Electric Equipment · Founded 1990 · www.waaree.com · BSE 544277 · NSE WAAREEENER · ISIN INE377N01017
No Notes Added Yet
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.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(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 |
| #(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 |
| # | 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% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 7% | NA% | NA% | NA% |
| ROE Average | 29% | 39% | 30% | 23% |
| ROCE Average | 35% | 42% | 33% | 25% |
| #(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 |
| #(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 |
| # | 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 |
| # | Dec 2017 | Sep 2018 | Sep 2019 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 95.52 | 95.55 | 95.55 | 64.3 | 64.3 | 64.3 | 64.3 | 64.22 | 64.22 | 64.19 |
| FII | 0 | 0 | 0 | 2.23 | 1.4 | 0.7 | 2.68 | 6.35 | 6.91 | 7.05 |
| DII | 0 | 0 | 0 | 2.8 | 2.69 | 2.46 | 2.85 | 2.82 | 2.86 | 4.32 |
| Public | 4.48 | 4.45 | 4.45 | 30.67 | 31.6 | 32.54 | 30.16 | 26.6 | 26.01 | 24.44 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2017 | Sep 2018 | Sep 2019 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 7.24 | 18.84 | 18.84 | 18.47 | 18.47 | 18.47 | 18.47 | 18.47 | 18.47 | 18.46 |
| FII | 0 | 0 | 0 | 0.64 | 0.4 | 0.2 | 0.77 | 1.83 | 1.99 | 2.03 |
| DII | 0 | 0 | 0 | 0.8 | 0.77 | 0.71 | 0.82 | 0.81 | 0.82 | 1.24 |
| Public | 0.34 | 0.88 | 0.88 | 8.81 | 9.08 | 9.35 | 8.66 | 7.65 | 7.48 | 7.03 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 7.58 | 19.71 | 19.71 | 28.73 | 28.73 | 28.73 | 28.73 | 28.76 | 28.76 | 28.77 |
| # | 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% |
| # | Dec 2017 | Sep 2018 | Sep 2019 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 95.52 | 95.55 | 95.55 | 64.3 | 64.3 | 64.3 | 64.3 | 64.22 | 64.22 | 64.19 |
| FII | 0 | 0 | 0 | 2.23 | 1.4 | 0.7 | 2.68 | 6.35 | 6.91 | 7.05 |
| DII | 0 | 0 | 0 | 2.8 | 2.69 | 2.46 | 2.85 | 2.82 | 2.86 | 4.32 |
| Public | 4.48 | 4.45 | 4.45 | 35.7 | 35.7 | 35.7 | 35.7 | 35.78 | 35.78 | 35.81 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2017 | Sep 2018 | Sep 2019 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 7.24 | 18.84 | 18.84 | 18.47 | 18.47 | 18.47 | 18.47 | 18.47 | 18.47 | 18.46 |
| FII | 0 | 0 | 0 | 0.64 | 0.4 | 0.2 | 0.77 | 1.83 | 1.99 | 2.03 |
| DII | 0 | 0 | 0 | 0.8 | 0.77 | 0.71 | 0.82 | 0.81 | 0.82 | 1.24 |
| Public | 0.34 | 0.88 | 0.88 | 10.26 | 10.25 | 10.25 | 10.25 | 10.29 | 10.29 | 10.3 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 7.58 | 19.71 | 19.71 | 28.73 | 28.73 | 28.73 | 28.73 | 28.76 | 28.76 | 28.77 |
* 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.