Valiant Organics Ltd.
•Add ratio to table
ABOUT
AI Sector View
AI GENERATEDChemicals
The available domestic chemical proxies are mixed to weak. Fertilizers output was -8.0% YoY (2026-07) and sale quantity of fertilisers was 0.0% YoY (2026-05), although that high-frequency barometer is stale. FPI positioning is less negative than before, with net 3-month outflow only INR -11 crore versus INR -1229 crore in the prior 3 months to 2026-08-31, but the weak sector driver argues for a neutral stance.
PROS
- Latest quarter profit grew 256.7% YoY, showing strong momentum
- Strong cash generation - operating cash flow backs reported profits (CFO/PAT 4.17x)
- Working capital cycle has improved - days down from 1 to -6
- Company generates healthy free cash flow
- Company maintains a comfortable, low leverage position
CONS
- Company is loss-making at the operating / net level
- A large part of profit comes from other income (407.9% of PBT)
- Company has a low return on capital employed of 6.2%
- Company has a low return on equity of 4.7% over last 3 years
- Interest coverage is weak at 1.1x - earnings barely cover interest
* The pros and cons are machine generated based on quantitative rules.
Peer comparison
| Name | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| SOLARINDS | 20550.00 | 93.38 | 185957.06 | 0.05 | 666.37 | 88.98 | 3668.20 | 70.26 | 38.16 | 27.91 |
| PIDILITIND | 1636.40 | 62.88 | 166565.83 | 1.31 | 8835.10 | 1202.86 | 45515.50 | 1112.74 | 32.38 | 26.28 |
| SRF | 2597.00 | 35.61 | 76981.53 | 0.35 | 758.87 | 75.53 | 5033.26 | 34.63 | 14.21 | 24.57 |
| FLUOROCHEM | 4731.25 | 84.51 | 51972.78 | 0.06 | 219.00 | 19.02 | 1588.00 | 23.97 | 9.58 | 26.83 |
| NAVINFLUOR | 8538.25 | 55.47 | 43808.15 | 0.18 | 243.31 | 107.67 | 1045.08 | 44.07 | 21.39 | 34.17 |
| GODREJIND | 1138.55 | 32.62 | 38352.18 | 0.00 | 523.36 | -27.85 | 5448.09 | 22.16 | 10.64 | 12.82 |
| DEEPAKNTR | 1733.65 | 30.19 | 23645.78 | 0.43 | 345.01 | 207.36 | 2577.60 | 36.39 | 11.58 | 20.96 |
| AETHER | 1646.05 | 92.89 | 21847.67 | 0.00 | 62.75 | 33.45 | 326.56 | 27.49 | 11.65 | 31.47 |
| ATUL | 6484.40 | 24.00 | 19091.21 | 0.46 | 253.93 | 91.85 | 1847.95 | 25.03 | 15.05 | 21.41 |
| AARTIIND | 505.45 | 34.53 | 18334.02 | 0.20 | 155.00 | 260.47 | 2387.00 | 42.42 | 6.95 | 16.00 |
| DEEPAKFERT | 1417.10 | 18.24 | 17949.40 | 0.71 | 490.04 | 100.95 | 3256.26 | 22.47 | 12.12 | 25.96 |
| VALIANTORG | 304.55 | 15.79 | 853.79 | 0.00 | 29.26 | 256.74 | 231.54 | 13.27 | 2.63 | 21.10 |
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
| Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 202 | 203 | 141 | 177 | 168 | 160 | 187 | 204 | 204 | 157 | 159 | 218 | 232 | |
| 178 | 188 | 138 | 179 | 152 | 158 | 172 | 183 | 180 | 136 | 144 | 191 | 205 | |
| Operating Profit | 35 | 15 | 4 | -20 | 16 | 2 | 15 | 21 | 25 | 21 | 27 | 26 | 49 |
| OPM % | 17.52% | 7.63% | 2.67% | -11.39% | 9.36% | 1.48% | 8.20% | 10.15% | 12.14% | 13.44% | 16.96% | 12.16% | 21.10% |
| Other Income | 3 | 4 | 0 | 2 | 0 | 3 | 5 | 1 | 1 | 0 | 2 | 4 | 3 |
| Interest | 4 | 4 | 4 | 7 | 5 | 8 | 6 | 5 | 6 | 4 | 5 | 3 | 5 |
| Depreciation | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 10 | 10 | 10 | 10 |
| 20 | 6 | -9 | -25 | 2 | -12 | 6 | 7 | 10 | 7 | 8 | 17 | 37 | |
| Tax % | 24.75% | 25.90% | 22.30% | 19.98% | 118.75% | 10.71% | 16.04% | 44.23% | 27.77% | 23.91% | 26.72% | 10.80% | 20.44% |
