Login
Home
Charts
Search
Watchlist
Products

Waa Solar Ltd

WAA·BSE
48.20-5.36%Tue, 22 Sept '26

Waa Solar Ltd

WAA
BSE
48.20
-5.36%
|Tue, 22 Sept '26
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
64Cr
Close
Close Price
48.20
Industry
Industry
Power Generation & Supply
PE
Price To Earnings
98.37
PS
Price To Sales
2.30
Revenue
Revenue
28Cr
Rev Gr TTM
Revenue Growth TTM
-1.66%
PAT Gr TTM
PAT Growth TTM
-109.74%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2020Mar 2021Sep 2021Mar 2022Sep 2022Mar 2023Sep 2023Mar 2024Sep 2024Mar 2025Sep 2025Mar 2026
Revenue
RevenueCr
2123212526232431414919
Growth YoY
Revenue Growth YoY%
-31.634.4-0.38.320.4-5.3-7.9-87.0-39.2355.9-38.736.8
Expenses
ExpensesCr
34479472108210
Operating Profit
Operating ProfitCr
1818181817191715669
OPM
OPM%
85.680.382.271.664.381.072.038.232.640.871.748.1
Other Income
Other IncomeCr
111100001221
Interest Expense
Interest ExpenseCr
876655402356
Depreciation
DepreciationCr
888888815-134
PBT
PBTCr
1112121212141323534
Tax
TaxCr
021111100001
PAT
PATCr
22333540-1500
Growth YoY
PAT Growth YoY%
-22.3-73.859.955.0-8.174.646.8-96.6-132.82,861.1105.6-108.6
NPM
NPM%
9.48.715.112.411.622.918.45.9-9.938.50.9-2.4
EPS
EPS
1.51.65.75.33.04.53.51.5-0.25.51.4-0.9
QuarterSep 2020Mar 2021Sep 2021Mar 2022Sep 2022Mar 2023Sep 2023Mar 2024Sep 2024Mar 2025Sep 2025Mar 2026
Revenue
RevenueCr
2123212526232431414919
Growth YoY
Revenue Growth YoY%
-31.634.4-0.38.320.4-5.3-7.9-87.0-39.2355.9-38.736.8
Expenses
ExpensesCr
34479472108210
Operating Profit
Operating ProfitCr
1818181817191715669
OPM
OPM%
85.680.382.271.664.381.072.038.232.640.871.748.1
Other Income
Other IncomeCr
111100001221
Interest Expense
Interest ExpenseCr
876655402356
Depreciation
DepreciationCr
888888815-134
PBT
PBTCr
1112121212141323534
Tax
TaxCr
021111100001
PAT
PATCr
22333540-1500
Growth YoY
PAT Growth YoY%
-22.3-73.859.955.0-8.174.646.8-96.6-132.82,861.1105.6-108.6
NPM
NPM%
9.48.715.112.411.622.918.45.9-9.938.50.9-2.4
EPS
EPS
1.51.65.75.33.04.53.51.5-0.25.51.4-0.9

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Revenue
RevenueCr
52518048444649272828
Growth
Revenue Growth%
-0.755.6-39.6-8.54.26.6-45.65.8-1.7
Expenses
ExpensesCr
81019198111491812
Operating Profit
Operating ProfitCr
44426129373535181015
OPM
OPM%
84.681.375.860.182.976.572.368.136.655.7
Other Income
Other IncomeCr
13621111133
Interest Expense
Interest ExpenseCr
212126181512104511
Depreciation
DepreciationCr
24183320161616947
PBT
PBTCr
-157137810640
Tax
TaxCr
0132322101
PAT
PATCr
-14410468540
Growth
PAT Growth%
425.3-6.7177.1-60.657.631.8-45.3-14.0-109.7
NPM
NPM%
-2.37.64.621.09.113.716.917.013.8-1.4
EPS
EPS
-48.967.63.38.43.15.77.45.05.30.5
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Revenue
RevenueCr
52518048444649272828
Growth
Revenue Growth%
-0.755.6-39.6-8.54.26.6-45.65.8-1.7
Expenses
ExpensesCr
81019198111491812
Operating Profit
Operating ProfitCr
44426129373535181015
OPM
OPM%
84.681.375.860.182.976.572.368.136.655.7
Other Income
Other IncomeCr
13621111133
Interest Expense
Interest ExpenseCr
212126181512104511
Depreciation
DepreciationCr
24183320161616947
PBT
PBTCr
-157137810640
Tax
TaxCr
0132322101
PAT
PATCr
-14410468540
Growth
PAT Growth%
425.3-6.7177.1-60.657.631.8-45.3-14.0-109.7
NPM
NPM%
-2.37.64.621.09.113.716.917.013.8-1.4
EPS
EPS
-48.967.63.38.43.15.77.45.05.30.5

