Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹4756 Cr.
Stock P/E
55.6
P/B
7.3
Current Price
₹203.7
Book Value
₹ 27.8
Face Value
1
52W High
₹348.9
52W Low
₹ 148.3
Dividend Yield
0%

Sterling and Wilson Overview

Business

Sterling and Wilson Renewable Energy Ltd. (SWSOLAR) is a leading global pure-play solar Engineering, Procurement, and Construction (EPC) solutions provider. The company's core business involves designing, procuring, constructing, and commissioning utility-scale solar photovoltaic (PV) power projects. It also offers comprehensive Operations & Maintenance (O&M) services for commissioned solar plants. The company generates revenue by executing these EPC projects on a contractual basis and through recurring fees for O&M services.

Revenue Mix

The primary revenue segment is the provision of EPC services for solar power projects. A secondary but growing segment is Operations & Maintenance (O&M) services. Geographically, SWSOLAR has a significant presence both in India and internationally, with projects across the Middle East, Africa, the Americas, and Europe. While specific segment revenue percentages are not publicly disclosed without deep financial reports, the vast majority of its revenue historically comes from large-scale EPC contracts.

Industry

SWSOLAR operates within the highly competitive global renewable energy EPC industry. This sector is characterized by intense competition, project-based revenue, and exposure to policy changes and commodity price fluctuations. The company holds a strong position as one of the largest pure-play solar EPC players globally, known for its ability to execute large, complex utility-scale projects across diverse geographies. Its association with the Shapoorji Pallonji Group, and more recently, the strategic partnership with Adani Green Energy Limited, provides significant backing and enhances its market standing.

MOAT

Extensive Track Record & Experience: A proven history of successfully delivering large-scale solar EPC projects globally, often in challenging environments, builds client confidence and reduces perceived execution risk for new customers.

Global Execution Capability: The ability to operate and execute projects across multiple international markets provides geographic diversification and allows it to capture opportunities in various regions.

Technical Expertise & Scale: Expertise in managing complex, large-scale utility projects from design to commissioning.

Parentage & Strategic Partnership: The backing of the Shapoorji Pallonji Group and the recent strategic co-promoter status of Adani Green Energy Limited provide financial stability, credibility, and potential for securing future projects within the Adani ecosystem.

Growth Drivers

Global Renewable Energy Transition: Increasing global demand for clean energy, driven by climate change concerns, energy security, and decarbonization targets.

Government Policies & Targets: Favorable government policies, subsidies, and ambitious renewable energy targets across various countries (e.g., India's targets for solar capacity additions).

Declining LCoE (Levelized Cost of Energy): Continuous reduction in solar PV component costs makes solar power more competitive with conventional energy sources.

Integration with Storage: Growth in hybrid projects combining solar with battery energy storage systems (BESS), expanding the scope of EPC work.

Adani Strategic Partnership: The co-promoter status of Adani Green Energy Limited is expected to provide a significant pipeline of projects and strategic advantages.

Risks

Project Execution Risks: Inherent risks in large-scale EPC projects, including cost overruns, delays, technical issues, and unforeseen challenges during construction.

Intense Competition & Margin Pressure: The EPC market is highly competitive, potentially leading to pricing pressure and erosion of profit margins.

Policy and Regulatory Changes: Changes in government renewable energy policies, tariffs, incentives, or land acquisition norms can impact project viability and the demand pipeline.

Commodity Price Volatility: Fluctuations in the prices of key raw materials and components (e.g., solar modules, steel, cables) can affect project costs and profitability.

Working Capital Requirements: EPC businesses typically require significant working capital, and efficient management is crucial to avoid liquidity issues.

Geopolitical and Macroeconomic Risks: Operating internationally exposes the company to country-specific political instability, economic downturns, and currency fluctuations.

Management & Ownership

Sterling and Wilson Renewable Energy Ltd. was promoted by the Shapoorji Pallonji Group. Currently, the company's ownership structure includes the Shapoorji Pallonji Group (through Sterling and Wilson Private Limited) and, significantly, Adani Green Energy Limited, which acquired a substantial stake in 2023, becoming a co-promoter. The management team comprises experienced professionals with deep domain knowledge in the renewable energy sector, supported by the strategic vision and financial strength of its key promoters.

