IndiaOne Finance - Company Dashboard

Governance Classic Home

Valor Estate LtdResidential- Commercial ProjectsINE879I01012Consolidated₹95.68+0.95 (+1.00%)Jun-26

Valuation

Market Cap₹5.19K Cr

TTM PE416.00x

Forward PE1794.00x

PEG-7.99

Book Value₹75.44

P/B1.27x

TTM EPS₹0.23

Fwd EPS₹0.05

TTM Revenue₹863.73 Cr

TTM PAT₹11.98 Cr

TTM EBITDA₹113.84 Cr

TTM EBIT₹107.13 Cr

Last Qtr PAT₹-1.33 Cr

Last Qtr EBITDA₹24.32 Cr

Last Qtr EBIT₹22.85 Cr

Profitability

ROE0.29%

ROCE3.56%

TTM NPM1.39%

TTM EBITDA %13.18%

Curr OPM-1.12%

Last OPM-63.52%

Curr NPM—

Last NPM—

Curr EPS₹-0.02

Last EPS₹-1.09

Balance sheet

Equity₹542.41 Cr

Reserve₹3.55K Cr

Total Debt₹746.76 Cr

D/E0.18x

Interest %-2290.98%

Curr Interest₹30.47 Cr

Price / range

Close₹95.68

vs 52W High—

vs 52W Low—

MA50—

MA200—

Returns

1D+1.00%

1W-2.16%

1M-10.14%

3M-15.74%

6M-5.92%

1Y-42.88%

2Y-48.63%

3Y-44.34%

5Y+249.20%

Diwali-18.81%

Sector peers — Residential- Commercial Projects

Company	Close	Mkt Cap	TTM P/E	ROE
DLF	644.35	₹1.59L Cr	35.88	9.78%
LODHA	1144.70	₹1.14L Cr	27.71	17.73%
PHOENIXLTD	1877.90	₹67.16K Cr	52.47	14.84%
OBEROIRLTY	1785.00	₹64.90K Cr	21.28	17.02%
PRESTIGE	1435.10	₹61.81K Cr	54.26	7.78%
GODREJPROP	1691.10	₹50.94K Cr	31.83	8.31%
ANANTRAJ	606.15	₹21.81K Cr	36.74	10.02%
BRIGADE	621.70	₹20.28K Cr	29.17	11.49%

Financial Results

Quarterly and yearly P&L · YoY % on Revenue, Total Income, Expenditure, EBITDA, EBIT, PBT, Net Profit and EPS

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	0	0	453.59	75.55	0	529.14
Other Income	2.29	1.13	1.12	-4.48	6.95	4.72
Total Income	2.29-67.1%	1.13	454.71	71.07	6.95	533.86
Interest	15.87	5.42	7.35	6.83	2.40	22.01
Expenditure	-23.73-91.5%	-77.32	-333.61	-16.61	-12.39	-439.94
PBDT	0	0	0	0	0	0
EBITDA	-6.82+31.5%	-70.92	128.41	65.80	-9.96	113.33
Depreciation	-1.04	-0.98	-1.08	-0.03	-0.03	-2.12
EBIT	-7.86+21.3%	-71.90	127.33	65.77	-9.99	111.21
PBT	-21.44-294.1%	-76.20	121.10	54.46	-5.44	93.92
Tax	-0.25	-1.11	-5.30	0.76	-0.77	-6.42
Equity	542.41	542.41	539.20	0	539.20	542.41
OPM	-936.24	-6743.36	26.63	72.08	-78.27	17.59
Net Profit	-21.69-249.3%	-77.31	115.80	55.22	-6.21	87.50
NPM	-947.16	-6841.59	25.47	73.09	-89.35	16.39
EPS	-0.40-233.3%	-1.43	2.14	1.03	-0.12	1.62

