Engineering - Construction · Founded 1999 · www.waareertl.com · BSE 534618 · NSE WAAREERTL · ISIN INE299N01021
No Notes Added Yet
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.
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 | 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 |
| #(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 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 82% | 115% | 206% | 0% |
| Operating Profit CAGR | 55% | 117% | 177% | 0% |
| PAT CAGR | 58% | 194% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -11% | 72% | 111% | 76% |
| ROE Average | 66% | 84% | 55% | 30% |
| ROCE Average | 82% | 89% | 60% | 40% |
| #(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 |
| #(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 |
| # | 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 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.46 | 74.46 | 74.46 | 74.44 | 74.39 | 74.39 | 74.39 | 74.39 | 74.32 | 74.32 |
| FII | 0 | 0.2 | 0.83 | 0.98 | 0.99 | 1.13 | 1.31 | 1.38 | 1.7 | 1.85 |
| DII | 0.09 | 0.01 | 0.01 | 0 | 0.01 | 0 | 0.01 | 0.11 | 0.13 | 0.09 |
| Public | 25.45 | 25.33 | 24.7 | 24.57 | 24.61 | 24.48 | 24.28 | 24.12 | 23.85 | 23.74 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 1.55 | 7.76 | 7.76 | 7.76 | 7.76 | 7.76 | 7.76 | 7.76 | 7.76 | 7.76 |
| FII | 0 | 0.02 | 0.09 | 0.1 | 0.1 | 0.12 | 0.14 | 0.14 | 0.18 | 0.19 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.01 | 0.01 |
| Public | 0.53 | 2.64 | 2.57 | 2.56 | 2.57 | 2.55 | 2.53 | 2.51 | 2.49 | 2.48 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 2.08 | 10.41 | 10.41 | 10.42 | 10.42 | 10.42 | 10.42 | 10.42 | 10.43 | 10.43 |
| # | 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% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.46 | 74.46 | 74.46 | 74.44 | 74.39 | 74.39 | 74.39 | 74.39 | 74.32 | 74.32 |
| FII | 0 | 0.2 | 0.83 | 0.98 | 0.99 | 1.13 | 1.31 | 1.38 | 1.7 | 1.85 |
| DII | 0.09 | 0.01 | 0.01 | 0 | 0.01 | 0 | 0.01 | 0.11 | 0.13 | 0.09 |
| Public | 25.54 | 25.54 | 25.54 | 25.56 | 25.61 | 25.61 | 25.61 | 25.61 | 25.68 | 25.68 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 1.55 | 7.76 | 7.76 | 7.76 | 7.76 | 7.76 | 7.76 | 7.76 | 7.76 | 7.76 |
| FII | 0 | 0.02 | 0.09 | 0.1 | 0.1 | 0.12 | 0.14 | 0.14 | 0.18 | 0.19 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.01 | 0.01 |
| Public | 0.53 | 2.66 | 2.66 | 2.66 | 2.67 | 2.67 | 2.67 | 2.67 | 2.68 | 2.68 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 2.08 | 10.41 | 10.41 | 10.42 | 10.42 | 10.42 | 10.42 | 10.42 | 10.43 | 10.43 |
* 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.