Outlook

Sterling and Wilson Renewable Energy Ltd. is strategically positioned to benefit from the accelerating global transition to renewable energy. Its established track record, global reach, and technical capabilities in executing large-scale solar EPC projects are significant assets. The recent strategic investment and co-promoter status of Adani Green Energy Limited provide a strong impetus for future growth, potentially securing a substantial project pipeline and enhancing financial stability. However, the company operates in a competitive industry prone to project execution risks, margin pressures, and regulatory uncertainties. Its ability to manage these risks effectively while leveraging its strategic advantages and the burgeoning demand for solar power will be crucial for sustainable long-term performance.

Sterling and Wilson Share Price

Live · BSE / NSE · Inception: 2007
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Sterling and Wilson Quarterly Results

#(Fig in Cr.) Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Net Sales 583 1178 915 1030 1837 2519 1762 1749 2092 1946
Other Income 27 33 13 34 5 -13 21 111 19 53
Total Income 610 1211 928 1064 1843 2506 1783 1860 2111 1999
Total Expenditure 599 1149 890 1012 1767 2386 1676 1745 2025 1800
Operating Profit 11 63 38 52 76 121 107 115 86 199
Interest 68 25 19 28 31 31 29 36 47 42
Depreciation 4 4 4 4 3 3 3 3 3 3
Exceptional Income / Expenses 0 0 0 0 0 0 0 -580 -31 0
Profit Before Tax -61 34 15 20 41 87 75 -503 4 154
Provision for Tax 2 32 10 12 24 32 36 -26 3 13
Profit After Tax -62 1 5 9 17 55 39 -478 2 142
Adjustments -1 0 -1 -2 -2 0 -7 4 -4 -7
Profit After Adjustments -64 1 4 7 15 55 32 -473 -3 135
Adjusted Earnings Per Share -2.7 0.1 0.2 0.3 0.6 2.4 1.4 -20.3 -0.1 5.8

Sterling and Wilson Profit & Loss

#(Fig in Cr.) Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Net Sales 6872 8240 5575 5081 5199 2015 3035 6302 7549
Other Income 13 210 303 158 95 111 85 40 204
Total Income 6884 8450 5879 5239 5294 2126 3121 6341 7753
Total Expenditure 6277 7530 5203 5458 6102 3139 3043 6038 7246
Operating Profit 608 920 676 -219 -808 -1013 78 304 507
Interest 76 153 264 105 87 151 234 127 154
Depreciation 3 8 14 17 15 15 17 14 12
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 -611
Profit Before Tax 529 759 399 -340 -910 -1179 -172 163 -270
Provision for Tax 78 121 94 -50 6 -4 38 77 26
Profit After Tax 451 638 304 -290 -916 -1175 -211 86 -295
Adjustments 2 1 6 5 6 5 -1 -4 -14
Profit After Adjustments 452 639 310 -285 -909 -1170 -212 81 -309
Adjusted Earnings Per Share 28.2 39.8 19.3 -17.8 -47.9 -61.7 -9.1 3.5 -13.2

Sterling and Wilson Balance Sheet

#(Fig in Cr.) Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds 197 841 1081 662 917 -225 969 1007
Minority's Interest -3 -3 -8 -4 -11 -15 -14 -13
Borrowings 0 0 0 0 0 700 246 524
Other Non-Current Liabilities -5 -24 -7 -85 -67 -68 -10 48
Total Current Liabilities 4798 4732 4252 3016 2561 2700 3046 4039
Total Liabilities 4986 5546 5318 3589 3399 3092 4237 5605
Fixed Assets 21 31 45 46 42 44 56 46
Other Non-Current Assets 9 4 18 57 50 74 59 381
Total Current Assets 4955 5511 5255 3485 3307 2974 4121 5179
Total Assets 4986 5546 5318 3589 3399 3092 4237 5605

Sterling and Wilson Cash Flow

#(Fig in Cr.) Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents 0 95 421 463 220 458 48 296
Cash Flow from Operating Activities 251 -723 338 201 -1690 -1829 538 38
Cash Flow from Investing Activities -19 -929 1013 409 949 -12 -5 -75
Cash Flow from Financing Activities -141 1972 -1313 -853 978 1431 -286 317
Net Cash Inflow / Outflow 91 320 38 -243 237 -410 248 280
Closing Cash & Cash Equivalent 95 421 463 220 458 48 296 575

