Subscribe

Waaree Energies Ltd (WAAREEENER.NS)

INR2,820.10 -60.10 (-2.09%)
IN NSE Energy Solar
Address 602, 6th Floor, Western Edge - I 400066
Mumbai, IN
CEO Jignesh Devchandbhai Rathod
Website waaree.com
IPO 2024-10-28
ISIN INE377N01017

Explore sections of this company profile

Description

Established in 1989 and based in Mumbai, India, Waaree Energies Limited is a leading manufacturer and global exporter of solar photovoltaic (PV) modules. The company supplies these advanced solar components for a diverse range of applications, spanning residential, commercial, industrial, and institutional sectors. Its operations are structured across three key divisions: solar PV module manufacturing, comprehensive EPC (Engineering, Procurement, and Construction) and O&M (Operations and Maintenance) solutions, and an independent power producer (IPP) segment. Waaree's extensive product portfolio includes a wide array of module technologies, such as HJT, TOPCon, mono PERC, and polycrystalline variants, alongside flexible and specialized modules. Furthermore, it provides both off-grid and on-grid inverters, as well as essential solar-powered products like streetlights, water heaters, and water pumps. Beyond manufacturing, the company delivers end-to-end EPC services, ensuring the seamless development and implementation of solar projects, complemented by its robust O&M services for ongoing performance. In its capacity as an independent power producer, Waaree Energies actively generates renewable electricity.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
INR2,820.10 -60.10 (-2.09%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
1M
Beta
0.05
Float Shares
47.34M
Free Float %
16.5%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.37% +3.83% +0.71% +15.93% -1.00% +5.82% +7.54% +34.29% +34.29% +34.29% +34.29%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
2,820.10
DCF (Levered) 10,296.36 +265.1%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 67% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 9 +1
Hold 0 0
Sell 2 0
Strong Sell 3 0
Quality scores
Altman Z-Score
5.23
Safe zone
Piotroski F-Score
4 / 9
Average
MOAT Score
3 / 10
No MOAT
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
4 / 5
High
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
3 / 5
Medium
P/E Score
2 / 5
Medium
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Solar: +18.1%
    +83.7% Q1'26: +111.8% (vs Q1'25)
  • EPS growth Solar: +43.7%
    +89.6% Q1'26: +71.3% (vs Q1'25)
  • FCF margin FCF growth · Solar: +87.8%
    +1.1% Q1'26: -23.6% (vs Q1'25)
  • EBIT margin Solar: +4.0%
    +18.5% Q1'26: +15.0% (vs Q1'25)
  • ROIC Solar: +1.3%
    +33.4% Q1'26: +36.1% (vs Q1'25)
  • Share dilution Solar: 0.0%
    +4.8% Q1'26: +0.1% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Solar: 0.12×
    0.62× Q1'26: 0.59× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.10) × ERP
WACC = 96% × Ke + 4% × Kd (7.6%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 2,820.10
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 2025
actual
Mar 2026
12 Rev. Ana.
9 EPS Ana.
Mar 2027
12 Rev. Ana.
14 EPS Ana.
Mar 2028
14 Rev. Ana.
14 EPS Ana.
Mar 2029
5 Rev. Ana.
3 EPS Ana.
Mar 2030
2 Rev. Ana.
1 EPS Ana.
Revenue
144.45B
est: 142.55B (+1.3%)
258.57B
241.39B – 275.54B
+81.4% YoY
350.58B
319.35B – 390.12B
+35.6% YoY
412.80B
299.94B – 512.08B
