| Quarterly Financials | Sept 2009 | Dec 2009 | Mar 2010 | Jun 2010 | Sept 2010 | Dec 2010 | Mar 2011 | Jun 2011 | Sept 2011 | Dec 2011 | Mar 2012 | Sept 2012 | Sept 2013 | Sept 2014 | Dec 2014 | Mar 2015 | Jun 2015 | Sept 2015 | Dec 2015 | Mar 2016 | Jun 2018 | Sept 2018 | Dec 2018 | Mar 2019 | Jun 2019 | Sept 2019 | Dec 2019 | Mar 2020 | Jun 2020 | Sept 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sept 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sept 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sept 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sept 2024 | Dec 2024 |
Revenue  | 280 | 186 | 395 | 280 | 356 | 289 | 402 | 301 | 178 | 116 | 101 | 61 | 94 | 102 | 89 | 36 | 68 | 68 | 28 | 63 | 60 | 150 | 80 | 349 | 35 | 123 | 32 | 97 | 29 | 33 | 198 | 47 | 13 | 25 | 15 | 723 | 46 | 609 | 668 | 90 | 9 | 983 | 558 | 153 | 93 | 143 | 340 |
| Expenses | 166 | 116 | 223 | 175 | 199 | 154 | 386 | 254 | 153 | 100 | 66 | 48 | 73 | 74 | 78 | 39 | 59 | 42 | 38 | 69 | 140 | 112 | 92 | 241 | 51 | 159 | 137 | 74 | 74 | 22 | 18 | 7 | 37 | 125 | 29 | 155 | 20 | 25 | 1,272 | 103 | 12 | 19 | 77 | 115 | 67 | 289 | 312 |
| EBITDA | 114 | 70 | 173 | 105 | 157 | 135 | 16 | 46 | 26 | 16 | 35 | 13 | 21 | 27 | 11 | -3 | 8 | 26 | -10 | -6 | -80 | 38 | -12 | 108 | -16 | -36 | -106 | 23 | -45 | 11 | 181 | 41 | -24 | -100 | -14 | 567 | 26 | 584 | -603 | -12 | -3 | 964 | 481 | 38 | 26 | -146 | 29 |
| Operating Profit % | 40 % | 36 % | 41 % | 34 % | 41 % | 44 % | 1 % | -15 % | 8 % | 5 % | 32 % | 9 % | 16 % | 7 % | -10 % | 18 % | 4 % | 35 % | -61 % | -15 % | -278 % | 17 % | -94 % | 26 % | -304 % | -20 % | -420 % | 4,873 % | -5,753 % | -187 % | -65 % | -39 % | -426 % | -1,318 % | -258 % | 21 % | -187 % | -150 % | -104 % | -76 % | -376 % | 72 % | 46 % | 21 % | 16 % | -266 % | 5 % |
| Depreciation | 2 | 2 | 3 | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 3 | 4 | 3 | 3 | 2 | 7 | 2 | 2 | 2 | 2 | 1 | 1 | 89 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14 | 12 | 13 | 13 | 14 |
| Interest | 61 | 1 | 2 | 16 | 13 | 22 | 15 | 4 | 4 | 3 | -4 | 2 | 10 | 14 | 14 | 13 | 12 | 10 | 27 | 5 | 26 | 38 | -63 | 70 | 41 | 41 | 43 | 129 | 80 | 68 | 68 | 117 | 67 | 191 | 22 | 6 | 13 | 9 | 14 | 20 | 22 | 23 | 5 | 33 | 30 | 8 | 27 |
| Profit Before Tax | 50 | 67 | 168 | 87 | 142 | 112 | -1 | 40 | 20 | 11 | 37 | 6 | 8 | 11 | -5 | -22 | -5 | 15 | -39 | -7 | -107 | -1 | -38 | 38 | -58 | -77 | -149 | -106 | -125 | -58 | 112 | -77 | -91 | -291 | -36 | 561 | 14 | 575 | -617 | -32 | -25 | 941 | 463 | -7 | -17 | -168 | -13 |
