Valiant
VALIANTORG.NSValiant Organics Limited Price (VALIANTORG.NS)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
27,575,049
(0)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Valiant Organics LimitedCurrency: INR
| YEAR | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | ||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
326,767,000.00
+0% |
339,945,000.00
+4% |
425,098,000.00
+25% |
590,379,000.00
+39% |
520,994,000.00
-12% |
579,903,721.00
+11% |
1,206,446,823.00
+108% |
6,923,024,546.00
+474% |
6,749,335,000.00
-3% |
7,548,077,000.00
+12% |
11,532,711,000.00
+53% |
10,518,048,000.00
-9% |
7,230,594,000.00
-31% |
||||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 180,069,000.00 | 202,306,000.00 | 257,249,000.00 | 371,555,000.00 | 251,175,000.00 | 379,542,227.00 | 850,331,162.00 | 4,788,133,201.00 | 4,586,610,000.00 | 4,413,771,000.00 | 8,126,390,000.00 | 6,884,762,000.00 | 6,760,586,000.00 | ||||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
146,698,000.00
+0% |
137,639,000.00
-6% |
167,849,000.00
+22% |
218,824,000.00
+30% |
269,819,000.00
+23% |
200,361,494.00
-26% |
356,115,661.00
+78% |
2,134,891,345.00
+499% |
2,162,725,000.00
+1% |
3,134,306,000.00
+45% |
3,406,321,000.00
+9% |
3,633,286,000.00
+7% |
470,008,000.00
-87% |
||||||
| Gross Profit Ratio | (0.45%) | (0.40%) | (0.39%) | (0.37%) | (0.52%) | (0.35%) | (0.30%) | (0.31%) | (0.32%) | (0.42%) | (0.30%) | (0.35%) | (0.07%) | ||||||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 186,985.00 | 808,241.00 | 1,099,274.00 | 1,747,000.00 | 2,365,000.00 | 2,523,000.00 | 5,022,000.00 | 7,467,000.00 | 10,000,000.00 | ||||||
| General and Administrative | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 17,125,604.00 | 9,322,018.00 | 47,683,607.00 | 44,595,000.00 | 53,737,000.00 | 57,207,000.00 | 74,446,000.00 | 74,287,000.00 | ||||||
| Selling, General & Admin... | 0.00 | 11,648,000.00 | 17,891,000.00 | 21,422,000.00 | 88,851,000.00 | 17,125,604.00 | 39,169,663.00 | 118,214,152.00 | 116,483,000.00 | 188,666,000.00 | 240,123,000.00 | 247,702,000.00 | 503,218,000.00 | ||||||
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 29,847,645.00 | 70,530,545.00 | 71,888,000.00 | 134,929,000.00 | 182,916,000.00 | 173,256,000.00 | 137,898,000.00 | ||||||
| Depreciation and Amortiz... | 8,890,000.00 | 7,384,000.00 | 7,847,000.00 | 8,194,000.00 | 9,266,000.00 | 17,093,682.00 | 21,884,025.00 | 136,412,166.00 | 157,667,000.00 | 212,399,000.00 | 296,189,000.00 | 291,893,000.00 | 349,249,000.00 | ||||||
| Other Expenses | 88,875,000.00 | 85,529,000.00 | 93,987,000.00 | 114,117,000.00 | 119,242,000.00 | -2,394,200.00 | -3,517,771.00 | 14,940,735.00 | 30,936,000.00 | 28,645,000.00 | 35,746,000.00 | 80,326,000.00 | 0.00 | ||||||
| Total Operating Expenses | 88,875,000.00 | 85,529,000.00 | 93,987,000.00 | 114,117,000.00 | 119,242,000.00 | 48,335,132.00 | 109,776,989.00 | 436,175,433.00 | 502,252,000.00 | 1,270,583,000.00 | 1,610,629,000.00 | 2,282,861,000.00 | 509,438,000.00 | ||||||
| Cost and Exponses | 268,944,000.00 | 287,835,000.00 | 351,236,000.00 | 485,672,000.00 | 370,417,000.00 | 427,877,359.00 | 960,108,151.00 | 5,224,308,634.00 | 5,088,862,000.00 | 5,684,354,000.00 | 9,737,019,000.00 | 9,167,623,000.00 | 7,230,594,000.00 | ||||||
| Operating Income | |||||||||||||||||||
| Operating Income |
59,417,000.00
+0% |
60,513,000.00
+2% |
81,985,000.00
+35% |
109,359,000.00
+33% |
157,521,000.00
+44% |
154,116,981.00
-2% |
246,338,672.00
+60% |
1,698,715,912.00
+590% |
1,682,741,000.00
-1% |
1,872,061,000.00
+11% |
1,761,547,000.00
-6% |
1,355,782,000.00
-23% |
0.00
+0% |
||||||
| Operating Income Ratio | (0.18%) | (0.18%) | (0.19%) | (0.19%) | (0.30%) | (0.27%) | (0.20%) | (0.25%) | (0.25%) | (0.25%) | (0.15%) | (0.13%) | (0.00%) | ||||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 236,000.00 | 142,000.00 | 534,000.00 | 407,000.00 | 1,005,000.00 | 266,415.00 | 1,930,151.00 | 5,191,271.00 | 3,198,000.00 | 14,528,000.00 | 8,518,000.00 | 3,938,000.00 | 1,600,000.00 | ||||||
| Interest Expenses | 3,530,000.00 | 3,813,000.00 | 5,880,000.00 | 6,178,000.00 | 4,853,000.00 | 542,612.00 | 1,114,166.00 | 35,408,670.00 | 22,416,000.00 | 49,980,000.00 | 64,793,000.00 | 107,927,000.00 | 163,434,000.00 | ||||||
| Total Other Income/Exp... | -1,000.00 | 8,403,000.00 | 8,123,000.00 | -88,043,000.00 | -1,752,999.00 | 7,551,615.00 | 6,002,202.00 | 20,522,000.00 | 33,771,000.00 | -1,125,344,000.00 | -1,445,370,000.00 | -1,567,371,000.00 | -86,932,000.00 | ||||||
| EBITDA | |||||||||||||||||||
| EBITDA | 71,836,000.00 | 71,709,000.00 | 81,709,000.00 | 111,717,000.00 | 171,640,000.00 | 189,890,172.00 | 265,381,323.00 | 1,889,136,088.00 | 1,868,234,000.00 | 2,110,980,000.00 | 2,122,684,000.00 | 1,771,622,000.00 | 425,751,000.00 | ||||||
| EBITDA ratio | (0.20%) | (0.18%) | (0.19%) | (0.19%) | (0.31%) | (0.28%) | (0.22%) | (0.27%) | (0.27%) | (0.28%) | (0.18%) | (0.16%) | (0.06%) | ||||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 59,416,000.00 | 60,512,000.00 | 81,984,000.00 | 109,359,000.00 | 157,521,000.00 | 151,722,783.00 | 252,340,874.00 | 1,712,144,304.00 | 1,828,015,000.00 | 1,848,601,000.00 | 1,761,702,000.00 | 1,371,802,000.00 | -86,932,000.00 | ||||||
| Income Before Tax Ratio | (0.18%) | (0.18%) | (0.19%) | (0.19%) | (0.30%) | (0.26%) | (0.21%) | (0.25%) | (0.27%) | (0.24%) | (0.15%) | (0.13%) | (-0.01%) | ||||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 20,239,000.00 | 20,253,000.00 | 26,570,000.00 | 36,630,000.00 | 54,457,000.00 | 53,382,937.00 | 88,964,312.00 | 499,640,640.00 | 422,686,000.00 | 539,899,000.00 | 482,574,000.00 | 346,155,000.00 | -2,967,000.00 | ||||||
| Net Income | |||||||||||||||||||
| Net Income | 39,178,000.00
+0% |
40,258,000.00
+3% |
55,413,000.00
+38% |
72,729,000.00
+31% |
103,064,000.00
+42% |
98,339,846.00
-5% |
163,376,562.00
+66% |
1,332,353,593.00
+716% |
1,239,273,000.00
-7% |
1,145,639,000.00
-8% |
1,132,838,000.00
-1% |
881,214,000.00
-22% |
-83,913,000.00
-110% |
||||||
| Net Income Ratio | (0.12%) | (0.12%) | (0.13%) | (0.12%) | (0.20%) | (0.17%) | (0.14%) | (0.19%) | (0.18%) | (0.15%) | (0.10%) | (0.08%) | (-0.01%) | ||||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 5.38 | 5.53 | 7.61 | 9.99 | 14.07 | 9.90 | 13.93 | 48.32 | 25.50 | 44.68 | 41.72 | 32.45 | -3.04 | ||||||
| Diluted EPS | 5.38 | 5.53 | 7.61 | 9.99 | 14.07 | 9.90 | 13.93 | 48.32 | 22.16 | 40.97 | 40.51 | 31.50 | -3.04 | ||||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 27,575,049.00 | 27,575,049.00 | 27,575,049.00 | 27,575,049.00 | 27,575,049.00 | 27,575,049.00 | 27,575,049.00 | 27,575,049.00 | 27,575,049.00 | 27,575,049.00 | 27,575,049.00 | 27,575,049.00 | 27,575,049.00 | ||||||
| Diluted Share Outstanding | 27,575,049.00 | 27,575,049.00 | 27,575,049.00 | 27,575,049.00 | 27,575,049.00 | 27,575,049.00 | 27,575,049.00 | 27,575,049.00 | 27,575,049.00 | 27,575,049.00 | 27,575,049.00 | 27,575,049.00 | 27,575,049.00 | ||||||