Nifty
Sensex
:
:
23659.00
75318.39
41.00 (0.17%)
117.54 (0.16%)

Engineering - Construction

Rating :
60/99

BSE: 542760 | NSE: SWSOLAR

195.33
20-May-2026
  • Open
  • High
  • Low
  • Previous Close
  •  196.82
  •  196.82
  •  193.52
  •  197.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  671822
  •  131009045.33
  •  348.9
  •  148

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,565.55
  • N/A
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,195.44
  • N/A
  • 7.03

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 45.72%
  • 3.33%
  • 36.95%
  • FII
  • DII
  • Others
  • 6.97%
  • 3.10%
  • 3.93%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 4.40
  • 46.24

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 6.36
  • 4.39

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 20.49
  • 39.62

Earnings Forecasts:

(Updated: 16-05-2026)
Description
2024
2025
2026
2027
Adj EPS
11.33
13.96
20.1
36.35
P/E Ratio
17.24
13.99
9.72
5.37
Revenue
8042.93
9795.57
11970.2
17158.4
EBITDA
281.63
456.43
602.43
1058.5
Net Income
-95.75
325.33
468.47
847.5
ROA
3.29
5.14
5.22
P/B Ratio
6.53
4.34
2.88
ROE
36.97
34.6
33.87
FCFF
-110.77
345.1
441.17
546.04
FCFF Yield
-2.05
6.38
8.15
10.09
Net Debt
155.2
233
-165.5
-711.6
BVPS
29.93
45.03
67.82

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 26
Mar 25
Var%
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Net Sales
1,945.61
2,519.11
-22.77%
2,092.21
1,837.20
13.88%
1,748.60
1,030.49
69.69%
1,761.63
915.06
92.52%
Expenses
1,799.85
2,385.54
-24.55%
2,025.26
1,766.87
14.62%
1,744.68
1,012.34
72.34%
1,676.17
890.38
88.25%
EBITDA
145.76
133.57
9.13%
66.95
70.33
-4.81%
3.92
18.15
-78.40%
85.46
24.68
246.27%
EBIDTM
7.49%
5.30%
3.20%
3.83%
0.22%
1.76%
4.85%
2.70%
Other Income
52.93
-12.66
-
18.58
5.47
239.67%
111.05
33.96
227.00%
21.11
12.83
64.54%
Interest
41.70
31.06
34.26%
47.44
31.34
51.37%
35.55
28.21
26.02%
29.09
18.84
54.41%
Depreciation
2.88
3.13
-7.99%
2.86
3.37
-15.13%
2.73
3.83
-28.72%
2.81
4.01
-29.93%
PBT
154.11
86.72
77.71%
4.39
41.09
-89.32%
-503.41
20.07
-
74.67
14.66
409.35%
Tax
12.52
31.71
-60.52%
2.84
23.95
-88.14%
-25.79
11.50
-
35.98
9.83
266.02%
PAT
141.59
55.01
157.39%
1.55
17.14
-90.96%
-477.62
8.57
-
38.69
4.83
701.04%
PATM
7.28%
2.18%
0.07%
0.93%
-27.31%
0.83%
2.20%
0.53%
EPS
5.76
2.37
143.04%
-0.12
0.64
-
-20.27
0.30
-
1.37
0.18
661.11%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Net Sales
7,548.05
6,301.86
3,035.37
2,015.01
5,198.94
5,080.80
5,575.29
8,240.41
6,871.71
Net Sales Growth
19.77%
107.61%
50.64%
-61.24%
2.33%
-8.87%
-32.34%
19.92%
 
