VALOR ESTATE
|
VALOR ESTATE Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹538 Cr | ₹352 Cr | ₹259 Cr | ₹243 Cr | ₹243 Cr |
Equity - Authorised | ₹925 Cr | ₹925 Cr | ₹925 Cr | ₹300 Cr | ₹270 Cr |
Equity - Issued | ₹538 Cr | ₹352 Cr | ₹259 Cr | ₹243 Cr | ₹243 Cr |
Equity Paid Up | ₹538 Cr | ₹352 Cr | ₹259 Cr | ₹243 Cr | ₹243 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
Share Warrants & Outstandings | ₹6.37 Cr | ₹258 Cr | ₹369 Cr | - | - |
Total Reserves | ₹4,471 Cr | ₹1,527 Cr | ₹1,261 Cr | ₹1,093 Cr | ₹1,314 Cr |
Securities Premium | ₹4,544 Cr | ₹2,819 Cr | ₹2,438 Cr | ₹2,386 Cr | ₹2,386 Cr |
Capital Reserves | ₹51 Cr | ₹51 Cr | ₹51 Cr | ₹50 Cr | ₹50 Cr |
Profit & Loss Account Balance | ₹-126 Cr | ₹-1,242 Cr | ₹-1,152 Cr | ₹-1,178 Cr | ₹-1,009 Cr |
General Reserves | - | - | - | - | - |
Other Reserves | ₹1.74 Cr | ₹-101 Cr | ₹-76 Cr | ₹-165 Cr | ₹-113 Cr |
Reserve excluding Revaluation Reserve | ₹4,471 Cr | ₹1,527 Cr | ₹1,261 Cr | ₹1,093 Cr | ₹1,314 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹5,015 Cr | ₹2,137 Cr | ₹1,889 Cr | ₹1,336 Cr | ₹1,557 Cr |
Minority Interest | ₹71 Cr | ₹-67 Cr | ₹-125 Cr | ₹-120 Cr | ₹-170 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹1,450 Cr | ₹1,182 Cr | ₹1,935 Cr | ₹1,420 Cr | ₹1,283 Cr |
Non Convertible Debentures | ₹75 Cr | ₹75 Cr | ₹75 Cr | ₹74 Cr | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹624 Cr | ₹636 Cr | ₹639 Cr | ₹1,667 Cr | ₹933 Cr |
Term Loans - Institutions | ₹957 Cr | ₹1,014 Cr | ₹1,770 Cr | ₹324 Cr | ₹1,533 Cr |
Other Secured | ₹-206 Cr | ₹-544 Cr | ₹-549 Cr | ₹-645 Cr | ₹-1,182 Cr |
Unsecured Loans | ₹63 Cr | ₹70 Cr | ₹59 Cr | ₹43 Cr | - |
Fixed Deposits - Public | - | - | - | - | - |
Loans and advances from subsidiaries | - | - | - | - | - |
Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
Foreign Currency Convertible Notes | - | - | - | - | - |
Long Term Loan in Foreign Currency | - | - | - | - | - |
Loans - Banks | - | - | - | - | - |
Loans - Govt. | - | - | - | - | - |
Loans - Others | - | - | ₹11 Cr | - | - |
Other Unsecured Loan | ₹63 Cr | ₹70 Cr | ₹48 Cr | ₹43 Cr | - |
Deferred Tax Assets / Liabilities | ₹306 Cr | ₹-152 Cr | ₹-174 Cr | ₹-308 Cr | ₹-298 Cr |
Deferred Tax Assets | ₹77 Cr | ₹156 Cr | ₹180 Cr | ₹312 Cr | ₹298 Cr |
Deferred Tax Liability | ₹382 Cr | ₹3.78 Cr | ₹6.02 Cr | ₹4.58 Cr | - |
Other Long Term Liabilities | ₹214 Cr | ₹130 Cr | ₹62 Cr | ₹132 Cr | ₹190 Cr |
Long Term Trade Payables | ₹0.23 Cr | ₹1.30 Cr | ₹1.12 Cr | ₹3.49 Cr | ₹4.39 Cr |
Long Term Provisions | ₹6.76 Cr | ₹2.22 Cr | ₹2.38 Cr | ₹2.44 Cr | ₹3.25 Cr |
