Login
Home
Charts
Search
Watchlist
Products

Valor Estate Ltd

DBREALTY·NSE
96.65+1.43%Tue, 22 Sept '26 15:54

Valor Estate Ltd

DBREALTY
NSE
96.65
+1.43%
|Tue, 22 Sept '26 15:54
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
5,272Cr
Close
Close Price
97.19
Industry
Industry
Realty - Construction & Contracting
PE
Price To Earnings
422.57
PS
Price To Sales
6.10
Revenue
Revenue
864Cr
Rev Gr TTM
Revenue Growth TTM
-49.50%
PAT Gr TTM
PAT Growth TTM
113.15%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
681431447333053784013752987111
Growth YoY
Revenue Growth YoY%
569.5-77.1147.2179.4-94.9130.7272.412,276.03,832.560.6-83.8-86.8
Expenses
ExpensesCr
1662112141813125608609543613386
Operating Profit
Operating ProfitCr
528132-7-17818-23-204293-4624
OPM
OPM%
76.056.422.5-108.8-5,112.15.4-4.2-2.430.917.6-52.821.9
Other Income
Other IncomeCr
9134016131011156514186
Interest Expense
Interest ExpenseCr
2353315-827131829252730
Depreciation
DepreciationCr
014120014000141
PBT
PBTCr
941463-7-10-160-12-21271471-59-1
Tax
TaxCr
47060-63-200134800
PAT
PATCr
894463-13-13-1118-2141062-59-1
Growth YoY
PAT Growth YoY%
58.0174.367.949.1-112.5-98.388.5203.9109.0685.9-3,749.7-109.7
NPM
NPM%
1,313.9324.0-9.2-194.3-3,196.32.4-0.31.67.311.8-67.8-1.2
EPS
EPS
19.98.0-0.1-0.2-1.80.10.00.20.21.1-1.10.0
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
681431447333053784013752987111
Growth YoY
Revenue Growth YoY%
569.5-77.1147.2179.4-94.9130.7272.412,276.03,832.560.6-83.8-86.8
Expenses
ExpensesCr
1662112141813125608609543613386
Operating Profit
Operating ProfitCr
528132-7-17818-23-204293-4624
OPM
OPM%
76.056.422.5-108.8-5,112.15.4-4.2-2.430.917.6-52.821.9
Other Income
Other IncomeCr
9134016131011156514186
Interest Expense
Interest ExpenseCr
2353315-827131829252730
Depreciation
DepreciationCr
014120014000141
PBT
PBTCr
941463-7-10-160-12-21271471-59-1
Tax
TaxCr
47060-63-200134800
PAT
PATCr
894463-13-13-1118-2141062-59-1
Growth YoY
PAT Growth YoY%
58.0174.367.949.1-112.5-98.388.5203.9109.0685.9-3,749.7-109.7
NPM
NPM%
1,313.9324.0-9.2-194.3-3,196.32.4-0.31.67.311.8-67.8-1.2
EPS
EPS
19.98.0-0.1-0.2-1.80.10.00.20.21.1-1.10.0

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
206141120365169252196983571,1331,593864
Growth
Revenue Growth%
-21.8-31.6-14.9204.7-53.7-85.5793.5218.2-48.8217.040.6-49.5
Expenses
ExpensesCr
2652354364434001132941,4163231,2521,524750
Operating Profit
Operating ProfitCr
-59-94-316-78-231-89-75-71834-11970114
OPM
OPM%
-28.6-67.0-263.5-21.4-136.7-361.0-34.1-102.89.6-10.54.413.2
Other Income
Other IncomeCr
140153151-56932625047121,447748829
Interest Expense
Interest ExpenseCr
869611916026133428654839399111
Depreciation
DepreciationCr
1411621110265367
PBT
PBTCr
-19-47-289-296-401-162143-611,372-1915325
Tax
TaxCr
42712-493951212955-732613
PAT
PATCr
-23-74-301-247-440-16722-901,317-1182712
Growth
PAT Growth%
-1,010.8-224.0-304.617.9-77.862.0113.0-513.21,563.4-109.0122.9113.2
NPM
NPM%
-11.2-52.8-251.1-67.7-259.8-679.49.9-12.9368.5-10.41.71.4
EPS
EPS
-0.8-2.1-8.9-9.9-14.9-6.01.0-2.525.7-2.00.50.2
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
206141120365169252196983571,1331,593864
Growth
Revenue Growth%
-21.8-31.6-14.9204.7-53.7-85.5793.5218.2-48.8217.040.6-49.5
Expenses
ExpensesCr
2652354364434001132941,4163231,2521,524750
Operating Profit
Operating ProfitCr
-59-94-316-78-231-89-75-71834-11970114
OPM
OPM%
-28.6-67.0-263.5-21.4-136.7-361.0-34.1-102.89.6-10.54.413.2
Other Income
Other IncomeCr
140153151-56932625047121,447748829
Interest Expense
Interest ExpenseCr
869611916026133428654839399111
Depreciation
DepreciationCr
1411621110265367
PBT
PBTCr
-19-47-289-296-401-162143-611,372-1915325
Tax
TaxCr
42712-493951212955-732613
PAT
PATCr
-23-74-301-247-440-16722-901,317-1182712
Growth
PAT Growth%
-1,010.8-224.0-304.617.9-77.862.0113.0-513.21,563.4-109.0122.9113.2
NPM
NPM%
-11.2-52.8-251.1-67.7-259.8-679.49.9-12.9368.5-10.41.71.4
EPS
EPS
-0.8-2.1-8.9-9.9-14.9-6.01.0-2.525.7-2.00.50.2

