Valiant Organics Peer Comparison

NSE: VALIANTORG | BSE: 540145

₹297.40

₹-3.20 (-1.06%)

As on 28-Aug-2026IST

Market cap

₹831 Cr

Revenue (TTM)

₹766 Cr

P/E Ratio

15.4

P/B Ratio

1.1

Div. Yield

0 %

Edit

	Valiant Organics	Deepak Nitrite	Aether	Aarti	Garware Hi-Tech
Market cap (₹ Cr)	831	24,047	22,521	19,602	16,799
Revenue (₹ Cr)	766	8,575	1,224	9,013	2,258
Net Profit (₹ Cr)	48.80	783.41	235.19	531.00	387.86
Net Margin (%)	6.30	9.08	18.79	5.88	16.65
RoE (%)	6.88	13.96	10.03	8.95	15.03
Price to Earnings	15.36	30.70	95.76	36.91	43.31
Price-To-Book	1.06	3.89	8.95	3.22	6.02

Income Statement (₹ Cr)

	Valiant Organics	Deepak Nitrite	Aether	Aarti	Garware Hi-Tech
Operating Revenue	765.89	8,574.79	1,223.90	9,013.00	2,258.20
Total Income	775.01	8,624.11	1,251.61	9,023.00	2,329.38
Total Expenditure	661.04	7,243.44	839.85	7,681.00	1,761.06
EBITDA	104.85	1,331.35	384.05	1,332.00	497.14
Depreciation	40.37	237.05	73.63	484.00	47.37
EBIT	64.48	1,094.30	310.42	848.00	449.77
Interest	17.20	60.80	18.87	364.00	8.60
Other Income	9.12	49.32	27.71	10.00	71.18
Exceptional Items	5.72	-12.84	-6.34	8.00	0.00
Profit before Tax	62.12	1,069.98	312.91	502.00	512.35
Provision for Tax	13.32	286.57	77.72	-29.00	124.49
Profit after Tax	48.80	783.41	235.19	531.00	387.86

	Valiant Organics	Deepak Nitrite	Aether	Aarti	Garware Hi-Tech
Shareholder's Funds	759.38	5,836.83	2,455.89	5,955.00	2,656.16
Minority Interest	-0.20	-0.15	0.00	0.00	0.00
Non-Current Liabilities	121.17	1,532.66	88.20	2,306.00	62.64
Current Liabilities	350.25	1,278.74	657.34	5,038.00	292.39
Total Liabilities	1,182.93	7,706.02	--	11,113.52	2,681.99

	Valiant Organics	Deepak Nitrite	Aether	Aarti	Garware Hi-Tech
Non-Current Assets	863.42	5,145.91	1,754.09	8,995.00	1,684.25
Current Assets	352.23	3,069.38	1,171.47	4,187.00	1,295.48
Total Assets	1,182.93	7,706.02	--	11,113.52	2,681.99
Total Debt*	248.46	1,170.53	--	3,789.55	15.21
Net Current Assets	1.98	1,790.64	514.14	-851.00	1,003.09
Contingent Liabilities	33.22	0.53	--	320.61	108.28

	Valiant Organics	Deepak Nitrite	Aether	Aarti	Garware Hi-Tech
Cash From Operating Activities	56.43	624.70	--	1,237.62	329.72
Cash Flow from Investing Activities	-20.96	-1,491.33	--	-1,393.35	-274.50
Cash from Financing Activities	-31.81	806.16	--	-73.17	-52.05
Net Cash Inflow / Outflow	3.66	-60.47	--	-228.90	3.17

	Valiant Organics	Deepak Nitrite	Aether	Aarti	Garware Hi-Tech
ROCE (%)	2.63	17.00	--	6.39	20.41
ROE (%)	6.88	13.96	10.03	8.95	15.03
ROA (%)	4.04	9.55	8.05	4.35	13.63
EBIT Margin (%)	8.42	12.76	25.36	9.41	19.92
Net Margin (%)	6.30	9.08	18.79	5.88	16.65
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	Valiant Organics	Deepak Nitrite	Aether	Aarti	Garware Hi-Tech
Revenue Growth (%)	1.41	7.12	33.72	27.03	6.02
EBIT Growth (%)	140.11	41.57	34.90	85.15	15.14
Net Profit Growth (%)	810.32	29.05	34.01	124.05	19.02
EPS Growth (%)	936.83	30.59	30.29	123.11	19.02
Book Value Growth (%)	-0.47	12.34	--	5.85	15.99

	Valiant Organics	Deepak Nitrite	Aether	Aarti	Garware Hi-Tech
Price / Earnings	16.11	30.34	93.81	37.53	43.31
Price / Book Value	1.06	3.89	8.95	3.21	6.02
Dividend Yield (%)	0.00	0.43	0.00	0.19	0.17
EV/EBITDA	10.22	18.86	59.78	17.95	32.51
Market Cap (₹ Cr)	728.82	27,044.64	--	14,156.47	9,144.50

	Valiant Organics	Deepak Nitrite	Aether	Aarti	Garware Hi-Tech
Debt to Equity	0.07	0.19	0.00	0.37	0.00
Short term debt to equity ratio	0.24	0.03	--	0.30	--
Current Ratio	1.01	2.40	1.78	0.83	4.43
Quick Ratio	0.74	1.73	0.96	0.49	3.10
Interest Coverage	4.61	18.60	17.58	2.38	60.58

	Valiant Organics	Deepak Nitrite	Aether	Aarti	Garware Hi-Tech
Debtors to sales (%)	31.77	17.56	31.87	15.57	2.35
Asset Turnover	0.63	1.05	0.42	0.74	0.79
Receivable days	98.07	56.28	--	37.06	6.92
Inventory Days	51.60	36.90	--	59.06	51.75
Payable days	142.19	33.64	--	84.85	57.67
Cash Conversion Cycle	7.48	59.53	--	11.27	1.00

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