Electronics - Components · Founded 2005 · www.indosolar.co.in · BSE 533257 · NSE WAAREEINDO · ISIN INE866K01023
No Notes Added Yet
Business
Indosolar Ltd. is primarily involved in the manufacturing of solar photovoltaic (PV) cells and modules. The company's core business model focuses on producing these essential components for solar power generation. It converts raw silicon wafers into multi-crystalline solar cells and assembles them into PV modules of various wattage capacities. The company generates revenue by selling these solar cells and modules to solar power project developers, EPC (Engineering, Procurement, and Construction) contractors, and distributors, who then deploy them in solar power plants or rooftop installations.
Revenue Mix
The company's revenue is predominantly derived from its sole key segment: the manufacturing and sale of solar photovoltaic (PV) cells and modules. Specific granular breakdowns of cell vs. module sales or different product types are not generally available, but its operations are concentrated within this component manufacturing space.
Industry
The company operates within India's solar manufacturing industry, which is characterized by high growth potential driven by government renewable energy targets, but also intense competition. The industry features both domestic players and significant imports, historically dominated by Chinese manufacturers. Indosolar, as an established Indian manufacturer, is positioned as a domestic supplier, benefiting from government policies aimed at promoting local manufacturing such as Approved List of Models and Manufacturers (ALMM) and Production Linked Incentive (PLI) schemes. Its competitive standing relative to peers depends on its production capacity, technological efficiency, cost structure, and quality reputation. The ticker WAAREEINDO suggests a strong connection or integration with the Waaree Group, a major player in the Indian solar sector, which could enhance its positioning and market reach.
MOAT
Durable competitive advantages in solar manufacturing, a capital-intensive and often commoditized sector, are challenging but can exist.
Scale & Cost Efficiency: If the company possesses significant manufacturing scale, it can achieve lower per-unit costs.
Government Policy Support: As an Indian manufacturer, it benefits from protective policies like import duties and domestic content requirements, which effectively create a regulatory moat for local demand.
Association with Waaree Group: Being part of or closely associated with a larger, established solar player like Waaree can provide brand credibility, operational synergies, and a wider distribution network, acting as a soft moat.
Technology & Quality: A consistent reputation for producing high-efficiency, reliable modules could foster long-term customer relationships.
Growth Drivers
India's Renewable Energy Targets: Ambitious government goals for solar capacity addition (e.g., 500 GW renewable energy by 2030) will drive sustained demand for solar components.
Domestic Manufacturing Incentives: Policies like the PLI scheme, basic customs duty (BCD) on imported modules, and ALMM list specifically favor and incentivize domestic production.
Falling LCOE (Levelized Cost of Energy): Continued reduction in solar power costs makes it increasingly competitive, accelerating adoption.
Diversification into Newer Technologies: Adoption of advanced cell technologies (e.g., TOPCon, HJT) could open new market opportunities and improve product competitiveness.
Risks
Intense Price Competition: The global solar industry is highly competitive, leading to price pressures, especially from larger international players.
Technological Obsolescence: Rapid advancements in solar cell and module technology can quickly render existing manufacturing lines and products less competitive.
Raw Material Price Volatility: Fluctuations in prices of key raw materials like polysilicon, silver, and glass can significantly impact production costs and margins.
Policy & Regulatory Changes: Changes in government subsidies, tariffs, import duties, or manufacturing incentives can directly affect the company's business viability and profitability.
Capital Intensity: Expansion and technology upgrades require significant capital expenditure, making access to financing crucial.
Management & Ownership
Indosolar Ltd. is a publicly listed company in India. Its ticker WAAREEINDO indicates a strong relationship or integration with the Waaree Group, one of India's largest solar PV manufacturers. This suggests that the company likely benefits from experienced promoters and management with a deep understanding of the solar sector. Ownership typically comprises promoter holdings, institutional investors, and public shareholders, with the Waaree Group likely holding a significant stake or influence given the ticker.
Outlook
The company operates in a strategically important and high-growth sector within India. The "Make in India" initiative and robust government backing for domestic solar manufacturing provide a strong tailwind, potentially enabling expansion and market share gains. Association with a prominent group like Waaree can provide stability, capital access, and operational expertise. However, the solar manufacturing industry remains highly competitive, prone to rapid technological shifts, and susceptible to global supply chain disruptions and raw material price volatility. Profitability will hinge on the company's ability to scale efficiently, adopt advanced technologies, maintain cost competitiveness, and navigate the evolving policy landscape. The outlook is cautiously optimistic, balancing significant market opportunity against inherent industry risks.
