Waaree Renewable Technologies Ltd

Waaree Renewab. Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Waaree Renewable Technologies Ltd

₹ 956 -2.17%
05 Jan 10:26 a.m.
waareertl.com BSE: 534618 NSE: WAAREERTL
About

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.

Key Points

Part of the Waaree Group[1]
The company is a subsidiary company of Waaree Group and spearheading the Solar EPC business. Waaree Group is the #1 Indian Module Manufacturer. The group has a ~15 GW Module Capacity & 5.4 GW Cell Capacity. It is into Battery Energy Storage System and Green Hydrogen Electrolyser manufacturing also. The company contributes ~10% to group’s overall profitability. [2]

Website BSE NSE
  • Market Cap ₹ 9,970 Cr.
  • Current Price ₹ 956
  • High / Low ₹ 1,392 / 732
  • Stock P/E 28.2
  • Book Value ₹ 63.1
  • Dividend Yield 0.10 %
  • ROCE 82.3 %
  • ROE 65.6 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Company is expected to give good quarter
  • Company has delivered good profit growth of 143% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 75.0%

Cons

  • Stock is trading at 15.5 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

Part of BSE SmallCap BSE Allcap BSE Industrials Nifty Microcap 250 Nifty Total Market

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025
121 74 61 129 150 324 273 236 524 360 477 603 775
108 38 39 116 119 236 198 195 453 288 350 486 617
Operating Profit 13 36 22 13 31 88 75 41 72 72 126 118 158
OPM % 10% 48% 36% 10% 20% 27% 28% 17% 14% 20% 27% 19% 20%
0 0 0 1 1 0 2 3 3 4 1 5 4
Interest 1 1 2 1 2 0 4 3 4 3 4 4 4
Depreciation 1 1 1 1 2 2 2 2 2 2 2 2 2
Profit before tax 11 34 20 12 28 86 72 39 69 71 121 117 157
Tax % 27% 27% 37% 27% 25% 26% 29% 28% 23% 24% 23% 26% 26%
8 25 12 9 21 64 51 28 54 53 94 86 116
EPS in Rs 0.78 2.41 1.18 0.88 1.98 6.17 4.93 2.72 5.14 5.13 9.00 8.29 11.16
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
2 7 6 13 162 351 876 1,598 2,215
2 4 5 6 138 267 669 1,287 1,741
Operating Profit 0 3 1 7 24 84 207 311 474
OPM % 25% 45% 15% 54% 15% 24% 24% 19% 21%
-0 1 1 2 8 2 4 11 14
Interest 0 2 3 4 7 5 7 15 15
Depreciation 0 1 1 2 4 3 6 6 8
Profit before tax 0 1 -3 3 21 77 198 300 465
Tax % 79% 334% 26% 170% 58% 28% 27% 24%
0 -2 -3 -2 9 55 145 229 350
EPS in Rs 0.02 -0.38 -0.31 -0.23 0.85 5.32 13.95 21.98 33.58
Dividend Payout % -0% -0% -0% -0% 12% 4% 7% 5%
Compounded Sales Growth
10 Years: %
5 Years: 209%
3 Years: 115%
TTM: 63%
Compounded Profit Growth
10 Years: %
5 Years: 143%
3 Years: 197%
TTM: 79%
Stock Price CAGR
10 Years: 84%
5 Years: 230%
3 Years: 116%
1 Year: -30%
Return on Equity
10 Years: %
5 Years: 70%
3 Years: 75%
Last Year: 66%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Sep 2025
Equity Capital 10 10 21 21 21 21 21 21 21
Reserves 0 -1 5 1 9 64 226 435 637
0 37 40 125 42 39 40 27 81
5 48 56 55 96 159 427 637 712
Total Liabilities 16 95 122 203 168 283 714 1,120 1,451
4 32 30 155 73 74 157 198 259
CWIP 4 3 41 2 1 80 3 56 119
Investments -0 -0 -0 30 1 -0 9 52 61
8 59 50 17 93 128 545 814 1,013
Total Assets 16 95 122 203 168 283 714 1,120 1,451

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
-0 -7 51 2 43 65 128 303
-0 -28 -38 -114 9 -66 -114 -237
-0 35 14 86 -40 -9 -7 -49
Net Cash Flow -0 0 27 -26 12 -10 6 17

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 74 214 87 131 105 64 155 114
Inventory Days 44 5 53 17 2
Days Payable 578 164 108 168 69
Cash Conversion Cycle 74 214 87 -403 -54 9 3 47
Working Capital Days -849 -513 -1,059 -205 -91 -42 0 -11
ROCE % 7% 2% 6% 22% 84% 100% 82%

Shareholding Pattern

Numbers in percentages

10 Recently
Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
74.51% 74.51% 74.51% 74.48% 74.46% 74.46% 74.46% 74.44% 74.39% 74.39% 74.39% 74.39%
0.00% 0.00% 0.00% 0.00% 0.00% 0.20% 0.83% 0.98% 0.99% 1.13% 1.31% 1.38%
0.00% 0.00% 0.00% 0.00% 0.09% 0.01% 0.01% 0.00% 0.01% 0.24% 0.14% 0.12%
25.49% 25.48% 25.49% 25.51% 25.43% 25.33% 24.69% 24.58% 24.60% 24.25% 24.16% 24.12%
No. of Shareholders 9,97211,12014,69824,84428,98586,4821,85,3402,20,7022,84,1893,23,2583,16,5203,13,409

* 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

Announcements

Annual reports

Credit ratings

Concalls