Nifty
:
25461.00
Sensex
:
83432.89
55.70 (0.22%)
193.42 (0.23%)
Nifty
Sensex
:
:
25461.00
83432.89
55.70 (0.22%)
193.42 (0.23%)

Waaree Renewable Technologies Ltd.

Power Generation/Distribution

Rating :
47/99

BSE: 534618 | NSE: WAAREERTL

NSE BSE
994.90
04-Jul-2025
  • Open
  • High
  • Low
  • Previous Close
  •  996
  •  999.9
  •  982
  •  989.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  113044
  •  111980340.2
  •  1170
  •  841.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 10,369.93
  • 45.25
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 10,203.75
  • N/A
  • 22.79

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.39%
  • 0.44%
  • 19.57%
  • FII
  • DII
  • Others
  • 1.13%
  • 0.00%
  • 4.47%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 120.45
  • 173.95
  • 75.73

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 109.87
  • 252.63
  • 54.53

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 112.32
  • -
  • 158.25

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 45.25
  • 46.41
  • 48.37

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.94
  • 31.10
  • 41.49

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 35.83
  • 41.23
  • 46.64

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
14.22
22
P/E Ratio
69.96
45.22
Revenue
876
1598
EBITDA
207
311
Net Income
148
229
ROA
29.7
25
P/B Ratio
39.96
22.77
ROE
93.34
66.65
FCFF
112
198
FCFF Yield
1.07
1.88
Net Debt
-79
-166
BVPS
24.9
43.69

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
476.58
273.25
74.41%
360.35
324.19
11.15%
524.47
150.06
249.51%
236.36
128.94
83.31%
Expenses
350.25
197.95
76.94%
288.42
236.38
22.02%
452.90
121.97
271.32%
195.28
112.95
72.89%
EBITDA
126.33
75.30
67.77%
71.92
87.81
-18.10%
71.57
28.09
154.79%
41.08
15.99
156.91%
EBIDTM
26.51%
27.56%
19.96%
27.09%
13.65%
18.72%
17.38%
12.40%
Other Income
4.86
1.34
262.69%
3.78
0.49
671.43%
3.40
0.88
286.36%
2.76
0.75
268.00%
Interest
4.38
3.54
23.73%
3.35
0.08
4,087.50%
4.09
2.43
68.31%
3.03
0.72
320.83%
Depreciation
1.63
1.55
5.16%
1.62
1.67
-2.99%
1.58
1.41
12.06%
1.54
0.82
87.80%
PBT
121.17
71.54
69.37%
70.73
86.55
-18.28%
69.30
25.12
175.88%
39.27
15.19
158.53%
Tax
27.40
17.36
57.83%
17.25
22.10
-21.95%
15.78
6.83
131.04%
11.11
4.08
172.30%
PAT
93.77
54.19
73.04%
53.48
64.46
-17.03%
53.52
18.29
192.62%
28.16
11.11
153.47%
PATM
19.67%
19.83%
14.84%
19.88%
10.20%
12.19%
11.92%
8.61%
EPS
9.00
5.20
73.08%
5.13
6.19
-17.12%
5.14
1.76
192.05%
2.72
1.07
154.21%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Net Sales
1,597.76
876.44
350.96
161.50
12.98
5.68
7.04
1.30
Net Sales Growth
82.30%
149.73%
117.31%
1144.22%
128.52%
-19.32%
441.54%
 
