | 59 | 81 | |
306 | 617 | 658 | 1,195 | 1,270 | 1,549 | 1,687 | 2,040 | 2,128 | 2,458 | 3,662 | 2,898 | 1,567 | |
1,481 | 1,252 | 1,441 | 1,863 | 1,888 | 2,188 | 2,456 | 2,702 | 3,012 | 3,551 | 3,580 | 3,663 | 5,218 | |
Total Liabilities | 5,171 | 5,269 | 5,510 | 6,470 | 5,996 | 6,512 | 6,646 | 6,983 | 6,697 | 7,345 | 8,761 | 8,448 | 10,517 |
446 | 449 | 455 | 481 | 243 | 431 | 353 | 348 | 212 | 153 | 75 | 72 | 2,324 | |
CWIP | 43 | 31 | 28 | 30 | 30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 |
Investments | 1,005 | 1,157 | 1,699 | 1,707 | 1,562 | 1,556 | 1,730 | 1,741 | 1,510 | 1,399 | 1,564 | 1,728 | 1,102 |
3,676 | 3,632 | 3,327 | 4,252 | 4,161 | 4,525 | 4,562 | 4,894 | 4,976 | 5,793 | 7,123 | 6,648 | 7,087 | |
Total Assets | 5,171 | 5,269 | 5,510 | 6,470 | 5,996 | 6,512 | 6,646 | 6,983 | 6,697 | 7,345 | 8,761 | 8,448 | 10,517 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
1,002 | 194 | 236 | -208 | -71 | 555 | -40 | -195 | 227 | 95 | -267 | 96 | |
-875 | -501 | -226 | -231 | -394 | -588 | 165 | -36 | -160 | -165 | 275 | -200 | |
-144 | 305 | 1 | 417 | 472 | -94 | -102 | 326 | -63 | 75 | 86 | 52 | |
Net Cash Flow | -18 | -2 | 11 | -22 | 7 | -127 | 22 | 95 | 5 | 5 | 94 | -52 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 57 | 209 | 181 | 189 | 102 | 203 | 171 | 90 | 181 | 1,109 | 372 | 36 |
Inventory Days | 29,946 | 24,576 | 1,231 | |||||||||
Days Payable | 2,285 | 1,746 | 44 | |||||||||
Cash Conversion Cycle | 57 | 27,869 | 181 | 189 | 102 | 203 | 171 | 90 | 23,012 | 1,109 | 372 | 1,222 |
Working Capital Days | 891 | 1,002 | 761 | 1,953 | 3,417 | 4,404 | 4,579 | 1,274 | 1,898 | 26,192 | 4,200 | 995 |
ROCE % | 1% | 0% | 2% | 1% | 2% | 1% | -2% | -0% | -3% | -0% | -1% | -12% |
Documents
Announcements
- Announcement under Regulation 30 (LODR)-Newspaper Publication 19 Apr
- Announcement under Regulation 30 (LODR)-Acquisition 19 Apr
- Shareholder Meeting / Postal Ballot-Notice of Postal Ballot 18 Apr
-
Compliance Certificate Pursuant To Regulation 40(9) Of SEBI (LODR) Regulations, 2015
18 Apr - Copy of the Compliance Certificate dated 17.04.2024 issued M/s. V. M. Kundaliya & Associates Practising Company Secretaries, Mumbai F.Y. 31.03.2024
-
Compliance Certificate - Regulation 7 (3) Of SEBI (LODR) Regulations, 2015.
15 Apr - Compliance Certificate Regulation 7(3) of SEBI (LODR) Regulation 2015 for the quarter ended 31-03-2024
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from nse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2011
from nse
Concalls
-
Mar 2024TranscriptNotesPPT
Project Offerings
The company’s portfolio consists of over 100 million sq. ft of prime property. [1] The Group is in Real Estate Development which is focused on residential, commercial, retail and other projects, such as mass housing and cluster redevelopment. [2]