Valor Estate Limited

Web: dbrealty.co.in NSE: DBREALTY BSE: 533160 SECTOR: Consumer Services - Leisure Services | Add Note | View Notes

103 0(0%)

Volume

8L as on 03, Sep

Open

137

High

184

Low

176

103

VWAP

103

52 Week High

185

52 Week Low

Viand Research Rating

Quality Score

8/100

Growth Score

50/100

Valuation Score

50/100

Momentum Score

0/100

Analyst Recommendations

BUY/SELL

Hold | Buy | Strong Buy

Analyst Price Target

Market Cap (cr)

5,566

No. of Shares

54.2

P/E

11.66

P/B

1.62

Face Value

Div. Yield

Book Value (TTM)

CASH

DEBT

EPS (TTM)

ROE

13.86

ROCE

Profit Growth

Listing Date

24-Feb-10

Promoter Holding

47.17%

FII Holding

4.79%

DII Holding

0.39%

Price Chart

Price Performance

1 Week4%

1 Month9%

3 Months7%

6 Months5%

1 Year41%

YTD12%

Moving Average

5 Day SMA104

10 Day SMA105

20 Day SMA108

30 Day SMA110

50 Day SMA112

61 Day SMA112

80 Day SMA113

200 Day SMA114

PIVOT LEVEL

	Standard	Camarilla	Fibonacci	Woodie's
Resistance 3	106	103	105	107
Resistance 2	105	103	104	105
Resistance 1	104	103	103	104
Pivot Point	102	103	102	103
Support 1	101	103	101	102
Support 2	100	102	101	100
Support 3	99	102	100	100

Competitors/Peers

#	Symbol	MCAP	LTP	1W	1M	6M	1Y	P/E	Ind PE	Debt/Eq	NP Qtr Rs.Cr.
1	ETERNAL	3,11,851	323	1%	5%	34%	0%	620	193.6	0.15	366
2	DMART	2,45,355	3762	2%	6%	1%	22%	88	193.6	0.1	2970
3	TRENT	1,51,897	2853	2%	8%	27%	49%	84	193.6	0.37	1721
4	LENSKART	1,18,882	684	4%	1%	2%	2%	0	193.6	0.35	501
5	INDHOTEL	1,02,743	722	2%	3%	12%	6%	49	193.6	0.22	2247
6	NYKAA	95,962	335	1%	3%	29%	40%	0	193.6	0.86	204
7	NAUKRI	85,818	1324	0	5%	33%	0%	0	193.6	0.01	1763
8	SWIGGY	77,151	280	5%	6%	7%	36%	0	193.6	0.14	-4154
9	VMM	50,034	107	0%	3%	8%	29%	0	193.6	0.27	839
10	IRCTC	38,116	476	3%	8%	17%	33%	0	193.6	0.02	1393
Load More

Shareholding Pattern (%)

