VALOR ESTATE
|
VALOR ESTATE Last 5 Year Balance Sheet History
[Consolidated]
| Mar2026 | Mar2025 | Mar2024 | Mar2023 | Mar2022 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹542 Cr | ₹538 Cr | ₹538 Cr | ₹352 Cr | ₹259 Cr |
| Equity - Authorised | ₹850 Cr | ₹925 Cr | ₹925 Cr | ₹925 Cr | ₹925 Cr |
| Equity - Issued | ₹542 Cr | ₹538 Cr | ₹538 Cr | ₹352 Cr | ₹259 Cr |
| Equity Paid Up | ₹542 Cr | ₹538 Cr | ₹538 Cr | ₹352 Cr | ₹259 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
| Share Warrants & Outstandings | ₹6.26 Cr | ₹5.02 Cr | ₹6.37 Cr | ₹258 Cr | ₹369 Cr |
| Total Reserves | ₹3,543 Cr | ₹4,350 Cr | ₹4,471 Cr | ₹1,527 Cr | ₹1,261 Cr |
| Securities Premium | ₹3,615 Cr | ₹4,548 Cr | ₹4,544 Cr | ₹2,819 Cr | ₹2,438 Cr |
| Capital Reserves | - | ₹19 Cr | ₹51 Cr | ₹51 Cr | ₹51 Cr |
| Profit & Loss Account Balance | ₹-73 Cr | ₹-219 Cr | ₹-126 Cr | ₹-1,242 Cr | ₹-1,152 Cr |
| General Reserves | - | - | - | - | - |
| Other Reserves | ₹1.20 Cr | ₹1.39 Cr | ₹1.74 Cr | ₹-101 Cr | ₹-76 Cr |
| Reserve excluding Revaluation Reserve | ₹3,543 Cr | ₹4,350 Cr | ₹4,471 Cr | ₹1,527 Cr | ₹1,261 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹4,092 Cr | ₹4,893 Cr | ₹5,015 Cr | ₹2,137 Cr | ₹1,889 Cr |
| Minority Interest | ₹-36 Cr | ₹79 Cr | ₹71 Cr | ₹-67 Cr | ₹-125 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹256 Cr | ₹1,346 Cr | ₹1,450 Cr | ₹1,182 Cr | ₹1,935 Cr |
| Non Convertible Debentures | ₹3.97 Cr | ₹111 Cr | ₹75 Cr | ₹75 Cr | ₹75 Cr |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹444 Cr | ₹627 Cr | ₹624 Cr | ₹636 Cr | ₹639 Cr |
| Term Loans - Institutions | ₹265 Cr | ₹890 Cr | ₹853 Cr | ₹1,014 Cr | ₹1,770 Cr |
| Other Secured | ₹-457 Cr | ₹-283 Cr | ₹-103 Cr | ₹-544 Cr | ₹-549 Cr |
| Unsecured Loans | - | ₹4.99 Cr | ₹63 Cr | ₹70 Cr | ₹59 Cr |
| Fixed Deposits - Public | - | - | - | - | - |
| Loans and advances from subsidiaries | - | - | - | - | - |
| Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
| Foreign Currency Convertible Notes | - | - | - | - | - |
| Long Term Loan in Foreign Currency | - | - | - | - | - |
| Loans - Banks | - | - | - | - | - |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | - | - | - | - | ₹11 Cr |
| Other Unsecured Loan | - | ₹4.99 Cr | ₹63 Cr | ₹70 Cr | ₹48 Cr |
| Deferred Tax Assets / Liabilities | ₹-4.16 Cr | ₹228 Cr | ₹306 Cr | ₹-152 Cr | ₹-174 Cr |
| Deferred Tax Assets | ₹15 Cr | ₹73 Cr | ₹77 Cr | ₹156 Cr | ₹180 Cr |
| Deferred Tax Liability | ₹11 Cr | ₹301 Cr | ₹382 Cr | ₹3.78 Cr | ₹6.02 Cr |
| Other Long Term Liabilities | ₹114 Cr | ₹124 Cr | ₹214 Cr | ₹130 Cr | ₹62 Cr |
| Long Term Trade Payables | ₹3.21 Cr | ₹0.23 Cr | ₹0.23 Cr | ₹1.30 Cr | ₹1.12 Cr |
| Long Term Provisions | ₹6.24 Cr | ₹8.80 Cr | ₹6.76 Cr | ₹2.22 Cr | ₹2.38 Cr |