+17.7% YoY
491.94B
489.06B – 494.81B
+19.2% YoY
570.50B
463.54B – 673.75B
+16.0% YoY
EBITDA
27.22B
est: 22.89B (+18.9%)
41.53B
38.77B – 44.25B
+81.4% YoY
56.30B
51.29B – 62.65B
+35.6% YoY
66.30B
48.17B – 82.24B
+17.7% YoY
79.01B
78.54B – 79.47B
+19.2% YoY
91.62B
74.44B – 108.20B
+16.0% YoY
EBIT
23.19B
est: 19.21B (+20.7%)
34.85B
32.54B – 37.14B
+81.4% YoY
47.26B
43.05B – 52.59B
+35.6% YoY
55.64B
40.43B – 69.03B
+17.7% YoY
66.31B
65.92B – 66.70B
+19.2% YoY
76.90B
62.48B – 90.82B
+16.0% YoY
Net Income
18.67B
est: 22.18B (-15.8%)
39.82B
37.47B – 42.16B
+79.5% YoY
46.73B
42.09B – 50.27B
+17.4% YoY
49.48B
39.69B – 59.60B
+5.9% YoY
62.13B
52.73B – 67.85B
+25.6% YoY
76.61B
57.94B – 94.63B
+23.3% YoY
SGA
12.02B
est: 10.29B (+16.9%)
18.66B
17.42B – 19.88B
+81.4% YoY
25.30B
23.05B – 28.15B
+35.6% YoY
29.79B
21.64B – 36.95B
+17.7% YoY
35.50B
35.29B – 35.71B
+19.2% YoY
41.17B
33.45B – 48.62B
+16.0% YoY
EPS
68.24
est: 65.22 (+4.6%)
138.10
130.09 – 146.36
+111.8% YoY
160.26
146.12 – 174.53
+16.0% YoY
174.82
137.77 – 206.89
+9.1% YoY
205.95
183.06 – 235.53
+17.8% YoY
265.95
201.13 – 328.52
+29.1% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A- 4/5 4/5 5/5 5/5 3/5 2/5 1/5
2026-05-27 A- 4/5 4/5 5/5 5/5 3/5 2/5 1/5
2026-05-26 A- 4/5 4/5 5/5 5/5 3/5 2/5 1/5
2026-05-25 A- 4/5 4/5 5/5 5/5 3/5 2/5 1/5
2026-05-22 A- 4/5 4/5 5/5 5/5 3/5 2/5 1/5
2026-05-21 A- 4/5 4/5 5/5 5/5 3/5 2/5 1/5
2026-05-20 A- 4/5 4/5 5/5 5/5 3/5 2/5 1/5
2026-05-19 A- 4/5 4/5 5/5 5/5 3/5 2/5 1/5
2026-05-18 A- 4/5 4/5 5/5 5/5 3/5 2/5 1/5
2026-05-15 A- 4/5 4/5 5/5 5/5 3/5 2/5 1/5
2026-05-14 A- 4/5 4/5 5/5 5/5 3/5 2/5 1/5
2026-05-13 A- 4/5 4/5 5/5 5/5 3/5 2/5 1/5
2026-05-12 A- 4/5 4/5 5/5 5/5 3/5 2/5 1/5
2026-05-11 A- 4/5 4/5 5/5 5/5 3/5 2/5 1/5
2026-05-08 A- 4/5 4/5 5/5 5/5 3/5 2/5 1/5
2026-05-07 A- 4/5 4/5 5/5 5/5 3/5 2/5 1/5
2026-05-06 A- 4/5 4/5 5/5 5/5 3/5 2/5 1/5
2026-05-05 A- 4/5 4/5 5/5 5/5 3/5 2/5 1/5
2026-05-04 A- 4/5 4/5 5/5 5/5 3/5 2/5 1/5
2026-04-30 C 2/5 5/5 1/5 1/5 1/5 2/5 1/5
2026-04-29 C 2/5 4/5 1/5 1/5 1/5 2/5 1/5
2026-04-28 C 2/5 5/5 1/5 1/5 1/5 2/5 1/5
2026-04-27 C 2/5 5/5 1/5 1/5 1/5 2/5 1/5
2026-04-24 C 2/5 5/5 1/5 1/5 1/5 2/5 1/5
2026-04-23 C 2/5 5/5 1/5 1/5 1/5 2/5 1/5
2026-04-22 C 2/5 5/5 1/5 1/5 1/5 2/5 1/5
2026-04-21 C 2/5 5/5 1/5 1/5 1/5 2/5 1/5
2026-04-20 C 2/5 5/5 1/5 1/5 1/5 2/5 1/5
2026-04-17 C 2/5 5/5 1/5 1/5 1/5 2/5 1/5
2026-04-16 C 2/5 5/5 1/5 1/5 1/5 2/5 1/5
2026-04-15 C 2/5 5/5 1/5 1/5 1/5 2/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
10.61B
OE per share TTM
34.87
Owner's Yield
1.17%
Maintenance CapEx ratio
47.64%
Maint CapEx / Avg PPE
34.6%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
19.58M
Shares Outstanding
287.65M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Hitesh Chimanlal Doshi MD & Chairman 988.0K male
Virenkumar Chimanlal Doshi Whole-time Director 592.0K male
Hitesh Pranjivan Mehta Whole-time Director 592.0K male
Jignesh Devchandbhai Rathod Chief Executive Officer & Whole time Director 381.0K male
Abhishek Pareek Chief Financial Officer 146.0K male
Rajesh Ghanshyam Gaur Company Secretary & Compliance Officer 30.0K male
Avadhut Parab Chief Information Officer male
Manoj Kumar Sinsinwar Chief Legal Officer male
Sunil Nandkishor Rathi Director of Sales male
Ashish Sharma President
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend history

Earnings history

Earnings reports

Stock splits