Login
Home
Charts
Search
Watchlist
Products

Valiant Organics Ltd

VALIANTORG·NSE
418.35-1.09%Tue, 22 Sept '26

Valiant Organics Ltd

VALIANTORG
NSE
418.35
-1.09%
|Tue, 22 Sept '26
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
1,173Cr
Close
Close Price
418.35
Industry
Industry
Chemicals - Organic
PE
Price To Earnings
21.60
PS
Price To Sales
1.53
Revenue
Revenue
766Cr
Rev Gr TTM
Revenue Growth TTM
1.41%
PAT Gr TTM
PAT Growth TTM
907.05%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
203141177168160187204204157159218232
Growth YoY
Revenue Growth YoY%
-23.1-43.5-34.9-16.8-21.132.215.321.7-1.8-14.86.813.3
Expenses
ExpensesCr
188138179152158172183180136144191190
Operating Profit
Operating ProfitCr
154-216215212521162642
OPM
OPM%
7.62.7-1.09.41.58.210.212.213.49.812.218.0
Other Income
Other IncomeCr
4-1-70161205511
Interest Expense
Interest ExpenseCr
447586564535
Depreciation
DepreciationCr
9999999910101010
PBT
PBTCr
6-10-252-146711761837
Tax
TaxCr
2-2-53-11332228
PAT
PATCr
5-8-20-1-12548641629
Growth YoY
PAT Growth YoY%
-81.4-130.3-159.4-104.2-362.5169.2120.81,422.6145.4-33.3274.3256.8
NPM
NPM%
2.3-5.6-11.4-0.4-7.82.92.14.03.62.37.212.6
EPS
EPS
1.6-2.9-3.9-0.2-4.51.11.52.92.01.35.610.4
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
203141177168160187204204157159218232
Growth YoY
Revenue Growth YoY%
-23.1-43.5-34.9-16.8-21.132.215.321.7-1.8-14.86.813.3
Expenses
ExpensesCr
188138179152158172183180136144191190
Operating Profit
Operating ProfitCr
154-216215212521162642
OPM
OPM%
7.62.7-1.09.41.58.210.212.213.49.812.218.0
Other Income
Other IncomeCr
4-1-70161205511
Interest Expense
Interest ExpenseCr
447586564535
Depreciation
DepreciationCr
9999999910101010
PBT
PBTCr
6-10-252-146711761837
Tax
TaxCr
2-2-53-11332228
PAT
PATCr
5-8-20-1-12548641629
Growth YoY
PAT Growth YoY%
-81.4-130.3-159.4-104.2-362.5169.2120.81,422.6145.4-33.3274.3256.8
NPM
NPM%
2.3-5.6-11.4-0.4-7.82.92.14.03.62.37.212.6
EPS
EPS
1.6-2.9-3.9-0.2-4.51.11.52.92.01.35.610.4

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
6926757551,1531,052723719739766
Growth
Revenue Growth%
-2.511.852.8-8.8-31.3-0.62.81.4
Expenses
ExpensesCr
513495550948888685665651661
Operating Profit
Operating ProfitCr
180180205205164385488105
OPM
OPM%
26.026.727.217.815.65.37.511.913.7
Other Income
Other IncomeCr
966713481220
Interest Expense
Interest ExpenseCr
42561116241817
Depreciation
DepreciationCr
141621302935364040
PBT
PBTCr
171168185176137-924268
Tax
TaxCr
504254483506913
PAT
PATCr
121126131128103-8-33354
Growth
PAT Growth%
4.13.7-2.3-19.8-108.259.21,069.4907.0
NPM
NPM%
17.518.717.311.19.8-1.2-0.54.57.1
EPS
EPS
49.925.544.741.732.5-3.1-1.211.919.4
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
6926757551,1531,052723719739766
Growth
Revenue Growth%
-2.511.852.8-8.8-31.3-0.62.81.4
Expenses
ExpensesCr
513495550948888685665651661
Operating Profit
Operating ProfitCr
180180205205164385488105
OPM
OPM%
26.026.727.217.815.65.37.511.913.7
Other Income
Other IncomeCr
966713481220
Interest Expense
Interest ExpenseCr
42561116241817
Depreciation
DepreciationCr
141621302935364040
PBT
PBTCr
171168185176137-924268
Tax
TaxCr
504254483506913
PAT
PATCr
121126131128103-8-33354
Growth
PAT Growth%
4.13.7-2.3-19.8-108.259.21,069.4907.0
NPM
NPM%
17.518.717.311.19.8-1.2-0.54.57.1
EPS
EPS
49.925.544.741.732.5-3.1-1.211.919.4

