VALOR ESTATE
|
VALOR ESTATE Last 5 Year Income Statement History
[Consolidated]
| Mar2026 | Mar2025 | Mar2024 | Mar2023 | Mar2022 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Operating Income | ₹767 Cr | ₹357 Cr | ₹698 Cr | ₹219 Cr | ₹25 Cr |
| Revenue from property development | ₹217 Cr | - | ₹21 Cr | ₹35 Cr | ₹23 Cr |
| Sale of Development Rights | ₹2.62 Cr | ₹1.84 Cr | ₹2.25 Cr | ₹183 Cr | - |
| Development Charges | - | - | - | - | - |
| Income From Investment in Properties | - | - | - | - | - |
| Other Operational Income | ₹547 Cr | ₹356 Cr | ₹675 Cr | ₹2.15 Cr | ₹1.71 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Operating Income (Net) | ₹767 Cr | ₹357 Cr | ₹698 Cr | ₹219 Cr | ₹25 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹574 Cr | ₹-190 Cr | ₹766 Cr | ₹-66 Cr | ₹-224 Cr |
| Cost of Construction and Development | ₹230 Cr | ₹32 Cr | ₹323 Cr | ₹186 Cr | ₹201 Cr |
| Opening Raw Materials | ₹1.29 Cr | ₹1.39 Cr | - | ₹2.13 Cr | ₹2.06 Cr |
| Cost of Land & Construction Materials | - | - | - | - | - |
| Closing Stock | ₹1.04 Cr | ₹1.29 Cr | - | ₹1.62 Cr | ₹2.13 Cr |
| Cost of Constructed property Sold | - | - | - | - | - |
| Development Rights | - | - | - | - | - |
| Other Construction Expenses | ₹231 Cr | ₹34 Cr | ₹323 Cr | ₹188 Cr | ₹203 Cr |
| Power & Fuel Cost | - | ₹9.76 Cr | - | - | - |
| Electricity & Power | - | ₹9.76 Cr | - | - | - |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹24 Cr | ₹43 Cr | ₹13 Cr | ₹6.84 Cr | ₹8.65 Cr |
| Salaries, Wages & Bonus | ₹19 Cr | ₹36 Cr | ₹11 Cr | ₹6.09 Cr | ₹7.98 Cr |
| Contributions to EPF & Pension Funds | ₹3.77 Cr | ₹1.90 Cr | ₹0.23 Cr | ₹0.35 Cr | ₹0.48 Cr |
| Workmen and Staff Welfare Expenses | ₹1.20 Cr | ₹4.36 Cr | ₹0.46 Cr | ₹0.40 Cr | ₹0.19 Cr |
| Other Employees Cost | ₹0.19 Cr | ₹0.47 Cr | ₹1.16 Cr | - | - |
| Operating Expenses | ₹171 Cr | ₹201 Cr | ₹175 Cr | ₹6.31 Cr | ₹5.92 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | - | ₹9.34 Cr | - | - | - |
| Packing Material Consumed | - | - | - | - | - |
| Other Manufacturing expenses | ₹171 Cr | ₹191 Cr | ₹175 Cr | ₹6.31 Cr | ₹5.92 Cr |
| General and Administration Expenses | ₹20 Cr | ₹44 Cr | ₹19 Cr | ₹11 Cr | ₹20 Cr |
| Rent , Rates & Taxes | ₹0.63 Cr | ₹1.66 Cr | ₹3.71 Cr | ₹0.65 Cr | ₹2.48 Cr |
| Insurance | - | - | - | - | - |
| Printing and stationery | ₹0.38 Cr | ₹0.68 Cr | ₹0.47 Cr | ₹0.66 Cr | ₹0.28 Cr |
| Professional and legal fees | ₹14 Cr | ₹35 Cr | ₹9.72 Cr | ₹5.54 Cr | ₹2.97 Cr |
| Other Administration | ₹4.88 Cr | ₹6.00 Cr | ₹5.20 Cr | ₹4.25 Cr | ₹15 Cr |
| Selling and Distribution Expenses | ₹6.43 Cr | ₹17 Cr | ₹9.91 Cr | ₹3.30 Cr | ₹1.89 Cr |
| Advertisement & Sales Promotion | ₹0.99 Cr | ₹7.14 Cr | ₹9.86 Cr | ₹3.16 Cr | ₹1.81 Cr |
| Sales Commissions & Incentives | ₹5.44 Cr | ₹9.45 Cr | ₹0.05 Cr | ₹0.14 Cr | ₹0.08 Cr |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹10 Cr | ₹168 Cr | ₹111 Cr | ₹146 Cr | ₹102 Cr |
| Bad debts /advances written off | ₹3.42 Cr | ₹4.42 Cr | - | - | - |
| Provision for doubtful debts | - | - | ₹4.66 Cr | - | ₹26 Cr |
| Losson disposal of fixed assets(net) | - | - | ₹3.34 Cr | ₹0.15 Cr | ₹0.38 Cr |
| Losson foreign exchange fluctuations | - | ₹0.81 Cr | ₹0.24 Cr | ₹0.08 Cr | - |
| Losson sale of non-trade current investments | - | - | - | ₹28 Cr | - |
| Other Miscellaneous Expenses | ₹7.06 Cr | ₹163 Cr | ₹103 Cr | ₹118 Cr | ₹75 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,036 Cr | ₹323 Cr | ₹1,416 Cr | ₹294 Cr | ₹115 Cr |
| Operating Profit (Excl OI) | ₹-270 Cr | ₹34 Cr | ₹-718 Cr | ₹-75 Cr | ₹-91 Cr |
| Other Income | ₹86 Cr | ₹1,373 Cr | ₹109 Cr | ₹61 Cr | ₹109 Cr |
| Interest Received | ₹40 Cr | ₹24 Cr | ₹18 Cr | ₹1.54 Cr | ₹23 Cr |
| Dividend Received | - | - | - | ₹0.03 Cr | ₹0.03 Cr |
| Profit on sale of Fixed Assets | - | - | - | ₹1.88 Cr | - |
| Profits on sale of Investments | - | ₹974 Cr | - | - | - |
| Provision Written Back | ₹46 Cr | ₹375 Cr | ₹90 Cr | ₹27 Cr | ₹5.48 Cr |
| Foreign Exchange Gains | - | - | - | - | ₹0.22 Cr |
| Others | - | ₹0.53 Cr | ₹0.78 Cr | ₹31 Cr | ₹81 Cr |
| Operating Profit | ₹-184 Cr | ₹1,408 Cr | ₹-609 Cr | ₹-13 Cr | ₹18 Cr |
| Interest | ₹32 Cr | ₹83 Cr | ₹54 Cr | ₹300 Cr | ₹334 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.03 Cr | ₹0.04 Cr | ₹0.16 Cr | ₹0.56 Cr | ₹0.18 Cr |
| Other Interest | ₹32 Cr | ₹83 Cr | ₹54 Cr | ₹300 Cr | ₹334 Cr |
| PBDT | ₹-215 Cr | ₹1,325 Cr | ₹-663 Cr | ₹-313 Cr | ₹-315 Cr |
| Depreciation | ₹1.92 Cr | ₹26 Cr | ₹0.42 Cr | ₹0.69 Cr | ₹1.32 Cr |
| Profit Before Taxation & Exceptional Items | ₹-217 Cr | ₹1,298 Cr | ₹-664 Cr | ₹-314 Cr | ₹-317 Cr |
| Exceptional Income / Expenses | - | ₹79 Cr | ₹575 Cr | ₹508 Cr | ₹176 Cr |
| Profit Before Tax | ₹-213 Cr | ₹1,372 Cr | ₹-61 Cr | ₹142 Cr | ₹-162 Cr |
| Provision for Tax | ₹-50 Cr | ₹55 Cr | ₹29 Cr | ₹121 Cr | ₹5.02 Cr |
| Current Income Tax | ₹0.04 Cr | ₹2.22 Cr | ₹0.04 Cr | ₹6.98 Cr | ₹0.01 Cr |
| Deferred Tax | ₹-54 Cr | ₹52 Cr | ₹0.10 Cr | ₹114 Cr | ₹3.79 Cr |
| Other taxes | ₹3.89 Cr | - | ₹29 Cr | ₹-0.18 Cr | ₹1.22 Cr |
| Profit After Tax | ₹-163 Cr | ₹1,317 Cr | ₹-90 Cr | ₹22 Cr | ₹-167 Cr |
| Extra items | ₹45 Cr | - | - | - | - |
| Minority Interest | ₹-7.56 Cr | ₹2.24 Cr | ₹-0.38 Cr | ₹5.15 Cr | ₹-2.88 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹-126 Cr | ₹1,319 Cr | ₹-90 Cr | ₹27 Cr | ₹-170 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹-124 Cr | ₹-1,242 Cr | ₹-1,152 Cr | ₹-1,178 Cr | ₹-1,009 Cr |
| Appropriations | ₹-250 Cr | ₹77 Cr | ₹-1,242 Cr | ₹-1,151 Cr | ₹-1,178 Cr |
| General Reserve | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹-250 Cr | ₹77 Cr | ₹-1,242 Cr | ₹-1,151 Cr | ₹-1,178 Cr |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹-2.33 | ₹24.53 | ₹-2.57 | ₹1.04 | ₹-6.98 |
| Adjusted EPS | ₹-2.33 | ₹24.53 | ₹-2.57 | ₹1.04 | ₹-6.98 |
Compare Income Statement of peers of VALOR ESTATE
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| VALOR ESTATE | ₹5,261.3 Cr | -2.8% | -13.6% | -42.6% | Stock Analytics | |
| DLF | ₹153,717.0 Cr | -4.3% | -2.9% | -13.6% | Stock Analytics | |
| LODHA DEVELOPERS | ₹106,939.0 Cr | -8.1% | -9.9% | -0.8% | Stock Analytics | |
| THE PHOENIX MILLS | ₹65,494.4 Cr | -1.1% | -0.1% | 23.4% | Stock Analytics | |
| PRESTIGE ESTATES PROJECTS | ₹61,379.1 Cr | -3.5% | -6.3% | 0.3% | Stock Analytics | |
| OBEROI REALTY | ₹60,659.8 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 | -2.8% |
-5.2% |
-8.4% |
You may also like the below Video Courses