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 0 | 0 | 28 | 103 | 192 | 195 | 203 | 200 | 83 | 68 |
| Other Income | 1 | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 1 | 8 |
| Total Income | 1 | 0 | 28 | 104 | 193 | 196 | 203 | 200 | 84 | 77 |
| Total Expenditure | 1 | 1 | 7 | 80 | 142 | 131 | 132 | 129 | 19 | 20 |
| Operating Profit | -1 | -1 | 22 | 24 | 51 | 65 | 71 | 71 | 65 | 57 |
| Interest | 3 | 3 | 4 | 5 | 2 | 1 | 0 | 0 | 0 | 0 |
| Depreciation | 1 | 1 | 8 | 9 | 9 | 9 | 9 | 9 | 9 | 9 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -5 | -5 | 9 | 10 | 40 | 55 | 61 | 62 | 56 | 47 |
| Provision for Tax | 0 | 0 | 0 | -0 | 0 | -62 | 15 | 20 | 14 | 11 |
| Profit After Tax | -5 | -5 | 9 | 10 | 40 | 117 | 46 | 41 | 42 | 37 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 |
| Profit After Adjustments | -5 | -5 | 9 | 10 | 40 | 117 | 46 | 41 | 42 | 37 |
| Adjusted Earnings Per Share | -1.2 | -1.2 | 2.3 | 2.5 | 9.6 | 28.1 | 11.1 | 10 | 10.1 | 8.8 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 296 | 258 | 442 | 314 | 13 | 0 | 0 | 0 | 0 | 324 | 680 | 554 |
| Other Income | 4 | 2 | 3 | 4 | 3 | 1 | 0 | 1 | 1 | 1 | 2 | 9 |
| Total Income | 300 | 260 | 445 | 318 | 16 | 1 | 0 | 1 | 1 | 325 | 681 | 564 |
| Total Expenditure | 248 | 248 | 368 | 336 | 38 | 1 | 8 | 2 | 4 | 229 | 409 | 300 |
| Operating Profit | 52 | 12 | 77 | -17 | -22 | -1 | -8 | -1 | -3 | 96 | 272 | 264 |
| Interest | 103 | 126 | 106 | 54 | 51 | 0 | 0 | 1 | 8 | 14 | 1 | 0 |
| Depreciation | 27 | 27 | 29 | 28 | 24 | 7 | 7 | 4 | 5 | 27 | 37 | 36 |
| Exceptional Income / Expenses | 0 | 0 | 0 | -64 | -428 | 0 | -107 | 1088 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -78 | -141 | -58 | -163 | -525 | -8 | -122 | 1081 | -15 | 55 | 234 | 226 |
| Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -12 | 60 |
| Profit After Tax | -78 | -141 | -58 | -163 | -525 | -8 | -122 | 1081 | -15 | 55 | 247 | 166 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | -78 | -141 | -58 | -163 | -525 | -8 | -122 | 1081 | -15 | 55 | 247 | 166 |
| Adjusted Earnings Per Share | -2.2 | -3.9 | -1.6 | -4.4 | -14.1 | -0.2 | -3.3 | 259.9 | -3.7 | 13.2 | 59.3 | 40 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 110% | 0% | 0% | 9% |
| Operating Profit CAGR | 183% | 0% | 0% | 18% |
| PAT CAGR | 349% | -39% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -68% | 316% | 130% | 39% |
| ROE Average | 151% | 190% | 114% | 52% |
| ROCE Average | 126% | 65% | 39% | -24% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | -97 | -238 | -299 | -457 | -981 | -998 | -1120 | 1 | -14 | 40 | 287 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 598 | 493 | 5 | 304 | 6 | 5 | 5 | 8 | 99 | 35 | 0 |
| Other Non-Current Liabilities | 0 | 0 | 1 | 0 | 0 | 1 | 1 | 3 | 38 | 21 | 10 |
| Total Current Liabilities | 624 | 847 | 1410 | 895 | 1234 | 1229 | 1230 | 54 | 28 | 144 | 36 |
