| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 203 | 141 | 177 | 168 | 160 | 187 | 204 | 204 | 157 | 159 | 218 | 232 | |
Growth YoY Revenue Growth YoY% | -23.1 | -43.5 | -34.9 | -16.8 | -21.1 | 32.2 | 15.3 | 21.7 | -1.8 | -14.8 | 6.8 | 13.3 |
| 188 | 138 | 179 | 152 | 158 | 172 | 183 | 180 | 136 | 144 | 191 | 190 | |
| 15 | 4 | -2 | 16 | 2 | 15 | 21 | 25 | 21 | 16 | 26 | 42 | |
OPM OPM% | 7.6 | 2.7 | -1.0 | 9.4 | 1.5 | 8.2 | 10.2 | 12.2 | 13.4 | 9.8 | 12.2 | 18.0 |
| 4 | -1 | -7 | 0 | 1 | 6 | 1 | 2 | 0 | 5 | 5 | 11 | |
Interest Expense Interest ExpenseCr | 4 | 4 | 7 | 5 | 8 | 6 | 5 | 6 | 4 | 5 | 3 | 5 |
Depreciation DepreciationCr | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 10 | 10 | 10 | 10 |
PBT PBTCr | 6 | -10 | -25 | 2 | -14 | 6 | 7 | 11 | 7 | 6 | 18 | 37 |
| 2 | -2 | -5 | 3 | -1 | 1 | 3 | 3 | 2 | 2 | 2 | 8 | |
| 5 | -8 | -20 | -1 | -12 | 5 | 4 | 8 | 6 | 4 | 16 | 29 | |
Growth YoY PAT Growth YoY% | -81.4 | -130.3 | -159.4 | -104.2 | -362.5 | 169.2 | 120.8 | 1,422.6 | 145.4 | -33.3 | 274.3 | 256.8 |
NPM NPM% | 2.3 | -5.6 | -11.4 | -0.4 | -7.8 | 2.9 | 2.1 | 4.0 | 3.6 | 2.3 | 7.2 | 12.6 |
| 1.6 | -2.9 | -3.9 | -0.2 | -4.5 | 1.1 | 1.5 | 2.9 | 2.0 | 1.3 | 5.6 | 10.4 |
| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 203 | 141 | 177 | 168 | 160 | 187 | 204 | 204 | 157 | 159 | 218 | 232 | |
Growth YoY Revenue Growth YoY% | -23.1 | -43.5 | -34.9 | -16.8 | -21.1 | 32.2 | 15.3 | 21.7 | -1.8 | -14.8 | 6.8 | 13.3 |
| 188 | 138 | 179 | 152 | 158 | 172 | 183 | 180 | 136 | 144 | 191 | 190 | |
| 15 | 4 | -2 | 16 | 2 | 15 | 21 | 25 | 21 | 16 | 26 | 42 | |
OPM OPM% | 7.6 | 2.7 | -1.0 | 9.4 | 1.5 | 8.2 | 10.2 | 12.2 | 13.4 | 9.8 | 12.2 | 18.0 |
| 4 | -1 | -7 | 0 | 1 | 6 | 1 | 2 | 0 | 5 | 5 | 11 | |
Interest Expense Interest ExpenseCr | 4 | 4 | 7 | 5 | 8 | 6 | 5 | 6 | 4 | 5 | 3 | 5 |
Depreciation DepreciationCr | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 10 | 10 | 10 | 10 |
PBT PBTCr | 6 | -10 | -25 | 2 | -14 | 6 | 7 | 11 | 7 | 6 | 18 | 37 |
| 2 | -2 | -5 | 3 | -1 | 1 | 3 | 3 | 2 | 2 | 2 | 8 | |
| 5 | -8 | -20 | -1 | -12 | 5 | 4 | 8 | 6 | 4 | 16 | 29 | |
Growth YoY PAT Growth YoY% | -81.4 | -130.3 | -159.4 | -104.2 | -362.5 | 169.2 | 120.8 | 1,422.6 | 145.4 | -33.3 | 274.3 | 256.8 |
NPM NPM% | 2.3 | -5.6 | -11.4 | -0.4 | -7.8 | 2.9 | 2.1 | 4.0 | 3.6 | 2.3 | 7.2 | 12.6 |
| 1.6 | -2.9 | -3.9 | -0.2 | -4.5 | 1.1 | 1.5 | 2.9 | 2.0 | 1.3 | 5.6 | 10.4 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 692 | 675 | 755 | 1,153 | 1,052 | 723 | 719 | 739 | 766 |
Growth Revenue Growth% | -2.5 | 11.8 | 52.8 | -8.8 | -31.3 | -0.6 | 2.8 | 1.4 | |
| 513 | 495 | 550 | 948 | 888 | 685 | 665 | 651 | 661 | |
| 180 | 180 | 205 | 205 | 164 | 38 | 54 | 88 | 105 | |
OPM OPM% | 26.0 | 26.7 | 27.2 | 17.8 | 15.6 | 5.3 | 7.5 | 11.9 | 13.7 |