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
243243243243243243259352538538542
Reserves
ReservesCr
2,5952,5312,2601,9971,3141,0931,2611,5344,4774,3553,549
Current Liabilities
Current LiabilitiesCr
1,8192,5242,9843,4513,8294,5294,9394,9932,0371,8641,924
Non Current Liabilities
Non Current LiabilitiesCr
1,3101,3071,3171,4411,4811,6012,0591,3852,0401,712379
Total Liabilities
Total LiabilitiesCr
5,9966,5126,6466,9836,6977,3458,7618,4489,1638,5476,359
Current Assets
Current AssetsCr
3,4283,9814,2184,5614,5865,3896,1335,5154,4803,4972,796
Non Current Assets
Non Current AssetsCr
2,5682,5312,4292,4222,1111,9562,6282,9334,6835,0503,562
Total Assets
Total AssetsCr
5,9966,5126,6466,9836,6977,3458,7618,4489,1638,5476,359
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
243243243243243243259352538538542
Reserves
ReservesCr
2,5952,5312,2601,9971,3141,0931,2611,5344,4774,3553,549
Current Liabilities
Current LiabilitiesCr
1,8192,5242,9843,4513,8294,5294,9394,9932,0371,8641,924
Non Current Liabilities
Non Current LiabilitiesCr
1,3101,3071,3171,4411,4811,6012,0591,3852,0401,712379
Total Liabilities
Total LiabilitiesCr
5,9966,5126,6466,9836,6977,3458,7618,4489,1638,5476,359
Current Assets
Current AssetsCr
3,4283,9814,2184,5614,5865,3896,1335,5154,4803,4972,796
Non Current Assets
Non Current AssetsCr
2,5682,5312,4292,4222,1111,9562,6282,9334,6835,0503,562
Total Assets
Total AssetsCr
5,9966,5126,6466,9836,6977,3458,7618,4489,1638,5476,359

Cash Flow

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
-71555-41-19522795-26796237540939
Investing Cash Flow
Investing Cash FlowCr
-394-588165-36-160-165275-200484-689-336
Financing Cash Flow
Financing Cash FlowCr
472-94-102326-6375865218-595-580
Net Cash Flow
Net Cash FlowCr
7-12722955594-52739-74322
Free Cash Flow
Free Cash FlowCr
-79381-40-191218121-26395185436
CFO To PAT
CFO To PAT%
311.1-745.613.578.8-51.6-57.1-1,224.1-107.018.0-457.93,475.7
CFO To EBITDA
CFO To EBITDA%
121.4-587.512.8249.4-98.2-107.4356.7-13.4688.1-453.61,347.7
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
-71555-41-19522795-26796237540939
Investing Cash Flow
Investing Cash FlowCr
-394-588165-36-160-165275-200484-689-336
Financing Cash Flow
Financing Cash FlowCr
472-94-102326-6375865218-595-580
Net Cash Flow
Net Cash FlowCr
7-12722955594-52739-74322
Free Cash Flow
Free Cash FlowCr
-79381-40-191218121-26395185436
CFO To PAT
CFO To PAT%
311.1-745.613.578.8-51.6-57.1-1,224.1-107.018.0-457.93,475.7
CFO To EBITDA
CFO To EBITDA%
121.4-587.512.8249.4-98.2-107.4356.7-13.4688.1-453.61,347.7

