Home > Balance Sheet > VALOR ESTATE

VALOR ESTATE
Balance Sheet

COMMUNITY POLL
for VALOR ESTATE
Please provide your vote to see the results

VALOR ESTATE Last 5 Year Balance Sheet History

[Consolidated]

Mar2023Mar2022Mar2021Mar2020Mar2019
EQUITY AND LIABILITIES
Share Capital ₹352 Cr₹259 Cr₹243 Cr₹243 Cr₹243 Cr
    Equity - Authorised ₹925 Cr₹925 Cr₹300 Cr₹270 Cr₹270 Cr
    Equity - Issued ₹352 Cr₹259 Cr₹243 Cr₹243 Cr₹243 Cr
    Equity Paid Up ₹352 Cr₹259 Cr₹243 Cr₹243 Cr₹243 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 ₹258 Cr₹369 Cr---
Total Reserves ₹1,527 Cr₹1,261 Cr₹1,093 Cr₹1,314 Cr₹1,997 Cr
    Securities Premium ₹2,819 Cr₹2,438 Cr₹2,386 Cr₹2,386 Cr₹2,386 Cr
    Capital Reserves ₹51 Cr₹51 Cr₹50 Cr₹50 Cr₹50 Cr
    Profit & Loss Account Balance ₹-1,242 Cr₹-1,152 Cr₹-1,178 Cr₹-1,009 Cr₹-560 Cr
    General Reserves -----
    Other Reserves ₹-101 Cr₹-76 Cr₹-165 Cr₹-113 Cr₹120 Cr
Reserve excluding Revaluation Reserve ₹1,527 Cr₹1,261 Cr₹1,093 Cr₹1,314 Cr₹1,997 Cr
Revaluation reserve -----
Shareholder's Funds ₹2,137 Cr₹1,889 Cr₹1,336 Cr₹1,557 Cr₹2,240 Cr
Minority Interest ₹-67 Cr₹-125 Cr₹-120 Cr₹-170 Cr₹-149 Cr
Long-Term Borrowings -----
Secured Loans ₹1,182 Cr₹1,935 Cr₹1,420 Cr₹1,283 Cr₹1,196 Cr
    Non Convertible Debentures ₹75 Cr₹75 Cr₹74 Cr--
    Converible Debentures & Bonds -----
    Packing Credit - Bank -----
    Inter Corporate & Security Deposit -----
    Term Loans - Banks ₹636 Cr₹639 Cr₹1,667 Cr₹933 Cr₹760 Cr
    Term Loans - Institutions ₹1,014 Cr₹1,770 Cr₹324 Cr₹1,533 Cr₹1,364 Cr
    Other Secured ₹-544 Cr₹-549 Cr₹-645 Cr₹-1,182 Cr₹-928 Cr
Unsecured Loans ₹81 Cr₹59 Cr₹43 Cr-₹128 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 ₹53 Cr₹48 Cr---
    Other Unsecured Loan ₹27 Cr₹11 Cr₹43 Cr-₹128 Cr
Deferred Tax Assets / Liabilities ₹-152 Cr₹-174 Cr₹-308 Cr₹-298 Cr₹-240 Cr
    Deferred Tax Assets ₹156 Cr₹180 Cr₹312 Cr₹298 Cr₹240 Cr
    Deferred Tax Liability ₹3.78 Cr₹6.02 Cr₹4.58 Cr--
Other Long Term Liabilities ₹130 Cr₹62 Cr₹132 Cr₹190 Cr₹108 Cr
Long Term Trade Payables ₹1.30 Cr₹1.12 Cr₹3.49 Cr₹4.39 Cr₹5.89 Cr
Long Term Provisions ₹2.22 Cr₹2.38 Cr₹2.44 Cr₹3.25 Cr₹3.21 Cr
Total Non-Current Liabilities ₹1,244 Cr₹1,885 Cr₹1,293 Cr₹1,183 Cr₹1,201 Cr
Current Liabilities -----
Trade Payables ₹93 Cr₹100 Cr₹228 Cr₹153 Cr₹165 Cr
    Sundry Creditors ₹93 Cr₹100 Cr₹228 Cr₹153 Cr₹165 Cr