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
612272727282828
Reserves
ReservesCr
245374475586662702697731
Current Liabilities
Current LiabilitiesCr
117169271409393412369350
Non Current Liabilities
Non Current LiabilitiesCr
60999613410610789121
Total Liabilities
Total LiabilitiesCr
4486698761,1921,2391,2481,1831,231
Current Assets
Current AssetsCr
218224303527471413356352
Non Current Assets
Non Current AssetsCr
230445573665768835827879
Total Assets
Total AssetsCr
4486698761,1921,2391,2481,1831,231
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
612272727282828
Reserves
ReservesCr
245374475586662702697731
Current Liabilities
Current LiabilitiesCr
117169271409393412369350
Non Current Liabilities
Non Current LiabilitiesCr
60999613410610789121
Total Liabilities
Total LiabilitiesCr
4486698761,1921,2391,2481,1831,231
Current Assets
Current AssetsCr
218224303527471413356352
Non Current Assets
Non Current AssetsCr
230445573665768835827879
Total Assets
Total AssetsCr
4486698761,1921,2391,2481,1831,231

Cash Flow

Consolidated
Standalone
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
76161113-31238845692
Investing Cash Flow
Investing Cash FlowCr
-88-184-156-124-143-65-21-86
Financing Cash Flow
Financing Cash FlowCr
12749167-112-23-32-11
Net Cash Flow
Net Cash FlowCr
-115512-17-44-5
Free Cash Flow
Free Cash FlowCr
-13-44-58-1531081927
CFO To PAT
CFO To PAT%
62.7127.886.3-24.0232.0-1,000.4-1,646.4276.8
CFO To EBITDA
CFO To EBITDA%
42.389.555.0-15.0144.9219.6104.6104.3
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
76161113-31238845692
Investing Cash Flow
Investing Cash FlowCr
-88-184-156-124-143-65-21-86
Financing Cash Flow
Financing Cash FlowCr
12749167-112-23-32-11
Net Cash Flow
Net Cash FlowCr
-115512-17-44-5
Free Cash Flow
Free Cash FlowCr
-13-44-58-1531081927
CFO To PAT
CFO To PAT%
62.7127.886.3-24.0232.0-1,000.4-1,646.4276.8
CFO To EBITDA
CFO To EBITDA%
42.389.555.0-15.0144.9219.6104.6104.3

