Valor Estate Limited (DBREALTY) - Net Assets
Based on the latest financial reports, Valor Estate Limited (DBREALTY) has net assets worth Rs40.15 Billion INR (≈ $434.17 Million USD) as of September 2025. Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Rs71.36 Billion ≈ $771.77 Million USD) and total liabilities (Rs31.22 Billion ≈ $337.59 Million USD). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off. Check DBREALTY financial resilience to evaluate the company's liquid asset resilience ratio.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | Rs40.15 Billion |
| % of Total Assets | 56.26% |
| Annual Growth Rate | 11.48% |
| 5-Year Change | 308.96% |
| 10-Year Change | 44.34% |
| Growth Volatility | 70.44 |
Valor Estate Limited - Net Assets Trend (2008–2025)
This chart illustrates how Valor Estate Limited's net assets have evolved over time, based on quarterly financial data. Also explore DBREALTY current and non-current assets for the complete picture of this company's asset base.
Annual Net Assets for Valor Estate Limited (2008–2025)
The table below shows the annual net assets of Valor Estate Limited from 2008 to 2025. For live valuation and market cap data, see Valor Estate Limited (DBREALTY) market capitalisation.
| Year | Net Assets | Change |
|---|---|---|
| 2025-03-31 | Rs49.72 Billion ≈ $537.72 Million |
-2.24% |
| 2024-03-31 | Rs50.86 Billion ≈ $550.05 Million |
+145.74% |
| 2023-03-31 | Rs20.70 Billion ≈ $223.84 Million |
+17.36% |
| 2022-03-31 | Rs17.64 Billion ≈ $190.73 Million |
+45.06% |
| 2021-03-31 | Rs12.16 Billion ≈ $131.48 Million |
-14.58% |
| 2020-03-31 | Rs14.23 Billion ≈ $153.92 Million |
-31.43% |
| 2019-03-31 | Rs20.76 Billion ≈ $224.48 Million |
-11.18% |
| 2018-03-31 | Rs23.37 Billion ≈ $252.74 Million |
-12.74% |
| 2017-03-31 | Rs26.78 Billion ≈ $289.63 Million |
-22.26% |
| 2016-03-31 | Rs34.45 Billion ≈ $372.54 Million |
-1.26% |
| 2015-03-31 | Rs34.89 Billion ≈ $377.30 Million |
+1.15% |
| 2014-03-31 | Rs34.49 Billion ≈ $373.01 Million |
+0.09% |
| 2013-03-31 | Rs34.46 Billion ≈ $372.67 Million |
-0.95% |
| 2012-03-31 | Rs34.79 Billion ≈ $376.25 Million |
+3.03% |
| 2011-03-31 | Rs33.77 Billion ≈ $365.19 Million |
+8.12% |
| 2010-03-31 | Rs31.23 Billion ≈ $337.75 Million |
+260.35% |
| 2009-03-31 | Rs8.67 Billion ≈ $93.73 Million |
+10.63% |
| 2008-03-31 | Rs7.83 Billion ≈ $84.72 Million |
-- |
Equity Component Analysis
This analysis shows how different components contribute to Valor Estate Limited's total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.
Equity Composition Insights
- Retained earnings have decreased by 251110300000.0% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (March 2025)
| Component | Amount | Percentage |
|---|---|---|
| Common Stock | Rs5.38 Billion | 11.00% |
| Other Components | Rs46.06 Billion | 94.13% |
| Total Equity | Rs48.93 Billion | 100.00% |
Valor Estate Limited Competitors by Market Cap
The table below lists competitors of Valor Estate Limited ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Shanghai Yanhua Smartech Group
SHE:002178
|
$607.55 Million |
|
Markor International Home Furnishings Co Ltd
SHG:600337
|
$607.70 Million |
|
Washington Trust Bancorp Inc
NASDAQ:WASH
|
$608.14 Million |
|
Hangzhou Electn Soul Network
SHG:603258
|
$608.51 Million |
|
Beijing Jingyeda Technology Co Ltd
SHE:003005
|
$607.44 Million |
|
Selamat Sempurna Tbk
JK:SMSM
|
$607.38 Million |
|
Zhejiang Hongchang Electrical Technology Co. Ltd.
SHE:301008
|
$607.31 Million |
|
Mitek Systems Inc
NASDAQ:MITK
|
$607.24 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Valor Estate Limited's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2024 to 2025, total equity changed from 50,148,901,000 to 48,932,683,000, a change of -1,216,218,000 (-2.4%).
- Net loss of 1,255,886,000 reduced equity.
- New share issuances of 34,170,000 increased equity.
- Other comprehensive income decreased equity by 587,290,000.
- Other factors increased equity by 592,788,000.
Equity Change Factors (2024 to 2025)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rs-1.26 Billion | -2.57% |
| Share Issuances | Rs34.17 Million | +0.07% |
| Other Comprehensive Income | Rs-587.29 Million | -1.2% |
| Other Changes | Rs592.79 Million | +1.21% |
| Total Change | Rs- | -2.43% |
Book Value vs Market Value Analysis
This analysis compares Valor Estate Limited's book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.
Valuation Insights
- Current price-to-book ratio: 1.21x
- The company is trading above its book value, indicating the market recognizes value beyond its reported assets.
