Integrated Filing — IndAS



General information about company

Scrip Code 543998
NSE Symbol VALIANTLAB
MSEI Symbol NOTLISTED
ISIN INE0JWS01017
Name of company VALIANT LABORATORIES LIMITED
Type of company Main Board
Class of security Equity
Date of start of financial year 01-Apr-2024
Date of end of financial year 31-Mar-2025
Date of board meeting when results were approved 20-May-2025
Date on which prior intimation of the meeting for considering financial results was informed to the exchange 14-May-2025
Description of presentation currency INR (in Actuals)
Reporting Type Quarterly
Reporting Quarter Fourth quarter
Nature of report standalone or consolidated Standalone
Whether results are audited or unaudited for the quarter ended Audited
Whether results are audited or unaudited for the Year to date for current period ended/year ended Audited
Segment Reporting Single segment
Description of single segment Pharmaceuticals
Start date and time of board meeting 20-May-2025   12:00:00
End date and time of board meeting 20-May-2025   16:35:00
Whether cash flow statement is applicable on company Yes
Type of cash flow statement Cash Flow Indirect
Declaration of unmodified opinion or statement on impact of audit qualification Declaration of unmodified opinion
Whether the company has any related party? Yes
Whether the company has entered into any Related Party transaction during the selected half year for which it wants to submit disclosure? Yes
(I) We declare that the acceptance of fixed deposits by the bans/Non-Banking Finance Company are at the terms uniformly applicable/offered to all shareholders/public NA
(II) We declare that the scheduled commercial bank, as per RBI circular RBI/DBR/2015-16/19 dated March 03, 2016, has allowed additional interest of one per cent per annum, over and above the rate of interest mentioned in the schedule of interest rates on savings or a term deposits of banks staff and their exclusive associations as well as on deposits of Chairman, Chairman & Managing Director, Executive Director or such other Executives appointed for a fixed tenure. NA
Whether the company is a high value debt listed entity according to regulation 15 (1A)? No
(a) If answer to above question is Yes, whether complying with proviso to regulation 23 (9), i.e., submitting RPT disclosures on the day of results publication?
(b) If answer to above question is No, please explain the reason for not complying.
Whether the updated Related Party Transactions (RPT) Policy (in compliance with Reg. 23 of SEBI LODR) has been uploaded on the website of the Company? Yes
Latest Date on which RPT policy is updated 2024-05-14
Indicate Company website link for updated RPT policy of the Company https://valiantlabs.in/wp-content/uploads/2025/02/Related-Party-Transactions.pdf
Whether statement on deviation or variation for proceeds of public issue, rights issue, preferential issue, qualified institutions placement etc. is applicable to the company for the current quarter? No
No. of times funds raised during the quarter
Whether the disclosure for the Default on Loans and Debt Securities is applicable to the entity? No
There are no debt securities and no default on loans, hence disclosure is not applicable to the entity



