Waaree Renewable Technologies Ltd
Incorporated in 1999, Waaree Renewables Technologies Ltd is engaged in the business of generation of power through renewable energy sources and also provides consultancy services in this regard. [1] Waaree Energy is one of the largest vertically integrated new energy companies. It has India's largest Solar panel manufacturing capacity of 12GW at its plants in Chikhli, Surat and Umbergaon in Gujarat.
- Market Cap ₹ 10,833 Cr.
- Current Price ₹ 1,039
- High / Low ₹ 2,075 / 732
- Stock P/E 37.3
- Book Value ₹ 43.8
- Dividend Yield 0.10 %
- ROCE 84.9 %
- ROE 65.0 %
- Face Value ₹ 2.00
Pros
- Company is almost debt free.
- Company is expected to give good quarter
- Company has delivered good profit growth of 274% CAGR over last 5 years
- Company has a good return on equity (ROE) track record: 3 Years ROE 70.5%
- Company's median sales growth is 123% of last 10 years
Cons
- Stock is trading at 23.7 times its book value
* 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
Industrials Capital Goods Electrical Equipment Other Electrical Equipment
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
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 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
0 | 0 | 0 | 0 | 1 | 5 | 2 | 8 | 154 | 342 | 867 | 1,597 | 1,964 | |
0 | 0 | 0 | 0 | 2 | 3 | 2 | 5 | 140 | 266 | 668 | 1,286 | 1,577 | |
Operating Profit | 0 | 0 | 0 | -0 | -0 | 2 | 0 | 3 | 13 | 76 | 199 | 311 | 387 |
OPM % | 37% | 38% | 27% | -15% | -16% | 50% | 2% | 36% | 9% | 22% | 23% | 19% | 20% |
0 | 0 | 0 | 0 | 1 | 1 | 3 | 4 | 14 | 5 | 8 | 11 | 13 | |
Interest | 0 | 0 | 0 | 0 | 0 | 2 | 3 | 4 | 1 | 1 | 4 | 15 | 15 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 6 | 7 |
Profit before tax | 0 | 0 | 0 | -0 | 0 | 1 | -0 | 3 | 26 | 80 | 200 | 301 | 378 |
Tax % | 35% | 25% | 31% | 0% | 73% | 65% | -52% | 12% | 21% | 26% | 26% | 24% | |
0 | 0 | 0 | -0 | 0 | 0 | -0 | 2 | 20 | 59 | 149 | 229 | 288 | |
EPS in Rs | 0.02 | 0.02 | 0.02 | -0.01 | 0.02 | 0.06 | -0.02 | 0.22 | 1.96 | 5.71 | 14.30 | 22.01 | 27.59 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 5% | 4% | 7% | 5% |
Compounded Sales Growth | |
---|---|
10 Years: | 134% |
5 Years: | 281% |
3 Years: | 118% |
TTM: | 100% |
Compounded Profit Growth | |
---|---|
10 Years: | 122% |
5 Years: | 274% |
3 Years: | 125% |
TTM: | 76% |
Stock Price CAGR | |
---|---|
10 Years: | 79% |
5 Years: | 222% |
3 Years: | 123% |
1 Year: | -32% |
Return on Equity | |
---|---|
10 Years: | 61% |
5 Years: | 66% |
3 Years: | 70% |
Last Year: | 65% |
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 | 6 | 10 | 10 | 10 | 10 | 10 | 21 | 21 | 21 | 21 | 21 | 21 |
Reserves | 4 | 0 | 0 | 0 | 0 | 1 | 10 | 12 | 31 | 91 | 239 | 436 |
0 | 0 | 0 | 0 | 0 | 36 | 37 | 37 | 0 | 0 | 10 | 27 | |
0 | 0 | 0 | 0 | 2 | 1 | 1 | 13 | 80 | 143 | 427 | 637 | |
Total Liabilities | 10 | 10 | 10 | 10 | 12 | 48 | 68 | 83 | 132 | 254 | 696 | 1,121 |
0 | 0 | 0 | 0 | 4 | 4 | 3 | 3 | 3 | 9 | 94 | 195 | |
CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 80 | 3 | 56 |
Investments | 1 | 1 | 1 | 0 | 0 | 32 | 32 | 32 | 1 | 0 | 9 | 52 |
9 | 10 | 10 | 10 | 9 | 13 | 33 | 48 | 128 | 165 | 590 | 818 | |
Total Assets | 10 | 10 | 10 | 10 | 12 | 48 | 68 | 83 | 132 | 254 | 696 | 1,121 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
-4 | -0 | -0 | -2 | 0 | 5 | 3 | 3 | 34 | 58 | 118 | 302 | |
3 | 0 | 0 | 1 | -3 | -31 | 3 | -8 | 19 | -66 | -115 | -237 | |
1 | 0 | 0 | 1 | 2 | 27 | -6 | 5 | -39 | -2 | 4 | -49 | |
Net Cash Flow | -0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 13 | -10 | 6 | 17 |
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 | 74 | 46 | 0 | 0 | 115 | 209 | 4 | 118 | 107 | 65 | 156 | 114 |
Inventory Days | 44 | 5 | 53 | 17 | 2 | |||||||
Days Payable | 260 | 159 | 111 | 168 | 69 | |||||||
Cash Conversion Cycle | 74 | 46 | 0 | 0 | 115 | 209 | 4 | -98 | -47 | 7 | 5 | 46 |
Working Capital Days | 6,682 | 10,460 | 7,140 | 9,111 | -303 | 224 | 59 | 1,640 | 25 | 11 | 17 | 2 |
ROCE % | 2% | 1% | 1% | -0% | 5% | 11% | 5% | 9% | 45% | 99% | 107% | 85% |
Documents
Announcements
-
Intimation Under Regulation 30 Of SEBI (LODR) Regulations, 2015 (''SEBI Listing Regulations'')-Update On Acquisition
2d - Executed Deed of Adherence Aug 30; equity transfer partly completed; CCPS allotted; completion expected by Sept 15, 2025.
- Announcement under Regulation 30 (LODR)-Newspaper Publication 2d
-
Update Regarding Letter Sent To Shareholders
2d - 26th AGM on 23 Sep 2025; annual report 2024-25 web-link shared to unregistered shareholders.
-
Notice Of 26Th Annual General Meeting
2d - AGM Sep 23, 2025: seek approval for ₹3,000 Cr borrowing, major related-party deals (₹3,000/₹1,800/₹700/₹650 Cr).
-
Reg. 34 (1) Annual Report.
2d - AGM on September 23, 2025 at 11:00 IST via VC; Annual Report FY2024-25 filed.
Annual reports
-
Financial Year 2025
from bse
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
Concalls
-
Jul 2025Transcript PPT REC
-
Apr 2025Transcript PPT REC
-
Jan 2025Transcript PPT
-
Nov 2024Transcript PPT
-
Aug 2024TranscriptPPTREC
-
Aug 2024TranscriptNotesPPT REC
-
Jul 2024TranscriptNotesPPT
-
May 2024Transcript PPT REC
-
Feb 2024Transcript PPT
-
Nov 2023Transcript PPT
-
Aug 2023Transcript PPT REC
-
Jun 2023Transcript PPT REC
-
Feb 2023TranscriptNotesPPT
-
Feb 2022TranscriptNotesPPT
-
Nov 2014TranscriptNotesPPTREC
Part of the Waaree Group
The company is a subsidiary company of Waaree Group and spearheading the Solar EPC business. Waaree Group is a leading renewable energy company that caters to Individual, Industrial, and Commercial customers. The Group has installed 10,000+ solar projects with cumulative installation for over 1.9+ GW. [1]