VALOR ESTATE  
                    
                    
                                                         
                                
                                                
                      
                     | 
                        
                    
                        
                        
                    
VALOR ESTATE Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹538 Cr | ₹538 Cr | ₹352 Cr | ₹259 Cr | ₹243 Cr | 
| Equity - Authorised | ₹925 Cr | ₹925 Cr | ₹925 Cr | ₹925 Cr | ₹300 Cr | 
| Equity - Issued | ₹538 Cr | ₹538 Cr | ₹352 Cr | ₹259 Cr | ₹243 Cr | 
| Equity Paid Up | ₹538 Cr | ₹538 Cr | ₹352 Cr | ₹259 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 | ₹5.02 Cr | ₹6.37 Cr | ₹258 Cr | ₹369 Cr | - | 
| Total Reserves | ₹4,350 Cr | ₹4,471 Cr | ₹1,527 Cr | ₹1,261 Cr | ₹1,093 Cr | 
| Securities Premium | ₹4,549 Cr | ₹4,544 Cr | ₹2,819 Cr | ₹2,438 Cr | ₹2,386 Cr | 
| Capital Reserves | ₹51 Cr | ₹51 Cr | ₹51 Cr | ₹51 Cr | ₹50 Cr | 
| Profit & Loss Account Balance | ₹-251 Cr | ₹-126 Cr | ₹-1,242 Cr | ₹-1,152 Cr | ₹-1,178 Cr | 
| General Reserves | - | - | - | - | - | 
| Other Reserves | ₹1.39 Cr | ₹1.74 Cr | ₹-101 Cr | ₹-76 Cr | ₹-165 Cr | 
| Reserve excluding Revaluation Reserve | ₹4,350 Cr | ₹4,471 Cr | ₹1,527 Cr | ₹1,261 Cr | ₹1,093 Cr | 
| Revaluation reserve | - | - | - | - | - | 
| Shareholder's Funds | ₹4,893 Cr | ₹5,015 Cr | ₹2,137 Cr | ₹1,889 Cr | ₹1,336 Cr | 
| Minority Interest | ₹79 Cr | ₹71 Cr | ₹-67 Cr | ₹-125 Cr | ₹-120 Cr | 
| Long-Term Borrowings | - | - | - | - | - | 
| Secured Loans | ₹1,346 Cr | ₹1,450 Cr | ₹1,182 Cr | ₹1,935 Cr | ₹1,420 Cr | 
| Non Convertible Debentures | ₹111 Cr | ₹75 Cr | ₹75 Cr | ₹75 Cr | ₹74 Cr | 
| Converible Debentures & Bonds | - | - | - | - | - | 
| Packing Credit - Bank | - | - | - | - | - | 
| Inter Corporate & Security Deposit | - | - | - | - | - | 
| Term Loans - Banks | ₹627 Cr | ₹624 Cr | ₹636 Cr | ₹639 Cr | ₹1,667 Cr | 
| Term Loans - Institutions | ₹890 Cr | ₹853 Cr | ₹1,014 Cr | ₹1,770 Cr | ₹324 Cr | 
| Other Secured | ₹-283 Cr | ₹-103 Cr | ₹-544 Cr | ₹-549 Cr | ₹-645 Cr | 
| Unsecured Loans | ₹4.99 Cr | ₹63 Cr | ₹70 Cr | ₹59 Cr | ₹43 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 | ₹43 Cr | 
| Deferred Tax Assets / Liabilities | ₹228 Cr | ₹306 Cr | ₹-152 Cr | ₹-174 Cr | ₹-308 Cr | 
| Deferred Tax Assets | ₹73 Cr | ₹77 Cr | ₹156 Cr | ₹180 Cr | ₹312 Cr | 
| Deferred Tax Liability | ₹301 Cr | ₹382 Cr | ₹3.78 Cr | ₹6.02 Cr | ₹4.58 Cr | 
| Other Long Term Liabilities | ₹124 Cr | ₹214 Cr | ₹130 Cr | ₹62 Cr | ₹132 Cr | 
| Long Term Trade Payables | ₹0.23 Cr | ₹0.23 Cr | ₹1.30 Cr | ₹1.12 Cr | ₹3.49 Cr | 
| Long Term Provisions | ₹8.80 Cr | ₹6.76 Cr | ₹2.22 Cr | ₹2.38 Cr | ₹2.44 Cr | 
| Total Non-Current Liabilities | ₹1,712 Cr | ₹2,040 Cr | ₹1,233 Cr | ₹1,885 Cr | ₹1,293 Cr | 
| Current Liabilities | - | - | - | - | - | 
| Trade Payables | ₹205 Cr | ₹128 Cr | ₹93 Cr | ₹100 Cr | ₹122 Cr | 
| Sundry Creditors | ₹205 Cr | ₹128 Cr | ₹93 Cr | ₹100 Cr | ₹122 Cr | 
| Acceptances | - | - | - | - | - | 
| Due to Subsidiaries- Trade Payables | - | - | - | - | - | 
