Valor Estate Ltd
- Market Cap ₹ 10,807 Cr.
- Current Price ₹ 200
- High / Low ₹ 285 / 69.2
- Stock P/E 15.2
- Book Value ₹ 107
- Dividend Yield 0.00 %
- ROCE 15.5 %
- ROE 16.2 %
- Face Value ₹ 10.0
Pros
- Company has reduced debt.
- Company is almost debt free.
- Company has delivered good profit growth of 51.1% CAGR over last 5 years
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
- Promoter holding has decreased over last quarter: -3.45%
- Tax rate seems low
- Company has a low return on equity of 4.83% over last 3 years.
- Promoters have pledged 39.8% of their holding.
- Earnings include an other income of Rs.987 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
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
43 | 0 | 0 | 177 | 18 | 4 | 4 | 0 | 0 | 4 | 4 | 9 | |
34 | 15 | 21 | 108 | 52 | 179 | 87 | 73 | 60 | 240 | 39 | 111 | |
Operating Profit | 9 | -15 | -21 | 69 | -34 | -175 | -83 | -73 | -60 | -236 | -35 | -102 |
OPM % | 21% | 39% | -190% | -4,311% | -1,984% | -15,822% | -33,244% | -6,137% | -976% | -1,171% | ||
9 | 18 | 40 | 69 | 131 | 123 | 54 | 49 | 328 | 290 | 106 | 987 | |
Interest | 18 | 34 | 41 | 50 | 53 | 44 | 86 | 124 | 160 | 81 | 15 | 11 |
Depreciation | 3 | 4 | 5 | 5 | 5 | 4 | 1 | 0 | 1 | 0 | 0 | 0 |
Profit before tax | -3 | -35 | -28 | 83 | 39 | -100 | -117 | -148 | 108 | -27 | 56 | 874 |
Tax % | 109% | -18% | 13% | 36% | 91% | 22% | -3% | 2% | 17% | -177% | 37% | 8% |
0 | -41 | -24 | 53 | 4 | -78 | -120 | -146 | 89 | -75 | 35 | 802 | |
EPS in Rs | 0.01 | -1.69 | -1.00 | 2.17 | 0.15 | -3.21 | -4.95 | -5.99 | 3.66 | -2.90 | 1.00 | 14.90 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | % |
5 Years: | 16% |
3 Years: | 265% |
TTM: | 144% |
Compounded Profit Growth | |
---|---|
10 Years: | 35% |
5 Years: | 51% |
3 Years: | 126% |
TTM: | 1916% |
Stock Price CAGR | |
---|---|
10 Years: | 7% |
5 Years: | 77% |
3 Years: | 102% |
1 Year: | 166% |
Return on Equity | |
---|---|
10 Years: | 0% |
5 Years: | 2% |
3 Years: | 5% |
Last Year: | 16% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 243 | 243 | 243 | 243 | 243 | 243 | 243 | 243 | 243 | 259 | 352 | 538 |
Reserves | 3,173 | 3,132 | 3,107 | 2,701 | 2,702 | 2,622 | 2,526 | 2,159 | 2,197 | 2,250 | 2,644 | 5,216 |
Preference Capital | 0 | 0 | 0 | 38 | 0 | 47 | 54 | 0 | 43 | 48 | 53 | |
236 | 262 | 295 | 447 | 414 | 534 | 762 | 896 | 806 | 860 | 839 | 414 | |
60 | 138 | 253 | 305 | 347 | 210 | 241 | 289 | 515 | 814 | 733 | 244 | |
Total Liabilities | 3,712 | 3,775 | 3,899 | 3,696 | 3,707 | 3,609 | 3,773 | 3,587 | 3,762 | 4,183 | 4,568 | 6,412 |
12 | 13 | 12 | 14 | 31 | 8 | 7 | 4 | 3 | 1 | 1 | 1 | |
CWIP | 23 | 19 | 21 | 21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 1,958 | 2,425 | 2,511 | 1,932 | 1,942 | 2,259 | 2,396 | 2,184 | 2,124 | 2,073 | 2,081 | 3,104 |
1,719 | 1,318 | 1,355 | 1,729 | 1,734 | 1,341 | 1,370 | 1,400 | 1,636 | 2,109 | 2,486 | 3,306 | |
Total Assets | 3,712 | 3,775 | 3,899 | 3,696 | 3,707 | 3,609 | 3,773 | 3,587 | 3,762 | 4,183 | 4,568 | 6,412 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
-69 | 290 | 84 | 39 | -214 | 14 | -249 | 37 | 163 | 95 | 36 | -15 | |
-67 | -277 | -55 | -156 | 266 | -119 | 54 | -59 | -136 | -400 | -427 | -353 | |
136 | -2 | -40 | 116 | -54 | 110 | 192 | 22 | -27 | 380 | 332 | 1,024 | |
Net Cash Flow | 0 | 11 | -12 | -1 | -2 | 5 | -4 | -0 | -0 | 74 | -60 | 656 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 365 | 91 | 875 | 1,423 | 132 | 40 | 0 | 0 | 0 | 0 | ||
Inventory Days | 11,732 | 3,582 | 19,070 | 267,924 | ||||||||
Days Payable | 686 | 279 | 1,610 | 7,415 | ||||||||
Cash Conversion Cycle | 11,411 | 3,394 | 18,335 | 1,423 | 132 | 40 | 0 | 0 | 0 | 260,509 | ||
Working Capital Days | 5,986 | 1,679 | 18,678 | 70,253 | 20,361 | 192,260 | 1,655,214 | 130,584 | 181,195 | 80,044 | ||
ROCE % | 0% | 0% | 0% | 4% | 3% | -2% | -1% | -1% | 3% | -6% | 2% |
Documents
Announcements
- Intimation Under Regulation 30 Of The SEBI (LODR) Regulations, 2015 1d
- Disclosure Under Regulation 30 Of The SEBI (LODR) Regulations, 2015 29 Jun
- Closure of Trading Window 28 Jun
-
Announcement under Regulation 30 (LODR)-Allotment of ESOP / ESPS
26 Jun - Allotment of Equity shares under "D B Realty Limited- Employee Stock Option Plan 2022"
- Disclosures under Reg. 31(1) and 31(2) of SEBI (SAST) Regulations, 2011. 21 Jun
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]