Cost Of Goods Sold
4,687.99
4,560.91
1,941.73
1,210.50
2,419.44
3,069.10
3,589.30
5,610.36
5,385.35
Gross Profit
2,860.06
1,740.95
1,093.64
804.51
2,779.50
2,011.70
1,985.99
2,630.05
1,486.36
GP Margin
37.89%
27.63%
36.03%
39.93%
53.46%
39.59%
35.62%
31.92%
21.63%
Total Expenditure
7,245.96
6,037.59
3,042.70
3,138.61
6,101.92
5,457.85
5,202.53
7,530.35
6,276.76
Power & Fuel Cost
-
1.07
0.85
0.58
0.38
0.79
5.66
10.69
4.80
% Of Sales
-
0.02%
0.03%
0.03%
0.01%
0.02%
0.10%
0.13%
0.07%
Employee Cost
-
200.09
211.27
247.85
227.89
208.48
240.27
177.89
98.62
% Of Sales
-
3.18%
6.96%
12.30%
4.38%
4.10%
4.31%
2.16%
1.44%
Manufacturing Exp.
-
1,102.44
784.80
1,556.31
3,247.95
1,928.66
1,159.16
1,505.70
646.27
% Of Sales
-
17.49%
25.86%
77.24%
62.47%
37.96%
20.79%
18.27%
9.40%
General & Admin Exp.
-
112.15
84.26
92.35
84.61
98.21
135.71
137.36
93.62
% Of Sales
-
1.78%
2.78%
4.58%
1.63%
1.93%
2.43%
1.67%
1.36%
Selling & Distn. Exp.
-
1.57
0.40
2.43
8.86
0.56
1.61
1.35
2.00
% Of Sales
-
0.02%
0.01%
0.12%
0.17%
0.01%
0.03%
0.02%
0.03%
Miscellaneous Exp.
-
59.36
19.39
28.59
112.79
152.05
70.82
87.00
46.09
% Of Sales
-
0.94%
0.64%
1.42%
2.17%
2.99%
1.27%
1.06%
0.67%
EBITDA
302.09
264.27
-7.33
-1,123.60
-902.98
-377.05
372.76
710.06
594.95
EBITDA Margin
4.00%
4.19%
-0.24%
-55.76%
-17.37%
-7.42%
6.69%
8.62%
8.66%
Other Income
203.67
39.60
85.42
110.86
94.70
158.49
303.49
209.53
12.71
Interest
153.78
126.99
233.76
151.30
87.21
104.97
263.52
152.60
75.81
Depreciation
11.28
14.34
16.65
14.70
14.67
16.51
14.23
7.80
3.17
PBT
-270.24
162.54
-172.32
-1,178.74
-910.16
-340.04
398.50
759.17
528.68
Tax
25.55
76.99
38.47
-3.78
5.60
-50.00
94.23
120.94
78.14
Tax Rate
-9.45%
47.37%
-22.32%
0.32%
-0.62%
14.70%
23.65%
15.93%
14.78%
PAT
-295.79
81.45
-211.92
-1,169.55
-909.46
-285.38
310.06
638.99
452.18
PAT before Minority Interest
-309.43
85.55
-210.79
-1,174.96
-915.76
-290.04
304.27
638.23
450.54
Minority Interest
-13.64
-4.10
-1.13
5.41
6.30
4.66
5.79
0.76
1.64
PAT Margin
-3.92%
1.29%
-6.98%
-58.04%
-17.49%
-5.62%
5.56%
7.75%
6.58%
PAT Growth
-445.75%
-
-
-
-
-
-51.48%
41.31%
 
EPS
-12.67
3.49
-9.08
-50.09
-38.95
-12.22
13.28
27.37
19.37

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Shareholder's Funds
1,007.06
969.17
-225.08
916.76
661.88
1,080.96
841.01
196.59
Share Capital
23.35
23.32
18.97
18.97
16.04
16.04
16.04
16.04
Total Reserves
980.95
939.88
-251.10
894.08
645.84
1,064.92
824.97
180.56
Non-Current Liabilities
572.02
236.02
632.22
-67.47
-85.35
-6.62
-23.51
-5.45
Secured Loans
523.79
246.21
700.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
45.70
22.40
19.24
25.46
26.12
22.96
8.61
5.57
Current Liabilities
4,038.85
3,045.54
2,700.34
2,560.75
3,016.36
4,252.41
4,731.76
4,797.60
Trade Payables
2,750.04
1,507.82
649.96
1,402.86
1,856.73
2,221.14
1,912.55
3,739.79
Other Current Liabilities
1,219.97
1,413.38
856.04
500.84
524.81
359.81
278.36
733.46
Short Term Borrowings
29.69
73.62
1,114.95
435.06
468.35
1,224.04
2,227.77
184.13
Short Term Provisions
39.15
50.72
79.39
221.99
166.47
447.42
313.08
140.21
Total Liabilities
5,605.39
4,236.57
3,092.26
3,399.11
3,588.79
5,318.39
5,545.78
4,986.03
Net Block
45.86
56.21
44.24
42.19
46.34
45.49
31.49
21.25
Gross Block
114.16
132.38
105.40
88.25
85.52
73.43
50.56
26.95
Accumulated Depreciation
68.30
76.17
61.16
46.06
39.18
27.94
19.07
5.70
Non Current Assets
426.40
115.67
118.58
92.06
103.72
63.81
35.11
30.54
Capital Work in Progress
0.00
0.00
0.08
0.39
0.39
3.58
0.00
2.87
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
94.60
32.51
64.26
45.48
39.22
12.78
2.91
6.16
Other Non Current Assets
285.94
26.95
10.00
4.00
17.77
1.96
0.71
0.26
Current Assets
5,178.99
4,120.90
2,973.68
3,307.05
3,485.07
5,254.58
5,510.67
4,955.49
Current Investments
0.01
0.00
0.00
0.00
0.00
0.46
0.17
0.16
Inventories
2.61
1.14
1.57
3.90
3.09
14.51
13.15
18.56
Sundry Debtors
1,254.03
831.69
790.25
783.96
848.86
2,030.31
1,900.22
1,821.47
Cash & Bank
710.94
339.19
95.18
504.04
290.95
499.35
454.54
104.13
Other Current Assets
3,211.40
1,317.39
1,278.75
776.29
2,342.17
2,709.95
3,142.59
3,011.18
Short Term Loans & Adv.
2,119.34
1,631.49
807.93
1,238.86
2,114.09
2,457.62
2,531.63
640.12
Net Current Assets
1,140.14
1,075.36
273.34
746.30
468.71
1,002.17
778.90
157.89
Total Assets
5,605.39
4,236.57
3,092.26
3,399.11
3,588.79
5,318.39
5,545.78
4,986.03

