Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹10175 Cr.
Stock P/E
44.4
P/B
10.9
Current Price
₹975.2
Book Value
₹ 89.5
Face Value
2
52W High
₹1358.5
52W Low
₹ 780
Dividend Yield
0%

Waaree Renewables Overview

Business

Waaree Renewable Technologies Ltd. (WAAREERTL) is an Indian company primarily engaged in providing Engineering, Procurement, and Construction (EPC) services for solar power projects. Its core business model involves designing, installing, and commissioning solar power plants for various clients, including utility-scale developers, commercial and industrial (C&I) entities, and independent power producers. The company also offers operations and maintenance (O&M) services for these plants. It makes money by securing project contracts, executing them, and delivering operational solar assets, with revenue recognized based on the progress and completion of these projects.

Revenue Mix

The primary revenue segment for Waaree Renewable Technologies is Solar EPC (Engineering, Procurement, and Construction). This includes services like project design, sourcing of components (solar modules, inverters, structures, etc.), civil work, electrical installation, and commissioning. A smaller, but growing, segment is Operations & Maintenance (O&M) services, which provides recurring revenue post-commissioning. Detailed percentage breakdowns are not consistently disclosed for these two segments, but EPC constitutes the vast majority of its current revenue.

Industry

Waaree Renewable Technologies operates in India's rapidly expanding renewable energy sector, specifically the solar EPC market. This industry is characterized by significant government support (e.g., national solar missions, renewable energy targets, PLI schemes), increasing energy demand, and declining solar technology costs. The market is competitive, with players ranging from large integrated energy companies (e.g., Tata Power Solar, Adani Green Energy) to specialized EPC firms. Waaree Renewable Technologies benefits from being part of the larger Waaree Group, which is a prominent player in solar module manufacturing (through Waaree Energies Ltd.). This association provides brand recognition, supply chain advantages, and technical expertise, positioning it as a significant and credible player in the utility-scale and C&I solar EPC space.

MOAT

Brand & Reputation: Leveraging the established brand and track record of the Waaree Group in the Indian solar industry, which instills confidence in clients.

Experience & Scale: A proven track record of executing large-scale and complex solar projects across various geographies within India, demonstrating technical capability and project management expertise.

Supply Chain Integration (Indirect): While WAAREERTL itself does not manufacture modules, its association with Waaree Energies Ltd., one of India's largest solar module manufacturers, provides an indirect advantage in terms of reliable access to quality components and potentially optimized procurement.

Technical Expertise: Specialized engineering and project execution capabilities specific to solar power plant development.

Growth Drivers

Government Renewable Energy Targets: India's ambitious goal of achieving 500 GW of non-fossil fuel capacity by 2030, with a significant portion from solar, drives continuous demand for EPC services.

Declining Solar Costs: Continuous reduction in solar technology costs makes solar power more competitive, encouraging adoption by utilities and commercial clients.

Corporate Demand for Green Energy: Increasing corporate awareness of sustainability and the economic benefits of captive solar power drives growth in the C&I segment.

Energy Security and Decarbonization Push: National focus on reducing reliance on fossil fuels and mitigating climate change promotes renewable energy development.

Expansion into Hybrid/Storage Solutions: Potential for diversification into hybrid projects (solar + wind) and battery energy storage systems (BESS) as these technologies mature.

Risks

Intense Competition: The solar EPC market is highly competitive, leading to pricing pressure and potentially impacting profit margins.

Policy & Regulatory Changes: Changes in government policies, subsidies, tariffs, or land acquisition regulations can impact project viability and execution timelines.

Raw Material Price Volatility: Fluctuations in the prices of solar modules, inverters, and other components can affect project costs and profitability.

Execution & Project Delay Risks: Challenges in land acquisition, obtaining necessary clearances, or unforeseen technical issues can lead to project delays and cost overruns.

Working Capital Management: EPC projects often require significant working capital due to long project cycles and staggered payment terms, posing liquidity challenges.

Interest Rate Sensitivity: High interest rates can increase the cost of financing for clients and reduce project attractiveness, potentially slowing down order inflow.