| 9 | 6 | 6 | 7 | 13 | 4 | 8 | 12 | 20 | |
Interest Expense Interest ExpenseCr | 4 | 2 | 5 | 6 | 11 | 16 | 24 | 18 | 17 |
Depreciation DepreciationCr | 14 | 16 | 21 | 30 | 29 | 35 | 36 | 40 | 40 |
PBT PBTCr | 171 | 168 | 185 | 176 | 137 | -9 | 2 | 42 | 68 |
| 50 | 42 | 54 | 48 | 35 | 0 | 6 | 9 | 13 | |
PAT PATCr | 121 | 126 | 131 | 128 | 103 | -8 | -3 | 33 | 54 |
Growth PAT Growth% | 4.1 | 3.7 | -2.3 | -19.8 | -108.2 | 59.2 | 1,069.4 | 907.0 | |
NPM NPM% | 17.5 | 18.7 | 17.3 | 11.1 | 9.8 | -1.2 | -0.5 | 4.5 | 7.1 |
| 49.9 | 25.5 | 44.7 | 41.7 | 32.5 | -3.1 | -1.2 | 11.9 | 19.4 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 692 | 675 | 755 | 1,153 | 1,052 | 723 | 719 | 739 | 766 |
Growth Revenue Growth% | -2.5 | 11.8 | 52.8 | -8.8 | -31.3 | -0.6 | 2.8 | 1.4 | |
| 513 | 495 | 550 | 948 | 888 | 685 | 665 | 651 | 661 | |
| 180 | 180 | 205 | 205 | 164 | 38 | 54 | 88 | 105 | |
OPM OPM% | 26.0 | 26.7 | 27.2 | 17.8 | 15.6 | 5.3 | 7.5 | 11.9 | 13.7 |
| 9 | 6 | 6 | 7 | 13 | 4 | 8 | 12 | 20 | |
Interest Expense Interest ExpenseCr | 4 | 2 | 5 | 6 | 11 | 16 | 24 | 18 | 17 |
Depreciation DepreciationCr | 14 | 16 | 21 | 30 | 29 | 35 | 36 | 40 | 40 |
PBT PBTCr | 171 | 168 | 185 | 176 | 137 | -9 | 2 | 42 | 68 |
| 50 | 42 | 54 | 48 | 35 | 0 | 6 | 9 | 13 | |
PAT PATCr | 121 | 126 | 131 | 128 | 103 | -8 | -3 | 33 | 54 |
Growth PAT Growth% | 4.1 | 3.7 | -2.3 | -19.8 | -108.2 | 59.2 | 1,069.4 | 907.0 | |
NPM NPM% | 17.5 | 18.7 | 17.3 | 11.1 | 9.8 | -1.2 | -0.5 | 4.5 | 7.1 |
| 49.9 | 25.5 | 44.7 | 41.7 | 32.5 | -3.1 | -1.2 | 11.9 | 19.4 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 6 | 12 | 27 | 27 | 27 | 28 | 28 | 28 |
Reserves ReservesCr | 245 | 374 | 475 | 586 | 662 | 702 | 697 | 731 |
| 117 | 169 | 271 | 409 | 393 | 412 | 369 | 350 | |
| 60 | 99 | 96 | 134 | 106 | 107 | 89 | 121 | |
| 448 | 669 | 876 | 1,192 | 1,239 | 1,248 | 1,183 | 1,231 | |
| 218 | 224 | 303 | 527 | 471 | 413 | 356 | 352 | |
| 230 | 445 | 573 | 665 | 768 | 835 | 827 | 879 | |
| 448 | 669 | 876 | 1,192 | 1,239 | 1,248 | 1,183 | 1,231 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 6 | 12 | 27 | 27 | 27 | 28 | 28 | 28 |
Reserves ReservesCr | 245 | 374 | 475 | 586 | 662 | 702 | 697 | 731 |
| 117 | 169 | 271 | 409 | 393 | 412 | 369 | 350 | |
| 60 | 99 | 96 | 134 | 106 | 107 | 89 | 121 | |
| 448 | 669 | 876 | 1,192 | 1,239 | 1,248 | 1,183 | 1,231 | |
| 218 | 224 | 303 | 527 | 471 | 413 | 356 | 352 | |
| 230 | 445 | 573 | 665 | 768 | 835 | 827 | 879 | |
| 448 | 669 | 876 | 1,192 | 1,239 | 1,248 | 1,183 | 1,231 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 76 | 161 | 113 | -31 | 238 | 84 | 56 | 92 | |
| -88 | -184 | -156 | -124 | -143 | -65 | -21 | -86 | |
| 1 | 27 | 49 | 167 | -112 | -23 | -32 | -11 | |
