Valson Industries Ltd

NSE: BSE: 530459

₹41.46

(0%)

Tue, 13 Oct 2026, 00:55 pm

MTF 5xInvest in Valson Industries Ltd with 5x Leverage Buy with MTF

Market Cap (in Cr)31.76

PE Ratio66.30

Dividend0

Process Industries

Textiles

24.5K

Valson Industries Income Statement

Income Statement Balance Sheet Cashflow

Particulars	2005	2006	2007	2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Total revenue	430.33M	550.91M	601.12M	590.55M	669.28M	807.63M	814.70M	918.42M	1.05B	1.05B	905.09M	971.14M	977.65M	1.05B	912.79M	632.51M	1.13B	1.30B	1.24B	1.30B
Gross profit	27.00M	26.10M	33.72M	32.38M	77.47M	86.23M	70.72M	86.21M	97.57M	102.64M	108.01M	91.42M	87.28M	79.59M	58.24M	-1.99M	51.76M	71.47M	58.84M	64.97M
Operating expenses (excl. COGS)	-2.06M	-1.57M	-1.57M	-1.85M	-35.96M	-40.58M	-48.75M	-59.64M	-67.73M	-79.81M	-83.47M	-68.85M	-56.09M	-52.99M	-49.37M	-42.13M	-68.14M	-61.05M	-52.66M	-56.03M
Selling/general/admin expenses, total	—	—	—	—	-36.37M	-40.81M	-49.03M	-58.56M	-68.00M	-80.36M	-83.95M	-68.62M	-56.09M	-52.99M	-49.37M	-42.13M	-68.14M	-61.05M	-52.66M	-56.03M
Research & development	—	—	—	—	—	—	—	0	—	—	—	—	—	—	—	—	—	—	0	0
Selling/general/admin expenses, other	—	—	—	—	-36.37M	-40.81M	-49.03M	-58.56M	-68.00M	-80.36M	-83.95M	-68.62M	-56.09M	-52.99M	-49.37M	-42.13M	-68.14M	-61.05M	-52.66M	-56.03M
Other operating expenses, total	-2.06M	-1.57M	-1.57M	-1.85M	409.28K	226.10K	282.00K	-1.08M	266.00K	550.00K	484.00K	-235.00K	0	0	0	0	0	0	0	0
Operating income	24.93M	24.53M	32.15M	30.53M	41.50M	45.65M	21.98M	26.57M	29.84M	22.83M	24.54M	22.57M	31.19M	26.60M	8.87M	-44.11M	-16.37M	10.41M	6.18M	8.95M
Non-operating income, total	-4.99M	-1.13M	-5.09M	-6.69M	-4.34M	-5.76M	-7.73M	-11.67M	-8.95M	6.18M	28.96M	12.57M	4.57M	-2.11M	-3.10M	-5.68M	2.89M	-6.83M	-1.61M	-3.84M
Interest expense, net of interest capitalized	-2.18M	-4.15M	-4.33M	-6.15M	-5.05M	-8.03M	-12.29M	-20.74M	-19.20M	-13.15M	-8.02M	-5.96M	-6.23M	-9.22M	-11.35M	-12.27M	-12.18M	-13.39M	-14.10M	-14.10M
Interest capitalized	0	0	0	0	0	—	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Non-operating income, excl. interest expenses	-2.42M	3.03M	-687.03K	-495.08K	1.45M	2.27M	4.56M	9.07M	10.25M	19.34M	36.97M	18.53M	10.80M	7.11M	8.25M	6.59M	15.30M	10.22M	12.49M	10.26M
Non-operating interest income	1.18M	2.74M	1.57M	1.08M	899.69K	2.28M	1.99M	2.90M	2.15M	4.40M	4.94M	4.30M	2.24M	3.54M	2.45M	1.70M	2.98M	1.66M	2.23M	2.54M
Miscellaneous non-operating expense	-3.60M	296.75K	-2.26M	-1.58M	553.82K	-14.79K	2.56M	6.17M	8.10M	14.93M	32.03M	14.23M	8.55M	3.57M	5.79M	4.89M	12.32M	8.56M	10.26M	7.72M
Unusual income/expense	-390.85K	-19.00K	-74.09K	-39.62K	-745.99K	—	—	—	—	—	—	—	—	—	0	0	-227.00K	-3.67M	0	0
Pretax income	19.94M	23.40M	27.06M	23.84M	37.16M	39.89M	14.24M	14.89M	20.89M	29.01M	53.50M	35.14M	35.76M	24.49M	5.77M	-49.79M	-13.48M	3.58M	4.57M	5.11M