| Net Profit | 0 | 0 | 0 | 0 | -1 | -12 | 5 | 4 | 8 | 6 | 4 | 16 | 29 |
| 5 | 2 | -3 | -4 | -0 | -5 | 1 | 2 | 3 | 2 | 1 | 6 | 1 | |
| Equity Capital | 27 | 27 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 |
| Reserves | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Promoter Pledge % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
|---|---|---|---|---|---|---|---|---|
| 692 | 675 | 755 | 1,153 | 1,052 | 723 | 719 | 766 | |
| 512 | 494 | 550 | 948 | 888 | 685 | 665 | 676 | |
| Operating Profit | 189 | 187 | 211 | 212 | 172 | 48 | 62 | — |
| OPM % | 27 | 28 | 28 | 18 | 16 | 7 | 9 | — |
| Other Income | 9 | 6 | 6 | 7 | 8 | 10 | 9 | 9 |
| Interest | 4 | 3 | 5 | 6 | 11 | 16 | 24 | 17 |
| Depreciation | 14 | 16 | 21 | 30 | 29 | 35 | 36 | 40 |
| 171 | 168 | 185 | 176 | 137 | -9 | 2 | 69 | |
| Tax % | 29 | 25 | 29 | 27 | 25 | 3 | 259 | 19 |
| Net Profit | 121 | 126 | 131 | 128 | 103 | -8 | -3 | 56 |
| EPS | 95 | 44 | 41 | 40 | 32 | -3 | -1 | — |
| Dividend Payout % | 5 | 11 | 12 | 8 | 3 | 0 | 0 | — |
| Minority Interest | 0 | -2 | -16 | -15 | -14 | 0 | -0 | 0 |
| Share of Associates | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 |
| Adjusted EPS | 114 | 51 | 42 | 42 | 32 | -3 | -1 | — |
COMPOUNDED SALES GROWTH
- 10 Years:
- —
- 5 Years:
- 1%
- 3 Years:
- -15%
COMPOUNDED PROFIT GROWTH
- 10 Years:
- —
- 5 Years:
- —
- 3 Years:
- —
STOCK PRICE CAGR
- 10 Years:
- —
- 5 Years:
- -25%
- 3 Years:
- -14%
- 1 Year:
- -7%
RETURN ON EQUITY
- 10 Years:
- —
- 5 Years:
- 13%
- 3 Years:
- 5%
- Last Year:
- 0%
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|
| LIABILITIES | - | - | - | - | - | - | - |
| 6 | 12 | 27 | 27 | 27 | 28 | 28 | |
| 245 | 374 | 475 | 586 | 661 | 701 | 697 | |
| 33 | 41 | 110 | 222 | 158 | 147 | 176 | |
| Trade Payables | 74 | 88 | 107 | 131 | 166 | 207 | 149 |
| 90 | 155 | 157 | 226 | 228 | 165 | 133 | |
| Total Liabilities | 448 | 669 | 876 | 1,192 | 1,239 | 1,248 | 1,183 |
| ASSETS | - | - | - | - | - | - | - |
| 150 | 276 | 510 | 543 | 670 | 643 | 657 | |
| Capital Work in Progress | 66 | 129 | 46 | 112 | 71 | 86 | 66 |
| 12 | 23 | 6 | 8 | 41 | 99 | 94 | |
| 48 | 45 | 72 | 114 | 126 | 114 | 89 | |
| 0 | 0 | 0 | 0 | 0 | 209 | 177 | |
| Cash & Bank | 4 | 13 | 31 | 45 | 8 | 4 | 8 |
| 169 | 183 | 211 | 370 | 323 | 93 | 93 | |
| Total Assets | 448 | 669 | 876 | 1,192 | 1,239 | 1,248 | 1,183 |
| Total Debt | 83 | 138 | 209 | 363 | 272 | 256 | 248 |
| Net Working Capital | 101 | 55 | 33 | 118 | 78 | 1 | -13 |
| Contingent Liabilities | 0 | 1 | 2 | 29 | 32 | 32 | 33 |
| Book Value per Share | 427.78 | 317.50 | 184.83 | 225.66 | 253.42 | 264.18 | 258.91 |
| Face Value | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|
| 76 | 161 | 115 | -31 | 238 | 84 | 56 | |
| Cash from Investing | -88 | -184 | -159 | -124 | -143 | -65 | -21 |
| Cash from Financing | 1 | 27 | 49 | 167 | -112 | -23 | -32 |
| -11 | 5 | 5 | 12 | -17 | -4 | 4 | |
| Free Cash Flow | 76 | -44 | -56 | -127 | 122 | 82 | 28 |
| OCF / Net Profit | 0.63 | 1.28 | 0.88 | -0.24 | 2.32 | -10.00 | -16.46 |
| Cumulative 5-Year FCF | 0 | 0 | 0 | 0 | 0 | -24 | 49 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|
| PER SHARE | |||||||
| EPS (₹) | 227.19 | 102.00 | 42.19 | 41.72 | 32.45 | -3.04 | -1.33 |
| Book Value (₹) | 427.78 | 317.50 | 184.83 | 225.66 | 253.42 | 264.18 | 258.91 |
| Dividend per Share (₹) | 12.00 | 11.00 | 5.00 | 3.50 | 1.00 | 0.00 | 0.00 |
| Cash EPS (₹) | 115.01 | 58.43 | 56.02 | 58.02 | 48.52 | 9.62 | 11.55 |
| PROFITABILITY | |||||||
| Operating Margin % | 27.29% | 27.68% | 27.97% | 18.41% | 16.38% | 5.23% | 7.45% |
| Net Margin % | 17.51% | 18.70% | 17.34% | 11.09% | 9.75% | -1.16% | -0.48% |
| ROE % | 48.33% | 39.65% | 29.49% | 22.95% | 15.77% | -1.19% | -0.47% |
| ROCE % | 51.25% | 39.40% | 30.68% | 21.66% | 15.28% | 0.79% | 2.63% |
| 27.05% | 22.59% | 16.94% | 12.37% | 8.44% | -0.68% | -0.28% | |
| EFFICIENCY | |||||||
| Debtor Days | 75 | 74 | 70 | 76 | 100 | 117 | 98 |
| Inventory Days | 25 | 25 | 28 | 29 | 42 | 61 | 52 |
| Payable Days | 69 | 75 | 89 | 57 | 80 | 143 | 142 |
| 31 | 24 | 10 | 48 | 62 | 35 | 7 | |
| FINANCIAL HEALTH | |||||||
| Debt to Equity (x) | 0.33x | 0.36x | 0.41x | 0.59x | 0.40x | 0.35x | 0.34x |
| Interest Coverage (x) | 43.19x | 66.57x | 37.99x | 28.19x | 13.71x | 0.47x | 1.09x |
| 1.86x | 1.33x | 1.12x | 1.29x | 1.20x | 1.00x | 0.97x | |
| GROWTH | |||||||
| Revenue Growth % | 0.00% | -2.51% | 11.83% | 52.79% | -8.80% | -31.26% | -0.59% |
| Operating Profit Growth % | 0.00% | -1.11% | 12.99% | 0.55% | -18.85% | -72.40% | 31.05% |
| Net Profit Growth % | 0.00% | 4.08% | 3.70% | -2.26% | -19.82% | -108.19% | 59.18% |
| 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -109.38% | 56.16% | |
| VALUATION | |||||||
| P/E (x) | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x |
| P/B (x) | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 1.44x | 1.01x |
| Dividend Yield % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 27.34x | 15.56x |
Documents
Corporate disclosures, annual reports, credit ratings, and concall transcripts
2026-09-02 - Valiant Organics Limited has informed the Exchange about Copy of Newspaper Publication for pre-dispatch of notice of 21st Annual General Meeting of the Company
2026-08-21 - Valiant Organics Limited has informed the Exchange about Investor Presentation
2026-08-14 - Valiant Organics Limited has informed the Exchange about the copy of newspaper publication for the unaudited financial results for the quarter ended June 30, 2026 and Notice to shareholders for the intimation of transfer of unclaimed/unpaid dividend to the IEPF.
2026-08-14 - Valiant Organics Limited has informed the Exchange about Copy of Newspaper Publication
2026-08-12 - Valiant Organics Limited has informed the Exchange regarding Grant of Stock Options under existing ESOP Scheme.
2026-08-12 - Intimation of New Corporate Office of the Company
2026-08-12 - Valiant Organics Limited has informed the Exchange regarding change in Registered Office of the company, subject to approval of the shareholders in the ensuing AGM
2026-08-12 - Valiant Organics Limited has informed the Exchange regarding Change in Director(s) of the company.
2026-08-12 - Valiant Organics Limited has submitted to the Exchange, the financial results for the period ended Jun 30, 2026 and other matters
News
Recent coverage and analyst commentary for VALIANTORG
Loading news…
AI Stock Analyst
Valiant Organics Ltd.
Sign in to Chat with AI
Log in with your 5nance account to ask institutional questions about performance, financials, and outlook.
✨ Sign In to ChatFree 5nance Account