| Other Current Liabilities | ₹1,320 Cr | ₹1,365 Cr | ₹1,720 Cr | ₹2,037 Cr | ₹2,572 Cr | 
| Bank Overdraft / Short term credit | - | - | - | - | ₹2.67 Cr | 
| Advances received from customers | ₹520 Cr | ₹640 Cr | ₹482 Cr | ₹610 Cr | ₹496 Cr | 
| Interest Accrued But Not Due | ₹2.98 Cr | ₹198 Cr | ₹312 Cr | ₹283 Cr | ₹389 Cr | 
| Share Application Money | - | - | - | - | - | 
| Current maturity of Debentures & Bonds | ₹66 Cr | ₹75 Cr | - | - | - | 
| Current maturity - Others | - | - | - | - | - | 
| Other Liabilities | ₹731 Cr | ₹450 Cr | ₹926 Cr | ₹1,144 Cr | ₹1,685 Cr | 
| Short Term Borrowings | ₹189 Cr | ₹408 Cr | ₹870 Cr | ₹895 Cr | ₹394 Cr | 
| Secured ST Loans repayable on Demands | - | - | - | - | - | 
| Working Capital Loans- Sec | - | - | - | - | - | 
| Buyers Credits - Unsec | - | - | - | - | - | 
| Commercial Borrowings- Unsec | - | - | - | - | - | 
| Other Unsecured Loans | ₹189 Cr | ₹408 Cr | ₹870 Cr | ₹895 Cr | ₹394 Cr | 
| Short Term Provisions | ₹150 Cr | ₹136 Cr | ₹131 Cr | ₹53 Cr | ₹30 Cr | 
| Proposed Equity Dividend | - | - | - | - | - | 
| Provision for Corporate Dividend Tax | - | - | - | - | - | 
| Provision for Tax | ₹42 Cr | ₹37 Cr | ₹33 Cr | ₹31 Cr | ₹28 Cr | 
| Provision for post retirement benefits | - | - | - | - | - | 
| Preference Dividend | - | - | - | - | - | 
| Other Provisions | ₹108 Cr | ₹99 Cr | ₹99 Cr | ₹22 Cr | ₹1.92 Cr | 
| Total Current Liabilities | ₹1,864 Cr | ₹2,037 Cr | ₹2,815 Cr | ₹3,085 Cr | ₹3,118 Cr | 
| Total Liabilities | ₹8,547 Cr | ₹9,163 Cr | ₹8,295 Cr | ₹8,587 Cr | ₹7,037 Cr | 
| ASSETS | |||||
| Gross Block | ₹2,431 Cr | ₹2,388 Cr | ₹97 Cr | ₹113 Cr | ₹171 Cr | 
| Less: Accumulated Depreciation | ₹93 Cr | ₹46 Cr | ₹25 Cr | ₹38 Cr | ₹20 Cr | 
| Less: Impairment of Assets | - | - | - | - | - | 
| Net Block | ₹2,338 Cr | ₹2,342 Cr | ₹72 Cr | ₹75 Cr | ₹152 Cr | 
| Lease Adjustment A/c | - | - | - | - | - | 
| Capital Work in Progress | ₹6.39 Cr | ₹9.95 Cr | - | - | - | 
| Non Current Investments | ₹1,071 Cr | ₹795 Cr | ₹1,605 Cr | ₹1,562 Cr | ₹1,284 Cr | 
| Long Term Investment | ₹1,071 Cr | ₹795 Cr | ₹1,605 Cr | ₹1,562 Cr | ₹1,284 Cr | 
| Quoted | ₹45 Cr | ₹57 Cr | ₹12 Cr | - | - | 
| Unquoted | ₹1,061 Cr | ₹772 Cr | ₹1,625 Cr | ₹1,595 Cr | ₹1,317 Cr | 
| Long Term Loans & Advances | ₹1,317 Cr | ₹1,151 Cr | ₹934 Cr | ₹773 Cr | ₹172 Cr | 
| Other Non Current Assets | ₹125 Cr | ₹193 Cr | ₹157 Cr | ₹32 Cr | ₹39 Cr | 
| Total Non-Current Assets | ₹4,946 Cr | ₹4,578 Cr | ₹2,768 Cr | ₹2,442 Cr | ₹1,649 Cr | 
| Current Assets Loans & Advances | - | - | - | - | - | 
| Currents Investments | ₹219 Cr | ₹4.99 Cr | ₹123 Cr | ₹1.94 Cr | ₹115 Cr | 
| Quoted | - | - | - | - | - | 
| Unquoted | ₹219 Cr | ₹4.99 Cr | ₹123 Cr | ₹1.94 Cr | ₹115 Cr | 
| Inventories | ₹2,331 Cr | ₹2,958 Cr | ₹2,582 Cr | ₹3,348 Cr | ₹2,381 Cr | 
| Raw Materials | ₹147 Cr | ₹139 Cr | ₹137 Cr | ₹139 Cr | ₹140 Cr | 
| Work-in Progress | ₹2,181 Cr | ₹2,817 Cr | ₹2,445 Cr | ₹3,209 Cr | ₹2,242 Cr | 
| Finished Goods | - | - | - | - | - | 
| Packing Materials | - | - | - | - | - | 
| Stores  and Spare | ₹0.23 Cr | ₹0.29 Cr | - | - | - | 
| Other Inventory | ₹2.67 Cr | ₹2.64 Cr | - | - | - | 