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24	FY 22-23	FY 21-22	FY 20-21
Revenue	529.14+12869.1%	4.08-53.3%	8.73+143.9%	3.58-7.3%	3.86+1931.6%	0.19
Other Income	4.72	41.32	886.55	105.76	37.03	147.58
Total Income	533.86+1075.9%	45.40-94.9%	895.27+718.8%	109.34+167.5%	40.88-72.3%	147.77
Expenditure	-439.94-90.7%	-230.74-89.3%	-121.88-126.6%	-53.78+84.3%	-341.94-55.1%	-220.53
Interest	-22.01	-8.40	-10.92	-15.14	-80.96	-159.73
PBDT	0	0	0	0	0	0
EBITDA	113.33+152.0%	-218.14-113.7%	-102.08-192.2%	-34.93+86.4%	-256.95-329.5%	-59.83
Depreciation	-2.12	-0.12	-0.15	-0.13	-0.17	-0.78
EBIT	111.21+151.0%	-218.26-113.5%	-102.23-191.6%	-35.06+86.4%	-257.12-324.2%	-60.61
PBT	93.92+150.7%	-185.33-121.2%	874.32+1473.7%	55.56+304.6%	-27.15-125.2%	107.91
Tax	-6.42	-2.78	-72.76	-20.39	-50.19	-18.85
Equity	542.41	538.47	0	0	0	0
OPM (%)	17.59	-408.21	98.00	51.00	-66.00	73.00
Net Profit	87.50+146.5%	-188.12-123.5%	801.56+2179.1%	35.17+146.8%	-75.14-184.4%	89.06
NPM (%)	16.39	-414.34	90.00	32.00	-184.00	60.00
EPS (Rs)	1.62	0-100.0%	18+1465.2%	1.15+137.2%	-3.09-184.4%	3.66
CEPS	1.62	0	17.43	1	-3.09	3.66

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	110.79-86.8%	86.91	529.18	136.85	840.33	1,593.27
Other Income	7.69	5.82	6.72	0.29	58.27	71.10
Total Income	118.48-86.8%	92.73	535.90	137.14	898.60	1,664.37
Interest	30.47	26.72	25.11	29.12	18.29	99.23
Expenditure	-118.41+86.5%	-163.34	-462.45	-123.82	-878.94	-1,628.56
PBDT	0	0	0	0	0	0
EBITDA	24.32+222.5%	-45.85	93.05	42.32	-19.85	69.65
Depreciation	-1.47	-3.86	-1.21	-0.17	-0.47	-5.71
EBIT	22.85+212.5%	-49.71	91.84	42.15	-20.32	63.94
PBT	0.07-99.8%	-25.82	73.45	13.32	36.63	97.58
Tax	-0.14	-0.15	-8.44	-4.42	-12.84	-25.85
Equity	542.41	542.41	0	0	539.20	542.41
OPM	0.06	-27.84	13.71	9.72	4.08	5.86
Net Profit	-1.33-109.7%	-58.90	62.24	9.97	13.71	27.01
NPM	-1.12	-63.52	11.61	7.27	1.53	1.62
EPS	-0.02-108.7%	-1.09	1.15	0.19	0.23	0.50

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24	FY 22-23	FY 21-22	FY 20-21
Revenue	1,593.27+40.6%	1,133.08+217.0%	357.47-48.8%	698.24+218.2%	219.43+793.4%	24.56
Other Income	71.10	48.13	1,251.94	109.01	47.07	107.01
Total Income	1,664.37+40.9%	1,181.21-26.6%	1,609.41+99.4%	807.25+202.9%	266.51+102.6%	131.57
Expenditure	-1,628.56-18.4%	-1,375.99-342.6%	-310.92+78.9%	-1,470.99-153.4%	-580.59-29.5%	-448.35
Interest	-99.23	-92.90	-83.32	-54.41	-285.72	-333.81
PBDT	0	0	0	0	0	0
EBITDA	69.65+171.8%	-96.97-162.2%	155.94+121.7%	-717.92-860.4%	-74.75+15.7%	-88.66
Depreciation	-5.71	-53.04	-26.07	-0.42	-0.69	-1.32
EBIT	63.94+142.6%	-150.01-215.5%	129.87+118.1%	-718.34-852.2%	-75.44+16.2%	-89.98
PBT	97.58+150.1%	-194.78-114.1%	1,377.82+1652.8%	-88.73-145.8%	193.84+237.4%	-141.10
Tax	-25.85	72.75	-54.59	-29.47	-120.90	-5.02
Equity	542.41	538.47	0	0	0	0
OPM (%)	5.86	-16.49	85.61	-10.99	72.73	-107.24
Net Profit	27.01+122.9%	-118.03-109.0%	1,317.14+1563.3%	-90.01-513.3%	21.78+113.1%	-166.85
NPM (%)	1.62	-9.99	81.84	-11.15	8.17	-126.81
EPS (Rs)	0.50	0-100.0%	29.63+1107.8%	-2.94-364.9%	1.11+115.9%	-6.98
CEPS	0.50	0	28.69	-2.94	1.05	-6.98

Corporate Actions

Dividends, bonus issues, and stock splits

Dividend

No dividend history.

Bonus

No bonus history.

Split

No split history.

Financial Results

Standalone

Yearly results

Yearly

Consolidated

Yearly results

Yearly

Corporate Actions

Dividend

Bonus

Split