Valor Estate Ltd
NSE: DBREALTY BSE: 533160
₹83.97
(-8.50%)
Sat, 04 Apr 2026, 01:05 pm
Market Cap45.48B
PE Ratio54.97
Dividend0
Finance
Real Estate Development
24.5KValor Estate Income Statement
| Particulars | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total revenue | 63.16M | 2.61B | 9.80B | 13.24B | 6.29B | 3.65B | 3.41B | 2.86B | 2.06B | 1.39B | 1.19B | 3.64B | 1.69B | 243.73M | 2.19B | 6.97B | 3.31B | 11.10B |
| Gross profit | — | — | 7.11B | 7.27B | 1.17B | 545.39M | 854.20M | 622.06M | 588.66M | -258.39M | -323.04M | 212.09M | 710.75M | 316.13M | 845.43M | -5.79B | 2.06B | -835.57M |
| Operating expenses (excl. COGS) | -128.69M | -290.01M | -3.25B | -3.21B | -626.93M | -379.41M | -236.33M | -370.43M | -1.32B | -580.49M | -993.72M | -585.85M | -1.28B | -904.74M | -304.68M | -1.14B | -323.79M | -806.68M |
| Selling/general/admin expenses, total | — | — | 0 | -521.72M | -33.26M | -162.75M | -245.52M | -342.28M | -1.29B | -309.23M | -271.39M | -8.74M | -486.63M | -198.84M | -19.67M | -1.33B | -334.88M | -867.56M |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 0 | — | — |
| Selling/general/admin expenses, other | — | — | — | — | — | — | — | — | -1.29B | -309.23M | -271.39M | -8.74M | -486.63M | -198.84M | -19.67M | -1.33B | -334.88M | -867.56M |
| Other operating expenses, total | -128.69M | -290.01M | -3.25B | -2.69B | -593.66M | -216.67M | 9.19M | -28.15M | -25.13M | -271.25M | -722.33M | -577.11M | -792.04M | -705.89M | -285.01M | 188.25M | 11.09M | 60.89M |
| Operating income | -235.70M | 1.50B | 3.14B | 3.41B | 469.90M | -15.31M | 239.53M | 251.63M | -726.73M | -838.88M | -1.32B | -373.76M | -567.92M | -588.60M | 540.75M | -6.93B | 1.73B | -1.64B |
| Non-operating income, total | -154.43M | -746.81M | -736.25M | -652.97M | 538.76M | -234.93M | -396.96M | -465.10M | 631.33M | 276.26M | -1.41B | -2.49B | -3.35B | -822.40M | 1.40B | 5.97B | 12.05B | -305.52M |
| Interest expense, net of interest capitalized | -154.45M | -746.81M | -726.11M | -654.26M | -71.32M | -181.28M | -378.34M | -528.27M | -569.55M | -956.01M | -1.19B | -1.60B | -2.61B | -3.34B | -2.86B | -544.12M | -833.15M | -929.01M |
| Interest capitalized | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Non-operating income, excl. interest expenses | 20.00K | 0 | -10.13M | 2.04M | 661.62M | 1.92M | -1.83M | -3.02M | 889.24M | 895.48M | 1.68B | 513.53M | 375.12M | 2.05B | 97.72M | 181.11M | 11.61B | 767.39M |
| Non-operating interest income | — | — | — | — | — | — | — | — | 641.08M | 965.16M | 393.87M | 241.81M | 308.01M | 3.17M | 12.02M | 17.27M | 239.62M | 404.17M |
| Miscellaneous non-operating expense | 20.00K | 0 | -10.13M | 2.04M | 661.62M | 1.92M | -1.83M | -3.02M | 248.16M | -69.69M | 1.29B | 271.71M | 67.11M | 2.05B | 85.70M | 163.84M | 11.37B | 363.22M |
| Unusual income/expense | — | — | — | -750.00K | -51.54M | -55.57M | -16.79M | 66.20M | 311.64M | 336.79M | -1.90B | -1.40B | -1.11B | 463.33M | 4.16B | 6.34B | 1.27B | -143.90M |
| Pretax income | -235.68M | 1.50B | 3.12B | 3.41B | 1.08B | -68.96M | 220.91M | -213.47M | -95.40M | -562.62M | -2.73B | -2.86B | -3.92B | -1.41B | 1.94B | -960.66M | 13.78B | -1.95B |
| Taxes | 0 | -64.00M | -413.26M | -385.38M | -159.70M | 61.22M | -58.93M | 238.67M | -37.31M | -269.80M | -116.63M | 491.38M | -388.26M | -50.23M | -1.21B | -294.73M | -545.90M | 727.48M |