| Sundry Debtors | ₹252 Cr | ₹83 Cr | ₹69 Cr | ₹223 Cr | ₹75 Cr | 
| Debtors more than Six months | ₹84 Cr | ₹106 Cr | ₹111 Cr | ₹270 Cr | ₹132 Cr | 
| Debtors Others | ₹195 Cr | ₹15 Cr | - | - | - | 
| Cash and Bank | ₹122 Cr | ₹806 Cr | ₹62 Cr | ₹112 Cr | ₹20 Cr | 
| Cash in hand | ₹0.59 Cr | ₹0.50 Cr | ₹0.23 Cr | ₹0.22 Cr | ₹0.30 Cr | 
| Balances at Bank | ₹121 Cr | ₹806 Cr | ₹62 Cr | ₹112 Cr | ₹20 Cr | 
| Other cash and bank balances | ₹0.10 Cr | - | - | - | - | 
| Other Current Assets | ₹40 Cr | ₹97 Cr | ₹59 Cr | ₹38 Cr | ₹79 Cr | 
| Interest accrued on Investments | ₹0.83 Cr | - | - | - | - | 
| Interest accrued on Debentures | - | - | - | - | - | 
| Deposits with Government | - | - | - | - | - | 
| Interest accrued and or due on loans | ₹3.37 Cr | ₹1.18 Cr | ₹0.85 Cr | ₹0.43 Cr | ₹0.29 Cr | 
| Prepaid Expenses | ₹20 Cr | ₹3.52 Cr | ₹0.80 Cr | ₹0.83 Cr | ₹4.21 Cr | 
| Other current_assets | ₹16 Cr | ₹92 Cr | ₹57 Cr | ₹37 Cr | ₹74 Cr | 
| Short Term Loans and Advances | ₹638 Cr | ₹636 Cr | ₹782 Cr | ₹896 Cr | ₹1,381 Cr | 
| Advances recoverable in cash or in kind | ₹213 Cr | ₹270 Cr | ₹174 Cr | ₹208 Cr | ₹158 Cr | 
| Advance income tax and TDS | - | - | - | - | - | 
| Amounts due from directors | - | - | - | - | - | 
| Due From Subsidiaries | - | - | - | - | - | 
| Inter corporate deposits | - | - | - | - | - | 
| Corporate Deposits | - | - | - | - | - | 
| Other Loans & Advances | ₹425 Cr | ₹366 Cr | ₹608 Cr | ₹688 Cr | ₹1,223 Cr | 
| Total Current Assets | ₹3,602 Cr | ₹4,585 Cr | ₹3,677 Cr | ₹4,619 Cr | ₹4,052 Cr | 
| Net Current Assets (Including Current Investments) | ₹1,738 Cr | ₹2,548 Cr | ₹862 Cr | ₹1,534 Cr | ₹934 Cr | 
| Miscellaneous Expenses not written off | - | - | - | - | - | 
| Total Assets | ₹8,547 Cr | ₹9,163 Cr | ₹8,295 Cr | ₹8,587 Cr | ₹7,037 Cr | 
| Contingent Liabilities | ₹69 Cr | ₹63 Cr | ₹68 Cr | ₹208 Cr | ₹258 Cr | 
| Total Debt | ₹1,897 Cr | ₹2,025 Cr | ₹2,666 Cr | ₹3,438 Cr | ₹2,501 Cr | 
| Book Value | - | 93.13 | 53.35 | 58.66 | 54.91 | 
| Adjusted Book Value | 90.78 | 93.13 | 53.35 | 58.66 | 54.91 | 
Compare Balance Sheet of peers of VALOR ESTATE
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| VALOR ESTATE | ₹8,141.9 Cr | -0.6% | -7.6% | -7.1% | Stock Analytics | |
| DLF | ₹192,295.0 Cr | 0.4% | 7.5% | -9.2% | Stock Analytics | |
| MACROTECH DEVELOPERS | ₹123,476.0 Cr | 5.7% | 8.5% | 0.8% | Stock Analytics | |
| GODREJ PROPERTIES | ₹69,551.6 Cr | 0.6% | 13.7% | -22.3% | Stock Analytics | |
| OBEROI REALTY | ₹65,681.1 Cr | 5.7% | 13.2% | -10.4% | Stock Analytics | |
| THE PHOENIX MILLS | ₹62,474.9 Cr | 2.6% | 11.7% | 10.7% | Stock Analytics | |
VALOR ESTATE Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year | 
| VALOR ESTATE |    -0.6%  | 
                            
                     
                     -7.6%  | 
                     
                     -7.1%  | 
                    
| SENSEX |    -0.9%  |    
                      
                    
                     4.6%  | 
                     
                     5%  | 
                    
You may also like the below Video Courses