	Jun 2026	Mar 2026	Dec 2025	Sep 2025	Jun 2025	Mar 2025	Dec 2024	Sep 2024	Jun 2024	Mar 2024	Dec 2023	Sep 2023	Jun 2023	Mar 2023	Dec 2022	Sep 2022	Jun 2022	Mar 2022	Dec 2021	Sep 2021
Promoters	(0.01) 47.17%	(-0.31) 47.17%	(0.01) 47.45%	(0.01) 47.43%	(0.11) 47.43%	(0.01) 47.37%	(0.01) 47.37%	(0.01) 47.38%	(-0.11) 47.38%	(-3.51) 47.44%	(-2.91) 50.89%	(-5.21) 53.82%	(0.01) 58.97%	(0.81) 58.97%	(0.01) 58.14%	(-7.11) 58.14%	(2.31) 65.28%	(0.01) 63.03%	(0.11) 63.03%	(0.01) 62.93%
FIIs	(-0.31) 4.79%	(0.11) 5.07%	(-0.21) 4.98%	(-0.31) 5.16%	(0.81) 5.46%	(1.11) 4.68%	(0.11) 3.56%	(-0.11) 3.46%	(-1.61) 3.60%	(3.11) 5.23%	(0.01) 2.14%	(-0.21) 2.17%	(-0.21) 2.34%	(0.01) 2.57%	(0.21) 2.59%	(-0.91) 2.42%	(0.01) 3.35%	(-0.61) 3.34%	(0.01) 3.90%	(0.01) 3.88%
DIIs	(0.11) 0.39%	(-0.11) 0.29%	(-0.11) 0.43%	(0.01) 0.50%	(0.11) 0.50%	(-0.11) 0.38%	(0.11) 0.43%	(-0.11) 0.37%	(-0.11) 0.43%	(0.41) 0.49%	(0.11) 0.09%	(0.01) 0.04%	(0.01) 0.05%	(0.01) 0.05%	(0.01) 0.05%	(0.01) 0.05%	(-0.11) 0.07%	(0.11) 0.16%	(-0.21) 0.08%	(0.01) 0.23%
Government	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%	0.01%
Public	47.65%	47.45%	47.13%	46.88%	46.61%	47.57%	48.64%	48.78%	48.59%	46.85%	46.89%	43.96%	38.65%	38.42%	39.22%	39.40%	31.30%	33.48%	33.00%	32.95%
No. of Shareholders	86,800	89,122	91,257	92,775	90,359	101,588	104,928	101,107	94,660	69,249	60,389	53,973	58,179	60,398	59,907	65,852	52,774	54,987	44,851	42,004

Quarterly Results

	Jun 2026	Mar 2026	Dec 2025	Sep 2025	Jun 2025	Mar 2025	Dec 2024	Sep 2024	Jun 2024	Mar 2024	Dec 2023	Sep 2023	Jun 2023	Mar 2023	Dec 2022	Sep 2022	Jun 2022	Mar 2022	Dec 2021	Sep 2021	Jun 2021
Sales	110.79	86.91	529.18	136.85	840.33	537.09	329.5	3.48	6.79	144.22	142.8	68.02	2.43	58	623	10.16	7	195.66	8.03	9	7
Sales Growth % (YoY)	-87%	-84%	61%	3832%	12276%	272%	131%	-95%	179%	147%	-77%	569%	-65%	-70%	7656%	15%	-	4054%	-26%	13.3%	452%
Sales Growth % (QoQ)	27.5%	-83.6%	286.7%	-83.7%	56.5%	63%	9368.4%	-48.7%	-95.3%	1%	109.9%	2699.2%	-95.8%	-90.7%	6031.9%	45.1%	-96.4%	2336.6%	-10.8%	28.6%	-
Expenses	87.73	165.69	438.9	94.53	870.27	559.72	311.56	181.37	15.15	114.51	62.52	19.02	11.57	103	1272	25.42	20	155.44	28.74	125	37
Operating Profit	23.06	-78.78	90.28	42.32	-29.94	-22.63	17.94	-177.89	-8.36	29.71	80.28	49	-9.14	-44	-649	-15.26	-13	40.22	-20.71	-116	-30
OPM %	20.81	-90.65	17.06	30.92	-3.56	-4.21	5.44	-5111.78	-123.12	20.6	56.22	72.04	-376.13	-76	-104	-150.2	-187	20.56	-257.91	-1318	-426
Other Income	7.69	50.61	6.72	1.35	75.25	34.55	10.55	-3.53	10.71	8.63	401.07	915.3	6.26	32	45	598.99	39	527.04	6.6	16	6
Interest	30.47	26.72	25.11	29.12	18.29	12.5	27.26	-7.67	14.84	33.07	5.09	23.38	21.78	20	13	8.76	12	6.2	22.13	191	67
Depreciation	1.47	3.86	1.21	0.17	0.47	0.47	13.72	0.49	0.48	12.24	13.6	0.09	0.13	0	0	0.11	0	0.14	0.15	0	0
Profit before tax	-1.19	-58.75	70.68	14.38	26.55	-1.05	-12.49	-174.24	-12.97	-6.97	462.66	940.83	-24.79	-32	-617	574.86	14	560.92	-36.39	-291	-91
Tax %	11.76	0.26	11.94	30.74	48.36	46.67	-163.41	-36.16	1.7	91.25	0	5.01	4.52	29	1	1.58	39	9.72	-0.14	21	6
Net Profit	-1.33	-58.9	62.24	9.96	13.72	-1.54	7.93	-111.23	-13.19	-13.33	462.64	893.74	-25.91	-42	-623	565.8	8	506.41	-36.34	-352	-96
Net Profit Growth % (QoQ)	97.7%	-194.6%	524.9%	-27.4%	990.9%	-119.4%	107.1%	-743.3%	1.1%	-102.9%	-48.2%	3549.4%	38.3%	93.3%	-210.1%	6972.5%	-98.4%	1493.5%	89.7%	-266.7%	-
Net Profit Growth % (YoY)	-109.7%	-3724.7%	684.9%	109%	204%	88.4%	-98.3%	-112.4%	49.1%	68.3%	174.3%	58%	-423.9%	-108.3%	-1614.4%	260.7%	108.3%	-	-	-	-
TTM Net Profit	11.97	27.02	84.38	30.07	-91.12	-118.03	-129.82	324.89	1329.86	1317.14	1288.47	202.83	-125.11	-91.2	457.21	1043.87	126.07	22.07	-484.34	-448	0
EPS in Rs	-0.02	-1.09	1.15	0.19	0.23	-0.04	0.08	-2.12	-0.25	-0.12	9.26	17.63	-0.64	-1.47	-18.11	16.62	0.46	19.54	-1.42	-14.49	-3.8

