Integrated Filing — IndAS



General information about company

Scrip Code 533160
NSE Symbol DBREALTY
MSEI Symbol NOTLISTED
ISIN INE879I01012
Name of company Valor Estate Limited
Type of company Main Board
Class of security Equity
Date of start of financial year 01-04-2025
Date of end of financial year 31-03-2026
Date of board meeting when results were approved 14-11-2025
Date on which prior intimation of the meeting for considering financial results was informed to the exchange 07-11-2025
Description of presentation currency INR
Level of rounding used in financial results Lakhs
Reporting Type Quarterly
Reporting Quarter Second quarter
Nature of report standalone or consolidated Consolidated
Whether results are audited or unaudited for the quarter ended Unaudited
Whether results are audited or unaudited for the Year to date for current period ended/year ended Unaudited
Segment Reporting Single segment
Description of single segment Real Estate
Start date and time of board meeting 14-11-2025   17:50:00
End date and time of board meeting 14-11-2025   21:35:00
Whether cash flow statement is applicable on company Yes
Type of cash flow statement Cash Flow Indirect
Declaration of unmodified opinion or statement on impact of audit qualification Not applicable



Financial Results Ind-AS

Amount in (Lakhs)

Particulars 3 months/ 6 months ended (dd-mm-yyyy) Year to date figures for current period ended (dd-mm-yyyy)
A Date of start of reporting period 01-07-2025 01-04-2025
B Date of end of reporting period 30-09-2025 30-09-2025
C Whether results are audited or unaudited Unaudited Unaudited
D Nature of report standalone or consolidated Consolidated Consolidated
1 Income
Revenue from operations 13,685.23 97,717.74
Other income 28.87 5,856.35
Total income 13,714.10 1,03,574.09
2 Expenses
(a) Cost of materials consumed 27,950.41 39,826.81
(b) Purchases of stock-in-trade 0.00 0.00
(c) Changes in inventories of finished goods, work-in-progress and stock-in-trade (21,047.38) 50,316.91
(d) Employee benefit expense 548.01 1,053.24
(e) Finance costs 2,912.16 4,741.26
(f) Depreciation, depletion and amortisation expense 16.59 63.70
(f) Other Expenses
1 Impairment and expected credit loss recognition (net of reversals) 189.81 399.21
2 Other expenses 1,812.14 3,874.78
Total other expenses 2,001.95 4,273.99
Total expenses 12,381.74 1,00,275.91
3 Total profit before exceptional items and tax 1,332.36 3,298.18
4 Exceptional items 0.00 1,697.63
5 Total profit before tax 1,332.36 4,995.81
6 Tax expense
7 Current tax 0.00 0.00
8 Deferred tax 442.08 1,725.74
9 Total tax expenses 442.08 1,725.74
10 Net movement in regulatory deferral account balances related to profit or loss and the related deferred tax movement 0.00 0.00
11 Net Profit Loss for the period from continuing operations 890.28 3,270.07
12 Profit (loss) from discontinued operations before tax 0.00 0.00
13 Tax expense of discontinued operations 0.00 0.00
14 Net profit (loss) from discontinued operation after tax 0.00 0.00
15 Share of profit (loss) of associates and joint ventures accounted for using equity method 106.36 (902.06)
16 Total profit (loss) for period 996.64 2,368.01
17 Other comprehensive income net of taxes 3.27 (3.74)
18 Total Comprehensive Income for the period 999.91 2,364.27
19 Total profit or loss, attributable to
Profit or loss, attributable to owners of parent 1,005.441 2,256.282
Total profit or loss, attributable to non-controlling interests (8.802) 111.71
20 Total Comprehensive income for the period attributable to
Comprehensive income for the period attributable to owners of parent 1,001.698 2,252.54
Total comprehensive income for the period attributable to owners of parent non-controlling interests (8.802) 111.71
21 Details of equity share capital
Paid-up equity share capital 53,920.44 53,920.44
Face value of equity share capital 10 10
27 Details of debt securities
22 Reserves excluding revaluation reserve
23 Earnings per share
i Earnings per equity share for continuing operations
Basic earnings (loss) per share from continuing operations 0.19 0.42
Diluted earnings (loss) per share from continuing operations 1.9 0.42
ii Earnings per equity share for discontinued operations
Basic earnings (loss) per share from discontinued operations 0 0
Diluted earnings (loss) per share from discontinued operations 0 0
ii Earnings per equity share
Basic earnings (loss) per share from continuing and discontinued operations 0.19 0.42
Diluted earnings (loss) per share from continuing and discontinued operations 1.9 0.42
24 Debt equity ratio 0.25 0.25
25 Debt service coverage ratio 0.04 0.08
26 Interest service coverage ratio 1.46 1.70
27 Disclosure of notes on financial results



Remarks

Debt equity ratio
Debt service coverage ratio
Interest service coverage ratio


Statement of Asset and Liabilities

Amount in (Lakhs)

Particulars Year ended (dd-mm-yyyy)
Date of start of reporting period 01-04-2025
Date of end of reporting period 30-09-2025
Whether results are audited or unaudited Unaudited
Nature of report standalone or consolidated Consolidated
Assets
1 Non-current assets
Property, plant and equipment 413.68
Capital work-in-progress 1,377.37
Investment property
Goodwill 0.00
Other intangible assets 0.33
Intangible assets under development
Biological assets other than bearer plants
Investments accounted for using equity method
Non-current financial assets
Non-current investments 52,069.49
Trade receivables, non-current
Loans, non-current 76,807.38
Other non-current financial assets 2,06,127.46
Total non-current financial assets 3,35,004.33
Deferred tax assets (net) 1,258.68
Other non-current assets 18,151.31
Total non-current assets 3,56,205.70
2 Current assets
Inventories 1,91,962.02
Current financial asset
Current investments 8,560.52
Trade receivables, current 38,123.33
Cash and cash equivalents 7,262.51
Bank balance other than cash and cash equivalents 2,034.42
Loans, current 10,945.55
Other current financial assets 44,975.65
Total current financial assets 1,11,901.98
Current tax assets (net)
Other current assets 53,565.15
Total current assets 3,57,429.15
3 Non-current assets classified as held for sale
4 Regulatory deferral account debit balances and related deferred tax Assets
Total assets 7,13,634.85
Equity and liabilities
1 Equity
Equity attributable to owners of parent
Equity share capital 53,920.44
Other equity 3,51,213.30
Total equity attributable to owners of parent 4,05,133.74
Non controlling interest (3,663.40)
Total equity 4,01,470.34
2 Liabilities
Non-current liabilities
Non-current financial liabilities
Borrowings, non-current 19,061.85
Trade payables, non-current
(A) Total outstanding dues of micro enterprises and small enterprises 17.49
(B) Total outstanding dues of creditors other than micro enterprises and small enterprises 295.04
Total Trade payable 312.53
Other non-current financial liabilities 1,677.88
Total non-current financial liabilities 21,052.26
Provisions, non-current 2,062.54
Deferred tax liabilities (net) 0.00
Deferred government grants, Non-current 0.00
Other non-current liabilities 0.00
Total non-current liabilities 23,114.80
Current liabilities
Current financial liabilities
Borrowings, current 80,467.09
Trade payables, current
(A) Total outstanding dues of micro enterprises and small enterprises 154.12
(B) Total outstanding dues of creditors other than micro enterprises and small enterprises 15,455.91
Total Trade payable 15,610.03
Other current financial liabilities 47,923.81
Total current financial liabilities 1,44,000.93
Other current liabilities 1,26,412.27
Provisions, current 18,636.51
Current tax liabilities (Net) 0.00
Deferred government grants, Current 0.00
Total current liabilities 2,89,049.71
3 Liabilities directly associated with assets in disposal group classified as held for sale
4 Regulatory deferral account credit balances and related deferred tax liability
Total liabilities 3,12,164.51
Total equity and liabilites 7,13,634.85
Disclosure of notes on assets and liabilities



