Nifty
Sensex
:
:
24363.30
79857.79
-232.85 (-0.95%)
-765.47 (-0.95%)

Engineering - Construction

Rating :
57/99

BSE: 542760 | NSE: SWSOLAR

274.25
08-Aug-2025
  • Open
  • High
  • Low
  • Previous Close
  •  265.15
  •  280.8
  •  263.4
  •  265.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5331664
  •  1470620186.25
  •  758.45
  •  218.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,400.08
  • 58.59
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,590.61
  • N/A
  • 6.14

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 45.73%
  • 4.39%
  • 33.26%
  • FII
  • DII
  • Others
  • 8.41%
  • 4.92%
  • 3.29%

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
  • -
  • 5.59
  • 5.11

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 20.13
  • 34.59

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
-10.4
3.49
12.2
17.67
P/E Ratio
-26.37
78.58
22.48
15.52
Revenue
3035
6302
7682
9442
EBITDA
-22
247
412
547
Net Income
-212
81
285
412
ROA
-5.7
1.6
4.1
5.4
P/B Ratio
2.39
6.36
4.88
3.68
ROE
4.53
8.24
24.45
26.8
FCFF
330
-73
243
606
FCFF Yield
4.85
-1.07
3.58
8.9
Net Debt
176
225
-116
-497
BVPS
114.95
43.13
56.24
74.62

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
1,761.63
915.06
92.52%
2,519.11
1,178.01
113.84%
1,837.20
582.88
215.19%
1,030.49
759.52
35.68%
Expenses
1,676.17
890.38
88.25%
2,385.54
1,148.66
107.68%
1,766.87
599.06
194.94%
1,012.34
758.05
33.55%
EBITDA
85.46
24.68
246.27%
133.57
29.35
355.09%
70.33
-16.18
-
18.15
1.47
1,134.69%
EBIDTM
4.85%
2.70%
5.30%
2.49%
3.83%
-2.78%
1.76%
0.19%
Other Income
21.11
12.83
64.54%
-12.66
33.39
-
5.47
27.43
-80.06%
33.96
17.21
97.33%
Interest
29.09
18.84
54.41%
31.06
24.54
26.57%
31.34
67.55
-53.60%
28.21
64.34
-56.15%
Depreciation
2.81
4.01
-29.93%
3.13
4.46
-29.82%
3.37
4.49
-24.94%
3.83
4.29
-10.72%
PBT
74.67
14.66
409.35%
86.72
33.74
157.02%
41.09
-60.79
-
20.07
-49.95
-
Tax
35.98
9.83
266.02%
31.71
32.34
-1.95%
23.95
1.60
1,396.88%
11.50
4.56
152.19%
PAT
38.69
4.83
701.04%
55.01
1.40
3,829.29%
17.14
-62.39
-
8.57
-54.51
-
PATM
2.20%
0.53%
2.18%
0.12%
0.93%
-10.70%
0.83%
-7.18%
EPS
1.37
0.18
661.11%
2.37
0.06
3,850.00%
0.64
-2.73
-
0.30
-2.86
-

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
7,148.43
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
108.08%
107.61%
50.64%
-61.24%
2.33%
-8.87%
-32.34%
19.92%
 
Cost Of Goods Sold
5,041.86
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
2,106.57
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
29.47%
27.63%
36.03%
39.93%
53.46%
39.59%
35.62%
31.92%
21.63%
Total Expenditure
6,840.92
6,037.59
3,042.70
3,138.61
6,101.92
5,388.35
5,202.53
7,530.35
6,276.76
Power & Fuel Cost
-
1.07
0.85
0.58
0.38
7.43
5.66
10.69
4.80
% Of Sales
-
0.02%
0.03%
0.03%
0.01%
0.15%
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
1,779.20
1,159.16
1,505.70
646.27
% Of Sales
-
17.49%
25.86%
77.24%
62.47%
35.02%
20.79%
18.27%
9.40%
General & Admin Exp.
-
112.15
84.26
92.35
84.61
138.26
135.71
137.36
93.62
% Of Sales
-
1.78%
2.78%
4.58%
1.63%
2.72%
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
185.32
70.82
87.00
46.09
% Of Sales
-
0.94%
0.64%
1.42%
2.17%
3.65%
1.27%
1.06%
0.67%
EBITDA
307.51
264.27
-7.33
-1,123.60
-902.98
-307.55
372.76
710.06
594.95
EBITDA Margin
4.30%
4.19%
-0.24%
-55.76%
-17.37%
-6.05%
6.69%
8.62%
8.66%
Other Income
47.88
39.60
85.42
110.86
94.70
158.49
303.49
209.53
12.71
Interest
119.70
126.99
233.76
151.30
87.21
174.47
263.52
152.60
75.81
Depreciation
13.14
14.34
16.65
14.70
14.67
16.51
14.23
7.80
3.17
PBT
222.55
162.54
-172.32
-1,178.74
-910.16
-340.04
398.50
759.17
528.68
Tax
103.14
76.99
38.47
-3.78
5.60
-50.00
94.23
120.94
78.14
Tax Rate
46.34%
47.37%
-22.32%
0.32%
-0.62%
14.70%
23.65%
15.93%
14.78%
PAT
119.41
81.45
-211.92
-1,169.55
-909.46
-285.38
310.06
638.99
452.18
PAT before Minority Interest
109.23
85.55
-210.79
-1,174.96
-915.76
-290.04
304.27
638.23
450.54
Minority Interest
-10.18
-4.10
-1.13
5.41
6.30
4.66
5.79
0.76
1.64
PAT Margin
1.67%
1.29%
-6.98%
-58.04%
-17.49%
-5.62%
5.56%
7.75%
6.58%
PAT Growth
207.90%
-
-
-
-
-
-51.48%
41.31%
 
EPS
5.11
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
1,956.22
2,524.04
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 Renewable emerges as L1 bidder for solar project in Gujarat
    29th May 2025, 09:07 AM

    The company has emerged as L1 bidder for development of a 225 MW (AC) grid connected Solar PV Project

    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.