Cost Of Goods Sold
0.01
0.00
0.00
0.00
3.80
0.00
0.00
0.00
Gross Profit
1,597.75
876.44
350.96
161.50
9.18
5.68
7.04
1.30
GP Margin
100.00%
100%
100%
100%
70.72%
100%
100%
100%
Total Expenditure
1,286.85
669.25
267.21
137.99
5.99
5.30
3.86
1.53
Power & Fuel Cost
-
544.93
212.80
120.33
0.06
0.06
0.04
0.00
% Of Sales
-
62.18%
60.63%
74.51%
0.46%
1.06%
0.57%
0%
Employee Cost
-
17.22
9.47
5.53
0.55
0.67
0.57
0.29
% Of Sales
-
1.96%
2.70%
3.42%
4.24%
11.80%
8.10%
22.31%
Manufacturing Exp.
-
101.07
40.39
9.41
0.95
0.93
1.69
0.20
% Of Sales
-
11.53%
11.51%
5.83%
7.32%
16.37%
24.01%
15.38%
General & Admin Exp.
-
4.10
2.32
2.27
0.58
0.98
1.52
0.98
% Of Sales
-
0.47%
0.66%
1.41%
4.47%
17.25%
21.59%
75.38%
Selling & Distn. Exp.
-
0.64
0.58
0.06
0.00
0.00
0.00
0.00
% Of Sales
-
0.07%
0.17%
0.04%
0%
0%
0%
0%
Miscellaneous Exp.
-
1.30
1.66
0.39
0.11
2.73
0.08
0.05
% Of Sales
-
0.15%
0.47%
0.24%
0.85%
48.06%
1.14%
3.85%
EBITDA
310.90
207.19
83.75
23.51
6.99
0.38
3.18
-0.23
EBITDA Margin
19.46%
23.64%
23.86%
14.56%
53.85%
6.69%
45.17%
-17.69%
Other Income
14.80
3.45
1.53
8.32
2.44
1.69
0.55
0.73
Interest
14.85
6.77
5.30
6.94
4.34
3.48
2.15
0.08
Depreciation
6.37
5.46
2.95
3.67
1.69
1.11
0.75
0.04
PBT
300.47
198.41
77.01
21.22
3.40
-2.52
0.82
0.39
Tax
71.54
50.37
21.68
12.32
5.77
0.66
2.74
0.29
Tax Rate
23.81%
25.39%
28.15%
58.06%
169.71%
-26.19%
334.15%
74.36%
PAT
228.93
148.13
55.42
8.60
-3.75
-3.18
-1.91
0.09
PAT before Minority Interest
229.16
148.04
55.33
8.89
-2.37
-3.18
-1.91
0.09
Minority Interest
0.23
0.09
0.09
-0.29
-1.38
0.00
0.00
0.00
PAT Margin
14.33%
16.90%
15.79%
5.33%
-28.89%
-55.99%
-27.13%
6.92%
PAT Growth
54.63%
167.29%
544.42%
-
-
-
-
 
EPS
21.97
14.22
5.32
0.83
-0.36
-0.31
-0.18
0.01

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Shareholder's Funds
232.26
85.14
29.90
22.28
25.95
9.33
10.25
Share Capital
20.83
20.81
20.81
20.81
20.81
10.01
10.01
Total Reserves
209.78
63.49
9.09
1.46
5.14
-0.68
0.23
Non-Current Liabilities
49.93
46.19
47.37
123.51
40.33
39.92
0.37
Secured Loans
27.34
30.48
32.90
77.35
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.09
36.94
36.67
36.95
0.00
Long Term Provisions
0.62
0.31
0.22
0.73
0.05
0.01
0.08
Current Liabilities
432.06
151.48
90.56
24.62
24.75
15.10
5.35
Trade Payables
297.52
74.61
57.98
6.02
6.73
0.05
0.09
Other Current Liabilities
88.14
54.30
25.23
16.42
14.76
14.94
5.01
Short Term Borrowings
10.70
5.42
5.43
2.16
3.10
0.00
0.25
Short Term Provisions
35.69
17.15
1.92
0.02
0.16
0.12
0.00
Total Liabilities
714.02
282.67
167.78
202.37
121.60
94.72
15.97
Net Block
156.45
74.29
73.16
154.68
30.49
31.89
3.71
Gross Block
169.30
81.70
77.87
157.97
32.09
32.67
3.74
Accumulated Depreciation
12.85
7.42
4.71
3.29
1.60
0.78
0.04
Non Current Assets
163.68
155.12
74.64
157.92
76.58
82.15
8.19
Capital Work in Progress
3.17
80.20
0.90
1.52
41.18
3.35
4.17
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
0.56
0.64
0.57
1.71
4.89
46.62
0.19
Other Non Current Assets
3.49
0.00
0.00
0.00
0.02
0.30
0.12
Current Assets
550.34
127.55
93.15
44.44
45.03
12.58
7.78
Current Investments
9.00
0.00
0.56
30.09
0.00
0.00
0.00
Inventories
29.17
36.52
1.69
0.46
0.00
0.00
0.00
Sundry Debtors
372.58
61.31
46.53
6.17
1.36
4.12
0.41
Cash & Bank
120.45
16.51
42.19
6.11
36.76
7.38
7.15
Other Current Assets
19.13
0.84
0.65
0.32
6.92
1.08
0.23
Short Term Loans & Adv.
10.01
12.38
1.53
1.31
6.56
0.76
0.17
Net Current Assets
118.28
-23.93
2.59
19.83
20.28
-2.53
2.43
Total Assets
714.02
282.67
167.79
202.36
121.61
94.73
15.97

