Valor Estate Limited

NSE: DBREALTY BSE: 533160 SECTOR: Consumer Services - Leisure Services

112 6(-5%)

Volume

6L as on 26, May

Open

137

High

184

Low

176

118

VWAP

118

52 Week High

253

52 Week Low

Viand Research Rating

Quality Score

00/00

Growth Score

00/00

Valuation Score

00/00

Momentum Score

00/00

Analyst Recommendations

BUY/SELL

Hold | Buy | Strong Buy

Analyst Price Target

Market Cap (cr)

6,086

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

47.45%

FII Holding

4.98%

DII Holding

0.43%

Price Chart

Price Performance

1 Week1%

1 Month14%

3 Months5%

6 Months13%

1 Year38%

YTD0%

Moving Average

5 Day SMA116

10 Day SMA119

20 Day SMA122

30 Day SMA117

50 Day SMA108

61 Day SMA108

80 Day SMA110

200 Day SMA132

PIVOT LEVEL

	Standard	Camarilla	Fibonacci	Woodie's
Resistance 3	127	122	124	127
Resistance 2	124	122	122	124
Resistance 1	122	121	121	123
Pivot Point	119	121	119	120
Support 1	118	121	118	118
Support 2	115	120	117	115
Support 3	113	120	115	114

Competitors/Peers

#	Symbol	MCAP	LTP	1W	1M	6M	1Y	P/E	Ind PE	Debt/Eq	Div Yld %
1	DMART	2,68,881	4123	3%	8%	2%	0%	86	0	0	0
2	ETERNAL	2,46,769	256	2%	2%	18%	12%	970	0	0	0
3	TRENT	1,50,830	4243	4%	1%	1%	24%	79	0	0	0
4	INDHOTEL	95,007	667	1%	4%	10%	14%	49	0	0	0
5	LENSKART	90,467	521	0	0	0	0	0	0	0	0
6	NYKAA	76,427	267	2%	2%	1%	33%	0	0	0	0
7	SWIGGY	74,956	272	3%	12%	35%	21%	0	0	0	0
8	NAUKRI	65,426	1009	5%	0%	27%	32%	0	0	0	0
9	VMM	56,798	121	0%	2%	10%	3%	0	0	0	0
10	IRCTC	43,148	539	1%	1%	22%	32%	0	0	0	0
Load More

Shareholding Pattern (%)

	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) 47.45%	(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	(-0.21) 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) 0.43%	(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%	0.01%
Public	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	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

	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	529	137	840	537	330	3	7	144	143	68	2	58	623	10.16	7	195.66	8.03	9	7
Expenses	439	95	870	560	312	181	15	115	63	19	12	103	1272	25.42	20	155.44	28.74	125	37
Operating Profit	90	42	-30	-23	18	-178	-8	30	80	49	-9	-44	-649	-15.26	-13	40.22	-20.71	-116	-30
OPM %	17	31	-4	-4	5	-5112	-123	21	56	72	-376	-76	-104	-150.2	-187	20.56	-257.91	-1318	-426
Other Income	7	1	75	35	11	-4	11	9	401	915	6	32	45	598.99	39	527.04	6.6	16	6
Interest	25	29	18	12	27	-8	15	33	5	23	22	20	13	8.76	12	6.2	22.13	191	67
Depreciation	1	0	0	0	14	0	0	12	14	0	0	0	0	0.11	0	0.14	0.15	0	0
Profit before tax	71	14	27	-1	-12	-174	-13	-7	463	941	-25	-32	-617	574.86	14	560.92	-36.39	-291	-91
Tax %	12	31	48	47	-163	-36	2	91	0	5	5	29	1	1.58	39	9.72	-0.14	21	6
Net Profit	62	10	14	-2	8	-111	-13	-13	463	894	-26	-42	-623	565.8	8	506.41	-36.34	-352	-96
EPS in Rs	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 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	1133	357	698	219	25	169	365	120	141	206	263	318	341
Expenses	1252	329	1413	317	134	405	466	358	224	265	247	277	337
Operating Profit	-119	28	-715	-98	-109	-235	-101	-238	-83	-59	17	41	4
OPM %	-11	8	-102	-45	-444	-139	-28	-199	-59	-29	6	13	1
Other Income	74	1453	709	527	282	97	-34	74	142	140	29	27	21
Interest	93	83	54	286	334	261	160	119	96	86	53	38	18
Depreciation	53	26	0	1	1	1	2	6	11	14	14	8	14
Profit before tax	-191	1372	-61	142	-162	-401	-296	-289	-47	-19	-21	22	-7
Tax %	-38	4	49	85	3	10	-17	4	57	19	-112	27	-89
Net Profit	-118	1317	-90	22	-167	-440	-247	-301	-74	-23	8	13	-2
EPS in Rs	-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