Financial Results Ind-AS

Particulars 3 months/ 6 months ended (dd-mm-yyyy) Year to date figures for current period ended (dd-mm-yyyy)
A Date of start of reporting period 01-Jan-2025 01-Apr-2024
B Date of end of reporting period 31-Mar-2025 31-Mar-2025
C Whether results are audited or unaudited Audited Audited
D Nature of report standalone or consolidated Standalone Standalone
Part I Blue color marked fields are non-mandatory. For Consolidated Results, if the company has no figures for 3 months / 6 months ended, in such case zero shall be inserted in the said column.
1 Income
Revenue from operations 577700000 1333618000
Other income 6539000 54281000
Total income 584239000 1387899000
2 Expenses
(a) Cost of materials consumed 467688000 1121583000
(b) Purchases of stock-in-trade 2788000 5614000
(c) Changes in inventories of finished goods, work-in-progress and stock-in-trade 11629000 38610000
(d) Employee benefit expense 11280000 43880000
(e) Finance costs 545000 1753000
(f) Depreciation, depletion and amortisation expense 5053000 20246000
(f) Other Expenses
1 Other Expenses 46020000 170691000
Total other expenses 46020000 170691000
Total expenses 545003000 1402377000
3 Total profit before exceptional items and tax 39236000 -14478000
4 Exceptional items 0 0
5 Total profit before tax 39236000 -14478000
6 Tax expense
7 Current tax 568000 568000
8 Deferred tax 6285000 6456000
9 Total tax expenses 6853000 7024000
10 Net movement in regulatory deferral account balances related to profit or loss and the related deferred tax movement 0 0
11 Net Profit Loss for the period from continuing operations 32383000 -21502000
12 Profit (loss) from discontinued operations before tax 0 0
13 Tax expense of discontinued operations 0 0
14 Net profit (loss) from discontinued operation after tax 0 0
15 Share of profit (loss) of associates and joint ventures accounted for using equity method 0 0
16 Total profit (loss) for period 32383000 -21502000
17 Other comprehensive income net of taxes -227000 -226000
18 Total Comprehensive Income for the period 32156000 -21728000
19 Total profit or loss, attributable to
Profit or loss, attributable to owners of parent
Total profit or loss, attributable to non-controlling interests
20 Total Comprehensive income for the period attributable to
Comprehensive income for the period attributable to owners of parent
Total comprehensive income for the period attributable to owners of parent non-controlling interests
21 Details of equity share capital
Paid-up equity share capital 434500000 434500000
Face value of equity share capital 10 10
27 Details of debt securities
22 Reserves excluding revaluation reserve 1909331000
23 Earnings per share
i Earnings per equity share for continuing operations
Basic earnings (loss) per share from continuing operations 0.74 -0.5
Diluted earnings (loss) per share from continuing operations 0.74 -0.5
ii Earnings per equity share for discontinued operations
Basic earnings (loss) per share from discontinued operations 0 0
Diluted earnings (loss) per share from discontinued operations 0 0
ii Earnings per equity share
Basic earnings (loss) per share from continuing and discontinued operations 0.74 -0.5
Diluted earnings (loss) per share from continuing and discontinued operations 0.74 -0.5
24 Debt equity ratio
25 Debt service coverage ratio
26 Interest service coverage ratio
27 Disclosure of notes on financial results



Remarks

Debt equity ratio
Debt service coverage ratio
Interest service coverage ratio


Statement of Asset and Liabilities

Particulars Year ended (dd-mm-yyyy)
Date of start of reporting period 01-Apr-2024
Date of end of reporting period 31-Mar-2025
Whether results are audited or unaudited Audited
Nature of report standalone or consolidated Standalone
Assets
1 Non-current assets
Property, plant and equipment 299422000
Capital work-in-progress 1661000
Investment property 0
Goodwill 0
Other intangible assets 748000
Intangible assets under development 0
Biological assets other than bearer plants 0
Investments accounted for using equity method 0
Non-current financial assets
Non-current investments 1650580000
Trade receivables, non-current 0
Loans, non-current 0
Other non-current financial assets 28207000
Total non-current financial assets 1678787000
Deferred tax assets (net) 0
Other non-current assets 0
Total non-current assets 1980618000
2 Current assets
Inventories 39558000
Current financial asset
Current investments 0
Trade receivables, current 721002000
Cash and cash equivalents 47989000
Bank balance other than cash and cash equivalents 225400000
Loans, current 586000
Other current financial assets 0
Total current financial assets 994977000
Current tax assets (net) 14703000
Other current assets 142955000
Total current assets 1192193000
3 Non-current assets classified as held for sale 0
4 Regulatory deferral account debit balances and related deferred tax Assets 0
Total assets 3172811000
Equity and liabilities
1 Equity
Equity attributable to owners of parent
Equity share capital 434500000
Other equity 1909331000
Total equity attributable to owners of parent 2343831000
Non controlling interest
Total equity 2343831000
2 Liabilities
Non-current liabilities
Non-current financial liabilities
Borrowings, non-current 594002000
Trade payables, non-current
(A) Total outstanding dues of micro enterprises and small enterprises 0
(B) Total outstanding dues of creditors other than micro enterprises and small enterprises 0
Total Trade payable 0
Other non-current financial liabilities 12128000
Total non-current financial liabilities 606130000
Provisions, non-current 856000
Deferred tax liabilities (net) 12520000
Deferred government grants, Non-current
Other non-current liabilities
Total non-current liabilities 619506000
Current liabilities
Current financial liabilities
Borrowings, current 0
Trade payables, current
(A) Total outstanding dues of micro enterprises and small enterprises 690000
(B) Total outstanding dues of creditors other than micro enterprises and small enterprises 193316000
Total Trade payable 194006000
Other current financial liabilities 12961000
Total current financial liabilities 206967000
Other current liabilities 1154000
Provisions, current 1353000
Current tax liabilities (Net)
Deferred government grants, Current
Total current liabilities 209474000
3 Liabilities directly associated with assets in disposal group classified as held for sale
4 Regulatory deferral account credit balances and related deferred tax liability
Total liabilities 828980000
Total equity and liabilites 3172811000
Disclosure of notes on assets and liabilities