| Non-controlling/minority interest | 19.24M | -21.55M | -191.86M | -30.36M | -58.74M | 56.43M | -12.46M | -69.28M | 44.99M | 146.62M | 503.50M | -180.11M | 210.90M | -28.83M | 51.46M | -3.77M | 22.40M | -75.58M |
| After tax other income/expense | -30.32M | 41.12M | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net income before discontinued operations | -247.63M | 1.46B | 2.52B | 2.99B | 863.60M | 33.47M | 115.48M | 5.68M | -184.58M | -597.22M | -2.51B | -2.78B | -4.14B | -1.70B | 269.27M | -977.16M | 13.19B | -1.26B |
| Net income | -247.63M | 1.46B | 2.52B | 2.99B | 863.60M | 33.47M | 115.48M | 5.68M | -184.58M | -597.22M | -2.51B | -2.65B | -4.18B | -1.70B | 269.27M | -903.84M | 13.19B | -1.26B |
| Dilution adjustment | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Preferred dividends | 0 | 0 | 185 | 0 | 570 | 410 | 311 | 358 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Diluted net income available to common stockholders | -247.63M | 1.46B | 2.52B | 2.99B | 863.60M | 33.47M | 115.48M | 5.68M | -184.58M | -597.22M | -2.51B | -2.65B | -4.18B | -1.70B | 269.27M | -903.84M | 13.19B | -1.26B |
| Basic earnings per share (Basic EPS) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Diluted earnings per share (Diluted EPS) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBITDA | -219.98M | 1.58B | 3.96B | 4.13B | 618.87M | 305.76M | 700.39M | 452.79M | -573.87M | -716.55M | -1.26B | -354.19M | -555.68M | -575.58M | 549.52M | -6.93B | 1.99B | -1.13B |
| EBIT | -235.70M | 1.50B | 3.86B | 4.06B | 541.22M | 165.97M | 617.88M | 251.63M | -726.73M | -838.88M | -1.32B | -373.76M | -567.92M | -588.60M | 540.75M | -6.93B | 1.73B | -1.64B |
| Total operating expenses | -298.86M | -1.11B | -6.67B | -9.84B | -5.82B | -3.66B | -3.17B | -2.61B | -2.78B | -2.23B | -2.50B | -4.02B | -2.26B | -832.33M | -1.65B | -13.91B | -1.58B | -12.74B |
| Prepaid expenses | — | — | — | — | — | — | — | — | 4.53M | 670.59M | 821.17M | 23.17M | 19.05M | 42.12M | 8.29M | 7.96M | 35.20M | 203.36M |
| Deferred income, current | — | — | — | — | — | 7.99B | 8.37B | 1.45B | 8.20B | 10.89B | 11.43B | 4.94B | 4.82B | 4.96B | 6.10B | 0 | 6.40B | 5.20B |
| Capital and operating lease obligations | 2.75M | 28.62M | 30.88M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating lease liabilities | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Deferred tax liabilities | — | 12.56M | 80.51K | 52.24K | — | — | 32.68M | 38.93M | 33.89M | — | — | — | — | — | — | — | 3.06B | 2.28B |
| Deferred income, non-current | 0 | 0 | 0 | 0 | 257.76M | 8.10B | 8.78B | 1.45B | — | — | — | — | — | 607.05M | 0 | — | 855.23M | 0 |
| Minority interest | 553.93M | 552.97M | 744.83M | 786.03M | 946.50M | 465.69M | 381.61M | 772.53M | -86.89M | -939.69M | -1.58B | -1.49B | -1.70B | -1.20B | -1.25B | -674.83M | 712.98M | 788.54M |
| Change in accrued expenses | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Common dividends paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Preferred dividends paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Open Your Free Demat Account Now!
Facebook
Twitter
Instagram
LinkedIn
Youtube
Calculators
Popular Calculators
Group Stocks
Pocketful Fintech Capital Private Limited (CIN U65999DL2021PTC390548) | The SEBI Registration No. allotted to us is INZ000313732. NSE Member Code: 90326 | BSE Member Code: 6808 | MCX Member Code: 57120 DP | CDSL: 12099800