| Total Non-Current Liabilities | ₹375 Cr | ₹1,712 Cr | ₹2,040 Cr | ₹1,233 Cr | ₹1,885 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹52 Cr | ₹205 Cr | ₹128 Cr | ₹93 Cr | ₹100 Cr |
| Sundry Creditors | ₹52 Cr | ₹205 Cr | ₹128 Cr | ₹93 Cr | ₹100 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹1,598 Cr | ₹1,320 Cr | ₹1,365 Cr | ₹1,720 Cr | ₹2,037 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹514 Cr | ₹520 Cr | ₹640 Cr | ₹482 Cr | ₹610 Cr |
| Interest Accrued But Not Due | ₹22 Cr | ₹19 Cr | ₹198 Cr | ₹312 Cr | ₹283 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | ₹66 Cr | ₹75 Cr | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹1,063 Cr | ₹715 Cr | ₹450 Cr | ₹926 Cr | ₹1,144 Cr |
| Short Term Borrowings | ₹34 Cr | ₹189 Cr | ₹408 Cr | ₹870 Cr | ₹895 Cr |
| Secured ST Loans repayable on Demands | - | - | - | - | - |
| Working Capital Loans- Sec | - | - | - | - | - |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹34 Cr | ₹189 Cr | ₹408 Cr | ₹870 Cr | ₹895 Cr |
| Short Term Provisions | ₹240 Cr | ₹150 Cr | ₹136 Cr | ₹131 Cr | ₹53 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹42 Cr | ₹42 Cr | ₹37 Cr | ₹33 Cr | ₹31 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹198 Cr | ₹108 Cr | ₹99 Cr | ₹99 Cr | ₹22 Cr |
| Total Current Liabilities | ₹1,924 Cr | ₹1,864 Cr | ₹2,037 Cr | ₹2,815 Cr | ₹3,085 Cr |
| Total Liabilities | ₹6,355 Cr | ₹8,547 Cr | ₹9,163 Cr | ₹8,295 Cr | ₹8,587 Cr |
| ASSETS | |||||
| Gross Block | ₹91 Cr | ₹2,431 Cr | ₹2,388 Cr | ₹97 Cr | ₹113 Cr |
| Less: Accumulated Depreciation | ₹19 Cr | ₹93 Cr | ₹46 Cr | ₹25 Cr | ₹38 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹71 Cr | ₹2,338 Cr | ₹2,342 Cr | ₹72 Cr | ₹75 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | - | ₹6.39 Cr | ₹9.95 Cr | - | - |
| Non Current Investments | ₹362 Cr | ₹1,071 Cr | ₹795 Cr | ₹1,605 Cr | ₹1,562 Cr |
| Long Term Investment | ₹362 Cr | ₹1,071 Cr | ₹795 Cr | ₹1,605 Cr | ₹1,562 Cr |
| Quoted | - | - | ₹57 Cr | ₹12 Cr | - |
| Unquoted | ₹405 Cr | ₹1,105 Cr | ₹772 Cr | ₹1,625 Cr | ₹1,595 Cr |
| Long Term Loans & Advances | ₹1,046 Cr | ₹1,422 Cr | ₹1,151 Cr | ₹934 Cr | ₹773 Cr |
| Other Non Current Assets | ₹1,989 Cr | ₹125 Cr | ₹193 Cr | ₹157 Cr | ₹32 Cr |
| Total Non-Current Assets | ₹3,558 Cr | ₹5,050 Cr | ₹4,578 Cr | ₹2,768 Cr | ₹2,442 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹2.86 Cr | ₹219 Cr | ₹4.99 Cr | ₹123 Cr | ₹1.94 Cr |
| Quoted | ₹2.86 Cr | - | - | - | - |
| Unquoted | - | ₹219 Cr | ₹4.99 Cr | ₹123 Cr | ₹1.94 Cr |
| Inventories | ₹1,456 Cr | ₹2,331 Cr | ₹2,958 Cr | ₹2,582 Cr | ₹3,348 Cr |
| Raw Materials | ₹147 Cr | ₹147 Cr | ₹139 Cr | ₹137 Cr | ₹139 Cr |