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Cash From Operating Activity
37.88
538.40
-1,829.21
-1,689.76
200.98
337.74
-723.34
251.06
PBT
162.54
-172.32
-1,178.74
-910.16
-340.04
398.50
759.17
528.68
Adjustment
94.16
177.91
73.93
220.38
118.23
-23.68
-43.41
27.54
Changes in Working Capital
-95.24
568.16
-708.01
-994.31
483.67
42.08
-1,338.21
-226.55
Cash after chg. in Working capital
161.46
573.75
-1,812.82
-1,684.09
261.86
416.90
-622.45
329.67
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-75.00
28.09
-22.13
-15.56
-60.88
-128.27
-105.57
-77.38
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
-48.58
-63.44
5.74
9.89
0.00
49.11
4.68
-1.24
Cash From Investing Activity
-74.95
-4.71
-11.78
949.04
409.21
1,013.48
-928.83
-18.74
Net Fixed Assets
0.11
-21.46
-11.41
1.48
-8.99
-25.13
-4.82
Net Investments
-433.08
0.00
0.00
0.00
-367.07
1.49
-1.94
Others
358.02
16.75
-0.37
947.56
785.27
1,037.12
-922.07
Cash from Financing Activity
316.98
-285.96
1,431.26
978.14
-853.25
-1,313.29
1,972.21
-140.97
Net Cash Inflow / Outflow
279.91
247.73
-409.73
237.42
-243.06
37.93
320.04
91.34
Opening Cash & Equivalents
295.63
47.90
457.51
219.82
463.28
420.77
95.47
0.00
Closing Cash & Equivalent
575.46
295.63
47.90
457.51
219.82
463.28
420.77
95.47

Financial Ratios

Standalone /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Book Value (Rs.)
43.01
41.30
-12.24
48.13
41.26
67.39
52.44
122.59
ROA
1.74%
-5.75%
-36.20%
-26.21%
-6.51%
5.60%
12.12%
9.04%
ROE
8.70%
-57.67%
-345.11%
-116.29%
-33.28%
31.66%
123.02%
229.17%
ROCE
17.26%
3.80%
-65.41%
-66.31%
-9.64%
24.64%
52.86%
158.77%
Fixed Asset Turnover
51.12
25.53
20.81
59.84
63.93
89.93
212.62
254.96
Receivable days
60.40
97.52
142.58
57.32
103.42
128.66
82.42
96.75
Inventory Days
0.11
0.16
0.50
0.25
0.63
0.91
0.70
0.99
Payable days
169.54
202.42
307.62
242.02
237.03
144.78
138.33
204.60
Cash Conversion Cycle
-109.03
-104.74
-164.55
-184.45
-132.97
-15.21
-55.20
-106.86
Total Debt/Equity
0.90
0.49
-8.68
0.48
0.71
1.13
2.65
0.94
Interest Cover
2.28
0.26
-6.79
-9.44
-0.95
2.51
5.97
7.97

News Update:


  • Sterling and Wilson - Quarterly Results
    24th Apr 2026, 00:00 AM

    Read More
  • Sterling and Wilson declared as L1 bidder for Solar PV Project in Rajasthan
    20th Apr 2026, 10:59 AM

    The total value of contract including O&M and taxes is around Rs 3,490 crore

    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.