Valuation Valor Estate Limited

Equities

Market Closed - Bombay S.E. Other stock markets 03:41:08 11/07/2025 pm IST			5-day change	1st Jan Change
241.20 ^INR	-0.50%		+4.60%	+39.38%

11/06	Valor Estate Arm to Acquire Remaining Stake in Sahyadri Agro and Dairy	MT
10/06	Valor Estate Leads Jijamata Nagar Slum Redevelopment as Court Orders Final Evictions by June 25	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2019	2020	2021	2022	2023	2024
Capitalization ¹	4,768	1,250	5,911	27,123	22,682	1,05,783
Change	-	-73.78%	372.76%	358.85%	-16.37%	366.37%
Enterprise Value (EV) ¹	24,760	21,955	29,645	58,220	47,717	1,18,177
Change	-	-11.33%	35.02%	96.39%	-18.04%	147.66%
P/E ratio	-1.72x	-0.3x	-3.48x	99.7x	-21.9x	6.86x
PBR	0.21x	0.08x	0.44x	1.44x	1.06x	2.11x
PEG	-	-0x	0.1x	-1x	0x	-0x
Capitalization / Revenue	1.3x	0.74x	24.1x	12.4x	3.25x	29.6x
EV / Revenue	6.77x	12.9x	121x	26.5x	6.83x	33.1x
EV / EBITDA	-44.1x	-37x	-51.9x	124x	-6.94x	66.5x
EV / EBIT	-42.6x	-36.3x	-50.8x	126x	-6.93x	77.9x
EV / FCF	-10.6x	121x	-6.31x	-4.2x	29.2x	-31.5x
FCF Yield	-9.45%	0.82%	-15.8%	-23.8%	3.42%	-3.17%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-11.41	-16.98	-6.98	1.05	-2.944	28.69
Distribution rate	-	-	-	-	-	-
Net sales ¹	3,656	1,696	245.6	2,194	6,982	3,575
EBITDA ¹	-561.9	-593.8	-571.1	469.4	-6,879	1,778
EBIT ¹	-580.7	-604.6	-583.3	462.8	-6,883	1,517
Net income ¹	-2,777	-4,130	-1,697	269.3	-903.8	13,194
Net Debt ¹	19,992	20,705	23,733	31,097	25,034	12,394
Reference price ²	19.60	5.14	24.30	104.70	64.41	196.70
Nbr of stocks (in thousands)	2,43,259	2,43,259	2,43,259	2,59,059	3,52,155	5,37,789
Announcement Date	06/09/19	28/11/20	08/09/21	08/09/22	08/09/23	06/09/24

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
VALOR ESTATE LIMITED	-	-	-	-	151.37Cr
EMAAR PROPERTIES	8.41x	1.77x	3.74x	7.12%	3.42TCr
SUN HUNG KAI PROPERTIES LIMITED	11.76x	4.36x	10.71x	4.22%	3.31TCr
CHINA RESOURCES LAND LIMITED	7.64x	1.21x	6.66x	4.66%	2.68TCr
MITSUI FUDOSAN CO., LTD.	14.33x	3.04x	15.25x	2.45%	2.59TCr
DLF LIMITED	55.75x	27.18x	88.4x	0.62%	2.35TCr
MITSUBISHI ESTATE CO., LTD.	16.79x	3.76x	15.16x	1.69%	2.29TCr
ALDAR PROPERTIES	10.93x	2.49x	8.07x	2.18%	2.02TCr
CHINA OVERSEAS LAND & INVESTMENT LIMITED	8.89x	1.25x	9.54x	3.97%	1.92TCr
Average	16.81x	5.63x	19.69x	3.36%	2.3TCr
Weighted average by Cap.	16.23x	5.42x	18.61x	3.62%