Taxes	-4.65M	-7.96M	-9.91M	-8.22M	-12.44M	-13.06M	-2.57M	-6.14M	-5.34M	-7.48M	-14.33M	-10.76M	-12.05M	-2.57M	1.29M	-242.00K	1.76M	-3.40M	5.25M	953.00K
Non-controlling/minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
After tax other income/expense	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net income before discontinued operations	15.29M	15.44M	17.15M	15.62M	24.72M	26.83M	11.68M	8.76M	15.54M	21.53M	39.17M	24.39M	23.71M	21.92M	7.06M	-50.03M	-11.72M	180.00K	9.82M	6.06M
Net income	15.29M	15.44M	17.15M	15.62M	24.72M	26.83M	11.68M	8.76M	15.54M	21.53M	39.17M	24.39M	23.71M	21.92M	7.06M	-50.03M	-11.72M	180.00K	9.82M	6.06M
Dilution adjustment	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends	1.26M	1.60M	913.30K	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Diluted net income available to common stockholders	14.03M	13.83M	16.24M	15.62M	24.72M	26.83M	11.68M	8.76M	15.54M	21.53M	39.17M	24.39M	23.71M	21.92M	7.06M	-50.03M	-11.72M	180.00K	9.82M	6.06M
Basic earnings per share (Basic EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Diluted earnings per share (Diluted EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBITDA	37.71M	41.40M	51.22M	49.13M	66.65M	68.22M	43.77M	51.32M	53.95M	53.51M	52.18M	48.84M	59.97M	57.27M	39.71M	-13.01M	11.87M	37.67M	31.73M	34.98M
EBIT	24.93M	24.53M	32.15M	30.53M	41.50M	45.65M	21.98M	26.57M	29.84M	22.83M	24.54M	22.57M	31.19M	26.60M	8.87M	-44.11M	-16.37M	10.41M	6.18M	8.95M
Total operating expenses	-405.40M	-526.38M	-568.97M	-560.03M	-627.78M	-761.98M	-792.73M	-891.85M	-1.02B	-1.03B	-880.55M	-948.57M	-946.47M	-1.02B	-903.92M	-676.62M	-1.15B	-1.29B	-1.23B	-1.29B
Prepaid expenses	786.07K	941.69K	995.62K	—	—	—	2.62M	1.61M	891.00K	1.06M	1.04M	1.60M	1.41M	580.00K	1.18M	1.36M	2.87M	1.69M	1.48M	1.63M
Deferred income, current	—	—	—	—	—	—	—	—	2.92M	922.00K	1.92M	1.44M	243.00K	1.93M	2.34M	290.00K	1.70M	3.59M	3.32M	8.55M
Capital and operating lease obligations	596.15K	723.17K	555.22K	541.27K	347.91K	716.25K	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating lease liabilities	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Deferred tax liabilities	33.95M	37.21M	36.76M	38.04M	37.22M	38.53M	38.40M	41.97M	42.13M	35.66M	35.15M	33.68M	36.52M	30.35M	27.43M	28.33M	26.77M	30.88M	26.12M	25.23M
Deferred income, non-current	0	0	0	0	0	0	—	0	0	0	0	0	—	—	—	—	—	—	—	—
Minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change in accrued expenses	—	—	—	—	—	—	—	0	—	—	—	—	—	—	—	—	—	—	—	—
Common dividends paid	-8.65M	-19.79M	0	-10.52M	-9.58M	-11.49M	-7.66M	0	-4.48M	-7.17M	-9.23M	-9.23M	-9.22M	-9.24M	-9.24M	0	0	0	0	0
Preferred dividends paid	—	—	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0