Ratios

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
1,0341,0101,1084771255912,7122,26810,5788,1174,5485,272
Price To Earnings
Price To Earnings
100.78.0178.5422.6
Price To Sales
Price To Sales
5.07.29.21.30.724.112.43.329.67.22.96.1
Price To Book
Price To Book
0.40.40.40.20.10.41.81.22.11.71.11.3
EV To EBITDA
EV To EBITDA
-37.5-25.1-8.4-26.4-7.1-34.6-80.8-6.8342.9-83.074.951.5
Profitability Ratios
Profitability Ratios
GPM
GPM%
46.24.6-2.710.449.4170.042.3-80.996.213.9
OPM
OPM%
-28.6-67.0-263.5-21.4-136.7-361.0-34.1-102.89.6-10.54.413.2
NPM
NPM%
-11.2-52.8-251.1-67.7-259.8-679.49.9-12.9368.5-10.41.71.4
ROCE
ROCE%
1.71.2-4.2-3.5-4.54.58.6-0.120.7-1.43.13.1
ROE
ROE%
-0.8-2.7-12.0-11.0-28.2-12.51.4-4.826.3-2.40.70.7
ROA
ROA%
-0.4-1.1-4.5-3.5-6.6-2.30.3-1.114.4-1.40.40.4
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
1,0341,0101,1084771255912,7122,26810,5788,1174,5485,272
Price To Earnings
Price To Earnings
100.78.0178.5422.6
Price To Sales
Price To Sales
5.07.29.21.30.724.112.43.329.67.22.96.1
Price To Book
Price To Book
0.40.40.40.20.10.41.81.22.11.71.11.3
EV To EBITDA
EV To EBITDA
-37.5-25.1-8.4-26.4-7.1-34.6-80.8-6.8342.9-83.074.951.5
Profitability Ratios
Profitability Ratios
GPM
GPM%
46.24.6-2.710.449.4170.042.3-80.996.213.9
OPM
OPM%
-28.6-67.0-263.5-21.4-136.7-361.0-34.1-102.89.6-10.54.413.2
NPM
NPM%
-11.2-52.8-251.1-67.7-259.8-679.49.9-12.9368.5-10.41.71.4
ROCE
ROCE%
1.71.2-4.2-3.5-4.54.58.6-0.120.7-1.43.13.1
ROE
ROE%
-0.8-2.7-12.0-11.0-28.2-12.51.4-4.826.3-2.40.70.7
ROA
ROA%
-0.4-1.1-4.5-3.5-6.6-2.30.3-1.114.4-1.40.40.4
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Valor Estate is a Mumbai specialist - a real estate company that does not just build but first assembles the land and the permissions, then brings in branded partners to execute, keeping its own cash light and its risk shared. Founded in 2007 by Vinod Goenka and Shahid Balwa and listed in 2010, it rebranded from DB Realty to Valor Estate in 2024, and has since reshaped itself from a pure residential developer into a two-engine structure of residential-for-sale and commercial annuity, while carving out its hospitality business into a separately listed entity. The recurring approach is a partnership-first, capital-efficient model: secure the land, clear the titles, lock in the approvals, and then bring in a Prestige, an Adani or an L&T to share the cost and the upside. # Business segments Three engines at different stages - a residential-for-sale developer, a commercial annuity portfolio under construction, and a separately listed hospitality platform - each built on the same partnership-first, capital-light approach. ## 1. Residential-for-sale: the engine that turns land into homes **Valor assembles land and approvals across the Mumbai Metropolitan Region, then partners with established developers to build and sell homes, sharing the economics rather than carrying the full cost.** - **Land first, build later** - the company’s core skill is aggregating land parcels and securing clear, litigation-free titles and regulatory consents before a single brick is laid, which is why projects launch only after key approvals are in place. - **Partners carry the construction load** - residential projects are executed through joint ventures, joint development agreements, and development management models, so future project debt sits with construction partners and not on Valor’s own balance sheet. - **A pipeline of 28 million square feet** - the residential portfolio holds 15.5 million square feet of ongoing projects and a forthcoming pipeline of 12.9 million square feet, spanning luxury towers in Bandra Kurla Complex to affordable tenements in Malad East. - **Cash discipline is built into the system** - all customer receipts flow through RERA-mandated escrow accounts, and revenue is recognised only when homes are constructed and delivered, which enforces a “collect what we sell” rhythm. - **A land bank that earns while it waits** - of the 267 acres owned, 186 acres of vacant land in Mira Road is leased to Larsen & Toubro and Apco Infratech as casting yards for Mumbai’s Coastal Road project, generating rental income while preserving long-term development optionality. ## 2. Commercial annuity: a portfolio of office and retail assets built for steady income **Valor is constructing prime office and retail spaces in Mumbai and Delhi through joint ventures, aiming to convert cyclical residential cash flows into a stream of lease-based annuity income.** - **Income that arrives after completion** - commercial annuity from office joint ventures is recorded only once the building is finished, leased, and stabilised, so the portfolio is a future-income story with no rental inflow assumed for the current year. - **A ₹2,300-crore annuity ambition** - the commercial portfolio, totalling 2.8 million square feet of ongoing and forthcoming office and retail assets, carries a projected annuity revenue potential of over ₹2,300 crore once fully leased. - **Airport-adjacent office space in Delhi** - the Aerocity integrated complex pairs two luxury hotels with roughly 615,000 square feet of leasable office and F&B space under the Prestige Trade Centre, with Valor holding a 50% economic interest. - **Two million square feet near Mumbai’s airport** - a framework agreement with Prestige Estates will develop approximately 1.5 million square feet of leasable office space on vacant freehold land at Sahar, Andheri East, with Prestige infusing ₹504 crore into the joint venture. ## 3. Hospitality: a separately listed hotel owner with a 3,100-key pipeline **Advent Hotels International, carved out from Valor in 2025, owns and develops luxury hotels under global brands - Hilton, Grand Hyatt, Marriott and St. Regis - in Mumbai, Delhi and Goa, using the same partnership model as its former parent.** - **A demerger that created a pure-play hotel company** - the hospitality business was transferred to Advent Hotels under an NCLT-approved scheme, with Valor shareholders receiving one Advent share for every ten held, and Advent listed independently in November 2025. - **India’s largest integrated hospitality project under construction** - a 590-key Marriott Marquis and a 188-key St. Regis are rising on a 7.7-acre site in Delhi’s Aerocity, paired with 615,000 square feet of commercial space and a 150,000-square-foot conference facility, with a 50% economic interest and a targeted launch in January 2027. - **A pipeline that stretches to Goa and BKC** - forthcoming hotels include a 550-key property on 17 acres in Worli with Prestige, a 1,175-key development on 20 acres opposite the new Mumbai High Court with L&T Realty, and a 60-year government concession for an international convention centre on roughly 70 acres in Dona Paula, Goa. # Group structure and partners **Valor Estate is a partnership orchestrator - it operates through a web of subsidiaries, joint ventures and associates, with the parent providing guarantees and the partners bringing construction and brand expertise.** - **Promoters hold a significant stake** - as of March 2025, the founding promoters owned about 47% of the company, aligning their interests with the partnership-led strategy. - **Prestige is the anchor partner** - the relationship spans the Worli Urban Development Project, the Aerocity hotel and office complex, the Andheri office development, and the Sahar mixed-use project, with economic interests typically split 50:50. - **A network built for specific projects** - key entities include wholly owned subsidiaries like Neelkamal Realtors (which runs DB Ozone) and MIG (Bandra) Realtors, alongside joint ventures with Adani GoodHomes (for the Ten BKC luxury project) and Shiv Infra Riverwalk LLP (a 50% joint venture). - **The structure is actively managed** - the company has exited several joint ventures, including the BKC 101 and Liberty Tower projects, while acquiring the remaining stake in Bamboo Hotel from Advent Hotels and agreeing to buy Radius Estates from Adani Goodhomes.

