Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹87199 Cr.
Stock P/E
45.2
P/B
6
Current Price
₹3031.4
Book Value
₹ 501.9
Face Value
10
52W High
₹3864.4
52W Low
₹ 2402
Dividend Yield
0.13%

Waaree Energies Overview

Business

Waaree Energies Ltd. is one of India's largest integrated solar energy companies. Its core business revolves around the manufacturing of solar photovoltaic (PV) modules, cells, and providing solar engineering, procurement, and construction (EPC) services. The company designs, manufactures, and supplies a wide range of solar modules to various customers globally, including independent power producers, utilities, and commercial and industrial clients. It also provides turnkey solar EPC solutions for ground-mounted, rooftop, and floating solar projects, and engages in solar power project development. Waaree makes money primarily through the sale of solar PV modules and by undertaking EPC contracts for solar power projects.

Revenue Mix

Waaree Energies operates primarily in two major segments:

Module Manufacturing & Sales: This is the dominant segment, involving the design, manufacturing, and sale of solar PV modules (mono PERC, bifacial, n-type TOPCon, etc.) to domestic and international customers. This segment likely contributes the majority of the company's revenue.

Solar EPC Services: This segment includes providing end-to-end services for setting up solar power projects, from design and engineering to procurement, construction, and commissioning. This also encompasses rooftop solar solutions for residential, commercial, and industrial clients.

Project Development: The company also develops and operates some solar power projects, contributing to recurring revenue streams, though likely smaller than module sales and EPC.

Specific percentage breakdowns of revenue contribution per segment are not consistently disclosed publicly, but module manufacturing and sales form the foundation of their revenue.

Industry

Waaree Energies operates in the rapidly expanding Indian and global solar energy industry. The industry is characterized by high growth, increasing competition, technological advancements, and significant government support for renewable energy adoption. Waaree is positioned as a leading player in India, holding one of the largest solar PV module manufacturing capacities in the country. It competes with other large Indian players like Adani Solar, Vikram Solar, and Tata Power Solar, as well as international manufacturers. Its vertical integration, spanning from module manufacturing to EPC, gives it a comprehensive presence in the value chain.

MOAT

Waaree Energies possesses several competitive advantages:

Scale and Manufacturing Capacity: As one of India's largest solar module manufacturers, it benefits from economies of scale in procurement, production, and distribution, which can lead to cost efficiencies.

Brand Recognition: It has established brand recognition and a track record of quality and reliability within the Indian solar market, which is crucial for securing large project orders.

Vertical Integration: Its presence across module manufacturing, EPC, and project development allows for better control over the value chain, potential cost synergies, and offering integrated solutions to customers.

Technology Adoption: Continuous investment in advanced module technologies (like N-type TOPCon) ensures its products remain competitive in terms of efficiency and performance.

Growth Drivers

Key factors that can drive Waaree's growth over the next 3-5 years include:

Government Push for Renewable Energy: India's ambitious renewable energy targets and supportive policies (e.g., PLI schemes for manufacturing, domestic content requirements, increased solar energy auctions) will continue to drive demand for solar modules and EPC services.

Capacity Expansion: The company's ongoing and planned expansion of its solar cell and module manufacturing capacity will enable it to capture a larger market share and meet growing demand.

Technological Advancements: Adoption of newer, more efficient solar cell and module technologies (e.g., N-type TOPCon, HJT) can enhance product competitiveness and command better pricing.

Increasing Energy Demand & Cost Competitiveness: The rising electricity demand in India and the decreasing cost of solar power make it an increasingly attractive energy source.

Export Opportunities: Growing global demand for solar modules, especially in regions focusing on renewable energy transition, presents export opportunities.

Risks

Intense Competition: The solar industry is highly competitive, with both domestic and international players, leading to pricing pressure and potential margin erosion.

Raw Material Price Volatility: Fluctuations in the prices of key raw materials like polysilicon, glass, and aluminum can impact manufacturing costs and profitability.

Technological Obsolescence: Rapid technological advancements in solar PV can render existing manufacturing processes or products less competitive if the company fails to adapt quickly.

Policy and Regulatory Changes: Any adverse changes in government policies, subsidies, import duties, or trade barriers could significantly impact demand and profitability.

Financial Risks: High capital expenditure for capacity expansion can strain financial resources and increase debt levels.

Supply Chain Disruptions: Geopolitical events or unforeseen circumstances can disrupt global supply chains, affecting raw material availability and production schedules.

Management & Ownership

Waaree Energies is promoted by Mr. Hitesh Chimanlal Doshi and his family, who have been instrumental in establishing and growing the company in the solar sector. The management team consists of industry veterans with experience in renewable energy, manufacturing, and project execution. As is common with many Indian companies, the promoter group typically holds a significant ownership stake, demonstrating alignment of interests with the company's long-term success. The company recently underwent an IPO, which would have diversified its ownership base, but promoter control generally remains strong.