Total Non-Current Liabilities | ₹2,040 Cr | ₹1,233 Cr | ₹1,885 Cr | ₹1,293 Cr | ₹1,183 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹128 Cr | ₹93 Cr | ₹100 Cr | ₹122 Cr | ₹153 Cr |
Sundry Creditors | ₹128 Cr | ₹93 Cr | ₹100 Cr | ₹122 Cr | ₹153 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹1,365 Cr | ₹1,720 Cr | ₹2,037 Cr | ₹2,572 Cr | ₹2,260 Cr |
Bank Overdraft / Short term credit | - | - | - | ₹2.67 Cr | ₹0.34 Cr |
Advances received from customers | ₹640 Cr | ₹482 Cr | ₹610 Cr | ₹496 Cr | ₹486 Cr |
Interest Accrued But Not Due | ₹198 Cr | ₹312 Cr | ₹283 Cr | ₹389 Cr | ₹184 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹526 Cr | ₹926 Cr | ₹1,144 Cr | ₹1,685 Cr | ₹1,590 Cr |
Short Term Borrowings | ₹408 Cr | ₹870 Cr | ₹895 Cr | ₹394 Cr | ₹248 Cr |
Secured ST Loans repayable on Demands | - | - | - | - | - |
Working Capital Loans- Sec | - | - | - | - | - |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹408 Cr | ₹870 Cr | ₹895 Cr | ₹394 Cr | ₹248 Cr |
Short Term Provisions | ₹136 Cr | ₹131 Cr | ₹53 Cr | ₹30 Cr | ₹31 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹37 Cr | ₹33 Cr | ₹31 Cr | ₹28 Cr | ₹28 Cr |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹99 Cr | ₹99 Cr | ₹22 Cr | ₹1.92 Cr | ₹2.42 Cr |
Total Current Liabilities | ₹2,037 Cr | ₹2,815 Cr | ₹3,085 Cr | ₹3,118 Cr | ₹2,692 Cr |
Total Liabilities | ₹9,163 Cr | ₹8,295 Cr | ₹8,587 Cr | ₹7,037 Cr | ₹6,399 Cr |
ASSETS | |||||
Gross Block | ₹2,388 Cr | ₹97 Cr | ₹113 Cr | ₹171 Cr | ₹229 Cr |
Less: Accumulated Depreciation | ₹46 Cr | ₹25 Cr | ₹38 Cr | ₹20 Cr | ₹19 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹2,342 Cr | ₹72 Cr | ₹75 Cr | ₹152 Cr | ₹210 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹9.95 Cr | - | - | - | - |
Non Current Investments | ₹795 Cr | ₹1,605 Cr | ₹1,562 Cr | ₹1,284 Cr | ₹1,396 Cr |
Long Term Investment | ₹795 Cr | ₹1,605 Cr | ₹1,562 Cr | ₹1,284 Cr | ₹1,396 Cr |
Quoted | ₹57 Cr | ₹12 Cr | - | - | - |
Unquoted | ₹772 Cr | ₹1,625 Cr | ₹1,595 Cr | ₹1,317 Cr | ₹1,429 Cr |
Long Term Loans & Advances | ₹1,151 Cr | ₹934 Cr | ₹773 Cr | ₹172 Cr | ₹155 Cr |
Other Non Current Assets | ₹193 Cr | ₹157 Cr | ₹32 Cr | ₹39 Cr | ₹50 Cr |
Total Non-Current Assets | ₹4,578 Cr | ₹2,768 Cr | ₹2,442 Cr | ₹1,649 Cr | ₹1,813 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | ₹4.99 Cr | ₹123 Cr | ₹1.94 Cr | ₹115 Cr | ₹113 Cr |
Quoted | - | - | - | - | - |
Unquoted | ₹4.99 Cr | ₹123 Cr | ₹1.94 Cr | ₹115 Cr | ₹113 Cr |
Inventories | ₹2,958 Cr | ₹2,582 Cr | ₹3,348 Cr | ₹2,381 Cr | ₹2,159 Cr |
Raw Materials | ₹137 Cr | ₹137 Cr | ₹139 Cr | ₹140 Cr | ₹139 Cr |