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Cash From Operating Activity
126.80
65.15
42.55
-2.31
50.85
-6.80
0.00
PBT
198.41
77.01
21.22
3.40
-2.52
0.82
0.00
Adjustment
9.81
8.02
3.46
3.75
5.21
33.68
0.00
Changes in Working Capital
-55.89
-14.58
21.50
-9.47
48.53
-40.91
0.00
Cash after chg. in Working capital
152.33
70.45
46.18
-2.33
51.22
-6.41
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-25.53
-5.30
-3.63
0.01
-0.37
-0.40
0.00
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-113.98
-65.96
9.43
-104.56
-38.16
-27.57
0.00
Net Fixed Assets
-9.82
-86.35
-0.07
0.00
-0.01
0.00
Net Investments
-9.00
0.56
31.32
0.00
-0.20
-31.90
Others
-95.16
19.83
-21.82
-104.56
-37.95
4.33
Cash from Financing Activity
-6.48
-9.20
-39.99
80.68
14.38
34.55
0.00
Net Cash Inflow / Outflow
6.34
-10.01
11.99
-26.19
27.07
0.18
0.00
Opening Cash & Equivalents
3.26
13.27
1.28
27.47
0.40
0.22
0.00
Closing Cash & Equivalent
9.59
3.26
13.27
1.28
27.47
0.40
0.00

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Book Value (Rs.)
22.14
8.10
14.37
10.70
12.47
9.32
10.23
ROA
29.71%
24.57%
4.80%
-1.46%
-2.94%
-3.46%
0.58%
ROE
94.02%
96.90%
34.08%
-9.81%
-18.00%
-19.55%
0.90%
ROCE
103.22%
84.06%
26.67%
7.55%
1.71%
10.48%
4.48%
Fixed Asset Turnover
6.98
4.40
1.37
0.14
0.18
0.39
0.35
Receivable days
90.35
56.08
59.55
105.80
175.93
117.38
114.12
Inventory Days
13.68
19.87
2.42
12.85
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
612.31
0.00
6.17
24.32
Cash Conversion Cycle
104.03
75.95
61.98
-493.66
175.93
111.20
89.80
Total Debt/Equity
0.18
0.46
1.40
5.26
1.53
3.96
0.02
Interest Cover
30.32
15.52
4.06
1.78
0.28
1.38
5.60

Top Investors:

hitesh p mehta
llp

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • Waaree Renewable Technologies secures LoA worth around Rs 26.17 crore
    3rd Jul 2025, 09:07 AM

    The project is scheduled to be completed in the financial year 2025-26, as per the terms of the order

    Read More
  • Waaree Renewable Technologies secures LoA worth Rs 346.33 crore
    3rd Jun 2025, 11:18 AM

    The project is scheduled to be completed in the financial year 2025-26, as per the terms of the order

    Read More
  • Waaree Renewable Technologies incorporates wholly owned subsidiary
    21st May 2025, 12:12 PM

    The newly incorporated entity belongs to solar renewable industry

    Read More
  • Waaree Renewable Technologies reports 83% jump in Q4 consolidated net profit
    17th Apr 2025, 11:10 AM

    Total income of the company increased by 74.84% at Rs 481.44 crore for Q4FY25

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.