    Acceptances -----
    Due to Subsidiaries- Trade Payables -----
Other Current Liabilities ₹1,784 Cr₹2,037 Cr₹3,751 Cr₹3,397 Cr₹2,999 Cr
    Bank Overdraft / Short term credit --₹2.67 Cr₹0.34 Cr₹1.21 Cr
    Advances received from customers ₹482 Cr₹610 Cr₹496 Cr₹486 Cr₹498 Cr
    Interest Accrued But Not Due ₹312 Cr₹283 Cr₹389 Cr₹184 Cr₹109 Cr
    Share Application Money -----
    Current maturity of Debentures & Bonds -----
    Current maturity - Others -----
    Other Liabilities ₹990 Cr₹1,144 Cr₹2,864 Cr₹2,727 Cr₹2,392 Cr
Short Term Borrowings ₹860 Cr₹895 Cr₹519 Cr₹248 Cr₹271 Cr
    Secured ST Loans repayable on Demands ----₹73 Cr
    Working Capital Loans- Sec -----
    Buyers Credits - Unsec -----
    Commercial Borrowings- Unsec -----
    Other Unsecured Loans ₹860 Cr₹895 Cr₹519 Cr₹248 Cr₹197 Cr
Short Term Provisions ₹67 Cr₹53 Cr₹30 Cr₹31 Cr₹15 Cr
    Proposed Equity Dividend -----
    Provision for Corporate Dividend Tax -----
    Provision for Tax -₹0.95 Cr₹28 Cr₹28 Cr₹0.09 Cr
    Provision for post retirement benefits -----
    Preference Dividend -----
    Other Provisions ₹67 Cr₹52 Cr₹1.92 Cr₹2.42 Cr₹15 Cr
Total Current Liabilities ₹2,804 Cr₹3,085 Cr₹4,529 Cr₹3,829 Cr₹3,451 Cr
Total Liabilities ₹8,295 Cr₹8,587 Cr₹7,037 Cr₹6,399 Cr₹6,743 Cr
ASSETS
Gross Block ₹97 Cr₹113 Cr₹171 Cr₹229 Cr₹382 Cr
Less: Accumulated Depreciation ₹25 Cr₹38 Cr₹20 Cr₹19 Cr₹39 Cr
Less: Impairment of Assets -----
Net Block ₹72 Cr₹75 Cr₹152 Cr₹210 Cr₹343 Cr
Lease Adjustment A/c -----
Capital Work in Progress -----
Non Current Investments ₹1,605 Cr₹1,562 Cr₹1,284 Cr₹1,398 Cr₹1,649 Cr
Long Term Investment ₹1,605 Cr₹1,562 Cr₹1,284 Cr₹1,398 Cr₹1,649 Cr
    Quoted -----
    Unquoted ₹1,638 Cr₹1,595 Cr₹1,317 Cr₹1,431 Cr₹1,682 Cr
Long Term Loans & Advances ₹783 Cr₹773 Cr₹172 Cr₹155 Cr₹172 Cr
Other Non Current Assets ₹157 Cr₹32 Cr₹39 Cr₹50 Cr₹18 Cr
Total Non-Current Assets ₹2,616 Cr₹2,442 Cr₹1,649 Cr₹1,813 Cr₹2,181 Cr
Current Assets Loans & Advances -----
Currents Investments ₹123 Cr₹1.94 Cr₹115 Cr₹113 Cr₹97 Cr
    Quoted -----
    Unquoted ₹123 Cr₹1.94 Cr₹115 Cr₹113 Cr₹97 Cr
Inventories ₹2,582 Cr₹3,348 Cr₹3,512 Cr₹2,159 Cr₹2,244 Cr
    Raw Materials ₹139 Cr₹139 Cr₹140 Cr₹139 Cr₹138 Cr
    Work-in Progress ₹2,443 Cr₹3,209 Cr₹2,242 Cr₹2,019 Cr₹2,106 Cr
    Finished Goods -----