Format for Reporting Segment wise Revenue, Results and Capital Employed along with the company results

Amount in (Lakhs)

Particulars 3 months/ 6 month ended (dd-mm-yyyy) Year to date figures for current period ended (dd-mm-yyyy)
Date of start of reporting period 01-07-2025 01-04-2025
Date of end of reporting period 30-09-2025 30-09-2025
Whether results are audited or unaudited Unaudited Unaudited
Nature of report standalone or consolidated Consolidated Consolidated
1 Segment Revenue (Income)
(net sale/income from each segment should be disclosed)
Total Segment Revenue
Less: Inter segment revenue
Revenue from operations
2 Segment Result
Profit (+) / Loss (-) before tax and interest from each segment
Total Profit before tax
i. Finance cost
ii. Other Unallocable Expenditure net off Unallocable income
Profit before tax
3 (Segment Asset - Segment Liabilities)
Segment Asset
Total Segment Asset
Un-allocable Assets null null
Net Segment Asset null null
4 Segment Liabilities
Segment Liabilities
Total Segment Liabilities
Un-allocable Liabilities null null
Net Segment Liabilities null null
Disclosure of notes on segments



Other Comprehensive Income

Amount in (Lakhs)

Particulars 3 months/ 6 months ended (dd-mm-yyyy) Year to date figures for current period ended (dd-mm-yyyy)
A Date of start of reporting period 01-07-2025 01-04-2025
B Date of end of reporting period 30-09-2025 30-09-2025
C Whether results are audited or unaudited Unaudited Unaudited
D Nature of report standalone or consolidated Consolidated Consolidated
Other comprehensive income [Abstract]
1 Amount of items that will not be reclassified to profit and loss
1 Remeasurement of net defined benefit plans 514000 -347000
Total Amount of items that will not be reclassified to profit and loss 5.14 (3.47)
2 Income tax relating to items that will not be reclassified to profit or loss 1.87 0.27
3 Amount of items that will be reclassified to profit and loss
Total Amount of items that will be reclassified to profit and loss
4 Income tax relating to items that will be reclassified to profit or loss
5 Total Other comprehensive income 3.27 (3.74)



Cash flow statement, indirect

Amount in (Lakhs)

Particulars Year ended (dd-mm-yyyy)
A Date of start of reporting period 01-04-2025
B Date of end of reporting period 30-09-2025
C Whether results are audited or unaudited Unaudited
D Nature of report standalone or consolidated Consolidated
Statement of cash flows
Cash flows from used in operating activities
Profit before tax 4,995.81
Adjustments for reconcile profit (loss)
Adjustments for finance costs 4,741.26
Adjustments for decrease (increase) in inventories 24,573.50
Adjustments for decrease (increase) in trade receivables, current (14,221.08)
Adjustments for decrease (increase) in trade receivables, non-current 0.00
Adjustments for decrease (increase) in other current assets (26,072.82)
Adjustments for decrease (increase) in other non-current assets 6,334.89
Adjustments for other financial assets, non-current 12,483.17
Adjustments for other financial assets, current (34,149.75)
Adjustments for other bank balances 0.00
Adjustments for increase (decrease) in trade payables, current (1,684.04)
Adjustments for increase (decrease) in trade payables, non-current 0.00
Adjustments for increase (decrease) in other current liabilities 61,937.13
Adjustments for increase (decrease) in other non-current liabilities 0.00
Adjustments for depreciation and amortisation expense 63.70
Adjustments for impairment loss reversal of impairment loss recognised in profit or loss 399.21
Adjustments for provisions, current 5,469.89
Adjustments for provisions, non-current 0.00
Adjustments for other financial liabilities, current 19,109.69
Adjustments for other financial liabilities, non-current (10,698.75)
Adjustments for unrealised foreign exchange losses gains 0.00
Adjustments for dividend income 0.00
Adjustments for interest income 696.07
Adjustments for share-based payments 30.87
Adjustments for fair value losses (gains) (4,698.97)
Adjustments for undistributed profits of associates 0.00
Other adjustments for which cash effects are investing or financing cash flow 0.00
Other adjustments to reconcile profit (loss) 0.00
Other adjustments for non-cash items 0.00
Share of profit and loss from partnership firm or association of persons or limited liability partnerships (1,804.12)
Total adjustments for reconcile profit (loss) 41,117.71
Net cash flows from (used in) operations 46,113.52
Dividends received 0.00
Interest paid 0.00
Interest received 0.00
Income taxes paid (refund) 1,017.48
Other inflows (outflows) of cash 0.00
Net cash flows from (used in) operating activities 45,096.04
Cash flows from used in investing activities
Cash flows from losing control of subsidiaries or other businesses 0.00
Cash flows used in obtaining control of subsidiaries or other businesses 0.00
Other cash receipts from sales of equity or debt instruments of other entities 0.00
Other cash payments to acquire equity or debt instruments of other entities 0.00
Other cash receipts from sales of interests in joint ventures 0.00
Other cash payments to acquire interests in joint ventures 0.00
Cash receipts from share of profits of partnership firm or association of persons or limited liability partnerships 23,594.39
Cash payment for investment in partnership firm or association of persons or limited liability partnerships 0.00
Proceeds from sales of property, plant and equipment 0.00
Purchase of property, plant and equipment 786.71
Proceeds from sales of investment property 0.00
Purchase of investment property 0.00
Proceeds from sales of intangible assets 0.00
Purchase of intangible assets 0.00
Proceeds from sales of intangible assets under development 0.00
Purchase of intangible assets under development 0.00
Proceeds from sales of goodwill 0.00
Purchase of goodwill 0.00
Proceeds from biological assets other than bearer plants 0.00
Purchase of biological assets other than bearer plants 0.00
Proceeds from government grants 0.00
Proceeds from sales of other long-term assets 0.00
Purchase of other long-term assets 0.00
Cash advances and loans made to other parties 39,221.59
Cash receipts from repayment of advances and loans made to other parties 0.00
Cash payments for future contracts, forward contracts, option contracts and swap contracts 0.00
Cash receipts from future contracts, forward contracts, option contracts and swap contracts 0.00
Dividends received 0.00
Interest received 696.07
Income taxes paid (refund) 0.00
Other inflows (outflows) of cash 0.00
Net cash flows from (used in) investing activities (15,717.84)
Cash flows from used in financing activities
Proceeds from changes in ownership interests in subsidiaries 0.00
Payments from changes in ownership interests in subsidiaries 0.00
Proceeds from issuing shares 306.29
Proceeds from issuing other equity instruments 0.00
Payments to acquire or redeem entity's shares 0.00
Payments of other equity instruments 0.00
Proceeds from exercise of stock options 0.00
Proceeds from issuing debentures notes bonds etc 0.00
Proceeds from borrowings 0.00
Repayments of borrowings 27,308.76
Payments of lease liabilities 0.00
Dividends paid 0.00
Interest paid 4,741.26
Income taxes paid (refund) 0.00
Other inflows (outflows) of cash 5,908.77
Net cash flows from (used in) financing activities (25,834.96)
Net increase (decrease) in cash and cash equivalents before effect of exchange rate changes 3,543.24
Effect of exchange rate changes on cash and cash equivalents
Effect of exchange rate changes on cash and cash equivalents 0.00
Net increase (decrease) in cash and cash equivalents 3,543.24
Cash and cash equivalents cash flow statement at beginning of period 3,719.28
Cash and cash equivalents cash flow statement at end of period 7,262.52