Valiant Organics Ltd (VALIANTORG) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 540145 | NSE: VALIANTORG | Chemicals | Small Cap

Valiant Organics Share Price

271 2.15 0.80%
as on 05-Dec'25 14:26

Valiant Organics Ltd (VALIANTORG) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 540145 | NSE: VALIANTORG | Chemicals | Small Cap

DeciZen - make an informed investing decision on Valiant Organics

Based on:

Overall Rating
Login to view analysis. Bole Toh

1. Quality


Login to view analysis.

2. Valuation


Login to view analysis.

3. Price Trend


Login to view analysis.

Valiant Organics stock performance -

Key Ratios
mw4me loader
P/E Ratio (CD):
32.01
Market Cap:
753.3 Cr.
52-wk low:
225
52-wk high:
508.3

Is Valiant Organics Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of Valiant Organics: Login to view analysis.

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Valiant Organics Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 0%0%0%51.3%39.4%30.7%21.7%15.3%0.8%2.6%-
Value Creation
Index
NANANA2.71.81.20.60.1-0.9-0.8-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 0006926757551,1531,052723719752
Sales YoY Gr.-NANANA-2.5%11.8%52.8%-8.8%-31.3%-0.6%-
Adj EPS 00011250.442.34231.3-3.1-1.78.4
YoY Gr.-NANANA-55%-16.1%-0.9%-25.4%-110%NA-
BVPS (₹) 000213.9158.8184.8225.7253.4264.2258.9263.9
Adj Net
Profit
00013112211511485-8.6-4.824
Cash Flow from Ops. 00076161115-30.82388456.4-
Debt/CF from Ops. 0001.10.91.8-11.81.13.14.4-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NA1.3%-14.6%-0.6%
Adj EPS NA-150.8%-134.4%NA
BVPSNA10.3%4.7%-2%
Share Price - -29.3% -26.2% -20%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
00050.737.825.820.413.1-1.2-0.73.2
Op. Profit
Mgn %
00026.226.827.217.815.75.27.510.8
Net Profit
Mgn %
00017.318.517.411.29.5-1.2-0.63.1
Debt to
Equity
0000.30.40.40.60.40.40.30.1
Working Cap
Days
000012012412116221819780
Cash Conv.
Cycle
0000403460817951-8

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Valiant Organics Ltd.

Standalone Consolidated
TTM EPS (₹) 7.8 8.4
TTM Sales (₹ Cr.) 752 752
BVPS (₹.) 241 263.9
Reserves (₹ Cr.) 647 712
P/BV 1.12 1.02
PE 34.59 32.01
From the Market
52 Week Low / High (₹) 225.00 / 508.30
All Time Low / High (₹) 132.00 / 1925.50
Market Cap (₹ Cr.) 753
Equity (₹ Cr.) 28
Face Value (₹) 10
Industry PE 48.1

Management X-Ray of Valiant Organics:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.210.400.210.210.210.210.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Valuation of Valiant Organics - Consolidated Basis

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of Valiant Organics

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales6926757551,1531,052723719
Operating Expenses 512494550948888685665
Manufacturing Costs806178112110115117
Material Costs394393402762678476457
Employee Cost 18232937464945
Other Costs 20184037534546
Operating Profit 1801812052051643854
Operating Profit Margin (%) 26.0%26.7%27.2%17.8%15.6%5.2%7.4%
Other Income 96678109
Interest 4356111624
Depreciation 14162130293536
Exceptional Items 00005-30
Profit Before Tax 171168185176137-92
Tax 5042544835-06
Profit After Tax 121126131128103-8-3
PAT Margin (%) 17.5%18.7%17.3%11.1%9.8%-1.2%-0.5%
Adjusted EPS (₹)113.651.042.241.732.5-3.0-1.3
Dividend Payout Ratio (%)5%11%12%8%3%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund 251388503613689728725
Share Capital 6142828282828
Reserves 245374475586661701697
Minority Interest12136365100
Debt77125185328229222227
Long Term Debt448475106717451
Short Term Debt3341110222158147176
Trade Payables7488107131166207149
Others Liabilities 355575841069182
Total Liabilities 4486698761,1921,2391,2481,183

