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 | ₹7,972.1 Cr | -2.6% | -8.7% | -7.4% | Stock Analytics | |
| DLF | ₹191,602.0 Cr | -0.7% | 6.2% | -6% | Stock Analytics | |
| MACROTECH DEVELOPERS | ₹122,059.0 Cr | 3.7% | 9.8% | 4.6% | Stock Analytics | |
| GODREJ PROPERTIES | ₹69,048.5 Cr | -0.8% | 12.7% | -19.7% | Stock Analytics | |
| OBEROI REALTY | ₹64,790.3 Cr | 4% | 11% | -6.3% | Stock Analytics | |
| THE PHOENIX MILLS | ₹63,238.4 Cr | 3.6% | 13.1% | 11.5% | Stock Analytics | |
VALOR ESTATE Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| VALOR ESTATE | -2.6% |
-8.7% |
-7.4% |
| SENSEX | -1.4% |
3.1% |
3.8% |
You may also like the below Video Courses