| Total Liabilities | 1125 | 1102 | 1116 | 744 | 259 | 238 | 116 | 65 | 150 | 241 | 332 |
| Fixed Assets | 470 | 445 | 452 | 427 | 154 | 140 | 82 | 48 | 47 | 122 | 91 |
| Other Non-Current Assets | 586 | 606 | 589 | 273 | 85 | 84 | 27 | 4 | 94 | 1 | 3 |
| Total Current Assets | 69 | 50 | 75 | 44 | 19 | 14 | 7 | 6 | 8 | 117 | 238 |
| Total Assets | 1125 | 1102 | 1116 | 744 | 259 | 238 | 116 | 65 | 150 | 241 | 332 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 2 | 10 | 1 | 7 | 3 | 2 | 0 | 0 | 1 | 1 | 13 |
| Cash Flow from Operating Activities | 79 | 16 | 55 | 29 | 32 | -1 | -0 | -14 | 18 | 85 | 78 |
| Cash Flow from Investing Activities | -61 | -2 | -28 | -8 | -23 | -1 | 0 | -3 | -56 | -20 | -24 |
| Cash Flow from Financing Activities | -10 | -24 | -21 | -25 | -12 | -0 | 1 | 18 | 38 | -53 | -66 |
| Net Cash Inflow / Outflow | 8 | -9 | 6 | -4 | -2 | -2 | 0 | 1 | 0 | 12 | -12 |
| Closing Cash & Cash Equivalent | 10 | 1 | 7 | 3 | 1 | 0 | 0 | 1 | 1 | 13 | 1 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | -2.18 | -3.94 | -1.62 | -4.38 | -14.11 | -0.21 | -3.29 | 259.87 | -3.71 | 13.17 | 59.27 |
| CEPS(Rs) | -1.43 | -3.2 | -0.8 | -3.62 | -13.46 | -0.02 | -3.1 | 260.9 | -2.61 | 19.74 | 68.1 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | -2.97 | -6.92 | -8.61 | -12.27 | -26.38 | -26.82 | -30.1 | 0.26 | -3.45 | 9.71 | 68.99 |
| Core EBITDA Margin(%) | 16.13 | 3.72 | 16.85 | -6.81 | -187.27 | 0 | 0 | 0 | 0 | 29.34 | 39.82 |
| EBIT Margin(%) | 8.33 | -5.75 | 10.93 | -34.79 | -3585.13 | 0 | 0 | 0 | 0 | 21.17 | 34.65 |
| Pre Tax Margin(%) | -26.41 | -54.82 | -13.07 | -51.83 | -3970.27 | 0 | 0 | 0 | 0 | 16.91 | 34.46 |
| PAT Margin (%) | -26.41 | -54.82 | -13.1 | -51.84 | -3970.27 | 0 | 0 | 0 | 0 | 16.91 | 36.27 |
| Cash Profit Margin (%) | -17.29 | -44.51 | -6.51 | -42.89 | -3787.74 | 0 | 0 | 0 | 0 | 25.35 | 41.67 |
| ROA(%) | -6.84 | -12.69 | -5.22 | -17.51 | -104.73 | -3.2 | -69.17 | 1192.3 | -14.34 | 28.03 | 86.1 |
| ROE(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 420.64 | 150.63 |
| ROCE(%) | 2.68 | -1.86 | 7.16 | -21.92 | -450.39 | 0 | 0 | 0 | -10.52 | 79.7 | 125.81 |
| Receivable days | 3.01 | 3.58 | 6.07 | 8.21 | 42.21 | 0 | 0 | 0 | 0 | 5.25 | 57.52 |
| Inventory Days | 36.36 | 34.4 | 25.98 | 36.77 | 442.04 | 0 | 0 | 0 | 0 | 42.03 | 25.64 |
| Payable days | 23.36 | 51.98 | 43.46 | 58.74 | 1543.9 | 0 | 0 | 0 | 0 | 78.94 | 52.22 |
| PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.18 |
| Price/Book(x) | -5.01 | -1.18 | -0.79 | -0.61 | -0.08 | -0.07 | -0.12 | 0 | 0 | 0 | 5.31 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 5.06 | 4.88 | 2.66 | 3.48 | 68.13 | 0 | 0 | 0 | 0 | 0.22 | 2.23 |
| EV/Core EBITDA(x) | 28.97 | 107.03 | 15.18 | -64.06 | -41.42 | -1119.43 | -123.55 | -113.33 | -43.81 | 0.75 | 5.57 |
| Net Sales Growth(%) | 1788.97 | -12.94 | 71.65 | -28.98 | -95.79 | -100 | 0 | 0 | 0 | 0 | 109.89 |