| Tax | 12 | 9 | 19 | 17 | 18 | 6 | -2 | 10 | 4 | 2 | 0 | -3 | 8 | -1 | -23 | -8 | -4 | -0 | -1 | -1 | 14 | -25 | 27 | -43 | 3 | 0 | 1 | 41 | -2 | 3 | 13 | 5 | 5 | 61 | 0 | 55 | 5 | 9 | 6 | 9 | 1 | 47 | 0 | 6 | -4 | -56 | -20 |
| Net Profit | 38 | 58 | 149 | 70 | 125 | 106 | 1 | 31 | 16 | 10 | 36 | 9 | 1 | 11 | 18 | -14 | -1 | 15 | -37 | -6 | -121 | 24 | -65 | 81 | -60 | -77 | -150 | -147 | -123 | -60 | 99 | -82 | -96 | -352 | -36 | 506 | 8 | 566 | -623 | -42 | -26 | 894 | 463 | -13 | -13 | -111 | 8 |
| EPS in ₹ | 1.55 | 2.54 | 5.78 | 2.54 | 4.94 | 4.47 | 0.33 | 1.69 | 0.54 | 0.48 | 0.83 | 0.40 | 0.02 | 0.41 | 0.33 | -0.42 | -0.08 | 0.56 | -1.33 | -0.18 | -5.13 | 1.02 | -2.64 | 2.15 | -2.25 | -3.77 | -5.38 | -5.58 | -4.80 | -2.42 | 4.09 | -3.85 | -3.80 | -14.49 | -1.42 | 20.81 | 0.46 | 20.93 | -22.70 | -4.25 | -0.64 | 23.01 | 9.26 | -0.13 | -0.27 | -2.12 | 0.08 |
Valor Estate
174.48
+10.04
(6.11%)
Market Cap
9,395.15 Cr
EPS
29.63
PE Ratio
21.54
Dividend Yield
0.00 %
Industry
Realty52 Week High
242.45
52 Week Low
115.11
PB Ratio
1.81
Debt to Equity
0.70
Investment Returns
In Long Term
In Short Term
1 Year
0.00%
2 Years
0.00%
3 Years
0.00%
4 Years
0.00%
5 Years
0.00%
Peer Comparison Compare Peers on Screener
| Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
|---|---|---|---|---|---|---|---|---|
623.60 | #1 1,54,360.65 | 40.41 | 6,958.30 | 15.74 | 1,630 | 61.46 | 38.57 | |
1,122.60 | 1,11,972.65 | 44.22 | #1 10,469.50 | 8.93 | 1,554 | 87.02 | 45.08 | |
1,948.40 | 58,682.86 | 39.92 | 4,334.20 | 42.62 | 747 | 152.31 | 40.55 | |
1,547.35 | 56,261.99 | #1 21.02 | 4,818.80 | 12.24 | #1 1,927 | 71.73 | 45.46 | |
1,478.00 | 52,841.80 | 51.96 | 4,109.90 | 49.20 | 1,326 | 2.29 | 37.73 | |
1,122.85 | 48,364.54 | 79.82 | 9,425.30 | 7.45 | 1,629 | -80.45 | 43.88 | |
934.60 | 22,839.25 | 34.38 | 5,064.10 | 42.12 | 401 | 322.04 | 43.83 | |
1,088.40 | 15,293.18 | 185.11 | 1,324.60 | -16.48 | 16 | #1 1,222.73 | 46.77 | |
439.20 | 15,015.84 | 37.02 | 1,520.70 | #1 51.33 | 265 | 54.62 | 39.01 | |
1,127.15 | 12,048.69 | 194.80 | 3,217.90 | -5.42 | 49 | 43.71 | 40.42 |
Automatic Screeners on ScanX
Growth Rate
Revenue Growth
99.36 %
Net Income Growth
-1,563.44 %
Cash Flow Change
145.69 %
ROE
-695.40 %
ROCE
-11,444.44 %
EBITDA Margin (Avg.)