Format for Reporting Segmenet wise Revenue, Results and Capital Employed along with the company results

Particulars 3 months/ 6 month ended (dd-mm-yyyy) Year to date figures for current period ended (dd-mm-yyyy)
Date of start of reporting period 01-Jan-2025 01-Apr-2024
Date of end of reporting period 31-Mar-2025 31-Mar-2025
Whether accounts are audited or unaudited Audited Audited
Nature of report standalone or consolidated Standalone Standalone
1 Segment Revenue (Income)
(net sale/income from each segment should be disclosed)
Total Segment Revenue
Less: Inter segment revenue
Revenue from operations
2 Segment Result
Profit (+) / Loss (-) before tax and interest from each segment
Total Profit before tax
i. Finance cost
ii. Other Unallocable Expenditure net off Unallocable income
Profit before tax
3 (Segment Asset - Segment Liabilities)
Segment Asset
Total Segment Asset
Un-allocable Assets null null
Net Segment Asset null null
4 Segment Liabilities
Segment Liabilities
Total Segment Liabilities
Un-allocable Liabilities null null
Net Segment Liabilities null null
Disclosure of notes on segments



Other Comprehensive Income

Particulars 3 months/ 6 months ended (dd-mm-yyyy) Year to date figures for current period ended (dd-mm-yyyy)
A Date of start of reporting period 01-Jan-2025 01-Apr-2024
B Date of end of reporting period 31-Mar-2025 31-Mar-2025
C Whether results are audited or unaudited Audited Audited
D Nature of report standalone or consolidated Standalone Standalone
Other comprehensive income [Abstract]
1 Amount of items that will not be reclassified to profit and loss
1 Re-measurement of the net defined benefit plan (Net of Tax) -227000 -226000
Total Amount of items that will not be reclassified to profit and loss -227000 -226000
2 Income tax relating to items that will not be reclassified to profit or loss 0 0
3 Amount of items that will be reclassified to profit and loss
Total Amount of items that will be reclassified to profit and loss
4 Income tax relating to items that will be reclassified to profit or loss
5 Total Other comprehensive income -227000 -226000



Cash flow statement, indirect

Particulars Year ended (dd-mm-yyyy)
A Date of start of reporting period 01-Apr-2024
B Date of end of reporting period 31-Mar-2025
C Whether results are audited or unaudited Audited
D Nature of report standalone or consolidated Standalone
Part I Blue color marked fields are non-mandatory.
Statement of cash flows
Cash flows from used in operating activities
Profit before tax -14478000
Adjustments for reconcile profit (loss)
Adjustments for finance costs 1753000
Adjustments for decrease (increase) in inventories 60596000
Adjustments for decrease (increase) in trade receivables, current -272262000
Adjustments for decrease (increase) in trade receivables, non-current 0
Adjustments for decrease (increase) in other current assets -9186000
Adjustments for decrease (increase) in other non-current assets 199000
Adjustments for other financial assets, non-current 0
Adjustments for other financial assets, current -2076000
Adjustments for other bank balances 0
Adjustments for increase (decrease) in trade payables, current -53636000
Adjustments for increase (decrease) in trade payables, non-current 0
Adjustments for increase (decrease) in other current liabilities 111000
Adjustments for increase (decrease) in other non-current liabilities -2593000
Adjustments for depreciation and amortisation expense 20246000
Adjustments for impairment loss reversal of impairment loss recognised in profit or loss 0
Adjustments for provisions, current 2546000
Adjustments for provisions, non-current 0
Adjustments for other financial liabilities, current 0
Adjustments for other financial liabilities, non-current 0
Adjustments for unrealised foreign exchange losses gains 0
Adjustments for dividend income 0
Adjustments for interest income 0
Adjustments for share-based payments 0
Adjustments for fair value losses (gains) 9339000
Adjustments for undistributed profits of associates 0
Other adjustments for which cash effects are investing or financing cash flow 0
Other adjustments to reconcile profit (loss) 0
Other adjustments for non-cash items 8575000
Share of profit and loss from partnership firm or association of persons or limited liability partnerships 0
Total adjustments for reconcile profit (loss) -236388000
Net cash flows from (used in) operations -250866000
Dividends received 0
Interest paid 0
Interest received 0
Income taxes paid (refund) -31854000
Other inflows (outflows) of cash 0
Net cash flows from (used in) operating activities -219012000
Cash flows from used in investing activities
Cash flows from losing control of subsidiaries or other businesses 0
Cash flows used in obtaining control of subsidiaries or other businesses 0
Other cash receipts from sales of equity or debt instruments of other entities 0
Other cash payments to acquire equity or debt instruments of other entities 840847000
Other cash receipts from sales of interests in joint ventures 0
Other cash payments to acquire interests in joint ventures 0
Cash receipts from share of profits of partnership firm or association of persons or limited liability partnerships 0
Cash payment for investment in partnership firm or association of persons or limited liability partnerships 0
Proceeds from sales of property, plant and equipment 557000
Purchase of property, plant and equipment 5614000
Proceeds from sales of investment property 0
Purchase of investment property 0
Proceeds from sales of intangible assets 0
Purchase of intangible assets 0
Proceeds from sales of intangible assets under development 0
Purchase of intangible assets under development 0
Proceeds from sales of goodwill 0
Purchase of goodwill 0
Proceeds from biological assets other than bearer plants 0
Purchase of biological assets other than bearer plants 0
Proceeds from government grants 0
Proceeds from sales of other long-term assets 0
Purchase of other long-term assets 0
Cash advances and loans made to other parties 0
Cash receipts from repayment of advances and loans made to other parties 0
Cash payments for future contracts, forward contracts, option contracts and swap contracts 0
Cash receipts from future contracts, forward contracts, option contracts and swap contracts 719534000
Dividends received 0
Interest received 0
Income taxes paid (refund) 0
Other inflows (outflows) of cash 376117000
Net cash flows from (used in) investing activities 249747000
Cash flows from used in financing activities
Proceeds from changes in ownership interests in subsidiaries 0
Payments from changes in ownership interests in subsidiaries 0
Proceeds from issuing shares 0
Proceeds from issuing other equity instruments 0
Payments to acquire or redeem entity's shares 0
Payments of other equity instruments 0
Proceeds from exercise of stock options 0
Proceeds from issuing debentures notes bonds etc 0
Proceeds from borrowings 0
Repayments of borrowings 0
Payments of lease liabilities 0
Dividends paid 0
Interest paid 1753000
Income taxes paid (refund) 0
Other inflows (outflows) of cash -3260000
Net cash flows from (used in) financing activities -5013000
Net increase (decrease) in cash and cash equivalents before effect of exchange rate changes 25722000
Effect of exchange rate changes on cash and cash equivalents
Effect of exchange rate changes on cash and cash equivalents 0
Net increase (decrease) in cash and cash equivalents 25722000
Cash and cash equivalents cash flow statement at beginning of period 22267000
Cash and cash equivalents cash flow statement at end of period 47989000





Details of Impact of Audit Qualification

Whether results are audited or unaudited Audited
Declaration of unmodified opinion or statement on impact of audit qualification Declaration of unmodified opinion
Auditor's opinion
Declaration pursuant to Regulation 33 (3) (d) of SEBI (LODR) Regulation, 2015: The company declares that its Statutory Auditor/s have issued an Audit Report with unmodified opinion for the period on Standalone results Yes
Sr No. Audit firm's name Whether the firm holds a valid peer review certificate issued by Peer Review Board of ICAI Certificate valid upto
1 Raman S. Shah & Co. Yes 28-Feb-2026


Format for Disclosure of Related Party Transactions (applicable only for half-yearly filings i.e., 2nd and 4th quarter)

Sr No. Additional disclosure of related party transactions - applicable only in case the related party transaction relates to loans, inter-corporate deposits, advances or investments made or given by the listed entity/subsidiary. These details need to be disclosed only once, during the reporting period when such transaction was undertaken.
Details of the party (listed entity/subsidiary) entering into the transaction Details of the counterparty Type of related party transaction Details of other related party transaction Value of the related party transaction as approved by the audit committee Remarks on approval by audit committee Value of the related party transaction ratified by the audit committee Date of Audit Committee Meeting where the ratification was approved Value of transaction during the reporting period In case monies are due to either party as a result of the transaction In case any financial indebtedness is incurred to make or give loans, inter-corporate deposits, advances or investments Details of the loans, inter-corporate deposits, advances or investments Notes
Name PAN Name PAN Relationship of the counterparty with the listed entity or its subsidiary Opening balance Closing balance Nature of indebtedness (loan/ issuance of debt/ any other etc.) Details of other indebtedness Cost Tenure Nature (loan/ advance/ intercorporate deposit/ investment ) Interest Rate (%) Tenure Secured/ unsecured Purpose for which the funds will be utilised by the ultimate recipient of funds (endusage)
1 Valiant Laboratories Limited Santosh Vora Executive Director(MD) Remuneration NA 600000 0 0
2 Valiant Laboratories Limited Santosh Vora Executive Director(MD) Loan NA 0 -36003000 -36003000
3 Valiant Laboratories Limited Shantilal Vora Non Executive Director Loan NA 0 -35894000 -35894000
4 Valiant Laboratories Limited Paresh Shah Executive Director(CFO) Remuneration NA 750000 0 0
5 Valiant Laboratories Limited Paresh Shah Executive Director(CFO) Loan NA 0 -35943000 -35943000
6 Valiant Laboratories Limited Valiant Advanced Sciences Private Limited Wholly Owned Subsidiary Investment NA 0 1650580000 1650580000
7 Valiant Laboratories Limited Valiant Advanced Sciences Private Limited Wholly Owned Subsidiary Sale of fixed assets NA 489000 168000 657000
8 Valiant Laboratories Limited Valiant Advanced Sciences Private Limited Wholly Owned Subsidiary Any other transaction Reimbursement of remuneration 10000000 Approved 600000 0 600000
9 Valiant Laboratories Limited Valiant Advanced Sciences Private Limited Wholly Owned Subsidiary Advance NA -14099000 32965000 18896000 Advance 0 NA Unsecured For the purpose of business
10 Valiant Laboratories Limited Valiant Advanced Sciences Private Limited Wholly Owned Subsidiary Purchase of goods or services 2000000000 Approved -21000 0 -21000
11 Valiant Laboratories Limited Valiant Organics Limited Ultimate Holding Company Purchase of goods or services 6000000000 Approved 423951000 -9181000 100000
12 Valiant Laboratories Limited Valiant Organics Limited Ultimate Holding Company Purchase of fixed assets NA 413000 0 0
13 Valiant Laboratories Limited Dhanvallabh Ventures LLP Holding Company Loan NA 0 -486161000 -486161000
14 Valiant Laboratories Limited Prajakta Patil Company Secretary Remuneration NA 733000 0 0
15 Valiant Laboratories Limited Aarti Pharmalabs Limited Other Related Party Any other transaction Rent Received 50000000 Approved 17700000 0 2700000
16 Valiant Laboratories Limited Aarti Pharmalabs Limited Other Related Party Purchase of goods or services 70000000 Approved 20761000 -2951000 0
17 Valiant Laboratories Limited Aarti Pharmalabs Limited Other Related Party Any other transaction Deposit Received 20000000 Approved 0 -9614000 -9614000
18 Valiant Laboratories Limited Aarti Pharmalabs Limited Other Related Party Any other transaction Other Reimbursements 100000000 Approved 31786000 16609000 4576000
19 Valiant Laboratories Limited The Trust Valiant Laboratories Limited Gratuity Trust Any other transaction Gratuity Premium NA 234000 0 0
20 Valiant Laboratories Limited Rachi Vora Promoter Group Remuneration NA 750000 0 0
21 Valiant Advanced Sciences Private Limited J.B.Singh Executive Director Remuneration NA 700000 0 0
22 Valiant Advanced Sciences Private Limited Valiant Organics Limited Ultimate Holding Company Purchase of goods or services 50000000 Approved 175000 0 175000
23 Valiant Advanced Sciences Private Limited Valiant Organics Limited Ultimate Holding Company Purchase of fixed assets NA 1887000 0 1887000
Total value of transaction during the reporting period 487409000