DBREALTY · NSE
Valor Estate Limited
₹95.68
+1.00% (+₹0.95)
Prev. close
₹94.73
Volume
13,89,676
Delivery %
54.7%
As of
18 Sept 2026
Price history
No analyst calls on this stock in the last 90 days yet.
Explore by date range →Analyst opinions
Fundamentals
About Valor Estate Limited
Valor Estate Limited, together with its subsidiaries, operates as a real estate construction and development company in India. It operates in two segments: Real Estate Business and Hospitality Business. The company develops and sells residential, commercial, retail, and other projects, such as mass housing and cluster redevelopment, as well as hospitality projects. The company was formerly known as D B Realty Limited and changed its name to Valor Estate Limited in March 2024. Valor Estate Limited was incorporated in 2007 and is based in Mumbai, India.
Details
Sector
Real Estate
Industry
Real Estate - Development
CEO
Mr. Vinod Kumar Goenka
Headquarters
Mumbai
Employees
197
Website
dbrealty.co.inExchange
View on NSE ↗Key stats
Market cap
₹5,151.24 Cr
P/E ratio (TTM)
431.7
EPS (TTM)
₹0.22
Beta (1Y · daily vs NIFTY 50)
1.96
Beta (5Y · monthly vs NIFTY 50)
1.20
Shares float
15.57 Cr
EPS · quarter ended Jun 2026
₹-0.02
Financial Performance
01 · Financials
FY21 growth needs FY20 filings, which the data source doesn't provide. EBITDA is omitted from this chart: coverage begins inside the plotted window, and every plotted period must carry a complete point set — the P&L table below has the available figures.
02 · Earnings Per Share (EPS)
04 · Operating Efficiency (Growth Rates)
Balance-sheet-based · pre-FY23 not filed in verifiable form
05 · Capital Structure & Asset Utilization
Pre-FY23 not filed in verifiable form
Asset turnover needs a prior year of assets — omitted for the earliest available year.
06 · Asset Base Composition
Pre-FY23 not filed in verifiable form
07 · Debt Level & Coverage
Pre-FY23 not filed in verifiable form
08 · Profit & Loss
Annual
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ₹24.56 Cr | ₹219.43 Cr | ₹698.24 Cr | ₹357.47 Cr | ₹766.03 Cr | ₹1,593.27 Cr | |
| EBITDA | — | — | ₹1.20 Cr | ₹1,487.20 Cr | ₹-128.44 Cr | ₹157.16 Cr |
| ₹-169.73 Cr | ₹26.93 Cr | ₹-90.38 Cr | ₹1,319.38 Cr | ₹-125.59 Cr | ₹25.48 Cr | |
| Diluted EPS | ₹-6.98 | ₹1.05 | ₹-2.94 | ₹28.69 | ₹-2.33 | ₹0.47 |
Total expenses (as filed), Employee benefit expense, Depreciation & amortisation, EBITDA, Pretax income, Tax provision have filed figures for only some of the years shown — no further verified source covers the rest, so those years are left blank rather than estimated.
09 · Balance Sheet
Annual
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ₹7,345.00 Cr | ₹8,761.00 Cr | ₹8,448.00 Cr | ₹9,163.00 Cr | ₹8,547.00 Cr | ₹6,359.00 Cr | |
| — | — | ₹2,596.55 Cr | ₹2,047.07 Cr | ₹1,897.18 Cr | ₹746.75 Cr | |
| Stockholders' equity | ₹1,336.00 Cr | ₹1,889.00 Cr | ₹2,137.00 Cr | ₹5,015.00 Cr | ₹4,893.00 Cr | ₹4,091.00 Cr |
Current assets, Trade receivables, Cash & equivalents, Non-current assets, CWIP, Others, Total debt, Long-term debt, Current (short-term) debt have filed figures for only some of the years shown — no further verified source covers the rest, so those years are left blank rather than estimated.
Annual only — the data source doesn’t publish quarterly balance-sheet detail for most NSE-listed companies.
10 · Cash Flow Statement
Annual
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ₹95.00 Cr | ₹-267.00 Cr | ₹96.00 Cr | ₹237.00 Cr | ₹540.00 Cr | ₹939.00 Cr | |
| Investing cash flow | — | ₹274.52 Cr | ₹-199.58 Cr | ₹483.84 Cr | ₹-689.24 Cr | ₹-336.23 Cr |
| ₹75.00 Cr | ₹86.00 Cr | ₹52.00 Cr | ₹18.00 Cr | ₹-595.00 Cr | ₹-580.00 Cr | |
| Capital expenditure | — | ₹-20.09 Cr | ₹-86.95 L | ₹-52.21 Cr | ₹-104.33 Cr | ₹-13.98 Cr |
| End cash position | — | — | ₹39.56 Cr | ₹780.62 Cr | ₹37.19 Cr | ₹54.32 Cr |
Depreciation & amortization, Change in working capital, Investing cash flow, Dividends paid, Capital expenditure, End cash position have filed figures for only some of the years shown — no further verified source covers the rest, so those years are left blank rather than estimated.