Documents — Valor Estate Ltd

  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/2howx1w9if46h3h94lbda8u7.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/snh0tg00987wx5gqp2pexjde.pdf
  • Q3 FY2026 Quarterly Result (Dec 2025, PDF): https://www.stockscans.in/document/u8u60ib9kf7orb1nz2nvuse8.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/kgwakxtepp1ee0n00zkr77k2.pdf
  • Q1 FY2026 Quarterly Result (Jun 2025, PDF): https://www.stockscans.in/document/naeim0fz1cr7ge9v5qbuvuof.pdf
  • Q4 FY2025 Quarterly Result (Mar 2025, PDF): https://www.stockscans.in/document/3ggfh3meq4n2odp6qdos28qv.pdf
  • Q3 FY2025 Quarterly Result (Dec 2024, PDF): https://www.stockscans.in/document/u0k013sg3p5ygwkhkpyq9xpe.pdf
  • Q2 FY2025 Quarterly Result (Sep 2024, PDF): https://www.stockscans.in/document/beud42nughfe501dscr7xrh1.pdf
  • Q1 FY2026 Investor Presentation (Jun 2025, PDF): https://www.stockscans.in/document/kwcgmnghknucogte5p5rtyg9.pdf
  • Q3 FY2025 Investor Presentation (Dec 2024, PDF): https://www.stockscans.in/document/ujfye28z6497ysqtsxvn8lrk.pdf
  • Q2 FY2025 Investor Presentation (Sep 2024, PDF): https://www.stockscans.in/document/yg8qlul6hdnvpi90mqzgpm7z.pdf
  • Q3 FY2024 Investor Presentation (Dec 2023, PDF): https://www.stockscans.in/document/o0qglgj306bkdpwpzy1b17le.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/cyw6k2qakularvc9s0gyzom4.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/wwzm6xu1e0nd81bp8vzyg1zf.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/katay8s2l0qesn2ytf27bibl.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/k2rvoyx3v1ldwp0mjtfh3rqa.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/1znez8cicgcxvqmxef77cky5.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/v42486kkjprgbuzd3tq3nrzu.pdf
  • FY2020 Annual Report (PDF): https://www.stockscans.in/document/vgofkoi2517v47fddmou0s2p.pdf