Cash Flows

	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	540	237	96	-267	95	227	-195	-40	555	-71	-208	236	194
Cash from Investing Activity	-689	486	-200	275	-165	-160	-36	165	-588	-394	-231	-226	-501
Cash from Financing Activity	-595	18	52	86	75	-63	326	-102	-94	472	417	1	305
Net Cash Flow	-743	741	-52	94	5	5	95	22	-127	7	-22	11	-2

Balance Sheet

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

Delivery

#	Date	84 78% 148	Value (Cr)	Q/T 194	Del 47	Del 34
1	18-May	114	27	94	45	12
2	15-May	118	34	124	52	18
3	14-May	127	23	111	40	9
4	13-May	129	31	126	40	12
5	12-May	129	31	111	37	12
6	11-May	135	47	154	37	18
7	8-May	142	70	145	39	27
8	7-May	140	91	143	26	24
9	6-May	138	223	146	22	48
10	5-May	123	133	138	28	37
11	4-May	124	210	307	30	64
12	30-Apr	104	13	87	37	5
13	29-Apr	104	15	102	45	7
14	28-Apr	105	7	81	47	3
15	27-Apr	107	18	121	43	8
16	24-Apr	104	15	104	46	7
17	23-Apr	105	14	132	47	7
18	22-Apr	109	14	109	45	6
19	21-Apr	108	19	90	35	7
20	20-Apr	106	28	136	40	11
21	17-Apr	107	16	131	51	8
22	16-Apr	109	29	122	36	10
23	15-Apr	110	76	131	28	21
24	13-Apr	101	24	120	48	12
25	10-Apr	101	29	152	50	14
26	9-Apr	98	17	112	44	8
27	8-Apr	100	33	144	38	13
28	7-Apr	94	21	290	72	15
29	6-Apr	92	18	165	37	6
30	2-Apr	91	11	122	32	4
31	1-Apr	92	20	133	28	6
32	30-Mar	84	35	195	59	21
33	27-Mar	92	59	146	56	33
34	25-Mar	95	34	149	53	18
35	24-Mar	93	30	243	68	20
36	23-Mar	91	20	134	52	11
37	20-Mar	98	14	128	40	6

Daily Market Cap

Date	Total Market Cap	Change	Chg %
18-May	6,086c	314c	4.91
15-May	6,400c	462c	6.73
14-May	6,863c	183c	2.60
12-May	7,046c	277c	3.78
11-May	7,323c	271c	3.57
07-May	7,594c	455c	6.37
06-May	7,139c	451c	6.74
05-May	6,688c	190c	2.92
04-May	6,498c	917c	16.42
30-Apr	5,581c	87c	1.53
29-Apr	5,668c	67c	1.17
28-Apr	5,735c	150c	2.69
24-Apr	5,585c	322c	5.45
23-Apr	5,907c	12c	0.20
22-Apr	5,895c	37c	0.63
21-Apr	5,858c	27c	0.47
20-Apr	5,831c	14c	0.24
17-Apr	5,817c	30c	0.52
16-Apr	5,786c	354c	5.76
15-Apr	6,140c	0	0

Stock Checklist

Price is below from 52 week high low average: 66%

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: YES

Mutual Fund Holdings

Strategy Builder

Bulk Deals

Events

News

Exchange Filings

Annual Reports

Ratings & Research Reports

Concalls

Announcements

Corporate Announcements

NseIndia | Trendlyne | Screener | TradingView