-215.98 %
Quarterly Financial Results
Balance Sheet
| Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
| Total Assets | 6,470 | 5,996 | 6,512 | 6,646 | 6,983 | 6,697 | 7,345 | 8,761 | 8,448 | 9,163 |
| Fixed Assets | 481 | 250 | 431 | 354 | 348 | 212 | 153 | 75 | 72 | 2,429 |
| Current Assets | 3,321 | 3,428 | 3,981 | 4,218 | 4,561 | 4,586 | 5,389 | 6,133 | 5,515 | 4,480 |
| Capital Work in Progress | 30 | 30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 |
| Investments | 1 | 1,555 | 1,556 | 1,730 | 1,741 | 1,510 | 1,399 | 1,564 | 1,728 | 800 |
| Other Assets | 5,959 | 4,162 | 4,525 | 4,562 | 4,894 | 4,976 | 5,793 | 7,123 | 6,648 | 5,925 |
| Total Liabilities | 6,470 | 5,996 | 6,512 | 6,646 | 6,983 | 6,697 | 7,345 | 8,761 | 8,448 | 9,163 |
| Current Liabilities | 2,314 | 1,819 | 2,524 | 2,984 | 3,451 | 3,829 | 4,529 | 4,939 | 4,993 | 2,037 |
| Non Current Liabilities | 667 | 1,310 | 1,307 | 1,317 | 1,441 | 1,481 | 1,601 | 2,059 | 1,385 | 2,040 |
| Total Equity | 3,489 | 2,868 | 2,680 | 2,345 | 2,091 | 1,387 | 1,216 | 1,764 | 2,070 | 5,086 |
| Reserve & Surplus | 3,168 | 2,595 | 2,531 | 2,260 | 1,997 | 1,314 | 1,093 | 1,261 | 1,535 | 4,477 |
| Share Capital | 243 | 243 | 243 | 243 | 243 | 243 | 243 | 259 | 352 | 538 |
Cash Flow
| Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
| Net Cash Flow | -22 | 7 | -127 | 22 | 95 | 5 | 5 | 94 | -52 | 741 |
| Investing Activities | -231 | -394 | -588 | 165 | -36 | -160 | -165 | 275 | -200 | 486 |
| Operating Activities | -208 | -71 | 555 | -41 | -195 | 227 | 95 | -267 | 96 | 237 |
| Financing Activities | 417 | 472 | -94 | -102 | 326 | -63 | 75 | 86 | 52 | 18 |
Share Holding
| % Holding | Mar 2021 | Jun 2021 | Sept 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Jul 2022 | Sept 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Jul 2023 | Sept 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sept 2024 | Dec 2024 |
| Promoter | 62.91 % | 62.91 % | 62.93 % | 63.03 % | 63.03 % | 65.28 % | 68.89 % | 58.14 % | 58.14 % | 58.97 % | 58.97 % | 63.30 % | 53.82 % | 50.89 % | 47.44 % | 47.38 % | 47.38 % | 47.37 % |
| FIIs | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 2.14 % | 5.22 % | 3.60 % | 3.46 % | 3.57 % |
| DIIs | 0.60 % | 0.60 % | 0.23 % | 0.07 % | 0.07 % | 0.06 % | 0.06 % | 0.07 % | 0.05 % | 0.05 % | 0.05 % | 0.05 % | 0.05 % | 0.16 % | 0.76 % | 0.55 % | 0.42 % | 0.43 % |
| Government | 0.00 % | 0.00 % | 0.01 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % |
| Public / Retail | 23.63 % | 24.13 % | 23.79 % | 24.12 % | 23.51 % | 21.92 % | 19.71 % | 22.62 % | 22.85 % | 22.44 % | 22.80 % | 20.15 % | 17.55 % | 18.63 % | 20.19 % | 24.63 % | 24.93 % | 25.83 % |
| Others | 12.85 % | 12.36 % | 13.04 % | 12.78 % | 13.39 % | 12.74 % | 11.35 % | 19.17 % | 18.96 % | 18.53 % | 18.18 % | 16.50 % | 28.58 % | 28.18 % | 26.39 % | 23.84 % | 23.81 % | 22.81 % |
| No of Share Holders | 0 | 36,377 | 41,908 | 42,004 | 44,851 | 54,987 | 52,771 | 52,984 | 65,852 | 60,398 | 58,179 | 57,858 | 50,806 | 60,389 | 62,667 | 94,660 | 1,01,107 | 1,04,928 |
Dividend History
Dividends per share (FY)
Dividend yield (FY) %
Dividends per share (FY)
Dividend yield (FY) %
No dividends have been distributed by the company in the past 10 years
Corporate Action
