Valor Estate profit and loss

Latest FY26

Revenue: ₹1,593cr+40.6% on FY25
EBITDA: ₹69.7cr−₹97.0 cr in FY25
Net profit: ₹27.0cr−₹118 cr in FY25
EPS: ₹0.50−₹2.33 in FY25

₹ crore except per share

Tap a line for its trend	Last 12Mto Jun 2026	FY26Mar 2026	FY25Mar 2025	FY24Mar 2024	FY23Mar 2023	FY22 and earlierAlpha Plus

Expenses
	864	1,593	1,133	357	698	FY22 and earlierEvery year the company has filed comes with Alpha Plus.
	20.5	71.1	48.1	1,252	109
	884	1,664	1,181	1,609	807
	288	390	401	204	498
	0.0	0.0	77.5	0.0	0.0
	15.3	695	574	−190	766
	27.4	24.0	89.3	42.5	12.6
	111	99.2	92.9	83.3	54.4
	6.7	5.7	53.0	26.1	0.4
	419	415	88.0	145	140
	868	1,629	1,376	311	1,471
	114	69.7	−97.0	156	−718
	107	63.9	−150	130	−718
Profit
	16.2	35.8	−195	1,298	−664
	44.8	61.8	0.0	79.3	575
	61.0	97.6	−195	1,378	−88.7
	1.7	0.2	8.9	2.2	0.1
	11.5	25.7	−81.7	52.4	29.3
	13.2	25.8	−72.7	54.6	29.5
	−35.9	−44.7	4.0	−6.1	28.2
	12.0	27.0	−118	1,317	−90.0
	47.9	71.7	−122	1,323	−118
	−0.2	−0.2	−0.3	49.3	−29.0
	11.8	26.8	−118	1,366	−119
	11.7	25.5	−126	1,319	−90.4
	0.3	1.5	7.6	−2.2	0.4
Per share
	₹0.23	₹0.50	−₹2.33	₹29.63	−₹2.94
	₹1.94	₹0.50	−₹2.33	₹28.69	−₹2.94
Other comprehensive income — detail
	−0.2	−0.2	−0.3	—	—
	—	—	−0.5	61.6	−36.8
	0.1	0.2	−0.1	—	—
	—	—	—	12.3	−7.8
	11.5	25.3	−126	1,369	−119
	0.3	1.5	7.6	−2.2	0.4
Per share — as-filed variants
	₹0.23	₹0.50	−₹2.33	₹29.63	−₹2.94
	₹1.94	₹0.50	−₹2.33	₹28.69	−₹2.94
Derived — gross profit (revenue − materials − purchases − Δ inventories)
	560	509	80.3	344	−565
	64.9%	32.0%	7.1%	96.2%	−80.9%
Adjusted (ex-exceptional items) — derived
	16.2	35.8	−195	1,298	−664
	44.8	61.8	0.0	79.3	575
	−23.2	−18.4	−118	1,241	−665
	−₹0.44	−₹0.34	−₹2.33	₹27.92	−₹21.72

Open the chart

From the company's filings with NSE and BSE (Ind-AS), consolidated. For information only, not investment advice.

alphave

DBREALTY₹81.54

Valor Estate Ltd.

· Real Estate

Annual Quarterly₹ CrorePeersEMBDL LOTUSDEV PURVA SUNTECK TARC SOBHA SIGNATURE BRIGADEMcap ₹4,423 Cr

