Valiant Organics Peer Comparison

NSE: VALIANTORG | BSE: 540145

₹418.20

₹-17.25 (-3.96%)

As on 30-Oct-2026IST

Market cap

₹1,177 Cr

Revenue (TTM)

₹766 Cr

P/E Ratio

21.8

P/B Ratio

1.5

Div. Yield

0 %

Edit

	Valiant Organics	Aether	Deepak Nitrite	Garware Hi-Tech	Aarti
Market cap (₹ Cr)	1,177	21,508	20,725	16,224	15,796
Revenue (₹ Cr)	766	1,296	9,749	2,384	10,581
Net Profit (₹ Cr)	48.80	249.23	1,062.34	426.07	596.00
Net Margin (%)	6.30	18.88	10.85	17.31	5.62
RoE (%)	6.88	9.98	17.41	15.32	9.97
Price to Earnings	21.76	86.30	19.51	38.08	26.59
Price-To-Book	1.51	8.29	3.20	5.58	2.52

Income Statement (₹ Cr)

	Valiant Organics	Aether	Deepak Nitrite	Garware Hi-Tech	Aarti
Operating Revenue	765.89	1,296.02	9,749.27	2,384.04	10,581.00
Total Income	775.01	1,320.11	9,794.93	2,460.89	10,598.00
Total Expenditure	661.04	889.54	7,995.34	1,836.87	9,130.00
EBITDA	104.85	406.48	1,753.93	547.17	1,451.00
Depreciation	40.37	78.80	255.10	49.61	489.00
EBIT	64.48	327.69	1,498.83	497.56	962.00
Interest	17.20	20.95	82.00	9.39	352.00
Other Income	9.12	24.09	45.66	76.85	17.00
Exceptional Items	5.72	-3.66	-12.84	0.00	-13.00
Profit before Tax	62.12	327.16	1,449.65	565.02	614.00
Provision for Tax	13.32	77.93	387.31	138.95	18.00
Profit after Tax	48.80	249.23	1,062.34	426.07	596.00

	Valiant Organics	Aether	Deepak Nitrite	Garware Hi-Tech	Aarti
Shareholder's Funds	759.38	2,593.77	6,475.74	2,906.85	6,264.00
Minority Interest	-0.20	0.00	-0.12	0.00	0.00
Non-Current Liabilities	121.17	306.97	1,516.49	69.37	2,100.00
Current Liabilities	350.25	701.52	1,775.93	343.33	5,914.00
Total Liabilities	1,230.79	3,201.43	8,653.35	3,010.24	13,300.23

	Valiant Organics	Aether	Deepak Nitrite	Garware Hi-Tech	Aarti
Non-Current Assets	863.42	1,958.51	5,607.33	1,707.20	9,228.00
Current Assets	352.23	1,370.00	3,565.08	1,558.93	4,934.00
Total Assets	1,230.79	3,201.43	8,653.35	3,010.24	13,300.23
Total Debt*	253.28	441.66	1,527.82	0.00	4,921.00
Net Current Assets	1.98	668.48	1,789.15	1,215.60	-980.00
Contingent Liabilities	4.35	18.84	0.53	150.14	603.03

	Valiant Organics	Aether	Deepak Nitrite	Garware Hi-Tech	Aarti
Cash From Operating Activities	91.99	142.38	538.95	275.33	780.80
Cash Flow from Investing Activities	-86.22	-619.38	-668.65	-208.16	-1,142.10
Cash from Financing Activities	-11.07	243.86	193.35	-59.55	744.64
Net Cash Inflow / Outflow	-5.30	-233.14	63.65	7.62	383.34

	Valiant Organics	Aether	Deepak Nitrite	Garware Hi-Tech	Aarti
ROCE (%)	6.05	11.65	11.58	18.08	6.95
ROE (%)	6.88	9.98	17.41	15.32	9.97
ROA (%)	4.04	7.73	12.01	13.85	4.59
EBIT Margin (%)	8.42	25.28	15.37	20.87	9.09
Net Margin (%)	6.30	18.88	10.85	17.31	5.62
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	Valiant Organics	Aether	Deepak Nitrite	Garware Hi-Tech	Aarti
Revenue Growth (%)	1.41	30.04	23.80	14.67	39.81
EBIT Growth (%)	140.11	26.63	122.08	33.52	78.15
Net Profit Growth (%)	810.32	28.03	99.83	36.19	104.81
EPS Growth (%)	936.83	24.20	101.63	36.19	127.98
Book Value Growth (%)	4.67	10.33	8.32	11.99	6.17

	Valiant Organics	Aether	Deepak Nitrite	Garware Hi-Tech	Aarti
Price / Earnings	22.82	85.32	19.34	38.08	25.93
Price / Book Value	1.51	8.29	3.20	5.58	2.52
Dividend Yield (%)	0.00	0.00	0.49	0.17	0.23
EV/EBITDA	13.62	53.98	12.42	28.24	13.86
Market Cap (₹ Cr)	567.37	14,525.20	17,560.56	7,859.25	14,462.56

	Valiant Organics	Aether	Deepak Nitrite	Garware Hi-Tech	Aarti
Debt to Equity	0.07	0.08	0.17	0.00	0.32
Short term debt to equity ratio	0.22	0.18	0.06	--	0.42
Current Ratio	1.01	1.95	2.01	4.54	0.83
Quick Ratio	0.74	0.93	1.48	3.20	0.45
Interest Coverage	4.61	16.62	18.68	61.17	2.74

	Valiant Organics	Aether	Deepak Nitrite	Garware Hi-Tech	Aarti
Debtors to sales (%)	31.77	30.12	20.10	3.00	16.08
Asset Turnover	0.63	0.40	1.10	0.78	0.81
Receivable days	103.80	106.76	63.85	8.14	44.15
Inventory Days	44.59	146.98	41.09	59.80	64.26
Payable days	112.98	103.88	35.00	62.71	114.44
Cash Conversion Cycle	35.41	149.86	69.94	5.23	-6.03

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