Work-in Progress | ₹2,818 Cr | ₹2,445 Cr | ₹3,209 Cr | ₹2,242 Cr | ₹2,019 Cr |
Finished Goods | - | - | - | - | - |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹0.29 Cr | - | - | - | - |
Other Inventory | ₹2.64 Cr | - | - | - | - |
Sundry Debtors | ₹83 Cr | ₹69 Cr | ₹223 Cr | ₹75 Cr | ₹84 Cr |
Debtors more than Six months | ₹121 Cr | ₹111 Cr | ₹270 Cr | ₹132 Cr | - |
Debtors Others | - | - | - | - | ₹137 Cr |
Cash and Bank | ₹806 Cr | ₹62 Cr | ₹112 Cr | ₹20 Cr | ₹12 Cr |
Cash in hand | ₹0.50 Cr | ₹0.23 Cr | ₹0.22 Cr | ₹0.30 Cr | ₹0.14 Cr |
Balances at Bank | ₹806 Cr | ₹62 Cr | ₹112 Cr | ₹20 Cr | ₹12 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹97 Cr | ₹59 Cr | ₹38 Cr | ₹79 Cr | ₹108 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | ₹1.18 Cr | ₹0.85 Cr | ₹0.43 Cr | ₹0.29 Cr | ₹0.31 Cr |
Prepaid Expenses | ₹3.52 Cr | ₹0.80 Cr | ₹0.83 Cr | ₹4.21 Cr | ₹1.91 Cr |
Other current_assets | ₹92 Cr | ₹57 Cr | ₹37 Cr | ₹74 Cr | ₹106 Cr |
Short Term Loans and Advances | ₹636 Cr | ₹782 Cr | ₹896 Cr | ₹1,381 Cr | ₹1,034 Cr |
Advances recoverable in cash or in kind | ₹316 Cr | ₹174 Cr | ₹208 Cr | ₹158 Cr | ₹87 Cr |
Advance income tax and TDS | - | - | - | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹320 Cr | ₹608 Cr | ₹688 Cr | ₹1,223 Cr | ₹947 Cr |
Total Current Assets | ₹4,585 Cr | ₹3,677 Cr | ₹4,619 Cr | ₹4,052 Cr | ₹3,511 Cr |
Net Current Assets (Including Current Investments) | ₹2,548 Cr | ₹862 Cr | ₹1,534 Cr | ₹934 Cr | ₹819 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹9,163 Cr | ₹8,295 Cr | ₹8,587 Cr | ₹7,037 Cr | ₹6,399 Cr |
Contingent Liabilities | ₹63 Cr | ₹68 Cr | ₹208 Cr | ₹258 Cr | ₹250 Cr |
Total Debt | ₹2,025 Cr | ₹2,666 Cr | ₹3,438 Cr | ₹2,501 Cr | ₹2,191 Cr |
Book Value | - | 53.35 | 58.66 | 54.91 | 64.02 |
Adjusted Book Value | 93.13 | 53.35 | 58.66 | 54.91 | 64.02 |
Compare Balance Sheet of peers of VALOR ESTATE
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
VALOR ESTATE | ₹9,483.0 Cr | -2.3% | 8.8% | -4.3% | Stock Analytics | |
DLF | ₹207,468.0 Cr | -3.5% | 2.1% | 24.9% | Stock Analytics | |
MACROTECH DEVELOPERS | ₹140,842.0 Cr | -5.2% | 13.7% | 56.5% | Stock Analytics | |
GODREJ PROPERTIES | ₹85,962.3 Cr | -4.7% | -2.8% | 52.7% | Stock Analytics | |
OBEROI REALTY | ₹84,488.4 Cr | -1.2% | 18.1% | 64.4% | Stock Analytics | |
THE PHOENIX MILLS | ₹61,796.1 Cr | -1.5% | 1.2% | 50.2% | Stock Analytics |
VALOR ESTATE Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
VALOR ESTATE | -2.3% |
8.8% |
-4.3% |
SENSEX | -2.1% |
-2% |
11.3% |
You may also like the below Video Courses