Outlook

Waaree Energies is well-positioned to capitalize on India's burgeoning renewable energy sector, supported by its substantial manufacturing capacity and integrated business model. The company's expansion plans in advanced module and cell technologies align with market trends and national strategic priorities like Atmanirbhar Bharat. However, the outlook is balanced by the inherent volatility of the solar industry, including intense competition, potential raw material price fluctuations, and the need for continuous technological upgrades. While government support provides a strong tailwind, the company's ability to maintain cost efficiency, innovate, and navigate global supply chain complexities will be crucial for sustainable profitability and market leadership in the long term.

Waaree Energies Share Price

Live · BSE / NSE · Inception: 1990
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Waaree Energies 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 1596 2936 3409 3574 3457 4004 4426 6066 7565 8480
Other Income 56 72 88 89 88 137 171 161 196 180
Total Income 1652 3007 3496 3663 3545 4141 4597 6227 7761 8660
Total Expenditure 1425 2518 2856 3050 2736 3081 3429 4659 5637 6904
Operating Profit 227 490 640 614 810 1060 1169 1567 2124 1756
Interest 18 48 34 31 31 57 43 96 93 48
Depreciation 74 75 76 84 89 153 182 240 267 301
Exceptional Income / Expenses 49 292 0 0 0 -4 0 0 -295 0
Profit Before Tax 184 659 531 499 690 845 943 1231 1469 1408
Provision for Tax 43 183 129 123 183 201 170 353 362 282
Profit After Tax 141 475 401 376 507 644 773 878 1107 1126
Adjustments -16 -14 -7 -14 -14 -26 -28 -36 -44 -65
Profit After Adjustments 125 462 394 362 493 619 745 843 1062 1061
Adjusted Earnings Per Share 4.8 17.6 15 13.7 17.2 21.5 25.9 29.3 36.9 36.9

Waaree Energies Profit & Loss

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Net Sales 551 829 992 1341 1591 1996 1953 2854 6751 11398 14445 26537
Other Income 17 4 25 16 22 26 30 92 112 235 402 708
Total Income 568 833 1017 1357 1613 2021 1983 2946 6863 11633 14846 27245
Total Expenditure 524 749 887 1230 1447 1904 1857 2743 5919 9823 11723 20629
Operating Profit 44 83 130 127 165 118 126 203 944 1810 3123 6616
Interest 11 49 53 57 59 34 31 41 82 140 152 280
Depreciation 4 16 28 28 41 27 32 43 164 277 402 990
Exceptional Income / Expenses 0 0 0 0 37 0 4 0 -21 341 -4 -295
Profit Before Tax 28 18 49 41 103 57 67 118 677 1734 2565 5051
Provision for Tax 15 15 24 17 20 18 21 39 177 460 637 1167
Profit After Tax 13 4 25 24 82 39 46 80 500 1274 1928 3884
Adjustments 1 4 6 -1 0 3 1 -4 -18 -37 -61 -173
Profit After Adjustments 13 8 31 23 82 42 47 76 483 1237 1867 3711
Adjusted Earnings Per Share 0.7 0.4 1.6 1.2 4.2 2.1 2.4 3.8 19.8 47 65 129

Waaree Energies Balance Sheet

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds 127 134 153 176 257 298 353 428 1838 4088 9479
Minority's Interest 44 71 72 0 0 42 40 12 23 61 116
Borrowings 255 337 338 411 66 71 189 189 146 103 24
Other Non-Current Liabilities 8 11 113 113 50 56 83 93 469 1556 1296
Total Current Liabilities 374 277 414 376 446 471 625 1498 4929 5423 8786
Total Liabilities 807 830 1089 1076 819 938 1289 2219 7406 11231 19701
Fixed Assets 49 306 550 540 126 151 293 624 1105 1450 4036
Other Non-Current Assets 386 286 193 221 112 179 226 251 818 1768 2509
Total Current Assets 372 238 347 314 581 607 770 1344 5476 8013 13139
Total Assets 807 830 1089 1076 819 938 1289 2219 7406 11231 19701

Waaree Energies Cash Flow

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents 0 149 27 7 7 22 34 13 139 254 121
Cash Flow from Operating Activities 0 44 113 102 105 83 72 701 1560 2305 3158
Cash Flow from Investing Activities 0 -182 -90 -142 16 -22 -250 -675 -2094 -3340 -6808
Cash Flow from Financing Activities 0 35 -44 40 -106 -50 157 99 642 909 4036
Net Cash Inflow / Outflow 0 -102 -21 -1 16 11 -21 125 109 -126 386
Closing Cash & Cash Equivalent 0 47 7 6 22 34 13 139 254 121 510

