Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹443Cr
Pharmaceuticals Bulk Drugs & Formulation
Rev Gr TTM
Revenue Growth TTM
91.44%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

VALIANTLAB
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | -32.3 | -42.7 | -66.0 | -63.3 | -63.9 | -13.1 | 88.9 | 148.0 | 115.1 | 48.9 |
| 81 | 48 | 61 | 47 | 35 | 21 | 28 | 35 | 54 | 44 | 46 | 53 |
Operating Profit Operating ProfitCr |
| 9.6 | 7.4 | -2.3 | -15.6 | -14.8 | -12.7 | -31.4 | 1.8 | 6.6 | 5.1 | 0.1 | -1.7 |
Other Income Other IncomeCr | 2 | 2 | 3 | 2 | 3 | 3 | 3 | 2 | -2 | 1 | 1 | 1 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 |
| 10 | 6 | 1 | -5 | -3 | 0 | -4 | 2 | 1 | 2 | 0 | -3 |
| 2 | 2 | 0 | -2 | -1 | 0 | 1 | -1 | 0 | 1 | 0 | 4 |
|
Growth YoY PAT Growth YoY% | | | -90.9 | -145.8 | -115.8 | -111.9 | -700.0 | 167.1 | 156.4 | 456.9 | 104.2 | -400.4 |
| 8.7 | 8.3 | 1.3 | -8.6 | -4.0 | -2.7 | -22.1 | 6.7 | 1.2 | 3.9 | 0.4 | -13.5 |
| 2.4 | 1.3 | 0.2 | -0.8 | -0.3 | -0.1 | -1.0 | 0.5 | 0.1 | 0.4 | 0.0 | -1.3 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | -45.5 | -26.7 | 52.4 |
| 299 | 190 | 138 | 198 |
Operating Profit Operating ProfitCr |
| 10.5 | -4.6 | -3.5 | 2.7 |
Other Income Other IncomeCr | 5 | 10 | 5 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 1 |
Depreciation DepreciationCr | 2 | 2 | 2 | 4 |
| 38 | -1 | -2 | 1 |
| 9 | -1 | 1 | 5 |
|
| | -98.9 | -788.7 | -97.2 |
| 8.7 | 0.2 | -1.6 | -2.1 |
| 8.9 | 0.1 | -0.5 | -0.7 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 33 | 43 | 43 | 54 |
| 68 | 193 | 191 | 263 |
Current Liabilities Current LiabilitiesCr | 51 | 29 | 60 | 68 |
Non Current Liabilities Non Current LiabilitiesCr | 62 | 77 | 107 | 39 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 151 | 226 | 193 | 194 |
Non Current Assets Non Current AssetsCr | 62 | 117 | 208 | 231 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 56 | 2 | 1 |
Investing Cash Flow Investing Cash FlowCr | -55 | -144 | -53 |
Financing Cash Flow Financing Cash FlowCr | -1 | 152 | 45 |
|
Free Cash Flow Free Cash FlowCr | 18 | -44 | -112 |
| 193.3 | 589.9 | -59.7 |
CFO To EBITDA CFO To EBITDA% | 159.7 | -22.4 | -28.1 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 633 | 334 |
Price To Earnings Price To Earnings | 0.0 | 2,080.0 | 0.0 |
Price To Sales Price To Sales | 0.0 | 3.5 | 2.5 |
Price To Book Price To Book | 0.0 | 2.7 | 1.4 |
| 1.7 | -71.7 | -81.1 |
Profitability Ratios Profitability Ratios |
| 16.9 | 7.6 | 12.6 |
| 10.5 | -4.6 | -3.5 |
| 8.7 | 0.2 | -1.6 |
| 23.9 | -0.2 | -0.4 |
| 28.9 | 0.1 | -0.9 |
| 13.6 | 0.1 | -0.6 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Valiant Laboratories Limited (VLL) is a specialized pharmaceutical company primarily focused on the manufacturing of **Paracetamol Active Pharmaceutical Ingredients (APIs)**. Originally established as a partnership firm in **1980**, the company transitioned to a public limited entity in **2021** and listed on the **NSE** and **BSE** in **October 2023**. As a key member of the **Aarti Group of Industries**, Valiant leverages deep industrial lineage to maintain a dominant position in the Indian Paracetamol market while aggressively pivoting toward specialty chemical diversification.
---
### **Core Product Portfolio & Manufacturing Excellence**
The company operates as a single-segment entity focused on pharmaceutical chemicals, specifically the production of Paracetamol in various physical forms to meet global pharmacopoeia standards (**IP, BP, USP, and EU**).
* **Product Forms:** Manufactured in **Powder**, **Fine Powder**, and **Crystals** for use in tablets, capsules, and liquid medications.
* **Primary Facility:** Located in **Tarapur Industrial Estate, Maharashtra**, situated **150 km** from **JNPT Port**, facilitating efficient global distribution.
* **Capacity Expansion:** Through process engineering and piping modifications, capacity was enhanced in **FY 2024-25** from **750 MT** to **900 MT per month**.