- The price-to-book ratio has decreased from 4.37x to 1.21x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2008-03-31 | Rs23.71 | Rs103.57 | x |
| 2009-03-31 | Rs26.43 | Rs103.57 | x |
| 2010-03-31 | Rs99.31 | Rs103.57 | x |
| 2011-03-31 | Rs107.44 | Rs103.57 | x |
| 2012-03-31 | Rs110.25 | Rs103.57 | x |
| 2013-03-31 | Rs110.74 | Rs103.57 | x |
| 2014-03-31 | Rs111.11 | Rs103.57 | x |
| 2015-03-31 | Rs111.13 | Rs103.57 | x |
| 2016-03-31 | Rs111.97 | Rs103.57 | x |
| 2017-03-31 | Rs90.30 | Rs103.57 | x |
| 2018-03-31 | Rs100.49 | Rs103.57 | x |
| 2019-03-31 | Rs72.50 | Rs103.57 | x |
| 2020-03-31 | Rs51.90 | Rs103.57 | x |
| 2021-03-31 | Rs54.91 | Rs103.57 | x |
| 2022-03-31 | Rs73.64 | Rs103.57 | x |
| 2023-03-31 | Rs69.62 | Rs103.57 | x |
| 2024-03-31 | Rs109.04 | Rs103.57 | x |
| 2025-03-31 | Rs85.92 | Rs103.57 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Valor Estate Limited utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): -2.57%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -11.08%
- • Asset Turnover: 0.13x
- • Equity Multiplier: 1.75x
- Recent ROE (-2.57%) is below the historical average (-0.58%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2008 | -3.40% | -392.07% | 0.00x | 2.51x | Rs-975.62 Million |
| 2009 | 17.73% | 30.97% | 0.19x | 3.01x | Rs626.80 Million |
| 2010 | 8.89% | 28.51% | 0.21x | 1.47x | Rs-336.96 Million |
| 2011 | 9.06% | 23.54% | 0.25x | 1.56x | Rs-311.17 Million |
| 2012 | 2.72% | 15.58% | 0.11x | 1.53x | Rs-2.46 Billion |
| 2013 | 0.10% | 0.98% | 0.06x | 1.55x | Rs-3.37 Billion |
| 2014 | 0.34% | 3.68% | 0.06x | 1.62x | Rs-3.30 Billion |
| 2015 | 0.02% | 0.22% | 0.04x | 1.90x | Rs-3.41 Billion |
| 2016 | -0.72% | -11.42% | 0.03x | 2.14x | Rs-3.69 Billion |
| 2017 | -2.24% | -45.34% | 0.02x | 2.35x | Rs-3.39 Billion |
| 2018 | -12.84% | -266.89% | 0.02x | 2.71x | Rs-5.58 Billion |
| 2019 | -12.48% | -76.81% | 0.05x | 3.13x | Rs-5.00 Billion |
| 2020 | -25.92% | -248.62% | 0.02x | 4.23x | Rs-5.72 Billion |
| 2021 | -12.71% | -742.81% | 0.00x | 5.50x | Rs-3.03 Billion |
| 2022 | 1.43% | 12.27% | 0.03x | 4.64x | Rs-1.62 Billion |
| 2023 | -4.23% | -12.94% | 0.08x | 3.95x | Rs-3.04 Billion |
| 2024 | 26.31% | 398.25% | 0.04x | 1.83x | Rs8.18 Billion |
| 2025 | -2.57% | -11.08% | 0.13x | 1.75x | Rs-6.15 Billion |
Industry Comparison
This section compares Valor Estate Limited's net assets metrics with peer companies in the Real Estate - Development industry.
Industry Context
- Industry: Real Estate - Development
- Average net assets among peers: $3,480,922,403
- Average return on equity (ROE) among peers: -92.04%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Valor Estate Limited (DBREALTY) | Rs40.15 Billion | -3.40% | 0.78x | $607.53 Million |
| Ajmera Realty & Infra India Limited (AJMERA) | $7.43 Billion | 4.40% | 1.65x | $264.54 Million |
| Amj Land Holdings Limited (AMJLAND) | $1.66 Billion | 8.55% | 1.33x | $17.89 Million |
| Ansal Properties & Infrastructure Limited (ANSALAPI) | $17.90 Billion | 0.27% | 2.81x | $6.43 Million |
| Arihant Superstructures Limited (ARIHANTSUP) | $154.37 Million | 8.50% | 3.16x | $129.05 Million |
| Arkade Developers Ltd (ARKADE) | $1.49 Billion | 33.81% | 1.48x | $236.65 Million |
| Art Nirman Limited (ARTNIRMAN) | $20.00K | -930.00% | 978.85x | $12.02 Million |
| Arvind SmartSpaces Limited (ARVSMART) | $162.90 Million | 19.89% | 9.18x | $306.52 Million |
| Ashiana Housing Limited (ASHIANA) | $323.41 Million | 29.21% | 3.28x | $372.51 Million |
| Ashima Limited (ASHIMASYN) | $2.20 Billion | -3.02% | 0.45x | $33.08 Million |
About Valor Estate Limited
Valor Estate Limited, together with its subsidiaries, operates as a real estate construction and development company in India. It operates in two segments: Real Estate Business and Hospitality Business. The company develops and sells residential, commercial, retail, and other projects, such as mass housing and cluster redevelopment, as well as hospitality projects. The company was formerly known … Read more