alphaveDBREALTY₹101.00

Valor Estate Ltd.

Annual Quarterly₹ CrorePeersEMBDL LOTUSDEV PURVA SUNTECK TARC SOBHA SIGNATURE BRIGADEMcap ₹5,478 Cr

View

In ₹ Crore except Per Share 12 Months Ending	Q2 FY24 30/09/2023	Q3 FY24 31/12/2023	Q4 FY24 31/03/2024	Q1 FY25 30/06/2024	Q2 FY25 30/09/2024	Q3 FY25 31/12/2024	Q4 FY25 31/03/2025	Q1 FY26 30/06/2025	Q2 FY26 30/09/2025	Q3 FY26 31/12/2025	Q4 FY26 31/03/2026	Q1 FY27 30/06/2026
Revenue from Operations	68.0	142.8	144.2	79.5	79.0	329.5	645.1	840.3	136.9	529.2	86.9	110.8
Other Income	821.9	415.2	8.6	13.7	62.8	9.4	16.0	58.3	0.3	6.7	5.8	7.7
Total Income	889.9	558.0	152.8	93.1	141.9	338.9	661.1	898.6	137.1	535.9	92.7	118.5
Expenses
+ Cost of Materials Consumed	50.4	46.7	46.1	74.1	39.6	129.8	157.5	118.8	279.5	57.5	-66.3	17.4
+ Purchases of Stock-in-Trade	0.0	7.0	0.0	0.0	0.0	0.0	18.7	0.0	0.0	0.0	0.0	0.0
+ Changes in Inventories	-44.9	-50.1	-36.7	-71.1	186.0	92.9	366.4	713.6	-210.5	204.9	-13.5	34.3
+ Employee Benefit Expense	2.3	19.6	17.7	22.5	22.8	23.1	21.0	5.1	5.5	8.7	4.7	8.4
+ Finance Costs	23.4	5.1	33.1	30.1	8.2	27.3	27.4	18.3	29.1	25.1	26.7	30.5
+ Depreciation & Amortisation	0.1	13.6	12.2	13.2	13.0	13.7	13.2	0.5	0.2	1.2	3.9	1.5
+ Other Expenses	8.6	39.0	84.7	40.3	40.9	65.8	53.6	22.7	20.0	164.9	207.8	26.3
Total Expenses	39.8	80.9	157.1	109.0	310.4	352.5	657.8	878.9	123.8	462.5	163.3	118.4
EBITDA	51.7	80.6	32.4	13.7	-210.2	17.9	27.9	-19.9	42.3	93.0	-45.9	24.3
EBIT	51.6	67.0	20.2	0.5	-223.2	4.2	14.7	-20.3	42.2	91.8	-49.7	22.8
Profit
PBT before Exceptional Items	850.0	477.1	-4.3	-15.9	-168.6	-13.6	3.3	19.7	13.3	73.4	-70.6	0.1
+ Exceptional Items	93.5	-14.1	0.0	0.0	0.0	0.0	0.0	17.0	0.0	0.0	44.8	0.0
Pretax Income	943.5	463.0	-4.3	-15.9	-168.6	-13.6	3.3	36.6	13.3	73.4	-25.8	0.1
+ Current Tax	0.4	6.9	-5.1	1.5	5.6	-3.7	5.4	0.0	0.0	0.0	0.2	1.5
+ Deferred Tax	46.7	-6.9	11.5	-5.2	-61.9	-16.8	2.2	12.8	4.4	8.4	-0.0	-1.4
Tax Expense	47.1	0.0	6.4	-3.7	-56.3	-20.4	7.6	12.8	4.4	8.4	0.2	0.1
+ Share of Associates & JVs	-2.7	-0.3	-2.7	-1.0	1.1	1.2	2.8	-10.1	1.1	-2.8	-32.9	-1.3
Net Income	893.7	462.6	-13.3	-13.2	-111.2	7.9	-1.5	13.7	10.0	62.2	-58.9	-1.3
+ Net Income — Continuing Ops	896.4	463.0	-10.6	-12.2	-112.3	6.8	-4.3	23.8	8.9	65.0	-26.0	-0.1
+ Other Comprehensive Income	48.9	0.0	0.3	-0.0	0.0	-0.0	-0.3	-0.1	0.0	-0.0	-0.1	-0.0
Total Comprehensive Income	942.7	462.7	-13.0	-13.2	-111.2	7.9	-1.9	13.6	10.0	62.2	-59.0	-1.4