Login to View
This information is available only for users of ScanX and Dhan.To proceed ahead,
LoginOpen Account
Announcements
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations 2018
4 days ago
4 days agoClosure of Trading WindowMar 29, 2025
Mar 29, 2025Shareholder Meeting / Postal Ballot-Scrutinizer"s ReportMar 28, 2025
Mar 28, 2025Shareholder Meeting / Postal Ballot-Outcome of Court Convened MeetingMar 28, 2025
Mar 28, 2025 Shareholder Meeting / Postal Ballot-Scrutinizer"s ReportMar 25, 2025
Mar 25, 2025Announcement under Regulation 30 (LODR)-Newspaper PublicationMar 21, 2025
Mar 21, 2025CORRIGENDUM To Notice Convening Meeting Of The Equity Shareholders Of The CompanyMar 20, 2025
Mar 20, 2025Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - IntimationMar 20, 2025
Mar 20, 2025Announcement under Regulation 30 (LODR)-AcquisitionMar 19, 2025
Mar 19, 2025Announcement under Regulation 30 (LODR)-AcquisitionMar 18, 2025
Mar 18, 2025Announcement under Regulation 30 (LODR)-Newspaper PublicationFeb 26, 2025
Feb 26, 2025Announcement under Regulation 30 (LODR)-Newspaper PublicationFeb 26, 2025
Feb 26, 2025Notice Of Court Convened Meeting Of Equity Shareholders Of The CompanyFeb 25, 2025
Feb 25, 2025Notice Of Court Convened Meeting Of Equity Shareholders Of The CompanyFeb 25, 2025
Feb 25, 2025Announcement under Regulation 30 (LODR)-Newspaper PublicationFeb 22, 2025
Feb 22, 2025Shareholder Meeting / Postal Ballot-Notice of Postal BallotFeb 21, 2025
Feb 21, 2025Announcement under Regulation 30 (LODR)-Newspaper PublicationFeb 14, 2025
Feb 14, 2025Integrated Filing (Financial)Feb 13, 2025
Feb 13, 2025Intimation Under Regulation 30 Of SEBI (Listing Obligations And Disclosure Requirements) Regulations 2015.Feb 12, 2025
Feb 12, 2025Announcement under Regulation 30 (LODR)-Monitoring Agency ReportFeb 12, 2025
Feb 12, 2025Statement Of Deviation Or Variation In Utilization Of Funds Raised Under Regulation 32 Of SEBI (Listing Obligations And Disclosure Requirements) Regulation 2015 For The Quarter Ended 31St December 202Feb 12, 2025
Feb 12, 2025Corporate Presentation - Q3 9M FY 25Feb 12, 2025
Feb 12, 2025Announcement under Regulation 30 (LODR)-Press Release / Media ReleaseFeb 12, 2025
Feb 12, 2025Financial Results Of Unaudited Standalone And Consolidated Financial Results For The Quarter And Nine Months Ended 31St December 2024Feb 12, 2025
Feb 12, 2025Board Meeting Outcome for Unaudited Standalone And Consolidated Financial Results For The Quarter And Nine Months Ended 31St December 2024Feb 12, 2025
Feb 12, 2025Announcement under Regulation 30 (LODR)-Scheme of ArrangementFeb 12, 2025
Feb 12, 2025Board Meeting Intimation for Consideration Of The Unaudited Financial Results For The Third Quarter & Nine Months Ended 31St December 2024Feb 05, 2025
Feb 05, 2025Intimation Under Regulation 30 Of The SEBI (Listing Obligations And Disclosure Requirements) Regulations 2015Feb 05, 2025
Feb 05, 2025Intimation Under Regulation 30 Of SEBI (LODR) Regulations 2015Jan 23, 2025
Jan 23, 2025Intimation Under Regulation 30 Of SEBI (Listing Obligations And Disclosure Requirements) Regulations 2015.Jan 22, 2025
Jan 22, 2025Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations 2018Jan 10, 2025