Fixed Assets

Gross Block229371625656813800849
Accumulated Depreciation8095116113143157192
Net Fixed Assets 150276510543670643657
CWIP 6612946112718666
Investments 122368419994
Inventories48457211412611489
Trade Receivables141133157321254209177
Cash Equivalents 4133145848
Others Assets 28515449689393
Total Assets 4486698761,1921,2391,2481,183

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity 76161115-312388456
PBT 171168185176137-92
Adjustment 12122636404256
Changes in Working Capital -6022-49-2018954-2
Tax Paid -47-42-47-42-28-30
Cash Flow From Investing Activity -88-184-159-124-143-65-21
Capex -89-205-171-121-115-65-29
Net Investments -223120-33-16
Others 2-21-3502
Cash Flow From Financing Activity 12749167-112-23-32
Net Proceeds from Shares 00023000
Net Proceeds from Borrowing 0471463-3515-23
Interest Paid -4-1-5-6-11-19-24
Dividend Paid -10-26-70-1200
Others 1574786-54-1915
Net Cash Flow -115512-17-44

Finance Ratio

PARTICULARSMar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)48.3339.6529.4922.9515.77-1.19-0.47
ROCE (%)51.2539.430.6821.6615.280.792.63
Asset Turnover Ratio1.541.210.981.120.870.580.59
PAT to CFO Conversion(x)0.631.280.88-0.242.31N/AN/A
Working Capital Days
Receivable Days7574707610011798
Inventory Days25252829426152
Payable Days6975895780143142

Valiant Organics Ltd Stock News

Valiant Organics Ltd FAQs

The current trading price of Valiant Organics on 05-Dec-2025 14:26 is ₹271.0.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 04-Dec-2025 the market cap of Valiant Organics stood at ₹753.3.
The latest P/E ratio of Valiant Organics as of 04-Dec-2025 is 34.59.
The latest P/B ratio of Valiant Organics as of 04-Dec-2025 is 1.12.
The 52-week high of Valiant Organics is ₹508.3 and the 52-week low is ₹225.0.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Valiant Organics is ₹752.3 ( Cr.) .

About Valiant Organics Ltd

The company was incorporated as Valiant Organics Private Limited on February 16, 2005 under the Companies Act, 1956 and having its Registered Office in Mumbai, Maharashtra. Subsequently, the status of the company was changed to a public limited company and the name of the company was changed to Valiant Organics Limited vide special resolution dated November 26, 2014. A fresh Certificate of Incorporation consequent upon change of name was issued on July 31, 2015 by the Registrar of Companies, Mumbai in Maharashtra.

The company’s factory is well equipped with latest technology and advanced instruments in order to meet the international standards of quality which is well accepted not only by Indian customers, but also by its overseas customers in Europe, United States of America and Asia. It also offers customised specification of Chlorophenols as per the customer needs. The company’s manufacturing unit is strategically located at Sarigam in UmbergaonTaluka in Valsad District which is approximately at a distance of 180 kms from its main export port - NhavaSheva Port (JNPT) and approximately 155 kms from its office in Mumbai.

Over the years the company has built its goodwill amongst its customers and export markets and the demand for its products are more than its supply capacity, hence, it begun the process of applying with the government agencies to augment its production capacities upto 21,600 metric tonnes over the next few years in a phased manner. These expansion activities would be financed through its owned Net worth and internal accruals or certain amount of banking facilities or a combination of the same.It operates a single location manufacturing facility at Sarigam Industrial Estate having an installed capacity of 4,800 metric tonnes per annum.

Business area of the company

The company is a chemical manufacturing company with focus on manufacturing and marketing of different types of chlorophenol which is a chemical which has several applications mainly into agro-chemical industry, pharmaceutical industry, dyes industry, manufacturing of cosmetics and veterinary drugs.

Major Events

  • 2005: Incorporation as Private Limited Company.
  • 2005: Acquired assets and business of Valiant Chemical Corporation (partnership firm).
  • 2008: Explored US overseas markets by commencing exports.
  • 2013: Acquired additional plots, namely Plot No. 752, 753 and 754 at Sarigam.
  • 2013: Increase in installed capacity from 3000 MTPA to 4800 MTPA.
  • 2014: Explored Japan overseas markets by commencing exports.
  • 2015: Converted into a Public Limited Company.
To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×