Valiant Organics Peer Comparison

NSE: VALIANTORG | BSE: 540145

₹397.75

₹-12.70 (-3.09%)

As on 28-Sep-2026IST

Market cap

₹1,111 Cr

Revenue (TTM)

₹766 Cr

P/E Ratio

20.5

P/B Ratio

1.4

Div. Yield

0 %

Edit

	Valiant Organics	Aether	Deepak Nitrite	Aarti	Fine Organic
Market cap (₹ Cr)	1,111	22,891	21,182	17,375	15,761
Revenue (₹ Cr)	766	1,224	8,575	9,013	2,472
Net Profit (₹ Cr)	48.80	235.19	783.41	531.00	442.47
Net Margin (%)	6.30	18.79	9.08	5.88	17.20
RoE (%)	6.88	10.03	13.96	8.95	17.04
Price to Earnings	20.54	97.33	27.04	32.72	35.97
Price-To-Book	1.42	9.10	3.43	2.85	5.62

Income Statement (₹ Cr)

	Valiant Organics	Aether	Deepak Nitrite	Aarti	Fine Organic
Operating Revenue	765.89	1,223.90	8,574.79	9,013.00	2,471.58
Total Income	775.01	1,251.61	8,624.11	9,023.00	2,572.69
Total Expenditure	661.04	839.85	7,243.44	7,681.00	1,936.26
EBITDA	104.85	384.05	1,331.35	1,332.00	535.32
Depreciation	40.37	73.63	237.05	484.00	58.44
EBIT	64.48	310.42	1,094.30	848.00	476.88
Interest	17.20	18.87	60.80	364.00	4.50
Other Income	9.12	27.71	49.32	10.00	101.11
Exceptional Items	5.72	-6.34	-12.84	8.00	0.00
Profit before Tax	62.12	312.91	1,069.98	502.00	573.49
Provision for Tax	13.32	77.72	286.57	-29.00	131.02
Profit after Tax	48.80	235.19	783.41	531.00	442.47

	Valiant Organics	Aether	Deepak Nitrite	Aarti	Fine Organic
Shareholder's Funds	759.38	2,455.89	5,836.83	5,955.00	2,664.52
Minority Interest	-0.20	0.00	-0.15	0.00	0.00
Non-Current Liabilities	121.17	88.20	1,532.66	2,306.00	60.92
Current Liabilities	350.25	657.34	1,278.74	5,038.00	273.37
Total Liabilities	1,182.93	--	7,706.02	11,113.52	2,503.77

	Valiant Organics	Aether	Deepak Nitrite	Aarti	Fine Organic
Non-Current Assets	863.42	1,754.09	5,145.91	8,995.00	503.53
Current Assets	352.23	1,171.47	3,069.38	4,187.00	2,320.20
Total Assets	1,182.93	--	7,706.02	11,113.52	2,503.77
Total Debt*	248.46	--	1,170.53	3,789.55	0.00
Net Current Assets	1.98	514.14	1,790.64	-851.00	2,046.82
Contingent Liabilities	33.22	--	0.53	320.61	9.17

	Valiant Organics	Aether	Deepak Nitrite	Aarti	Fine Organic
Cash From Operating Activities	56.43	--	624.70	1,237.62	204.00
Cash Flow from Investing Activities	-20.96	--	-1,491.33	-1,393.35	-668.28
Cash from Financing Activities	-31.81	--	806.16	-73.17	-34.67
Net Cash Inflow / Outflow	3.66	--	-60.47	-228.90	-498.95

	Valiant Organics	Aether	Deepak Nitrite	Aarti	Fine Organic
ROCE (%)	2.63	--	17.00	6.39	26.45
ROE (%)	6.88	10.03	13.96	8.95	17.04
ROA (%)	4.04	8.05	9.55	4.35	16.06
EBIT Margin (%)	8.42	25.36	12.76	9.41	19.29
Net Margin (%)	6.30	18.79	9.08	5.88	17.20
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	Valiant Organics	Aether	Deepak Nitrite	Aarti	Fine Organic
Revenue Growth (%)	1.41	33.72	7.12	27.03	7.10
EBIT Growth (%)	140.11	34.90	41.57	85.15	7.32
Net Profit Growth (%)	810.32	34.01	29.05	124.05	6.52
EPS Growth (%)	936.83	30.29	30.59	123.11	7.07
Book Value Growth (%)	-0.47	--	12.34	5.85	19.59

	Valiant Organics	Aether	Deepak Nitrite	Aarti	Fine Organic
Price / Earnings	22.35	97.76	27.32	33.97	35.56
Price / Book Value	1.48	9.33	3.50	2.91	5.56
Dividend Yield (%)	0.00	0.00	0.47	0.20	0.22
EV/EBITDA	13.29	62.24	17.06	16.56	26.48
Market Cap (₹ Cr)	728.82	--	27,044.64	14,156.47	12,246.82

	Valiant Organics	Aether	Deepak Nitrite	Aarti	Fine Organic
Debt to Equity	0.07	0.00	0.19	0.37	0.02
Short term debt to equity ratio	0.24	--	0.03	0.30	--
Current Ratio	1.01	1.78	2.40	0.83	8.49
Quick Ratio	0.74	0.96	1.73	0.49	7.02
Interest Coverage	4.61	17.58	18.60	2.38	128.53

	Valiant Organics	Aether	Deepak Nitrite	Aarti	Fine Organic
Debtors to sales (%)	31.77	31.87	17.56	15.57	14.21
Asset Turnover	0.63	0.42	1.05	0.74	0.90
Receivable days	98.07	--	56.28	37.06	51.80
Inventory Days	51.60	--	36.90	59.06	50.11
Payable days	142.19	--	33.64	84.85	41.45
Cash Conversion Cycle	7.48	--	59.53	11.27	60.46

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.