Profit and Loss

	Mar 2026	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013
Sales	1593	1133	357	698	219	25	169	365	120	141	206	263	318	341
Sales Growth %	40.6%	217%	-48.8%	218.2%	793.4%	-85.5%	-53.7%	204.7%	-14.9%	-31.6%	-21.8%	-17.2%	-7%	-42.3%
Expenses	1568	1252	329	1413	317	134	405	466	358	224	265	247	277	337
Operating Profit	25	-119	28	-715	-98	-109	-235	-101	-238	-83	-59	17	41	4
OPM %	1.6	-11	8	-102	-45	-444	-139	-28	-199	-59	-29	6	13	1
Other Income	133	74	1453	709	527	282	97	-34	74	142	140	29	27	21
Interest	99	93	83	54	286	334	261	160	119	96	86	53	38	18
Depreciation	6	53	26	0	1	1	1	2	6	11	14	14	8	14
Profit before tax	53	-191	1372	-61	142	-162	-401	-296	-289	-47	-19	-21	22	-7
Tax %	49	-38	4	49	85	3	10	-17	4	57	19	-112	27	-89
Net Profit	27	-118	1317	-90	22	-167	-440	-247	-301	-74	-23	8	13	-2
Net Profit Growth %	122.9%	-109%	1563.3%	-509.1%	113.2%	62%	-78.1%	17.9%	-306.8%	-221.7%	-387.5%	-38.5%	750%	-
EPS in Rs	0.47	-2.33	24.53	-2.57	1.04	-6.98	-17.2	-10.9	-10.3	-2.45	-0.76	0.02	0.47	0.14
Dividend Payout %	0	0	0	0	0	0	0	0	0	0	0	0	0	0

Cash Flows

	Mar 2026	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013
Cash from Operating Activity	939	540	237	96	-267	95	227	-195	-40	555	-71	-208	236	194
Cash from Investing Activity	-336	-689	486	-200	275	-165	-160	-36	165	-588	-394	-231	-226	-501
Cash from Financing Activity	-580	-595	18	52	86	75	-63	326	-102	-94	472	417	1	305
Net Cash Flow	22	-743	741	-52	94	5	5	95	22	-127	7	-22	11	-2