| EBIT Growth(%) | 143.89 | -160.11 | 426.18 | -325.99 | -333.77 | 98.32 | -1438.86 | 985 | -100.71 | 993.22 | 243.6 |
| PAT Growth(%) | 42.92 | -80.72 | 58.99 | -181.09 | -222.42 | 98.49 | -1438.57 | 983.9 | -101.43 | 454.72 | 350.15 |
| EPS Growth(%) | 46.59 | -80.72 | 58.99 | -170.56 | -222.42 | 98.49 | -1438.37 | 8004.9 | -101.43 | 454.72 | 350.15 |
| Debt/Equity(x) | -10.08 | -4.01 | -3.12 | -1.8 | -0.84 | -0.83 | -0.74 | 56.05 | -6.89 | 1.16 | 0 |
| Current Ratio(x) | 0.11 | 0.06 | 0.05 | 0.05 | 0.02 | 0.01 | 0.01 | 0.12 | 0.29 | 0.81 | 6.7 |
| Quick Ratio(x) | 0.08 | 0.03 | 0.03 | 0.02 | 0.01 | 0.01 | 0.01 | 0.12 | 0.29 | 0.3 | 6.11 |
| Interest Cover(x) | 0.24 | -0.12 | 0.46 | -2.04 | -9.31 | -5299.07 | 0 | 981.33 | -0.99 | 4.98 | 185.56 |
| Total Debt/Mcap(x) | 1.83 | 3.26 | 3.83 | 2.92 | 10.76 | 11.35 | 6.29 | 0 | 0 | 0 | 0 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 96.15 | 96.15 | 96.15 | 96.15 | 96.15 | 95 | 74.93 | 74.93 | 74.93 | 74.93 |
| FII | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.54 | 0.54 | 0.55 | 0.55 |
| DII | 0 | 0 | 0 | 0 | 0 | 0.05 | 0.05 | 0.06 | 0.12 | 0.06 |
| Public | 3.85 | 3.85 | 3.85 | 3.85 | 3.85 | 4.94 | 24.49 | 24.48 | 24.4 | 24.47 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 4 | 4 | 4 | 4 | 4 | 3.95 | 3.12 | 3.12 | 3.12 | 3.12 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.02 | 0.02 | 0.02 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 |
| Public | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.21 | 1.02 | 1.02 | 1.01 | 1.02 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 4.16 | 4.16 | 4.16 | 4.16 | 4.16 | 4.16 | 4.16 | 4.16 | 4.16 | 4.16 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +110% | — | — | +9% |
| Operating Profit CAGR | +183% | — | — | +18% |
| PAT CAGR | +349% | -39% | — | — |
| Share Price CAGR | -68% | +316% | +130% | +39% |
| ROE Average | +151% | +190% | +114% | +52% |
| ROCE Average | +126% | +65% | +39% | -24% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 96.15 | 96.15 | 96.15 | 96.15 | 96.15 | 95 | 74.93 | 74.93 | 74.93 | 74.93 |
| FII | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.54 | 0.54 | 0.55 | 0.55 |
| DII | 0 | 0 | 0 | 0 | 0 | 0.05 | 0.05 | 0.06 | 0.12 | 0.06 |
| Public | 3.85 | 3.85 | 3.85 | 3.85 | 3.85 | 4.94 | 24.49 | 24.48 | 24.4 | 24.47 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 4 | 4 | 4 | 4 | 4 | 3.95 | 3.12 | 3.12 | 3.12 | 3.12 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.02 | 0.02 | 0.02 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 |
| Public | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.21 | 1.02 | 1.02 | 1.01 | 1.02 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 4.16 | 4.16 | 4.16 | 4.16 | 4.16 | 4.16 | 4.16 | 4.16 | 4.16 | 4.16 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.