| Work-in Progress | - | - | ₹2,817 Cr | ₹2,445 Cr | ₹3,209 Cr |
| Finished Goods | - | - | - | - | - |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | - | ₹0.23 Cr | ₹0.29 Cr | - | - |
| Other Inventory | ₹1,309 Cr | ₹2,184 Cr | ₹2.64 Cr | - | - |
| Sundry Debtors | ₹282 Cr | ₹252 Cr | ₹83 Cr | ₹69 Cr | ₹223 Cr |
| Debtors more than Six months | ₹24 Cr | ₹84 Cr | ₹106 Cr | ₹111 Cr | ₹270 Cr |
| Debtors Others | ₹271 Cr | ₹195 Cr | ₹15 Cr | - | - |
| Cash and Bank | ₹77 Cr | ₹122 Cr | ₹806 Cr | ₹62 Cr | ₹112 Cr |
| Cash in hand | ₹0.54 Cr | ₹0.59 Cr | ₹0.50 Cr | ₹0.23 Cr | ₹0.22 Cr |
| Balances at Bank | ₹76 Cr | ₹121 Cr | ₹806 Cr | ₹62 Cr | ₹112 Cr |
| Other cash and bank balances | - | ₹0.10 Cr | - | - | - |
| Other Current Assets | ₹226 Cr | ₹40 Cr | ₹97 Cr | ₹59 Cr | ₹38 Cr |
| Interest accrued on Investments | ₹0.59 Cr | ₹0.83 Cr | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | ₹8.31 Cr | ₹3.37 Cr | ₹1.18 Cr | ₹0.85 Cr | ₹0.43 Cr |
| Prepaid Expenses | ₹7.97 Cr | ₹20 Cr | ₹3.52 Cr | ₹0.80 Cr | ₹0.83 Cr |
| Other current_assets | ₹209 Cr | ₹16 Cr | ₹92 Cr | ₹57 Cr | ₹37 Cr |
| Short Term Loans and Advances | ₹754 Cr | ₹533 Cr | ₹636 Cr | ₹782 Cr | ₹896 Cr |
| Advances recoverable in cash or in kind | ₹112 Cr | ₹213 Cr | ₹270 Cr | ₹174 Cr | ₹208 Cr |
| Advance income tax and TDS | - | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹642 Cr | ₹320 Cr | ₹366 Cr | ₹608 Cr | ₹688 Cr |
| Total Current Assets | ₹2,796 Cr | ₹3,497 Cr | ₹4,585 Cr | ₹3,677 Cr | ₹4,619 Cr |
| Net Current Assets (Including Current Investments) | ₹872 Cr | ₹1,633 Cr | ₹2,548 Cr | ₹862 Cr | ₹1,534 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹6,355 Cr | ₹8,547 Cr | ₹9,163 Cr | ₹8,295 Cr | ₹8,587 Cr |
| Contingent Liabilities | ₹11 Cr | ₹69 Cr | ₹63 Cr | ₹68 Cr | ₹208 Cr |
| Total Debt | ₹747 Cr | ₹1,897 Cr | ₹2,025 Cr | ₹2,666 Cr | ₹3,438 Cr |
| Book Value | - | 90.78 | 93.13 | 53.35 | 58.66 |
| Adjusted Book Value | 75.32 | 90.78 | 93.13 | 53.35 | 58.66 |
Compare Balance Sheet of peers of VALOR ESTATE
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| VALOR ESTATE | ₹5,302.0 Cr | -2.8% | -13.6% | -42.6% | Stock Analytics | |
| DLF | ₹159,311.0 Cr | -4.3% | -2.9% | -13.6% | Stock Analytics | |
| LODHA DEVELOPERS | ₹111,226.0 Cr | -8.1% | -9.9% | -0.8% | Stock Analytics | |
| THE PHOENIX MILLS | ₹67,642.2 Cr | -1.1% | -0.1% | 23.4% | Stock Analytics | |
| PRESTIGE ESTATES PROJECTS | ₹64,824.9 Cr | -3.5% | -6.3% | 0.3% | Stock Analytics | |
| OBEROI REALTY | ₹63,535.9 Cr | -5.9% | -5.4% | 10% | Stock Analytics | |
VALOR ESTATE Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| VALOR ESTATE | -2.8% |
-13.6% |
-42.6% |
| SENSEX | -2.3% |
-4.1% |
-7.4% |
You may also like the below Video Courses