Management & Ownership

Waaree Renewable Technologies Ltd. is part of the Waaree Group, promoted by the Doshi family. The company's management team has extensive experience in the solar energy sector, leveraging the group's deep understanding of the renewable energy landscape. The promoters (Waaree Group entities and individuals) hold a significant ownership stake, indicating strong promoter commitment and aligning their interests with the company's long-term growth.

Outlook

Waaree Renewable Technologies is well-positioned to capitalize on India's strong push towards renewable energy, particularly solar. The company benefits from its association with the reputable Waaree Group, a track record of project execution, and an established presence in both utility-scale and C&I segments. Growth drivers like ambitious government targets and increasing corporate demand provide a robust tailwind. However, the outlook is balanced by the inherent risks of the EPC business, including intense competition, potential policy shifts, raw material price volatility, and the challenges associated with project execution and working capital management. Its ability to maintain competitive pricing, efficiently manage projects, and potentially diversify its offerings will be crucial for sustained growth in this dynamic sector.

Waaree Renewables Share Price

Live · BSE / NSE · Inception: 1999
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Waaree Renewables 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 324 273 236 524 360 477 603 775 851 1102
Other Income 0 2 3 3 4 5 5 4 5 6
Total Income 325 275 239 528 364 481 608 779 856 1108
Total Expenditure 236 198 195 453 288 350 486 617 692 896
Operating Profit 88 77 44 75 76 131 122 162 164 213
Interest 0 4 3 4 3 4 4 4 3 3
Depreciation 2 2 2 2 2 2 2 2 2 2
Exceptional Income / Expenses 0 0 0 0 0 -4 0 0 0 0
Profit Before Tax 86 72 39 69 71 121 117 157 158 208
Provision for Tax 22 21 11 16 17 27 30 40 38 52
Profit After Tax 64 51 28 54 53 94 86 116 120 156
Adjustments 0 0 0 0 0 0 0 -0 0 0
Profit After Adjustments 64 51 28 54 54 94 86 116 120 156
Adjusted Earnings Per Share 6.2 4.9 2.7 5.1 5.1 9 8.3 11.2 11.5 14.9

Waaree Renewables Profit & Loss

#(Fig in Cr.) Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Net Sales 1 7 6 13 161 351 877 1598 3331
Other Income 1 1 2 2 8 2 4 15 20
Total Income 2 8 7 15 170 352 881 1613 3351
Total Expenditure 2 4 5 6 138 267 669 1287 2691
Operating Profit 1 4 2 9 32 85 211 326 661
Interest 0 2 3 4 7 5 7 15 14
Depreciation 0 1 1 2 4 3 6 6 8
Exceptional Income / Expenses 0 0 0 0 0 0 0 -4 0
Profit Before Tax 0 1 -3 3 21 77 198 300 640
Provision for Tax 0 3 1 6 12 22 53 72 160
Profit After Tax 0 -2 -3 -2 9 55 145 229 478
Adjustments 0 0 0 -1 -0 0 0 0 0
Profit After Adjustments 0 -2 -3 -4 9 55 145 229 478
Adjusted Earnings Per Share 0 -0.4 -0.3 -0.4 0.8 5.3 14 22 45.9

Waaree Renewables Balance Sheet

#(Fig in Cr.) Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds 10 9 26 22 30 85 247 455
Minority's Interest 0 30 31 32 -0 -0 -0 -0
Borrowings 0 37 37 114 33 30 27 24
Other Non-Current Liabilities 0 3 4 9 14 16 21 28
Total Current Liabilities 5 15 25 25 91 151 419 613
Total Liabilities 16 95 122 202 168 283 714 1120
Fixed Assets 4 32 30 155 73 74 157 198
Other Non-Current Assets 4 50 46 3 1 81 7 111
Total Current Assets 8 13 45 44 93 128 550 812
Total Assets 16 95 122 202 168 283 714 1120

Waaree Renewables 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 0 0 27 1 13 3 10
Cash Flow from Operating Activities 0 -7 51 -2 43 65 128 303
Cash Flow from Investing Activities 0 -28 -38 -105 9 -66 -114 -237
Cash Flow from Financing Activities 0 35 14 81 -40 -9 -7 -49
Net Cash Inflow / Outflow 0 0 27 -26 12 -10 6 17
Closing Cash & Cash Equivalent 0 0 27 1 13 3 10 27