View

In ₹ Crore except Per Share 12 Months Ending	FY23 31/03/2023	FY24 31/03/2024	FY25 31/03/2025	FY26 31/03/2026	Last 12M 30/06/2026
Revenue from Operations	698.2	357.5	1,133.1	1,593.3	863.7
Other Income	109.0	1,251.9	48.1	71.1	20.5
Total Income	807.3	1,609.4	1,181.2	1,664.4	884.3
Expenses
+ Cost of Materials Consumed	497.6	203.9	401.0	389.5	288.2
+ Purchases of Stock-in-Trade	0.0	0.0	77.5	0.0	0.0
+ Changes in Inventories	765.8	-190.2	574.2	694.6	15.3
+ Employee Benefit Expense	12.6	42.5	89.3	24.0	27.4
+ Finance Costs	54.4	83.3	92.9	99.2	111.4
+ Depreciation & Amortisation	0.4	26.1	53.0	5.7	6.7
+ Other Expenses	140.2	145.3	88.0	415.5	419.1
Total Expenses	1,471.0	310.9	1,376.0	1,628.6	868.0
EBITDA	-717.9	155.9	-97.0	69.7	113.8
EBIT	-718.3	129.9	-150.0	63.9	107.1
Profit
PBT before Exceptional Items	-663.7	1,298.5	-194.8	35.8	16.2
+ Exceptional Items	575.0	79.3	0.0	61.8	44.8
Pretax Income	-88.7	1,377.8	-194.8	97.6	61.0
+ Current Tax	0.1	2.2	8.9	0.2	1.7
+ Deferred Tax	29.3	52.4	-81.7	25.7	11.5
Tax Expense	29.5	54.6	-72.7	25.8	13.2
+ Share of Associates & JVs	28.2	-6.1	4.0	-44.7	-35.9
Net Income	-90.0	1,317.1	-118.0	27.0	12.0
+ Net Income — Continuing Ops	-118.2	1,323.2	-122.0	71.7	47.9
+ Other Comprehensive Income	-29.0	49.3	-0.3	-0.2	-0.2
Total Comprehensive Income	-119.0	1,366.4	-118.4	26.8	11.8
Net Income to Common	-90.4	1,319.4	-125.6	25.5	11.7
Minority Interest	0.4	-2.2	7.6	1.5	0.3
Per Share
Basic EPS	-2.94	29.63	-2.33	0.50	0.23
Diluted EPS	-2.94	28.69	-2.33	0.50	1.94
Other Comprehensive Income — detail
+ Other Comprehensive Income	—	—	-0.3	-0.2	-0.2
+ Items NOT to be Reclassified to P&L	-36.8	61.6	-0.5	—	—
+ Tax on Items NOT to be Reclassified	—	—	-0.1	0.2	0.1
+ Tax on Items NOT to be Reclassified — alt tag	-7.8	12.3	—	—	—
Comprehensive Income — Owners of Parent	-119.4	1,368.7	-125.9	25.3	11.5
Comprehensive Income — Non-controlling Interests	0.4	-2.2	7.6	1.5	0.3
Per Share — as-filed variants
Basic EPS — Continuing Operations	-2.94	29.63	-2.33	0.50	0.23
Diluted EPS — Continuing Operations	-2.94	28.69	-2.33	0.50	1.94
Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories)
Gross Profit	-565.2	343.7	80.3	509.1	560.3
Gross Margin %	-80.94	96.15	7.09	31.95	64.87
Adjusted (ex-Exceptional Items) — derived
Pretax Income (Adjusted, as filed)	-663.7	1,298.5	-194.8	35.8	16.2
− Exceptional Items (reconciliation)	575.0	79.3	0.0	61.8	44.8
Net Income Adj (tax-effected)	-665.0	1,241.0	-118.0	-18.4	-23.2
EPS Adj	-21.72	27.92	-2.33	-0.34	-0.44
Other Filed Concepts — mapped but not yet placed in the schedule
Face Value	10.00	10.00	10.00	10.00	10.00
Filed Debt Equity	1.00	0.00	0.39	0.18	0.22
Filed Dscr	0.00	1.00	-0.05	0.16	0.03
Filed Iscr	0.00	17.00	-1.10	1.36	0.96
Paid Up Equity Capital	352.2	537.8	538.5	542.4	542.4

As filed, sign as filed — read the label, not the sign. A line appears only when the company tagged that concept in at least one period shown, so depth follows the filer: pre-Ind-AS, insurance and NBFC blocks stay hidden unless they were actually reported. Alternate tags for the same idea (e.g. two spellings of a deferred-tax element) are kept as separate lines rather than merged, because merging them would be a guess. Ratios, per-share figures and counts render as raw numbers, not ₹ Crore. No consensus estimates → no Est columns. Click any row to chart it.

« ‹ › »Latest: FY26 · ConsolidatedFA Financial Analysis · alphave

Data & compliance. Descriptive financial information from official NSE/BSE filings — for information and education only, not investment advice, a recommendation, or a valuation. Standalone = parent entity; consolidated includes subsidiaries. Historical multiples pair each fiscal year's filed figures with that FY-end market close; the Current column uses the last close with the latest filed annuals. Figures are cross-verified via accounting identities and NSE×BSE agreement — XBRL cross-verified ✓ 95%.