Valor Estate Limited (NSE:DBREALTY)
India · Delayed Price · Currency is INR 85.04
+2.27 (2.74%)
Nov 11, 2026, 1:30 PM IST
Valor Estate Income Statement
Financials in millions INR. Fiscal year is April - March.
Millions INR. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Operating Revenue | 8,833 | 15,933 | 7,666 | 3,575 | 6,982 | 2,194 |
Other Revenue | -360.32 | - | - | - | - | - |
| 8,473 | 15,933 | 7,666 | 3,575 | 6,982 | 2,194 | |
Revenue Growth | -59.65% | 107.84% | 114.44% | -48.80% | 218.20% | 793.55% |
Cost of Revenue | 3,181 | 10,847 | 9,758 | 382.62 | 12,659 | 1,403 |
Gross Profit | 5,292 | 5,086 | -2,092 | 3,192 | -5,677 | 791.32 |
Selling, General & Admin | 322.63 | 256.45 | 255.85 | 502.03 | 126.08 | 101.66 |
Other Operating Expenses | 1,314 | 1,002 | 267.28 | -1,733 | 487.97 | 219.98 |
Operating Expenses | 1,704 | 1,390 | 379.9 | -970.74 | 618.28 | 328.57 |
Operating Income | 3,588 | 3,695 | -2,472 | 4,163 | -6,295 | 462.75 |
Interest Expense | -1,156 | -985.79 | -316.16 | -832.75 | -542.55 | -2,995 |
Interest & Investment Income | 203.8 | 203.8 | 402.63 | 240.25 | 178.97 | 0.25 |
Earnings From Equity Investments | -375.52 | -447.16 | 41.99 | -60.89 | 282.01 | -513.44 |
Currency Exchange Gain (Loss) | - | - | - | -8.08 | -2.39 | -0.79 |
Other Non Operating Income (Expenses) | 19.98 | 19.97 | 63.59 | 1,066 | 10.32 | 578.46 |
EBT Excluding Unusual Items | 2,280 | 2,486 | -2,280 | 4,567 | -6,369 | -2,468 |
Impairment of Goodwill | - | - | - | - | - | -800 |
Gain (Loss) on Sale of Investments | -2,575 | -2,575 | 148.64 | -210.63 | 46.78 | -403.64 |
Gain (Loss) on Sale of Assets | - | - | - | 9,739 | -33.41 | 17.31 |
Asset Writedown | -0 | -0 | - | - | - | - |
Other Unusual Items | 447.9 | 617.66 | - | -377.98 | 5,750 | 5,079 |
Pretax Income | 152.79 | 528.63 | -2,131 | 13,717 | -605.33 | 1,425 |
Income Tax Expense | 48.93 | 258.49 | -503.86 | 545.9 | 294.73 | 1,207 |
Earnings From Continuing Operations | 103.86 | 270.15 | -1,627 | 13,171 | -900.07 | 217.81 |
Earnings From Discontinued Operations | - | - | 446.81 | - | - | - |
Net Income to Company | 103.86 | 270.15 | -1,180 | 13,171 | -900.07 | 217.81 |
Minority Interest in Earnings | -2.65 | -15.38 | -75.58 | 22.4 | -3.77 | 51.46 |
Net Income | 101.2 | 254.77 | -1,256 | 13,194 | -903.84 | 269.27 |
Net Income to Common | 101.2 | 254.77 | -1,256 | 13,194 | -903.84 | 269.27 |
Net Income Growth | -59.13% | - | - | - | - | - |
Shares Outstanding (Basic) | 357 | 540 | 538 | 445 | 307 | 243 |
Shares Outstanding (Diluted) | 357 | 540 | 539 | 460 | 307 | 256 |
Shares Change | -33.54% | 0.27% | 17.16% | 49.81% | 19.69% | 5.43% |
EPS (Basic) | 0.28 | 0.47 | -2.33 | 29.63 | -2.94 | 1.11 |
EPS (Diluted) | 0.28 | 0.47 | -2.33 | 28.69 | -2.94 | 1.05 |
EPS Growth | -39.07% | - | - | - | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Free Cash Flow | 6,055 | 9,248 | 4,361 | 1,845 | 954.69 | -2,666 |
Free Cash Flow Per Share | 16.94 | 17.12 | 8.09 | 4.01 | 3.11 | -10.40 |
Gross Margin | 62.46% | 31.92% | -27.29% | 89.30% | -81.30% | 36.06% |
Operating Margin | 42.35% | 23.19% | -32.24% | 116.45% | -90.16% | 21.09% |
Profit Margin | 1.19% | 1.60% | -16.38% | 369.09% | -12.95% | 12.27% |
Free Cash Flow Margin | 71.46% | 58.05% | 56.89% | 51.61% | 13.67% | -121.50% |
EBITDA | 3,668 | 3,753 | -1,941 | 4,423 | -6,291 | 469.37 |
EBITDA Margin | 43.30% | 23.55% | -25.32% | 123.74% | -90.10% | 21.39% |
D&A For EBITDA | 80.38 | 57.14 | 530.3 | 260.66 | 4.22 | 6.62 |
EBIT | 3,588 | 3,695 | -2,472 | 4,163 | -6,295 | 462.75 |
EBIT Margin | 42.35% | 23.19% | -32.24% | 116.45% | -90.16% | 21.09% |
Effective Tax Rate | 32.03% | 48.90% | - | 3.98% | - | 84.71% |
Revenue as Reported | 9,184 | 16,644 | 8,107 | 13,594 | 8,073 | 2,665 |
Advertising Expenses | - | 16.13 | 9.91 | 71.42 | - | 31.63 |