Jan 10, 2025Intimation Of Change In Name Of The Registrar And Share Transfer Agent (RTA) Of The CompanyJan 02, 2025
Jan 02, 2025Disclosures under Reg. 31(1) and 31(2) of SEBI (SAST) Regulations 2011.Dec 31, 2024
Dec 31, 2024Disclosures under Reg. 31(1) and 31(2) of SEBI (SAST) Regulations 2011.Dec 31, 2024
Dec 31, 2024Disclosures under Reg. 31(1) and 31(2) of SEBI (SAST) Regulations 2011.Dec 31, 2024
Dec 31, 2024Intimation Under Regulation 30 Of SEBI (LODR) Regulations 2015Dec 30, 2024
Dec 30, 2024 Shareholder Meeting / Postal Ballot-Scrutinizer"s ReportDec 30, 2024
Dec 30, 2024Closure of Trading WindowDec 30, 2024
Dec 30, 2024Disclosures under Reg. 29(2) of SEBI (SAST) Regulations 2011Dec 23, 2024
Dec 23, 2024Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - IntimationDec 16, 2024
Dec 16, 2024Announcement under Regulation 30 (LODR)-Scheme of ArrangementDec 07, 2024
Dec 07, 2024Intimation Under Regulation 30 Of SEBI (Listing Obligations And Disclosure Requirements) Regulations, 2015Nov 29, 2024
Nov 29, 2024Announcement under Regulation 30 (LODR)-Newspaper PublicationNov 29, 2024
Nov 29, 2024Shareholder Meeting / Postal Ballot-Notice of Postal BallotNov 28, 2024
Nov 28, 2024General Update For Corporate PresentationNov 18, 2024
Nov 18, 2024Announcement under Regulation 30 (LODR)-Newspaper PublicationNov 16, 2024
Nov 16, 2024Statement Of Deviation Or Variation In Utilization Of Funds Raised Under Regulation 32 Of SEBI (Listing Obligations And Disclosure Requirements) Regulation, 2015 For The Quarter Ended 30Th September, 2024Nov 14, 2024
Nov 14, 2024Announcement under Regulation 30 (LODR)-Monitoring Agency ReportNov 14, 2024
Nov 14, 2024Change In Statutory Auditor Of Neelkamal Realtors Tower Private Limited, Material Subsidiary Of The CompanyNov 14, 2024
Nov 14, 2024Announcement under Regulation 30 (LODR)-Press Release / Media ReleaseNov 14, 2024
Nov 14, 2024Technical Indicators
RSI(14)
Neutral 65.35
ATR(14)
Volatile 10.08
STOCH(9,6)
Neutral 74.91
STOCH RSI(14)
Neutral 62.40
MACD(12,26)
Bullish 2.66
ADX(14)
Strong Trend 31.09
UO(9)
Bearish 67.14
ROC(12)
Uptrend And Accelerating 15.00
WillR(14)
Overbought -6.92
About Valor Estate
Valor Estate Limited, formerly D B Realty Limited, is an Indian real estate development and construction company operating primarily in the Mumbai Metropolitan Region. The company focuses on residential, commercial, retail, and other projects including mass housing and cluster redevelopment. It has approximately four ongoing joint venture residential projects and four owned residential projects with a cumulative saleable area of 15 million square feet. Valor Estate Limited is jointly promoted by Mr. Vinod K. Goenka and Mr. Shahid Balwa. The company's portfolio includes residential projects catering to various income groups, customized office spaces, and retail developments. In the hospitality sector, it owns The Hilton, Mumbai and Grand Hyatt, Goa, and holds a 50% share in an upcoming hotel in Aerocity Delhi. The company has undergone several name changes and corporate restructurings since its incorporation in 2007.
Listing Date
24 Feb, 2010(15 Years,
-9 days)
Chairperson NameVinod K Goenka
we are part of Raise Financial Services
built with love
for indians who love to invest & trade
Market Community
Follow us on