    Packing Materials -----
    Stores Ā and Spare -----
    Other Inventory --₹1,131 Cr--
Sundry Debtors ₹69 Cr₹223 Cr₹111 Cr₹84 Cr₹90 Cr
    Debtors more than Six months ₹106 Cr₹270 Cr₹132 Cr--
    Debtors Others --₹37 Cr₹137 Cr₹137 Cr
Cash and Bank ₹62 Cr₹112 Cr₹37 Cr₹12 Cr₹9.65 Cr
    Cash in hand ₹0.23 Cr₹0.22 Cr₹0.30 Cr₹0.14 Cr₹0.15 Cr
    Balances at Bank ₹62 Cr₹112 Cr₹37 Cr₹12 Cr₹9.50 Cr
    Other cash and bank balances -----
Other Current Assets ₹55 Cr₹38 Cr₹233 Cr₹1,184 Cr₹1,099 Cr
    Interest accrued on Investments -----
    Interest accrued on Debentures -----
    Deposits with Government -----
    Interest accrued and or due on loans ₹0.85 Cr₹0.43 Cr₹0.29 Cr₹0.31 Cr₹0.18 Cr
    Prepaid Expenses ₹0.80 Cr₹0.83 Cr₹4.21 Cr₹1.91 Cr₹2.32 Cr
    Other current_assets ₹53 Cr₹37 Cr₹228 Cr₹1,181 Cr₹1,096 Cr
Short Term Loans and Advances ₹938 Cr₹896 Cr₹1,380 Cr₹1,034 Cr₹1,021 Cr
    Advances recoverable in cash or in kind ₹184 Cr₹208 Cr₹158 Cr₹87 Cr₹82 Cr
    Advance income tax and TDS -----
    Amounts due from directors -----
    Due From Subsidiaries -----
    Inter corporate deposits -----
    Corporate Deposits -----
    Other Loans & Advances ₹754 Cr₹688 Cr₹1,222 Cr₹947 Cr₹939 Cr
Total Current Assets ₹3,828 Cr₹4,619 Cr₹5,389 Cr₹4,586 Cr₹4,561 Cr
Net Current Assets (Including Current Investments) ₹1,024 Cr₹1,534 Cr₹860 Cr₹757 Cr₹1,110 Cr
Miscellaneous Expenses not written off -----
Total Assets ₹8,295 Cr₹8,587 Cr₹7,037 Cr₹6,399 Cr₹6,743 Cr
Contingent Liabilities ₹241 Cr₹208 Cr₹258 Cr₹250 Cr₹346 Cr
Total Debt ₹2,666 Cr₹3,438 Cr₹2,626 Cr₹2,191 Cr₹2,095 Cr
Book Value -58.6654.9164.0292.07
Adjusted Book Value 53.3558.6654.9164.0292.07

Compare Balance Sheet of peers of VALOR ESTATE

Peers & Returns Market Capitalization 1 Week 1 Month 1 Year
VALOR ESTATE ₹11,328.8 Cr 5.2% 0.7% 153.7% Stock Analytics
DLF ₹210,129.0 Cr 1.3% -3.1% 79.9% Stock Analytics
MACROTECH DEVELOPERS ₹119,275.0 Cr 5% 3.5% 137.8% Stock Analytics
GODREJ PROPERTIES ₹79,347.5 Cr 3.2% 9.5% 106% Stock Analytics
OBEROI REALTY ₹63,319.5 Cr 17.4% 19.2% 73.4% Stock Analytics
THE PHOENIX MILLS ₹54,259.6 Cr 1.2% -3.3% 101.6% Stock Analytics


VALOR ESTATE Share Price vs Sensex

Share Price Returns(%) 1 Week 1 Month 1 Year
VALOR ESTATE

5.2%

0.7%

153.7%

SENSEX

1.7%

0.7%

19.2%


You may also like the below Video Courses