Valiant Communications Ltd

Valiant Communications Ltd

₹ 946 -3.44%
22 Aug - close price
About

Incorporated in 1993, Valiant Communications Ltd manufactures communication equipment, primarily for power utilities / other utilities and provides allied services[1]

Key Points

Business Overseas:[1]
VCL is an ISO 9001:2015, ISO 10001:2018, ISO 14001:2015, ISO 27001:2013 and ISO 45001:2018 certified manufacturer of communication, transmission, protection, synchronization and cyber security equipment and solutions with installations in 110+ countries

  • Market Cap 722 Cr.
  • Current Price 946
  • High / Low 1,021 / 322
  • Stock P/E 64.4
  • Book Value 80.7
  • Dividend Yield 0.16 %
  • ROCE 22.1 %
  • ROE 17.0 %
  • Face Value 10.0

Pros

  • Company is almost debt free.
  • Company has delivered good profit growth of 111% CAGR over last 5 years

Cons

  • Stock is trading at 11.7 times its book value
  • Company has a low return on equity of 13.3% over last 3 years.
  • Debtor days have increased from 89.9 to 142 days.
  • Promoter holding has decreased over last 3 years: -4.55%

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025
5.24 7.87 9.03 9.36 9.66 11.10 12.27 13.31 13.66 12.72 8.36 16.12 18.32
5.16 6.85 7.53 7.67 8.02 8.85 9.80 9.39 9.41 8.88 8.25 10.53 12.02
Operating Profit 0.08 1.02 1.50 1.69 1.64 2.25 2.47 3.92 4.25 3.84 0.11 5.59 6.30
OPM % 1.53% 12.96% 16.61% 18.06% 16.98% 20.27% 20.13% 29.45% 31.11% 30.19% 1.32% 34.68% 34.39%
0.02 0.04 0.03 0.03 0.13 0.18 0.06 0.07 0.56 0.56 0.00 0.68 0.63
Interest 0.01 0.01 0.01 0.03 0.04 0.04 0.04 0.04 0.05 0.04 0.05 0.07 0.04
Depreciation 0.50 0.52 0.48 0.61 0.54 0.55 0.56 0.62 0.61 0.66 0.66 0.69 0.67
Profit before tax -0.41 0.53 1.04 1.08 1.19 1.84 1.93 3.33 4.15 3.70 -0.60 5.51 6.22
Tax % -24.39% 30.19% 28.85% 18.52% 25.21% 21.74% 29.02% 25.23% 24.82% 24.32% -11.67% 23.23% 24.12%
-0.31 0.37 0.74 0.88 0.89 1.43 1.38 2.49 3.12 2.80 -0.53 4.22 4.72
EPS in Rs -0.43 0.51 1.02 1.22 1.23 1.98 1.91 3.26 4.09 3.67 -0.69 5.53 6.19
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
11 12 14 18 23 19 20 22 13 32 46 51 56
11 12 13 16 20 17 19 20 16 27 36 37 40
Operating Profit -0 0 1 2 3 2 1 1 -3 4 10 14 16
OPM % -0% 0% 8% 10% 14% 11% 6% 7% -23% 14% 22% 27% 29%
1 1 1 1 0 0 1 3 2 0 0 2 2
Interest 0 0 0 0 0 0 0 0 0 0 0 0 0
Depreciation 1 1 2 2 2 2 2 2 2 2 2 3 3
Profit before tax -0 -0 0 1 2 1 -0 2 -4 2 8 13 15
Tax % -20% -160% 30% 31% 34% 26% -89% 24% -27% 25% 25% 25%
-0 0 0 1 1 0 0 2 -3 2 6 10 11
EPS in Rs -0.57 0.08 0.32 0.84 1.80 0.60 0.00 2.21 -3.64 2.33 8.14 12.60 14.70
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: 16%
5 Years: 21%
3 Years: 57%
TTM: 10%
Compounded Profit Growth
10 Years: 69%
5 Years: 111%
3 Years: 66%
TTM: 33%
Stock Price CAGR
10 Years: 36%
5 Years: 95%
3 Years: 93%
1 Year: 43%
Return on Equity
10 Years: 5%
5 Years: 7%
3 Years: 13%
Last Year: 17%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 7 7 7 7 7 7 7 7 7 7 8 8
Reserves 22 22 22 23 24 24 24 27 24 26 44 54
0 0 0 0 0 0 0 0 0 2 2 2
1 2 2 2 4 3 3 3 3 5 5 8
Total Liabilities 31 31 32 32 35 34 35 37 34 40 58 72
6 6 7 7 7 7 7 6 7 9 10 10
CWIP 0 0 0 0 0 0 1 1 0 0 0 0
Investments 1 1 1 1 0 0 2 4 0 1 2 2
24 24 24 25 28 28 25 26 27 30 47 59
Total Assets 31 31 32 32 35 34 35 37 34 40 58 72

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
-0 2 -1 -3 4 1 2 2 -4 3 3 1
-1 -0 -1 1 -4 1 -5 -0 4 -4 -3 -15
0 0 0 0 0 0 0 0 0 2 13 -0
Net Cash Flow -1 1 -2 -2 0 2 -3 1 -0 0 12 -14

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 94 72 132 213 187 171 144 129 83 43 86 142
Inventory Days 581 486 505 341 190 343 345 287 837 414 246 337
Days Payable 43 54 103 56 76 65 76 31 102 75 21 79
Cash Conversion Cycle 632 504 534 497 301 449 413 385 818 382 311 400
Working Capital Days 399 320 341 341 237 295 262 249 413 185 168 238
ROCE % -2% -1% 1% 3% 7% 2% -1% 1% -14% 7% 19% 22%

Shareholding Pattern

Numbers in percentages

1 Recently
Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025
46.37% 46.37% 46.37% 46.37% 45.52% 45.52% 43.11% 42.71% 41.83% 41.83% 41.83% 41.83%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.16% 0.16% 0.16% 0.16% 0.16% 0.16%
0.00% 0.00% 0.00% 0.00% 0.44% 0.98% 0.27% 0.20% 0.20% 0.00% 0.00% 0.60%
53.61% 53.62% 53.60% 53.61% 54.03% 53.49% 56.46% 56.92% 57.80% 58.01% 58.01% 57.41%
No. of Shareholders 3,4493,4143,4343,4753,8554,2145,0455,9126,2986,6726,7666,339

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents