Waa Solar Ltd

Waa Solar Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Waa Solar Ltd

₹ 81.8 1.99%
05 Jun - close price
waasolar.org BSE - SME: 541445
About

Incorporated in 2009, Waa Solar Ltd is in
the business of solar power generation
and its transmission[1]

Key Points

Business Overview:[1]
WSL is a subsidiary of Madhav Power Pvt. Ltd which operates in Renewable Energy, Infrastructure and real estate sector. It does solar power generation by setting up Solar Power Project and by investing in Special Purpose Vehicle companies which are engaged in solar power generation activities. Company is planning to commence Engineering, Procurement and Construction in solar project

Website BSE
  • Market Cap ₹ 109 Cr.
  • Current Price ₹ 81.8
  • High / Low ₹ 194 / 62.5
  • Stock P/E 89.0
  • Book Value ₹ 138
  • Dividend Yield 0.00 %
  • ROCE 2.37 %
  • ROE 0.67 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Stock is trading at 0.59 times its book value

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of 2.29% over past five years.
  • Tax rate seems low
  • Company has a low return on equity of 2.25% over last 3 years.
  • Contingent liabilities of Rs.190 Cr.
  • Promoters have pledged 75.2% of their holding.
  • Earnings include an other income of Rs.2.60 Cr.
  • Debtor days have increased from 28.8 to 45.9 days.

* 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.

Peer comparison

Utilities Power Power Power Generation

Edit Columns
Loading peers table ...

Half Yearly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2019 Sep 2019 Mar 2020 Sep 2020 Mar 2021 Sep 2021 Mar 2022 Sep 2022 Mar 2023 Sep 2023 Mar 2024 Sep 2024 Mar 2025
13.33 12.52 12.47 11.99 12.44 11.09 12.43 13.38 12.43 12.02 14.05 14.11 13.54
1.69 1.36 4.80 1.26 1.67 1.56 1.65 2.73 2.06 1.95 6.39 9.60 10.74
Operating Profit 11.64 11.16 7.67 10.73 10.77 9.53 10.78 10.65 10.37 10.07 7.66 4.51 2.80
OPM % 87.32% 89.14% 61.51% 89.49% 86.58% 85.93% 86.73% 79.60% 83.43% 83.78% 54.52% 31.96% 20.68%
3.10 0.99 10.25 0.57 0.43 0.17 0.36 0.17 0.21 0.30 0.37 0.61 1.99
Interest 4.73 4.41 4.18 4.67 3.22 2.96 2.73 2.42 2.30 1.92 2.00 2.15 2.78
Depreciation 4.72 4.72 4.29 4.51 4.51 4.48 4.48 4.38 4.41 4.39 4.40 4.41 -0.67
Profit before tax 5.29 3.02 9.45 2.12 3.47 2.26 3.93 4.02 3.87 4.06 1.63 -1.44 2.68
Tax % 25.33% 15.56% 18.10% 17.45% 55.33% 17.70% 21.88% 17.41% 18.09% 17.49% 34.97% 0.00% 1.12%
3.95 2.55 7.74 1.75 1.56 1.87 3.08 3.32 3.17 3.34 1.06 -1.43 2.65
EPS in Rs 2.97 1.92 5.82 1.32 1.17 1.41 2.32 2.50 2.39 2.52 0.80 -1.08 2.00
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
26.70 53.66 46.02 25.63 24.37 25.07 24.69 24.16 23.27 25.54 25.79 27.65
1.41 19.75 19.33 1.52 3.25 2.28 5.87 2.66 2.96 4.52 7.94 20.34
Operating Profit 25.29 33.91 26.69 24.11 21.12 22.79 18.82 21.50 20.31 21.02 17.85 7.31
OPM % 94.72% 63.19% 58.00% 94.07% 86.66% 90.91% 76.23% 88.99% 87.28% 82.30% 69.21% 26.44%
2.31 0.60 0.88 0.44 2.31 3.65 11.24 1.00 0.53 0.38 0.55 2.60
Interest 12.81 13.44 11.79 10.84 10.58 9.50 8.58 7.89 5.69 4.72 3.92 4.93
Depreciation 9.41 9.43 9.44 13.56 9.44 9.44 9.01 9.01 8.95 8.78 8.79 3.74
Profit before tax 5.38 11.64 6.34 0.15 3.41 7.50 12.47 5.60 6.20 7.90 5.69 1.24
Tax % 0.00% 0.95% 0.00% 0.00% 19.35% 29.47% 17.48% 40.89% 20.32% 17.85% 22.50% 2.42%
5.38 11.53 6.34 0.15 2.75 5.29 10.29 3.31 4.94 6.49 4.40 1.22
EPS in Rs 134.50 288.25 126.80 3.00 2.81 3.98 7.74 2.49 3.72 4.89 3.32 0.92
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: -6%
5 Years: 2%
3 Years: 6%
TTM: 7%
Compounded Profit Growth
10 Years: -20%
5 Years: 7%
3 Years: -37%
TTM: -72%
Stock Price CAGR
10 Years: %
5 Years: 54%
3 Years: 23%
1 Year: -55%
Return on Equity
10 Years: 2%
5 Years: 2%
3 Years: 2%
Last Year: 1%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

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 0.19 0.19 0.27 0.27 4.88 6.63 6.63 6.63 13.27 13.27 13.27 13.27
Reserves 69.92 81.45 109.32 71.12 111.63 142.97 156.56 159.87 158.18 164.67 169.07 170.29
109.93 122.20 88.27 86.00 95.65 83.01 73.31 62.27 51.01 39.34 37.58 116.63
1.09 14.98 0.21 0.33 2.99 38.48 5.99 3.84 3.22 3.29 2.71 5.07
Total Liabilities 181.13 218.82 198.07 157.72 215.15 271.09 242.49 232.61 225.68 220.57 222.63 305.26
136.19 126.80 117.36 65.45 98.49 89.08 76.44 67.43 58.47 50.15 40.59 94.83
CWIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.27 21.40
Investments 30.53 81.45 68.79 81.45 87.75 136.73 99.43 113.77 117.62 117.65 102.79 99.94
14.41 10.57 11.92 10.82 28.91 45.28 66.62 51.41 49.59 52.77 78.98 89.09
Total Assets 181.13 218.82 198.07 157.72 215.15 271.09 242.49 232.61 225.68 220.57 222.63 305.26

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
46.92 10.28 22.37 8.63 66.46 22.17 17.65 17.50 21.55 11.80 -3.59
-50.68 12.80 -12.59 -5.89 -47.51 2.52 -22.09 -0.42 0.24 -0.25 -51.50
-1.16 -24.12 -9.95 -2.10 5.66 -19.74 -19.49 -16.95 -16.40 -5.68 74.13
Net Cash Flow -4.92 -1.03 -0.17 0.64 24.61 4.94 -23.94 0.13 5.40 5.87 19.04

Ratios

Standalone Figures in Rs. Crores / View Consolidated

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 34.18 15.78 0.95 0.14 0.45 1.02 0.74 0.00 6.43 0.71 39.77 45.94
Inventory Days 0.00 576.08 0.00
Days Payable 367.20
Cash Conversion Cycle 34.18 15.78 0.95 0.14 0.45 1.02 0.74 0.00 6.43 0.71 248.65 45.94
Working Capital Days -64.52 -119.10 -2.93 24.92 231.10 -412.03 282.80 444.77 613.30 526.21 817.32 616.47
ROCE % 10.74% 13.07% 9.03% 6.19% 7.57% 6.74% 4.95% 5.80% 5.27% 5.74% 4.40% 2.37%

Shareholding Pattern

Numbers in percentages

Sep 2019Mar 2020Sep 2020Mar 2021Sep 2021Mar 2022Sep 2022Mar 2023Sep 2023Mar 2024Sep 2024Mar 2025
69.85% 69.85% 69.85% 69.81% 69.81% 69.81% 69.81% 69.81% 69.75% 68.46% 67.85% 67.86%
30.15% 30.15% 30.15% 30.19% 30.19% 30.19% 30.19% 30.19% 30.26% 31.54% 32.15% 32.14%
No. of Shareholders 3183223343274831,0461,0871,0601,0981,4692,2782,367

Documents

Announcements

Annual reports

DRHP

Credit ratings