Ratios

Consolidated
Standalone
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
8851,2703,5112,4981,1321,0477295671,173
Price To Earnings
Price To Earnings
7.310.330.622.112.817.121.6
Price To Sales
Price To Sales
1.31.94.72.21.11.41.00.81.5
Price To Book
Price To Book
3.53.37.04.11.61.41.00.81.5
EV To EBITDA
EV To EBITDA
5.37.717.913.88.534.018.09.313.7
Profitability Ratios
Profitability Ratios
GPM
GPM%
30.832.734.223.623.416.118.323.623.6
OPM
OPM%
26.026.727.217.815.65.37.511.913.7
NPM
NPM%
17.518.717.311.19.8-1.2-0.54.57.1
ROCE
ROCE%
53.433.527.618.715.40.82.75.95.9
ROE
ROE%
48.332.726.120.914.9-1.1-0.54.44.4
ROA
ROA%
27.118.914.910.78.3-0.7-0.32.72.7
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
8851,2703,5112,4981,1321,0477295671,173
Price To Earnings
Price To Earnings
7.310.330.622.112.817.121.6
Price To Sales
Price To Sales
1.31.94.72.21.11.41.00.81.5
Price To Book
Price To Book
3.53.37.04.11.61.41.00.81.5
EV To EBITDA
EV To EBITDA
5.37.717.913.88.534.018.09.313.7
Profitability Ratios
Profitability Ratios
GPM
GPM%
30.832.734.223.623.416.118.323.623.6
OPM
OPM%
26.026.727.217.815.65.37.511.913.7
NPM
NPM%
17.518.717.311.19.8-1.2-0.54.57.1
ROCE
ROCE%
53.433.527.618.715.40.82.75.95.9
ROE
ROE%
48.332.726.120.914.9-1.1-0.54.44.4
ROA
ROA%
27.118.914.910.78.3-0.7-0.32.72.7
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Valiant Organics is a specialty chemicals maker that turns basic building blocks into the intermediates other industries cannot do without - the molecules that go into paracetamol tablets, hair dyes, crop protection sprays and veterinary medicines. It was founded in 1984 by first-generation technocrats as a single-product partnership, grew into a public company within the Aarti Group fold, and built its position by acquiring chemistry capabilities it did not originally have - ammonolysis in 2017, hydrogenation and sulphonation in 2019 - so that today it runs six plants across five chemistries. The recurring approach is simple: find a niche intermediate that India imports heavily, master the difficult chemistry behind it, then scale to a size that lets it compete with Chinese producers on cost while locking in customers through long-term contracts - roughly 60% of its operations run on monthly, quarterly or half-yearly agreements. # Business segments Three chemistry engines, each built around a different set of reactions - a chlorophenol export franchise with a quarter of the global market, a hydrogenation platform that feeds the paracetamol supply chain, and an ammonolysis business that supplies nearly every major dye maker in the country. ## 1. Hydrogenation and methoxylation: the largest engine, anchored to paracetamol **This is where the company makes the intermediates that become painkillers, dyes and pigments - and it is the only domestic producer of several of them.** - **The paracetamol connection** - the Jhagadia Unit 2 plant makes Para Amino Phenol (PAP), the essential raw material for paracetamol synthesis, a difficult product that India previously imported; the company was among the first to commercialise it domestically in FY21 and sells the majority of its output to Valiant Laboratories Limited, which makes the finished paracetamol. - **Backward-integrated into its own raw materials** - Jhagadia Unit 1 produces Ortho Nitro Anisole and Para Nitro Anisole, which are captively consumed to make Ortho Anisidine and Para Anisidine, so the company does not need to buy these precursors from anyone else. - **One of very few players** - the company is among a handful of commercial manufacturers globally of Ortho Anisidine and Para Anisidine, which go into dyes, pigments and agrochemicals, giving it pricing power in a concentrated market. - **Green chemistry as a cost lever** - the hydrogenation process uses hydrogen gas and produces zero pollution, while high-pressure steam from manufacturing is converted into power for the plant, cutting the energy bill. - **Contract manufacturing fills the tanks** - the hydrogenation plants also run customised production for leading domestic clients, which means the assets earn even when the company's own products are not being made. ## 2. Chlorination and chlorophenol derivatives: the global-scale export franchise **The company is the only chlorophenol producer in India and holds roughly a quarter of the world market - a position built on scale that Chinese rivals cannot match.** - **Bigger than the Chinese** - Valiant's chlorophenol capacity is 1,800 tonnes per month, but they can operate at a maximum of 1,500-1,600 tonnes per month, while the largest Chinese competitors operate at around 1,000-1,200 tonnes per month, so the company can compete on cost and still serve global demand. - **A portfolio made from one reaction** - the chlorination plant at Sarigam produces five derivatives - Para ChloroPhenol, Ortho ChloroPhenol, 2,4 Di Chlorophenol, 2,6 Di ChloroPhenol and 2,4,6 Tri ChloroPhenol - that go into agrochemicals, cosmetics, veterinary drugs and pharmaceuticals. - **Exports are the majority** - more than half of chlorination sales go to export markets, and the company has long-term relationships with global marquee customers built on consistent quality and reliable supply. - **Waste turned into revenue** - 2,4,6 Tri ChloroPhenol was once a byproduct that had to be disposed of; the company developed a process to make it a marketable product, extracting value from what was previously a cost. ## 3. Ammonolysis: the dye-industry supplier with a raw-material edge **The company is one of India's largest makers of Para Nitro Aniline, the intermediate that gives dyes their colour - and it gets its key raw material from within the family.** - **Raw material security from the group** - the critical input for Para Nitro Aniline (PNA) is Para Nitro Chloro Benzene (PNCB), which is supplied by Aarti Industries, a fellow Aarti Group company, so Valiant is not exposed to the open market for its most important feedstock. - **Sells to every major dye maker** - the company supplies its ammonolysis products - PNA and Ortho Chloro Para Nitro Aniline - to almost all leading dye manufacturers in India, making it a default supplier to the domestic dyes and pigments industry. - **Two plants, one chemistry** - the Vapi and Tarapur facilities together give the company 16,600 tonnes per annum of ammonolysis capacity, making it one of the largest domestic players in this niche. # Group structure and partners **Valiant Organics sits inside the Aarti Group ecosystem, where roughly 40% of what it makes goes to group companies and roughly 40% of what it buys comes from them - a closed loop that locks in demand and supply.** - **A prominent Group company is both customer and supplier** - around 40% of Valiant's production is marketed to a prominent group company, and around 40% of its raw materials are sourced from that same entity, all at arm's length. - **The paracetamol chain stays in the family** - more than 85% of PAP output is sold to Valiant Laboratories Limited for paracetamol manufacture, and four of the five principal raw materials are procured from within the group. - **A stake that is being simplified** - Valiant held an indirect stake in Valiant Laboratories Limited through Dhanvallabh Ventures LLP; in May 2026 the board approved ceasing to be a partner of DVLLP and disposing of its partnership interest, simplifying the holding structure. - **Captive solar on the way** - in April 2025 the company agreed to subscribe to a 26.25% stake in a special-purpose vehicle that will build a solar power project, with the electricity supplied to Valiant for its own consumption, reducing its reliance on grid power.

