Valor Estate Peer Comparison

NSE: DBREALTY | BSE: 533160

₹96.52

₹-1.30 (-1.33%)

As on 30-Sep-2026IST

Market cap

₹5,280 Cr

Revenue (TTM)

₹864 Cr

P/E Ratio

450.6

P/B Ratio

1.3

Div. Yield

0 %

Edit

	Valor Estate	Anant Raj	Brigade Enterprises	Sobha	Max Estates
Market cap (₹ Cr)	5,280	21,733	18,810	12,923	9,641
Revenue (₹ Cr)	864	2,551	5,532	5,617	200
Net Profit (₹ Cr)	47.86	575.14	783.78	231.13	12.11
Net Margin (%)	5.41	21.89	13.62	3.98	4.08
RoE (%)	-2.24	11.36	10.15	4.94	0.49
Price to Earnings	450.62	37.56	27.07	56.03	833.74
Price-To-Book	1.29	3.67	2.65	2.71	3.99

Income Statement (₹ Cr)

	Valor Estate	Anant Raj	Brigade Enterprises	Sobha	Max Estates
Operating Revenue	1,593.27	2,511.60	5,697.22	5,190.50	199.45
Total Income	1,664.37	2,579.08	5,909.01	5,383.77	296.80
Total Expenditure	1,523.61	1,855.93	4,269.89	4,880.11	175.72
EBITDA	69.66	655.67	1,427.33	310.39	23.73
Depreciation	5.71	48.86	312.37	106.03	32.41
EBIT	63.95	606.81	1,114.96	204.36	-8.68
Interest	99.23	12.35	409.44	137.41	65.41
Other Income	71.10	67.48	211.79	193.27	97.35
Exceptional Items	61.77	--	-13.80	--	--
Profit before Tax	52.86	661.94	903.88	259.87	23.25
Provision for Tax	25.85	108.29	179.12	66.46	7.56
Profit after Tax	27.01	553.66	724.76	193.41	15.69

	Valor Estate	Anant Raj	Brigade Enterprises	Sobha	Max Estates
Shareholder's Funds	4,091.71	5,788.71	6,820.22	4,719.93	2,419.91
Minority Interest	-36.21	30.07	703.80	--	741.27
Non-Current Liabilities	375.26	673.99	5,009.17	141.51	4,300.14
Current Liabilities	1,923.95	375.90	12,980.08	14,263.87	4,780.42
Total Liabilities	6,358.87	6,868.66	26,204.22	19,498.75	12,414.02

	Valor Estate	Anant Raj	Brigade Enterprises	Sobha	Max Estates
Non-Current Assets	3,558.34	3,201.89	9,399.62	2,863.90	3,714.03
Current Assets	2,796.37	3,666.77	16,113.65	16,261.41	8,527.71
Total Assets	6,358.87	6,868.66	26,204.22	19,498.75	12,414.02
Total Debt*	746.75	606.23	6,109.63	1,002.31	2,376.24
Net Current Assets	872.42	3,290.87	3,133.57	1,997.54	3,747.29
Contingent Liabilities	10.91	114.33	192.14	438.86	0.71

	Valor Estate	Anant Raj	Brigade Enterprises	Sobha	Max Estates
Cash From Operating Activities	938.79	-434.78	-137.06	429.87	-615.65
Cash Flow from Investing Activities	-336.23	-230.54	-1,436.04	-97.07	-291.19
Cash from Financing Activities	-580.37	1,234.75	941.70	-285.01	879.03
Net Cash Inflow / Outflow	22.19	569.44	-631.40	47.80	-27.81

	Valor Estate	Anant Raj	Brigade Enterprises	Sobha	Max Estates
ROCE (%)	2.62	12.23	11.02	6.96	2.05
ROE (%)	0.60	11.14	11.68	4.17	0.68
ROA (%)	0.36	9.15	3.07	1.07	0.16
EBIT Margin (%)	8.83	28.79	28.77	9.70	60.71
Net Margin (%)	1.62	21.47	12.27	3.59	5.29
Cash Profit Margin (%)	2.05	23.99	18.20	5.77	24.12

	Valor Estate	Anant Raj	Brigade Enterprises	Sobha	Max Estates
Revenue Growth (%)	107.84	21.92	12.28	28.52	24.28
EBIT Growth (%)	176.61	35.94	-0.87	20.38	-9.36
Net Profit Growth (%)	116.60	31.34	6.51	104.26	-40.63
EPS Growth (%)	120.14	24.77	-6.12	104.25	-69.79
Book Value Growth (%)	-16.42	38.92	21.06	3.50	7.61

	Valor Estate	Anant Raj	Brigade Enterprises	Sobha	Max Estates
Price / Earnings	178.52	26.20	18.53	65.58	401.40
Price / Book Value	1.11	2.52	2.34	2.69	2.09
Dividend Yield (%)	0.00	0.25	0.31	0.51	0.00
EV/EBITDA	37.07	19.76	11.80	24.19	56.04
Market Cap (₹ Cr)	4,548.15	14,596.67	15,919.17	12,682.98	5,023.50

	Valor Estate	Anant Raj	Brigade Enterprises	Sobha	Max Estates
Debt to Equity	0.18	0.10	0.90	0.21	0.99
Short term debt to equity ratio	0.01	0.01	0.08	0.09	0.01
Current Ratio	1.45	9.75	1.24	1.14	1.78
Quick Ratio	0.70	6.95	0.36	0.24	0.34
Interest Coverage	1.53	54.61	3.21	2.89	1.36

	Valor Estate	Anant Raj	Brigade Enterprises	Sobha	Max Estates
Debtors to sales (%)	17.67	7.11	10.54	5.33	6.15
Asset Turnover	0.21	0.42	0.24	0.29	0.02
Receivable days	61.14	22.11	39.38	16.29	24.49
Inventory Days	433.75	160.50	649.66	846.61	8,393.38
Payable days	64.61	6.88	341.32	112.00	0.00
Cash Conversion Cycle	430.27	175.73	347.73	750.90	8,417.88

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.