Net Income to Common	884.2	464.3	-6.5	-13.6	-114.2	4.6	-2.4	12.5	10.1	62.2	-59.3	-1.3
Minority Interest	9.5	-1.6	-6.8	0.4	3.0	3.4	0.8	1.2	-0.1	0.1	0.3	-0.1
Per Share
Basic EPS	23.01	9.26	-0.13	-0.27	-2.12	0.09	-0.04	0.23	0.19	1.15	-1.09	-0.02
Diluted EPS	21.09	9.23	-0.13	-0.27	-2.12	0.08	-0.04	0.23	1.90	1.15	-1.09	-0.02
Other Comprehensive Income — detail
+ Other Comprehensive Income	—	—	—	—	—	—	-0.3	-0.1	0.0	-0.0	-0.1	-0.0
+ Items NOT to be Reclassified to P&L	61.2	0.0	0.3	-0.0	0.0	-0.0	-0.4	-0.1	0.1	-0.0	—	-0.0
+ Tax on Items NOT to be Reclassified	—	—	—	—	—	—	-0.1	-0.0	0.0	-0.0	0.1	-0.0
+ Tax on Items NOT to be Reclassified — alt tag	12.3	0.0	-0.0	-0.0	0.0	-0.0	—	—	—	—	—	—
Comprehensive Income — Owners of Parent	48.9	0.0	-6.2	-13.6	-114.2	-0.0	-0.3	12.4	10.0	-0.0	-0.1	-1.3
Comprehensive Income — Non-controlling Interests	0.0	-0.0	-6.8	0.4	3.0	0.0	-0.0	1.2	-0.1	0.0	0.0	-0.1
Per Share — as-filed variants
Basic EPS — Continuing Operations	23.01	9.26	-0.13	-0.27	-2.12	0.09	-0.04	0.23	0.19	1.15	-1.09	-0.02
Diluted EPS — Continuing Operations	21.09	9.23	-0.13	-0.27	-2.12	0.08	-0.04	0.23	1.90	1.15	-1.09	-0.02
Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories)
Gross Profit	62.5	139.2	134.8	76.5	-146.6	106.8	102.5	7.9	67.8	266.7	166.6	59.1
Gross Margin %	91.96	97.45	93.50	96.27	-185.49	32.41	15.88	0.94	49.56	50.41	191.74	53.30
Adjusted (ex-Exceptional Items) — derived
Pretax Income (Adjusted, as filed)	850.0	477.1	-4.3	-15.9	-168.6	-13.6	3.3	19.7	13.3	73.4	-70.6	0.1
− Exceptional Items (reconciliation)	93.5	-14.1	0.0	0.0	0.0	0.0	0.0	17.0	0.0	0.0	44.8	0.0
Net Income Adj (tax-effected)	805.0	476.8	-13.3	-13.2	-111.2	7.9	-1.5	2.7	10.0	62.2	-103.7	-1.3
EPS Adj	20.72	9.54	-0.13	-0.27	-2.12	0.09	-0.04	0.05	0.19	1.15	-1.92	-0.02
Other Filed Concepts — mapped but not yet placed in the schedule
Face Value	10.00	10.00	10.00	10.00	10.00	10.00	10.00	10.00	10.00	10.00	10.00	10.00
Filed Debt Equity	0.00	0.01	0.00	0.00	0.00	—	0.00	0.01	0.00	0.00	0.00	0.00
Filed Dscr	0.01	0.00	0.00	0.00	0.00	—	0.00	0.00	0.00	0.00	-0.00	0.00
Filed Iscr	0.37	0.95	0.01	0.00	-0.20	—	0.01	0.02	0.01	0.04	-0.02	0.01
Paid Up Equity Capital	501.6	501.6	537.8	538.5	538.5	538.5	538.5	539.2	539.2	539.2	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: Q1 FY27 · 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%.