Waaree Renewables Ratios

# Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) 0.02 -0.37 -0.31 -0.36 0.83 5.33 13.95 21.98
CEPS(Rs) 0.03 -0.23 -0.2 -0.07 1.21 5.6 14.53 22.57
DPS(Rs) 0 0 0 0 0.2 0.2 1 1
Book NAV/Share(Rs) 2.05 1.86 2.49 2.14 2.87 8.1 23.51 43.54
Core EBITDA Margin(%) -17.4 45.11 6.66 53.84 14.56 23.86 23.64 19.46
EBIT Margin(%) 36.15 42.27 16.85 59.63 17.43 23.45 23.41 19.73
Pre Tax Margin(%) 29.69 11.66 -44.35 26.2 13.14 21.94 22.64 18.81
PAT Margin (%) 7.06 -27.2 -55.9 -18.24 5.51 15.77 16.57 14.33
Cash Profit Margin (%) 9.81 -16.58 -36.38 -5.21 7.78 16.61 17.27 14.73
ROA(%) 0.58 -3.46 -2.94 -1.46 4.8 24.57 29.13 24.96
ROE(%) 0.9 -19.55 -18 -9.81 34.08 96.9 88.23 65.52
ROCE(%) 4.48 10.48 1.71 7.55 26.67 84.06 99.83 81.92
Receivable days 114.12 117.38 175.93 105.8 59.55 56.08 90.34 99.41
Inventory Days 0 0 0 12.85 2.42 19.87 13.68 4.07
Payable days 0 0 0 612.93 91.34 96.92 106.29 78.86
PER(x) 317.49 0 0 0 68.69 29.08 100.74 41.29
Price/Book(x) 2.84 2.14 0.87 4.63 19.77 19.12 59.77 20.85
Dividend Yield(%) 0 0 0 0 0.35 0.13 0.07 0.11
EV/Net Sales(x) 17.06 7.04 4.52 16.51 3.66 4.66 16.61 5.82
EV/Core EBITDA(x) 43.85 13.31 12.44 22.72 18.56 19.17 68.88 28.54
Net Sales Growth(%) 0 440.93 -19.27 128.41 1144.35 117.32 149.74 82.29
EBIT Growth(%) 0 532.41 -67.81 708.18 263.82 192.38 149.31 53.65
PAT Growth(%) 0 -2183.79 -65.92 25.49 475.69 522.32 162.45 57.64
EPS Growth(%) 0 -2135.52 18.07 -18.05 329.45 544.16 161.99 57.56
Debt/Equity(x) 0.02 3.96 1.53 5.26 1.4 0.46 0.17 0.06
Current Ratio(x) 1.45 0.83 1.82 1.81 1.03 0.84 1.31 1.32
Quick Ratio(x) 1.45 0.83 1.82 1.79 1.01 0.6 1.24 1.31
Interest Cover(x) 5.6 1.38 0.28 1.78 4.06 15.52 30.33 21.25
Total Debt/Mcap(x) 0.01 1.85 1.75 1.13 0.07 0.02 0 0

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +82% +115% +206%
Operating Profit CAGR +55% +117% +177%
PAT CAGR +58% +194%
Share Price CAGR -11% +72% +111% +76%
ROE Average +66% +84% +55% +30%
ROCE Average +82% +89% +60% +40%

Waaree Renewables Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 74.32 %
FII 1.85 %
DII (MF + Insurance) 0.09 %
Public (retail) 25.68 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 74.4674.4674.4674.4474.3974.3974.3974.3974.3274.32
FII 00.20.830.980.991.131.311.381.71.85
DII 0.090.010.0100.0100.010.110.130.09
Public 25.5425.5425.5425.5625.6125.6125.6125.6125.6825.68
Others 0000000000
Total 100100100100100100100100100100

Waaree Renewables Peer Comparison

Engineering - Construction Edit Columns

Waaree Renewables Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Waaree Renewables Pros & Cons

Pros

  • Company has a good return on equity (ROE) track record: 3 Years ROE 84%
  • Debtor days have improved from 106.29 to 78.86days.
  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend.
  • Stock is trading at 10.9 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