Valuation Valor Estate Limited NSE India S.E.

Stocks

Market Closed - NSE India S.E. 09:05:10 18/09/26 pm AEST			5-day change	1st Jan Change
95.68 ^INR	+1.00%		-4.50%	-19.28%

14/08	Valor Estate Limited Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
30/05	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	2021	2022	2023	2024	2025	2026
Market Cap ¹	5,911	27,123	22,682	105,783	81,174	45,212
Change	-	358.85%	-16.37%	366.37%	-23.26%	-44.3%
Enterprise Value (EV) ¹	29,645	58,220	47,717	118,177	97,587	52,108
Change	-	96.39%	-18.04%	147.66%	-17.42%	-46.6%
P/E	-3.48x	99.7x	-21.9x	6.86x	-64.6x	178x
PBR	0.44x	1.44x	1.06x	2.11x	1.66x	1.11x
PEG	-	-1x	0x	-0x	1x	-1x
Capitalization / Revenue	24.1x	12.4x	3.25x	29.6x	7.16x	2.84x
EV / Revenue	121x	26.5x	6.83x	33.1x	8.61x	3.27x
EV / EBITDA	-51.9x	124x	-6.94x	66.5x	-87.5x	13.9x
EV / EBIT	-50.8x	126x	-6.93x	77.9x	-59.3x	14.1x
EV / FCF	-6.31x	-4.2x	29.2x	-31.5x	285x	6.68x
FCF Yield	-15.8%	-23.8%	3.42%	-3.17%	0.35%	15%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-6.98	1.05	-2.944	28.69	-2.333	0.47
Distribution rate	-	-	-	-	-	-
Net sales ¹	245.6	2,194	6,982	3,575	11,331	15,933
EBITDA ¹	-571.1	469.4	-6,879	1,778	-1,116	3,753
EBIT ¹	-583.3	462.8	-6,883	1,517	-1,646	3,695
Net income ¹	-1,697	269.3	-903.8	13,194	-1,256	254.8
Net Debt ¹	23,733	31,097	25,034	12,394	16,413	6,896
Reference price ²	24.30	104.70	64.41	196.70	150.75	83.85
Nbr of stocks (in thousands)	243,259	259,059	352,155	537,789	538,465	539,204
Announcement Date	8/9/21	8/9/22	8/9/23	6/9/24	8/9/25	8/9/26

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	14.04x	4.55x	12.24x	3.61%	39.96B
EMAAR PROPERTIES	5.84x	0.8x	1.69x	8.47%	28.4B
MITSUBISHI ESTATE CO., LTD.	18.17x	3.99x	16.04x	1.35%	28.4B
CHINA RESOURCES LAND LIMITED	7.75x	1.41x	7.76x	4.56%	25.9B
MITSUI FUDOSAN CO., LTD.	13.91x	3.09x	14.8x	2.51%	26B
ALPHA DHABI HOLDING	8.18x	0.91x	3.3x	2.73%	20.93B
CK ASSET HOLDINGS LIMITED	10.25x	2.01x	8.28x	4.1%	20.6B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.28x	6.44x	16.95x	1.64%	19.28B
HONGKONG LAND HOLDINGS LIMITED	37.17x	13.66x	34.38x	3.19%	17.94B
Average	14.29x	4.10x	12.83x	3.57%	25.27B
Weighted average by Cap.	13.68x	3.80x	12.15x	3.68%