Waaree Energies Ratios

# Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) 0.67 0.38 1.56 1.17 4.18 2.12 2.36 3.84 19.84 47.05 65
CEPS(Rs) 0.86 1.01 2.68 2.66 6.24 3.36 3.95 6.24 27.3 58.99 81.13
DPS(Rs) 0 0 0 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) 6.43 6.79 7.75 8.92 13.03 15.12 17.88 21.69 74.03 153.69 327.84
Core EBITDA Margin(%) 4.91 9.61 10.58 8.24 9.03 4.62 4.9 3.89 12.33 13.81 18.84
EBIT Margin(%) 7.14 8.1 10.26 7.35 10.16 4.54 4.99 5.58 11.25 16.44 18.81
Pre Tax Margin(%) 5.1 2.22 4.95 3.09 6.45 2.85 3.41 4.15 10.03 15.22 17.76
PAT Margin (%) 2.3 0.47 2.51 1.81 5.18 1.96 2.34 2.79 7.41 11.18 13.35
Cash Profit Margin (%) 3.07 2.41 5.34 3.91 7.73 3.31 3.99 4.31 9.84 13.61 16.13
ROA(%) 1.57 0.47 2.59 2.24 8.69 4.44 4.09 4.54 10.4 13.68 12.47
ROE(%) 9.98 2.97 17.36 14.76 38.07 14.07 14.02 20.42 44.88 43.62 28.65
ROCE(%) 7.42 12.38 18.16 15.84 30.99 23.02 17.19 21.11 43.44 49.05 34.71
Receivable days 51 29.71 35.25 29.11 33.89 32.5 24.15 13.48 10.95 20.56 27.24
Inventory Days 52.19 32.49 23.6 21.5 22.76 31.37 57.1 57.94 87.78 84.77 66.68
Payable days 104.34 79.16 89.26 75.68 76.9 68.06 74.91 70.26 69.67 60.56 66.81
PER(x) 0 0 0 0 0 0 0 0 0 0 37.01
Price/Book(x) 0 0 0 0 0 0 0 0 0 0 7.34
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) 0.6 0.54 0.47 0.5 0.12 0.12 0.23 0.07 -0.09 -0.23 4.33
EV/Core EBITDA(x) 7.56 5.41 3.6 5.31 1.12 2.07 3.54 1 -0.67 -1.47 20.04
Net Sales Growth(%) 0 50.45 19.63 35.21 18.64 25.44 -2.14 46.14 136.52 68.83 26.73
EBIT Growth(%) 0 70.8 51.51 -3.07 63.96 -43.94 7.54 63.38 376.85 146.78 44.96
PAT Growth(%) 0 -69.39 542.58 -2.52 239.49 -52.61 16.87 74.65 528.09 154.73 51.3
EPS Growth(%) 0 -42.49 305.48 -25.01 257.05 -49.34 11.71 62.34 417 137.18 38.16
Debt/Equity(x) 3.18 3.15 2.7 2.87 0.42 0.42 1.01 0.87 0.48 0.21 0.13
Current Ratio(x) 1 0.86 0.84 0.84 1.3 1.29 1.23 0.9 1.11 1.48 1.5
Quick Ratio(x) 0.78 0.61 0.7 0.57 1.08 0.77 0.64 0.54 0.56 1 1.19
Interest Cover(x) 3.51 1.38 1.93 1.72 2.74 2.69 3.15 3.9 9.23 13.4 17.86
Total Debt/Mcap(x) 0 0 0 0 0 0 0 0 0 0 0.02

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +27% +72% +49% +39%
Operating Profit CAGR +73% +149% +93% +53%
PAT CAGR +51% +189% +118% +65%
Share Price CAGR +7%
ROE Average +29% +39% +30% +23%
ROCE Average +35% +42% +33% +25%

Waaree Energies Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 64.19 %
FII 7.05 %
DII (MF + Insurance) 4.32 %
Public (retail) 35.81 %
# Dec 2017 Sep 2018 Sep 2019 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 95.5295.5595.5564.364.364.364.364.2264.2264.19
FII 0002.231.40.72.686.356.917.05
DII 0002.82.692.462.852.822.864.32
Public 4.484.454.4535.735.735.735.735.7835.7835.81
Others 0000000000
Total 100100100100100100100100100100

Waaree Energies Peer Comparison

Electric Equipment Edit Columns

Waaree Energies Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Waaree Energies Pros & Cons

Pros

  • Company has delivered good profit growth of 118% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 39%
  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Debtor days have increased from 60.56 to 66.81days.
  • Stock is trading at 6 times its book value.
Want to Start Investing in Top Unlisted Stocks?

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

whatsapp