Particulars	2005	2006	2007	2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Total revenue	430.33M	550.91M	601.12M	590.55M	669.28M	807.63M	814.70M	918.42M	1.05B	1.05B	905.09M	971.14M	977.65M	1.05B	912.79M	632.51M	1.13B	1.30B	1.24B	1.30B
Gross profit	27.00M	26.10M	33.72M	32.38M	77.47M	86.23M	70.72M	86.21M	97.57M	102.64M	108.01M	91.42M	87.28M	79.59M	58.24M	-1.99M	51.76M	71.47M	58.84M	64.97M
Operating expenses (excl. COGS)	-2.06M	-1.57M	-1.57M	-1.85M	-35.96M	-40.58M	-48.75M	-59.64M	-67.73M	-79.81M	-83.47M	-68.85M	-56.09M	-52.99M	-49.37M	-42.13M	-68.14M	-61.05M	-52.66M	-56.03M
Selling/general/admin expenses, total	—	—	—	—	-36.37M	-40.81M	-49.03M	-58.56M	-68.00M	-80.36M	-83.95M	-68.62M	-56.09M	-52.99M	-49.37M	-42.13M	-68.14M	-61.05M	-52.66M	-56.03M
Research & development	—	—	—	—	—	—	—	0	—	—	—	—	—	—	—	—	—	—	0	0
Selling/general/admin expenses, other	—	—	—	—	-36.37M	-40.81M	-49.03M	-58.56M	-68.00M	-80.36M	-83.95M	-68.62M	-56.09M	-52.99M	-49.37M	-42.13M	-68.14M	-61.05M	-52.66M	-56.03M
Other operating expenses, total	-2.06M	-1.57M	-1.57M	-1.85M	409.28K	226.10K	282.00K	-1.08M	266.00K	550.00K	484.00K	-235.00K	0	0	0	0	0	0	0	0
Operating income	24.93M	24.53M	32.15M	30.53M	41.50M	45.65M	21.98M	26.57M	29.84M	22.83M	24.54M	22.57M	31.19M	26.60M	8.87M	-44.11M	-16.37M	10.41M	6.18M	8.95M
Non-operating income, total	-4.99M	-1.13M	-5.09M	-6.69M	-4.34M	-5.76M	-7.73M	-11.67M	-8.95M	6.18M	28.96M	12.57M	4.57M	-2.11M	-3.10M	-5.68M	2.89M	-6.83M	-1.61M	-3.84M
Interest expense, net of interest capitalized	-2.18M	-4.15M	-4.33M	-6.15M	-5.05M	-8.03M	-12.29M	-20.74M	-19.20M	-13.15M	-8.02M	-5.96M	-6.23M	-9.22M	-11.35M	-12.27M	-12.18M	-13.39M	-14.10M	-14.10M
Interest capitalized	0	0	0	0	0	—	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Non-operating income, excl. interest expenses	-2.42M	3.03M	-687.03K	-495.08K	1.45M	2.27M	4.56M	9.07M	10.25M	19.34M	36.97M	18.53M	10.80M	7.11M	8.25M	6.59M	15.30M	10.22M	12.49M	10.26M
Non-operating interest income	1.18M	2.74M	1.57M	1.08M	899.69K	2.28M	1.99M	2.90M	2.15M	4.40M	4.94M	4.30M	2.24M	3.54M	2.45M	1.70M	2.98M	1.66M	2.23M	2.54M
Miscellaneous non-operating expense	-3.60M	296.75K	-2.26M	-1.58M	553.82K	-14.79K	2.56M	6.17M	8.10M	14.93M	32.03M	14.23M	8.55M	3.57M	5.79M	4.89M	12.32M	8.56M	10.26M	7.72M
Unusual income/expense	-390.85K	-19.00K	-74.09K	-39.62K	-745.99K	—	—	—	—	—	—	—	—	—	0	0	-227.00K	-3.67M	0	0
Pretax income	19.94M	23.40M	27.06M	23.84M	37.16M	39.89M	14.24M	14.89M	20.89M	29.01M	53.50M	35.14M	35.76M	24.49M	5.77M	-49.79M	-13.48M	3.58M	4.57M	5.11M
Taxes	-4.65M	-7.96M	-9.91M	-8.22M	-12.44M	-13.06M	-2.57M	-6.14M	-5.34M	-7.48M	-14.33M	-10.76M	-12.05M	-2.57M	1.29M	-242.00K	1.76M	-3.40M	5.25M	953.00K
Non-controlling/minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
After tax other income/expense	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net income before discontinued operations	15.29M	15.44M	17.15M	15.62M	24.72M	26.83M	11.68M	8.76M	15.54M	21.53M	39.17M	24.39M	23.71M	21.92M	7.06M	-50.03M	-11.72M	180.00K	9.82M	6.06M
Net income	15.29M	15.44M	17.15M	15.62M	24.72M	26.83M	11.68M	8.76M	15.54M	21.53M	39.17M	24.39M	23.71M	21.92M	7.06M	-50.03M	-11.72M	180.00K	9.82M	6.06M
Dilution adjustment	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends	1.26M	1.60M	913.30K	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Diluted net income available to common stockholders	14.03M	13.83M	16.24M	15.62M	24.72M	26.83M	11.68M	8.76M	15.54M	21.53M	39.17M	24.39M	23.71M	21.92M	7.06M	-50.03M	-11.72M	180.00K	9.82M	6.06M
Basic earnings per share (Basic EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Diluted earnings per share (Diluted EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBITDA	37.71M	41.40M	51.22M	49.13M	66.65M	68.22M	43.77M	51.32M	53.95M	53.51M	52.18M	48.84M	59.97M	57.27M	39.71M	-13.01M	11.87M	37.67M	31.73M	34.98M
EBIT	24.93M	24.53M	32.15M	30.53M	41.50M	45.65M	21.98M	26.57M	29.84M	22.83M	24.54M	22.57M	31.19M	26.60M	8.87M	-44.11M	-16.37M	10.41M	6.18M	8.95M
Total operating expenses	-405.40M	-526.38M	-568.97M	-560.03M	-627.78M	-761.98M	-792.73M	-891.85M	-1.02B	-1.03B	-880.55M	-948.57M	-946.47M	-1.02B	-903.92M	-676.62M	-1.15B	-1.29B	-1.23B	-1.29B
Prepaid expenses	786.07K	941.69K	995.62K	—	—	—	2.62M	1.61M	891.00K	1.06M	1.04M	1.60M	1.41M	580.00K	1.18M	1.36M	2.87M	1.69M	1.48M	1.63M
Deferred income, current	—	—	—	—	—	—	—	—	2.92M	922.00K	1.92M	1.44M	243.00K	1.93M	2.34M	290.00K	1.70M	3.59M	3.32M	8.55M
Capital and operating lease obligations	596.15K	723.17K	555.22K	541.27K	347.91K	716.25K	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating lease liabilities	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Deferred tax liabilities	33.95M	37.21M	36.76M	38.04M	37.22M	38.53M	38.40M	41.97M	42.13M	35.66M	35.15M	33.68M	36.52M	30.35M	27.43M	28.33M	26.77M	30.88M	26.12M	25.23M
Deferred income, non-current	0	0	0	0	0	0	—	0	0	0	0	0	—	—	—	—	—	—	—	—
Minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change in accrued expenses	—	—	—	—	—	—	—	0	—	—	—	—	—	—	—	—	—	—	—	—
Common dividends paid	-8.65M	-19.79M	0	-10.52M	-9.58M	-11.49M	-7.66M	0	-4.48M	-7.17M	-9.23M	-9.23M	-9.22M	-9.24M	-9.24M	0	0	0	0	0
Preferred dividends paid	—	—	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0