* **Sustainability Standards:** The Tarapur plant is a **Zero Liquid Discharge (ZLD)** facility utilizing **Mechanical Vapour Recompression (MVR)** and **Reverse Osmosis (RO)** systems. It holds **ISO 9001:2015** and **GMP** certifications.
**The Manufacturing Process Flow:**
| Stage | Technical Description |
| :--- | :--- |
| **Crystallisation** | Controlled cooling of filtered mass to ensure high-purity crystal formation. |
| **Centrifugation** | Washing with **purified water** to isolate the pure API. |
| **Drying & Blending** | Use of **Fluid Bed Dryers** followed by batch blending for uniformity. |
| **Pulverising** | Grinding via a **Powder Transfer System** to meet specific particle size requirements. |
---
### **Strategic Pivot: Backward Integration & Diversification**
To mitigate the risks of being a single-product company and to combat global supply chain volatility, Valiant is executing a multi-pronged growth strategy centered on its subsidiary, **Valiant Advanced Sciences Private Limited (VASPL)**.
* **KSM Localization:** Major portions of **Para-amino phenol (PAP)**, the key starting material for Paracetamol, are sourced domestically from promoter group company **Valiant Organics Limited**.
* **The Saykha Project:** VASPL has commissioned a facility in **Saykha, Gujarat** (commenced operations **Nov 7, 2025**) to manufacture **Acetic Anhydride** and specialty chemicals like **ketene and diketene derivatives**.
* **Specialty Chemicals Entry:** A dedicated R&D team and pilot plant have developed over **12 specialty products** for the agrochemical, dye, pigment, and fragrance industries, several of which have already received customer approval.
* **Market Expansion:** The company is shifting focus from the price-sensitive domestic OTC segment toward high-margin **regulated international markets**.
---
### **Financial Performance & Capital Structure**
The company has faced significant headwinds recently, characterized by margin erosion due to oversupply from China and fluctuating raw material costs.
**Consolidated Financial Summary:**
| Metric | FY 2024-25 | FY 2023-24 | FY 2022-23 |
| :--- | :--- | :--- | :--- |
| **Revenue from Operations** | **₹ 133.38 Cr** | **₹ 182.06 Cr** | **₹ 333.91 Cr** |
| **Profit After Tax (PAT)** | **₹ (2.20) Cr** | **₹ 0.32 Cr** | **₹ 29.00 Cr** |
| **Earnings Per Share (EPS)** | **₹ (0.51)** | **₹ 0.13** | **₹ 8.91** |
**Fundraising and Deleveraging:**
* **IPO (Oct 2023):** Raised **₹ 152.46 crore** at **₹ 140 per share** to fund growth and working capital.
* **Rights Issue (July 2025):** Raised **₹ 81.47 crore** at **₹ 75 per share**. Notably, **₹ 58.01 crore** of this was a non-cash transaction used to adjust outstanding unsecured loans from the **Promoter Group**, significantly strengthening the balance sheet.
* **Investment in VASPL:** The company has invested **₹ 165.05 crore** into its subsidiary to fuel the greenfield specialty chemicals expansion.
---
### **Group Synergies & Related Party Transactions**
Valiant operates within a robust ecosystem of Aarti Group entities, ensuring supply security and operational synergies.
**Approved Transaction Limits (Projected FY 2026-27):**
| Entity 1 | Entity 2 (Related Party) | Approved Limit | Nature |
| :--- | :--- | :--- | :--- |
| **VASPL** | **Valiant Organics Limited** | **₹ 112 Crore** | Sale/Purchase |
| **VASPL** | **Aarti Pharmalabs Limited** | **₹ 112 Crore** | Sale/Purchase |
| **VLL** | **Aarti Pharmalabs Limited** | **₹ 40 Crore** | Sale/Purchase |
| **VASPL** | **Alchemie Speciality Chemicals** | **₹ 29 Crore** | Sale/Purchase |
---
### **Risk Profile & Mitigation Framework**
Valiant is currently navigating a period of transition and external pressure, reflected in its credit profile.
* **Credit Rating Downgrade:** **CRISIL** downgraded the company from **A-/Negative** to **BBB/Negative** in early 2025, citing industry volatility and recent losses.
* **Concentration Risk:** High dependency on Paracetamol makes the company vulnerable to therapeutic substitutes like ibuprofen or diclofenac.
* **Regulatory & Legal:** The company is currently managing **CGST & Central Excise show-cause notices** and has addressed a **₹ 30,000 safety penalty** following a 2024 plant accident.
* **Mitigation Measures:**
* **Risk Management Committee (RMC):** Formed in **February 2025** to oversee systemic and cyber risks.
* **IT Resilience:** Implementation of a **Business Continuity Plan** with a **Disaster Recovery Site** in a separate city.
* **Diversification:** The move into Ketene/Diketene derivatives via VASPL is the primary hedge against Paracetamol price cycles.
---
### **Investment Outlook**
Valiant Laboratories represents a recovery and diversification play. While current financials reflect the cyclical lows of the Paracetamol API industry, the company’s aggressive **backward integration** into Acetic Anhydride and its expansion into **specialty chemicals** via VASPL are designed to stabilize margins and drive long-term growth. The successful ramp-up of the **Saykha facility** and entry into **regulated global markets** remain the key catalysts for a valuation re-rating.