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Equity Capital
Equity CapitalCr
0577713131313
Reserves
ReservesCr
64113142155158159167169174
Current Liabilities
Current LiabilitiesCr
26236725252626724
Non Current Liabilities
Non Current LiabilitiesCr
150171212131114947347123
Total Liabilities
Total LiabilitiesCr
249320461342322310299235333
Current Assets
Current AssetsCr
195110411510110110493116
Non Current Assets
Non Current AssetsCr
231269356227220210194142217
Total Assets
Total AssetsCr
249320461342322310299235333
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Equity Capital
Equity CapitalCr
0577713131313
Reserves
ReservesCr
64113142155158159167169174
Current Liabilities
Current LiabilitiesCr
26236725252626724
Non Current Liabilities
Non Current LiabilitiesCr
150171212131114947347123
Total Liabilities
Total LiabilitiesCr
249320461342322310299235333
Current Assets
Current AssetsCr
195110411510110110493116
Non Current Assets
Non Current AssetsCr
231269356227220210194142217
Total Assets
Total AssetsCr
249320461342322310299235333

Cash Flow

Consolidated
Standalone
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
42401062534313715-567
Investing Cash Flow
Investing Cash FlowCr
-18-34-13376-181-151-63-87
Financing Cash Flow
Financing Cash FlowCr
-24-663-106-39-31-31-678625
Net Cash Flow
Net Cash FlowCr
0136-6-2315-1195
Free Cash Flow
Free Cash FlowCr
3840243835313616-84
CFO To PAT
CFO To PAT%
-3,514.51,028.22,901.3242.1849.1492.0443.8329.7-116.5-17,750.0
CFO To EBITDA
CFO To EBITDA%
97.096.7175.684.792.888.0104.082.3-43.9435.7
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
42401062534313715-567
Investing Cash Flow
Investing Cash FlowCr
-18-34-13376-181-151-63-87
Financing Cash Flow
Financing Cash FlowCr
-24-663-106-39-31-31-678625
Net Cash Flow
Net Cash FlowCr
0136-6-2315-1195
Free Cash Flow
Free Cash FlowCr
3840243835313616-84
CFO To PAT
CFO To PAT%
-3,514.51,028.22,901.3242.1849.1492.0443.8329.7-116.5-17,750.0
CFO To EBITDA
CFO To EBITDA%
97.096.7175.684.792.888.0104.082.3-43.9435.7