Net Cash Flow Net Cash FlowCr | -11 | 5 | 5 | 12 | -17 | -4 | 4 | -5 |
Free Cash Flow Free Cash FlowCr | -13 | -44 | -58 | -153 | 108 | 19 | 27 | |
CFO To PAT CFO To PAT% | 62.7 | 127.8 | 86.3 | -24.0 | 232.0 | -1,000.4 | -1,646.4 | 276.8 |
CFO To EBITDA CFO To EBITDA% | 42.3 | 89.5 | 55.0 | -15.0 | 144.9 | 219.6 | 104.6 | 104.3 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 76 | 161 | 113 | -31 | 238 | 84 | 56 | 92 | |
| -88 | -184 | -156 | -124 | -143 | -65 | -21 | -86 | |
| 1 | 27 | 49 | 167 | -112 | -23 | -32 | -11 | |
Net Cash Flow Net Cash FlowCr | -11 | 5 | 5 | 12 | -17 | -4 | 4 | -5 |
Free Cash Flow Free Cash FlowCr | -13 | -44 | -58 | -153 | 108 | 19 | 27 | |
CFO To PAT CFO To PAT% | 62.7 | 127.8 | 86.3 | -24.0 | 232.0 | -1,000.4 | -1,646.4 | 276.8 |
CFO To EBITDA CFO To EBITDA% | 42.3 | 89.5 | 55.0 | -15.0 | 144.9 | 219.6 | 104.6 | 104.3 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 885 | 1,270 | 3,511 | 2,498 | 1,132 | 1,047 | 729 | 567 | 1,173 |
Price To Earnings Price To Earnings | 7.3 | 10.3 | 30.6 | 22.1 | 12.8 | 17.1 | 21.6 | ||
Price To Sales Price To Sales | 1.3 | 1.9 | 4.7 | 2.2 | 1.1 | 1.4 | 1.0 | 0.8 | 1.5 |
Price To Book Price To Book | 3.5 | 3.3 | 7.0 | 4.1 | 1.6 | 1.4 | 1.0 | 0.8 | 1.5 |
EV To EBITDA EV To EBITDA | 5.3 | 7.7 | 17.9 | 13.8 | 8.5 | 34.0 | 18.0 | 9.3 | 13.7 |
GPM GPM% | 30.8 | 32.7 | 34.2 | 23.6 | 23.4 | 16.1 | 18.3 | 23.6 | 23.6 |
OPM OPM% | 26.0 | 26.7 | 27.2 | 17.8 | 15.6 | 5.3 | 7.5 | 11.9 | 13.7 |
NPM NPM% | 17.5 | 18.7 | 17.3 | 11.1 | 9.8 | -1.2 | -0.5 | 4.5 | 7.1 |
ROCE ROCE% | 53.4 | 33.5 | 27.6 | 18.7 | 15.4 | 0.8 | 2.7 | 5.9 | 5.9 |
ROE ROE% | 48.3 | 32.7 | 26.1 | 20.9 | 14.9 | -1.1 | -0.5 | 4.4 | 4.4 |
ROA ROA% | 27.1 | 18.9 | 14.9 | 10.7 | 8.3 | -0.7 | -0.3 | 2.7 | 2.7 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 885 | 1,270 | 3,511 | 2,498 | 1,132 | 1,047 | 729 | 567 | 1,173 |
Price To Earnings Price To Earnings | 7.3 | 10.3 | 30.6 | 22.1 | 12.8 | 17.1 | 21.6 | ||
Price To Sales Price To Sales | 1.3 | 1.9 | 4.7 | 2.2 | 1.1 | 1.4 | 1.0 | 0.8 | 1.5 |
Price To Book Price To Book | 3.5 | 3.3 | 7.0 | 4.1 | 1.6 | 1.4 | 1.0 | 0.8 | 1.5 |
EV To EBITDA EV To EBITDA | 5.3 | 7.7 | 17.9 | 13.8 | 8.5 | 34.0 | 18.0 | 9.3 | 13.7 |
GPM GPM% | 30.8 | 32.7 | 34.2 | 23.6 | 23.4 | 16.1 | 18.3 | 23.6 | 23.6 |
OPM OPM% | 26.0 | 26.7 | 27.2 | 17.8 | 15.6 | 5.3 | 7.5 | 11.9 | 13.7 |
NPM NPM% | 17.5 | 18.7 | 17.3 | 11.1 | 9.8 | -1.2 | -0.5 | 4.5 | 7.1 |
ROCE ROCE% | 53.4 | 33.5 | 27.6 | 18.7 | 15.4 | 0.8 | 2.7 | 5.9 | 5.9 |
ROE ROE% | 48.3 | 32.7 | 26.1 | 20.9 | 14.9 | -1.1 | -0.5 | 4.4 | 4.4 |
ROA ROA% | 27.1 | 18.9 | 14.9 | 10.7 | 8.3 | -0.7 | -0.3 | 2.7 | 2.7 |
Documents — Valiant Organics Ltd
Concall Transcript Summaries — Valiant Organics Ltd