Balance Sheet

	Mar 2026	Sep 2025	Mar 2025	Sep 2024	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013
Equity Capital	542	539	538	538	538	352	259	243	243	243	243	243	243	243	243	243
Reserves	3549	3512	4355	4352	4477	1785	1630	1093	1314	1996	2260	2531	2595	3168	3168	3156
Borrowings	747	995	1900	1980	2223	2978	3721	2501	2191	2095	1734	1549	1307	1195	658	617
Other Liabilities	1520	2090	1754	2074	1925	3332	3152	3508	2949	2648	2409	2188	1850	1863	1441	1252
Total Liabilities	6359	7136	8547	8945	9163	8448	8761	7345	6697	6983	6646	6512	5996	6470	5510	5269
Fixed Assets	161	4	2427	2435	2429	72	75	153	212	348	353	431	243	481	455	449
CWIP	0	14	6	4	10	0	0	0	0	0	0	0	30	30	28	31
Investments	365	606	1290	1073	800	1728	1564	1399	1510	1741	1730	1556	1562	1707	1699	1157
Other Assets	5833	6512	4825	5433	5925	6648	7123	5793	4976	4894	4562	4525	4161	4252	3327	3632
Total Assets	6359	7136	8547	8945	9163	8448	8761	7345	6697	6983	6646	6512	5996	6470	5510	5269

Delivery

Delivery Data: DBREALTY

#	Date	98 19% 117	Value (Cr)	Q/T 189	Del 66	Del 27
1	4-Sep	103	15	182	54	8
2	3-Sep	103	8	141	61	5
3	2-Sep	103	8	139	59	5
4	1-Sep	103	9	136	58	5
5	31-Aug	104	64	280	82	52
6	28-Aug	107	11	108	57	6
7	27-Aug	107	14	124	60	9
8	26-Aug	106	17	147	56	10
9	25-Aug	107	6	106	60	4
10	24-Aug	106	19	271	63	12
11	21-Aug	106	18	145	68	12
12	20-Aug	105	39	152	50	20
13	19-Aug	102	13	115	72	9
14	18-Aug	106	6	98	75	5
15	17-Aug	109	9	176	68	6
16	14-Aug	112	4	184	74	3
17	13-Aug	113	4	210	71	3
18	12-Aug	113	4	222	81	3
19	11-Aug	114	5	221	76	4

Daily Market Cap

Date	Total Market Cap	Change	Chg %
04-Sep	5,566c	69c	1.23
03-Sep	5,636c	743c	11.64
10-Aug	6,378c	330c	5.46
06-Aug	6,048c	54L	0.01
05-Aug	6,048c	71c	1.15
04-Aug	6,119c	5c	0.08
31-Jul	6,124c	14c	0.22
30-Jul	6,110c	81c	1.31
29-Jul	6,192c	103c	1.68
28-Jul	6,089c	13c	0.21
27-Jul	6,102c	27c	0.44
24-Jul	6,076c	0	0

Stock Checklist

Price is above from 52 week high low average: 19%

Stock is trading above all short term SMAs: NO

Stock is trading above all long term SMAs: NO

Stock is Consistently Improving Long Term: NO

FII purchased in last quarter: NO

Promoters are buying the stock: NO

Mutual Fund Holdings

Held by 10 fund scheme(s) across 5 fund house(s) as of Aug26 · Total value ₹15 Cr · 0 increasing / 2 decreasing · View in MF Pro →

Fund House	Schemes	Weight %	Change	Value (Cr)
Motilal Oswal Mutual Fund	2	0.31%	-0.02%	14.7
Groww Mutual Fund	2	0.01%	-	0.1
Angel One Mutual Fund	2	0.02%	-	0
Mirae Asset Mutual Fund	2	0.02%	-	0
Bandhan Mutual Fund	2	0.02%	-	0

Valor Estate Limited

Price Chart

Price Performance

Moving Average

PIVOT LEVEL

Competitors/Peers

Shareholding Pattern (%)

Quarterly Results

Profit and Loss

Cash Flows

Balance Sheet

Delivery

Daily Market Cap

Stock Checklist

Mutual Fund Holdings

Strategy Builder

Bulk Deals

Events

News

Exchange Filings

Annual Reports

Ratings & Research Reports

Concalls

Announcements