Annual only — the data source has no quarterly cash-flow-statement coverage.
11 · Shareholding Pattern
NSE, quarterly
| Line item | Sep 21 | Dec 21 | Mar 22 | Jun 22 | Jul 22 | Sep 22–Dec 22(3Q) | Mar 23–Jun 23(3Q) | Jul 23 | Jul 23 | Jul 23 | Jul 23 | Sep 23 | Sep 23 | Sep 23 | Dec 23 | Mar 24–Mar 24(2Q) | Jun 24–Sep 24(2Q) | Dec 24–Mar 25(2Q) | Jun 25–Sep 25(2Q) | Dec 25 | Mar 26–Jun 26(2Q) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 62.93% | 63.03% | 65.28% | 65.28% | 68.89% | 58.14% | 58.97% | 60.66% | 63.30% | 64.29% | 64.02% | 60.74% | 53.83% | 53.82% | 50.89% | 47.44% | 47.38% | 47.37% | 47.43% | 47.45% | 47.17% |
| Public | 37.07% | 36.97% | 34.71% | 34.72% | 31.11% | 41.86% | 41.03% | 39.34% | 36.70% | 35.71% | 35.98% | 39.26% | 46.17% | 46.18% | 49.11% | 52.56% | 52.62% | 52.63% | 52.57% | 52.55% | 52.83% |
| Employee trusts | 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% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Source: NSE quarterly shareholding-pattern filings, collapsed to periods where the reported percentages held steady — a column spanning several quarters means no change was filed across them. No FII/DII sub-split available from this source — Public includes all non-promoter, non-employee-trust holders.
12 · Peer Comparison
Real Estate
| Company | ||||||||
|---|---|---|---|---|---|---|---|---|
| DLF Limited | ₹1.58 L Cr | ₹644.35 | 34.7 | 3.48 | 9.7% | 0.01 | -1.4% | -17.7% |
| Lodha Developers Limited | ₹1.10 L Cr | ₹1,144.7 | 26.8 | 4.73 | 14.7% | 0.42 | +19.2% | -5.0% |
| The Phoenix Mills Limited | ₹66,964.45 Cr | ₹1,877.9 | 52.3 | 6.09 | 11.1% | 0.48 | +16.0% | +15.5% |
| Oberoi Realty Limited | ₹63,292.24 Cr | ₹1,785 | 24.1 | 3.53 | 14.0% | 0.16 | +13.7% | +7.6% |
| Prestige Estates Projects Limited | ₹62,029.46 Cr | ₹1,435.1 | 54.4 | 3.81 | 7.3% | 1.09 | +74.1% | -11.9% |
| Godrej Properties Limited | ₹52,654.39 Cr | ₹1,748 | 32.9 | 2.75 | 9.7% | 0.83 | +4.7% | -14.2% |
| Anant Raj Limited | ₹21,481.05 Cr | ₹606.15 | 36.7 | 3.71 | 9.6% | 0.12 | +21.9% | +3.5% |
| Brigade Enterprises Limited | ₹20,445.49 Cr | ₹620.9 | 31.7 | 3.00 | 9.4% | 1.01 | +12.4% | -34.6% |
| Horizon Industrial Parks Limited | ₹15,040.10 Cr | ₹54.23 | — | 2.74 | -3.4% | 1.26 | +19.7% | — |
| Aditya Birla Real Estate Limited | ₹13,638.67 Cr | ₹1,257.4 | — | 3.69 | -2.8% | 1.52 | -66.4% | -34.9% |
| Sobha Limited | ₹12,721.09 Cr | ₹1,215.2 | 55.0 | 2.70 | 4.1% | 0.22 | +28.3% | -25.4% |
| Valor Estate Limited | ₹5,197.88 Cr | ₹94.73 | 435.6 | 1.27 | 0.6% | 0.18 | +96.5% | -44.2% |
Ranked by market cap within Real Estate, same metrics as the Fundamentals screener. Click a column to sort.
Documents
Annual reports
Show all 18
Official documents linked from their sources — offer documents as filed with SEBI (sebi.gov.in), annual reports and earnings-call transcripts as published on BSE (bseindia.com) and NSE (nseindia.com). Links open the source's own hosting; nothing is re-hosted here.
Index membership
3 indices
Weight is a free-float market-cap-share estimate from NSE’s live index data, not NSE’s own published (and sometimes capped) index weight. Indices without a live weight feed are listed without one, in alphabetical order after the weighted ones.
Neelkamal Tower Construction: Promoter Pledges 1.66 Crore Valor Estate Shares
Valor Estate Limited's promoter, Neelkamal Tower Construction LLP, pledged 1.66 crore equity shares, representing 3.07% of the total share capital. The shares were pledged to Authum Investment & Infrastructure Limited for a financial facility availed by Valor Estate. This disclosure was made on September 11, 2026.
Valor Estate: Promoter Group Member Acquires 10 Lakh Shares by Gift
InvestyWise · 11 days ago