Sterling and Wilson Ratios

# Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) 28.2 39.85 19.33 -17.79 -47.94 -61.65 -9.09 3.49
CEPS(Rs) 28.29 40.29 19.86 -17.05 -47.5 -61.16 -8.33 4.28
DPS(Rs) 0 0 6 0 0 0 0 0
Book NAV/Share(Rs) 12.26 52.44 67.39 41.26 48.13 -12.24 41.3 43.01
Core EBITDA Margin(%) 8.66 8.62 6.69 -7.42 -17.37 -55.76 -0.24 4.19
EBIT Margin(%) 8.8 11.06 11.87 -4.63 -15.83 -50.99 2.02 4.59
Pre Tax Margin(%) 7.69 9.21 7.15 -6.69 -17.51 -58.5 -5.68 2.58
PAT Margin (%) 6.56 7.75 5.46 -5.71 -17.61 -58.31 -6.94 1.36
Cash Profit Margin (%) 6.6 7.84 5.71 -5.38 -17.33 -57.58 -6.4 1.59
ROA(%) 9.04 12.12 5.6 -6.51 -26.21 -36.2 -5.75 1.74
ROE(%) 229.17 123.02 31.66 -33.28 -116.29 -345.11 -57.67 8.7
ROCE(%) 158.77 52.86 24.64 -13.69 -66.31 -65.41 3.8 17.26
Receivable days 96.75 82.42 128.66 103.42 57.32 142.58 97.52 60.4
Inventory Days 0.99 0.7 0.91 0.63 0.25 0.5 0.16 0.11
Payable days 232.97 170.63 202.39 237.03 242.02 307.62 202.42 169.54
PER(x) 0 0 3.98 0 0 0 0 71.81
Price/Book(x) 0 0 1.14 6.24 6.59 -23.87 12.68 5.82
Dividend Yield(%) 0 0 7.8 0 0 0 0 0
EV/Net Sales(x) 0.01 0.22 0.35 0.85 1.14 3.7 4.07 0.96
EV/Core EBITDA(x) 0.16 1.95 2.9 -19.72 -7.36 -7.37 158.2 19.88
Net Sales Growth(%) 0 19.92 -32.34 -8.87 2.33 -61.24 50.64 107.61
EBIT Growth(%) 0 50.83 -27.39 -135.51 -250.09 -24.85 105.98 371.24
PAT Growth(%) 0 41.66 -52.33 -195.32 -215.74 -28.3 82.06 140.59
EPS Growth(%) 0 41.31 -51.49 -192.04 -169.46 -28.6 85.26 138.38
Debt/Equity(x) 0.94 2.65 1.13 0.71 0.48 -8.68 0.49 0.9
Current Ratio(x) 1.03 1.16 1.24 1.16 1.29 1.1 1.35 1.28
Quick Ratio(x) 1.03 1.16 1.23 1.15 1.29 1.1 1.35 1.28
Interest Cover(x) 7.97 5.97 2.51 -2.24 -9.44 -6.79 0.26 2.28
Total Debt/Mcap(x) 0 0 0.99 0.11 0.07 0.36 0.04 0.15

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +108% +7% +2%
Operating Profit CAGR +290% -15%
PAT CAGR -22%
Share Price CAGR -31% -12% -3%
ROE Average +9% -131% -109% -20%
ROCE Average +17% -15% -25% +14%

Sterling and Wilson Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 45.72 %
FII 6.97 %
DII (MF + Insurance) 3.19 %
Public (retail) 54.28 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 52.9852.9452.9145.7545.7345.7345.7345.7245.7245.72
FII 11.9110.510.0714.0810.48.448.427.17.196.97
DII 9.7610.649.089.79.827.55.023.172.983.19
Public 47.0247.0647.0954.2554.2754.2754.2754.2854.2854.28
Others 0000000000
Total 100100100100100100100100100100

Sterling and Wilson Peer Comparison

Engineering - Construction Edit Columns

Sterling and Wilson Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Sterling and Wilson Pros & Cons

Pros

  • Debtor days have improved from 202.42 to 169.54days.

Cons

  • Promoter holding is low: 45.72%.
  • Company has a low return on equity of -131% over the last 3 years.
  • Stock is trading at 7.3 times its book value.
  • The company has delivered a poor profit growth of -22% over past five years.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp