Valor Estate

₹84.96As of Sun 8 Nov 2026, 12:00 UTC

NSE:DBREALTYReal Estate

Country India

PE (Fwd) 344.8

TSR 10Y CAGR 7.36%

Div yield —

ROE —

Real Estate (Development)

Beta (5Y) (0.27)

PE TTM 180.2

TSR TTM (42.93%)

Mkt cap ₹46.53B

ROIC —

SE Grade™

—

Value

Quality

Moat

—

1Y Price

Reference

₹97

14.43%

(24.77%)

Price above Reference Value

FY23

FY24

FY25

FY26

Earnings per share₹

(2.94)

28.69

(2.33)

0.47

(380.40%)

1074.44%

(108.13%)

120.15%

Revenue₹B

6.982

3.575

7.666

15.93

218.20%

(48.80%)

114.45%

107.84%

TTM

FYE 31 Mar INR

FY2017

FY2018

FY2019

FY2020

FY2021

FY2022

FY2023

FY2024

FY2025

FY2026

FY2027E

Trend

10Y

Peers

15.93

Revenue₹B

—

2.194

6.982

3.575

7.666

15.93

23.32

64.15%

107.84

Revenue growth%

—

218.20

(48.80)

114.45

107.84

46.35

111.14

—

31.92

Gross margin%

—

36.06

(81.30)

89.30

(27.29)

31.92

28.25

31.92

23.19

Operating margin%

—

21.09

(90.16)

116.45

(32.24)

23.19

19.72

21.09

1.60

Net margin%

—

12.27

(12.94)

369.09

(16.38)

1.60

0.81

1.60

180.2

P/E ratio (avg)x

—

42.50

—

6.477

—

354.9

242.6

42.50

—

12.42

EV/EBITx

—

24.73

—

20.53

—

24.47

9.982

24.47

—

FCF yield (avg)%

—

FCF margin%

—

FCF / Net incomex

—

100

—

ROIC%

—

Return on equity%

—

Return on assets%

—

0.47

EPS₹

—

1.05

(2.94)

28.69

(2.33)

0.47

0.35

(18.14%)

—

120.23

EPS growth%

—

(380.43)

1074.38

(108.12)

120.23

(25.73)

6.05

—

Bookvalue per sh₹

—

FCF per share₹

—

Dividend per sh₹

—

Div yield (avg)%

—

Payout ratio%

—

540.3

Shares (diluted)M

—

256.5

307.0

459.9

538.8

540.3

◌540.3

20.47%

100

(0.27)

Buyback yield%

—

(19.69)

(49.81)

(17.16)

(0.27)

◌—

(18.43)

—

100

—

D/E ratiox

—

45.90

Enterprise value₹B

—

11.45

27.87

85.45

101.2

90.41

45.90

67.65%

—

LT debt₹M

—

Peers (US$484.7M)

Cap (US$)

Puravankara Limited

505.0M

16.75x

Sunteck Realty Limited

466.2M

19.96x

Keystone Realtors…

465.4M

21.05x

PT Duta Pertiwi Tbk

484.4M

12.33x

Capital

TTM

10Y

Leveragex

—

EBIT/Intx

3.749

0.154

Own earn%

—

Sh yield%

(0.27)

(18.43)

Owners

Insiders/Inst%

16.40

2.43

Short interest%

—

SBC / revenue%

0.20

Record

10Y

Profitable years

3/5

Revenue growth years

3/4

EPS growth years

2/4

Dividend streakyrs

Op margin range%

−90–116

$1 testx

—

Incr. ROIC%

—

Valor Estate Limited, together with its subsidiaries, operates as a real estate development company in India. The company’s portfolio consists of residential, commercial, retail, office, luxury and mass housing, cluster redevelopment, hospitality, and other projects. It serves individuals and entities. The company was formerly known as D B Realty Limited and changed its name to Valor Estate Limited in March 2024.

Growth vs revenue

Latest

Trend

4Y CAGR

Rel growth

Revenue

₹15.93B

64.15%

1.00×

Cost of revenue

₹10.85B

66.75%

1.06×

Operating expenses

₹1.390B

43.42%

0.58×

Revenue by region

No breakdown available

Reinvestment returns

n/m

Trend

Reinvestment rate

n/m

Return on capital

n/m

Spread over hurdle

n/m