Documents — Valiant Organics Ltd

  • Q3 FY2024 Earnings Call Transcript (Dec 2023, PDF): https://www.stockscans.in/document/k5vujpulopl9boah1m4sxmfq.pdf
  • Q2 FY2024 Earnings Call Transcript (Sep 2023, PDF): https://www.stockscans.in/document/w46978x5atqn0mm54b8f5190.pdf
  • Q1 FY2024 Earnings Call Transcript (Jun 2023, PDF): https://www.stockscans.in/document/kkyptjl3wpaonljn368i0zeb.pdf
  • Q4 FY2023 Earnings Call Transcript (Mar 2023, PDF): https://www.stockscans.in/document/syfmdxnck5731eqhwxge07hq.pdf
  • Q3 FY2023 Earnings Call Transcript (Dec 2022, PDF): https://www.stockscans.in/document/2ic8j44urliiu0ucbyaimikm.pdf
  • Q2 FY2023 Earnings Call Transcript (Sep 2022, PDF): https://www.stockscans.in/document/rcesetju6q3nfd98ru8y63wj.pdf
  • Q1 FY2023 Earnings Call Transcript (Jun 2022, PDF): https://www.stockscans.in/document/y8dogt9a2a3itz3f4z9wbcnp.pdf
  • Q4 FY2022 Earnings Call Transcript (Mar 2022, PDF): https://www.stockscans.in/document/1sdo8fpv1w40d24jck4s2kp6.pdf
  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/j5qka2aylvgtoh3srb2hbpfy.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/n3tk0bv52oznss0sz29ip7cm.pdf
  • Q3 FY2026 Quarterly Result (Dec 2025, PDF): https://www.stockscans.in/document/e1img61h7o2bhog1at1pwz9p.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/84xtzabr3go2snnmseb9c9jq.pdf
  • Q1 FY2026 Quarterly Result (Jun 2025, PDF): https://www.stockscans.in/document/7c7k8p90iggpzaijpyp44dgk.pdf
  • Q4 FY2025 Quarterly Result (Mar 2025, PDF): https://www.stockscans.in/document/t9jj9sy1un2wlp9t78p2syzs.pdf
  • Q3 FY2025 Quarterly Result (Dec 2024, PDF): https://www.stockscans.in/document/1acrq1jt36o3gtel0xzx16m1.pdf
  • Q2 FY2025 Quarterly Result (Sep 2024, PDF): https://www.stockscans.in/document/6sdqgkvhfdltx5lipgfd42c1.pdf
  • Q1 FY2027 Investor Presentation (Jun 2026, PDF): https://www.stockscans.in/document/ugwfsz3i9s775hm5w8uih0es.pdf
  • Q4 FY2026 Investor Presentation (Mar 2026, PDF): https://www.stockscans.in/document/650x8c0fhiy21s2x1ek1ezt3.pdf
  • Q3 FY2026 Investor Presentation (Dec 2025, PDF): https://www.stockscans.in/document/00arb5qvor8x97wdf7ztsd7v.pdf
  • Q2 FY2026 Investor Presentation (Sep 2025, PDF): https://www.stockscans.in/document/iqmzrs7uyp7x9olmdnas9giv.pdf
  • Q1 FY2026 Investor Presentation (Jun 2025, PDF): https://www.stockscans.in/document/cji41aeld13dhwfyguuhw3os.pdf
  • Q4 FY2025 Investor Presentation (Mar 2025, PDF): https://www.stockscans.in/document/2eoiqk13tflxduh97fq58nlq.pdf
  • Q3 FY2025 Investor Presentation (Dec 2024, PDF): https://www.stockscans.in/document/ek2q0tnxknfhxw2x6hu4xbov.pdf
  • Q2 FY2025 Investor Presentation (Sep 2024, PDF): https://www.stockscans.in/document/bs0s8tpunmoddwv8eacy7435.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/219q6y5r22oxauqz82mmwspo.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/ug3yz1hiuj0ytgotxnln2tl4.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/k6vo3sz4p3c25w5awc5ktq3h.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/jtl46cqe2cy9w7awwj8906ef.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/uqv2xa0u1ttah3o91z707gnu.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/inddny27tbtpymg15gcvm4hb.pdf
  • FY2020 Annual Report (PDF): https://www.stockscans.in/document/i4km1zpp4ubtc5fsczbum13l.pdf

Concall Transcript Summaries — Valiant Organics Ltd

  • Q3 FY2024 Concall Transcript Summary (Dec 2023): https://www.stockscans.in/company/NSE%3AVALIANTORG/transcript-notes/202312/k5vujpulopl9boah1m4sxmfq.pdf
  • Q2 FY2024 Concall Transcript Summary (Sep 2023): https://www.stockscans.in/company/NSE%3AVALIANTORG/transcript-notes/202309/w46978x5atqn0mm54b8f5190.pdf
  • Q1 FY2024 Concall Transcript Summary (Jun 2023): https://www.stockscans.in/company/NSE%3AVALIANTORG/transcript-notes/202306/kkyptjl3wpaonljn368i0zeb.pdf
  • Q4 FY2023 Concall Transcript Summary (Mar 2023): https://www.stockscans.in/company/NSE%3AVALIANTORG/transcript-notes/202303/syfmdxnck5731eqhwxge07hq.pdf
  • Q3 FY2023 Concall Transcript Summary (Dec 2022): https://www.stockscans.in/company/NSE%3AVALIANTORG/transcript-notes/202212/2ic8j44urliiu0ucbyaimikm.pdf
  • Q2 FY2023 Concall Transcript Summary (Sep 2022): https://www.stockscans.in/company/NSE%3AVALIANTORG/transcript-notes/202209/rcesetju6q3nfd98ru8y63wj.pdf
  • Q1 FY2023 Concall Transcript Summary (Jun 2022): https://www.stockscans.in/company/NSE%3AVALIANTORG/transcript-notes/202206/y8dogt9a2a3itz3f4z9wbcnp.pdf