Valuation Valor Estate Limited NSE India S.E.

Stocks

Market Closed - NSE India S.E. 07:05:10 2026-08-20 EDT			5-day change	1st Jan Change
104.70 ^INR	+2.86%		-7.25%	-11.68%

08-14	Valor Estate Limited Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
05-29	Valor Estate Limited Reports Earnings Results for the Fourth Quarter and Full Year Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,250	5,911	27,123	22,682	105,783	81,174
Change	-	372.76%	358.85%	-16.37%	366.37%	-23.26%
Enterprise Value (EV) ¹	21,955	29,645	58,220	47,717	118,177	97,587
Change	-	35.02%	96.39%	-18.04%	147.66%	-17.42%
P/E	-0.3x	-3.48x	99.7x	-21.9x	6.86x	-64.6x
PBR	0.08x	0.44x	1.44x	1.06x	2.11x	1.66x
PEG	-	0.1x	-1x	0x	-0x	1x
Capitalization / Revenue	0.74x	24.1x	12.4x	3.25x	29.6x	7.16x
EV / Revenue	12.9x	121x	26.5x	6.83x	33.1x	8.61x
EV / EBITDA	-37x	-51.9x	124x	-6.94x	66.5x	-106x
EV / EBIT	-36.3x	-50.8x	126x	-6.93x	77.9x	-67.4x
EV / FCF	121x	-6.31x	-4.2x	29.2x	-31.5x	209x
FCF Yield	0.82%	-15.8%	-23.8%	3.42%	-3.17%	0.48%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-16.98	-6.98	1.05	-2.944	28.69	-2.333
Distribution rate	-	-	-	-	-	-
Net sales ¹	1,696	245.6	2,194	6,982	3,575	11,331
EBITDA ¹	-593.8	-571.1	469.4	-6,879	1,778	-917.2
EBIT ¹	-604.6	-583.3	462.8	-6,883	1,517	-1,448
Net income ¹	-4,130	-1,697	269.3	-903.8	13,194	-1,256
Net Debt ¹	20,705	23,733	31,097	25,034	12,394	16,413
Reference price ²	5.14	24.30	104.70	64.41	196.70	150.75
Nbr of stocks (in thousands)	243,259	243,259	259,059	352,155	537,789	538,465
Announcement Date	11/28/20	9/8/21	9/8/22	9/8/23	9/6/24	9/8/25

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.($)
SUN HUNG KAI PROPERTIES LIMITED	15.6x	4.95x	13.31x	3.25%	44.42B
CHINA RESOURCES LAND LIMITED	8.98x	1.53x	8x	3.95%	31.07B
MITSUBISHI ESTATE CO., LTD.	17.9x	3.99x	16.28x	1.37%	27.43B
EMAAR PROPERTIES	5.51x	0.67x	1.4x	9.07%	26.52B
MITSUI FUDOSAN CO., LTD.	13.45x	3.03x	14.61x	2.62%	24.57B
ALPHA DHABI HOLDING	8.09x	0.9x	3.26x	2.76%	20.68B
CK ASSET HOLDINGS LIMITED	10.83x	2.09x	9.79x	4.1%	20.51B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.69x	1.68x	14.58x	3.53%	19.49B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.12x	6.49x	17.34x	1.62%	19.08B
Average	11.57x	2.81x	10.95x	3.59%	25.97B
Weighted average by Cap.	11.92x	2.94x	10.97x	3.64%