Ratios

Consolidated
Standalone
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
1911615449152865764
Price To Earnings
Price To Earnings
4.51.015.07.45.022.912.387.498.4
Price To Sales
Price To Sales
0.20.21.41.21.05.73.02.02.3
Price To Book
Price To Book
0.10.10.40.30.30.80.50.30.3
EV To EBITDA
EV To EBITDA
3.13.64.44.43.510.118.313.1
Profitability Ratios
Profitability Ratios
GPM
GPM%
96.495.5100.098.499.999.796.287.554.4
OPM
OPM%
84.681.375.860.182.976.572.368.136.655.755.7
NPM
NPM%
-2.37.64.621.09.113.716.917.013.8-1.4-1.4
ROCE
ROCE%
9.29.19.310.57.77.07.34.22.7
ROE
ROE%
-1.93.32.56.32.43.74.62.52.1
ROA
ROA%
-0.51.20.83.01.22.02.81.91.2
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
1911615449152865764
Price To Earnings
Price To Earnings
4.51.015.07.45.022.912.387.498.4
Price To Sales
Price To Sales
0.20.21.41.21.05.73.02.02.3
Price To Book
Price To Book
0.10.10.40.30.30.80.50.30.3
EV To EBITDA
EV To EBITDA
3.13.64.44.43.510.118.313.1
Profitability Ratios
Profitability Ratios
GPM
GPM%
96.495.5100.098.499.999.796.287.554.4
OPM
OPM%
84.681.375.860.182.976.572.368.136.655.755.7
NPM
NPM%
-2.37.64.621.09.113.716.917.013.8-1.4-1.4
ROCE
ROCE%
9.29.19.310.57.77.07.34.22.7
ROE
ROE%
-1.93.32.56.32.43.74.62.52.1
ROA
ROA%
-0.51.20.83.01.22.02.81.91.2
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
- **Waa Solar is fundamentally a solar power producer that builds its own projects, owns them for the long term, and sells every unit of electricity to government utilities under fixed-price, multi-decade contracts**. It was born in 2009 as part of the Madhav Corp infrastructure group, and its story is one of patient evolution - from a single 10 MW plant in Gujarat to a portfolio now anchored by a pipeline of 95.65 MW of new projects under a national scheme to solarise the farm sector. The recurring approach is to keep everything in-house: it designs, builds, operates and maintains its own plants, using proven technology and locking in a buyer before construction even begins. # Business segments Two engines at different stages - a legacy generation business built on a single plant, and a new, much larger wave of projects under a government scheme that is reshaping the company - both run on the same build-own-operate model. ## 1. Legacy solar generation: the original cash-flow anchor **A single 10.25 MW plant in Gujarat, running since 2012, has been the company’s financial backbone for over a decade - but its economics changed fundamentally in 2024.** - **Fixed-price, 25-year contract** - the plant sells its entire output to Gujarat Urja Vikas Nigam Limited (GUVNL), the state utility, under a Power Purchase Agreement that set the tariff at INR 15.00 per kilowatt-hour for the first 12 years, which ended in January 2024, followed by INR 5.00 per unit for the balance period. - **Built, owned, and maintained in-house** - the company constructed the ground-mounted plant on a Build, Own, and Operate (BOO) basis and continues to handle all operations and maintenance itself, using monocrystalline modules from Tier I suppliers with 25-year performance warranties. - **A tiny rooftop project rounds out the base** - a second legacy asset, a 0.10 MW rooftop installation at Bhopal’s Raja Bhoj Airport operating since July 2013, adds a small, steady stream of generation under the same BOO model. - **Insured against the physical world** - the company’s assets carry cover against fire, riot, earthquake, terrorism, and loss of profits, protecting the revenue stream from operational disruptions. ## 2. PM-KUSUM distributed generation: the growth engine **A portfolio of over 95 MW of new ground-mounted solar plants is being built across Gujarat and Madhya Pradesh under a government scheme, each locked into a 25-year contract before construction starts.** - **Won in competitive state tenders** - the company secured a Letter of Award from Paschim Gujarat Vij Company Limited (PGVCL) for 47.5 MW and executed Power Purchase Agreements (PPAs) with Madhya Pradesh Power Management Company Limited (MPPMCL) for 48.15 MW, all under the PM-KUSUM scheme that solarises agricultural feeders. - **Tariffs are lower, but the offtake is guaranteed** - the Gujarat PPAs fix the price at INR 3.00 per unit, while the Madhya Pradesh contracts range from Rs. 2.73 to Rs. 2.75 per unit; in Gujarat, the utility guarantees to buy power corresponding to a 30% plant load factor each year, with any surplus purchased at 75% of the original tariff. - **Phased commissioning is underway** - of the Gujarat award, 19 MW began generating in FY25 and another 7.5 MW came online by August 2025, with the remaining capacity and the entire Madhya Pradesh block still to be built. - **The same in-house playbook, at scale** - these projects are also built, owned, and operated by the company, using the same monocrystalline modules and internal O&M team as the legacy plant, which means the company controls quality and cost across the entire portfolio. - **A business entirely shaped by government policy** - every unit of power is sold to state utilities under regulated PPAs, so the company’s revenue depends directly on the stability of tariff structures, offtake commitments, and the broader policy framework for renewable energy. # Group structure and partners **The company sits inside the Madhav Corp infrastructure group, and a recent clean-up has halved its subsidiaries - but it remains financially intertwined with group entities through loans and guarantees.** - **A subsidiary of Madhav Power Private Limited** - the parent is part of the pan-India Madhav Corp conglomerate, which has interests spanning renewable energy and infrastructure, and the Chairman, Mr. Amit Khurana, brings over 20 years of EPC experience from within the group. - **Streamlined from eight subsidiaries to four** - during FY24, the company sold its stakes in several highway and rooftop solar subsidiaries, mostly to the promoter group entity Madhav Power Private Limited, leaving it with four subsidiaries and three associates focused on solar and highway corridors. - **Deep operational ties with group companies** - in FY25, the company bought Rs. 85.72 crore of goods and services from associate Madhav Infra Projects Ltd and sold Rs. 14.75 crore to it, reflecting a close integration of project execution within the group. - **Financial support flows both ways** - the company has extended loans and advances of Rs. 66.5 crore to Madhav Infra Projects Ltd and provided corporate guarantees of Rs. 16.11 crore and Rs. 18.47 crore to two associate highway companies, tying its balance sheet to the wider group’s infrastructure ventures.

Documents — Waa Solar Ltd

  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/084xvqqbxr0ltvwibf9s2bem.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/1pyle8g9w88qlx77scydev85.pdf
  • Q4 FY2025 Quarterly Result (Mar 2025, PDF): https://www.stockscans.in/document/rttcmpzfxhok1uogyv7agk0s.pdf
  • Q2 FY2025 Quarterly Result (Sep 2024, PDF): https://www.stockscans.in/document/lcmp95341nx1f7iw850oxkpr.pdf
  • Q4 FY2024 Quarterly Result (Mar 2024, PDF): https://www.stockscans.in/document/1vk8ng0vb565anllxx8uo6oc.pdf
  • Q2 FY2024 Quarterly Result (Sep 2023, PDF): https://www.stockscans.in/document/gs8rc2bt2cklfb7kwrmd34a6.pdf
  • Q4 FY2023 Quarterly Result (Mar 2023, PDF): https://www.stockscans.in/document/tfyy4s4x7z0ygrrl7sm6nzk8.pdf
  • Q4 FY2022 Quarterly Result (Mar 2022, PDF): https://www.stockscans.in/document/jqen6pcxt4smry15dhhm1wgd.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/lawyeswld79jewq6hmcdfx0r.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/gxrju3iuhdgpttx1ue8jf2u2.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/tma9brut5nmn9m7qclbcg1l9.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/8lk8jeeix66ido7ahqqv2qcq.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/83g8fbdjw3sw1imppdx0no31.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/cj4w3kolimivkajpn0oclbzn.pdf
  • FY2020 Annual Report (PDF): https://www.stockscans.in/document/p1i0vvvylyig0nkj01zg9693.pdf