Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹88Cr
Power Generation & Supply
Rev Gr TTM
Revenue Growth TTM
30.14%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

WAA
VS
| Quarter | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | -59.0 | -31.6 | 34.4 | -0.3 | 8.3 | 20.4 | -5.3 | -7.9 | -87.0 | -39.2 | 355.9 | -38.7 |
| 15 | 3 | 4 | 4 | 7 | 9 | 4 | 7 | 2 | 10 | 8 | 2 |
Operating Profit Operating ProfitCr |
| 10.4 | 85.6 | 80.3 | 82.2 | 71.6 | 64.3 | 81.0 | 72.0 | 38.2 | 32.6 | 40.8 | 71.7 |
Other Income Other IncomeCr | 19 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 2 | 2 |
Interest Expense Interest ExpenseCr | 6 | 8 | 7 | 6 | 6 | 5 | 5 | 4 | 0 | 2 | 3 | 5 |
Depreciation DepreciationCr | 6 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 1 | 5 | -1 | 3 |
| 15 | 11 | 12 | 12 | 12 | 12 | 14 | 13 | 2 | 3 | 5 | 3 |
| 2 | 0 | 2 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | 122.1 | -22.3 | -73.8 | 59.9 | 55.0 | -8.1 | 74.6 | 46.8 | -96.6 | -132.8 | 2,861.1 | 105.6 |
| 44.6 | 9.4 | 8.7 | 15.1 | 12.4 | 11.6 | 22.9 | 18.4 | 5.9 | -9.9 | 38.5 | 0.9 |
| 6.5 | 1.5 | 1.6 | 5.7 | 5.3 | 3.0 | 4.5 | 3.5 | 1.5 | -0.2 | 5.5 | 1.4 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | -0.7 | 55.6 | -39.6 | -8.5 | 4.2 | 6.6 | -45.6 | 5.8 | -19.7 |
| 8 | 10 | 19 | 19 | 8 | 11 | 14 | 9 | 18 | 11 |
Operating Profit Operating ProfitCr |
| 84.6 | 81.3 | 75.8 | 60.1 | 82.9 | 76.5 | 72.3 | 68.1 | 36.6 | 52.9 |
Other Income Other IncomeCr | 1 | 3 | 6 | 21 | 1 | 1 | 1 | 1 | 3 | 4 |
Interest Expense Interest ExpenseCr | 21 | 21 | 26 | 18 | 15 | 12 | 10 | 4 | 5 | 8 |
Depreciation DepreciationCr | 24 | 18 | 33 | 20 | 16 | 16 | 16 | 9 | 4 | 2 |
| -1 | 5 | 7 | 13 | 7 | 8 | 10 | 6 | 4 | 8 |
| 0 | 1 | 3 | 2 | 3 | 2 | 2 | 1 | 0 | 0 |
|
| | 425.3 | -6.7 | 177.1 | -60.6 | 57.6 | 31.8 | -45.3 | -14.0 | 38.5 |
| -2.3 | 7.6 | 4.6 | 21.0 | 9.1 | 13.7 | 16.9 | 17.0 | 13.8 | 23.9 |
| -48.9 | 67.6 | 3.3 | 8.4 | 3.1 | 5.7 | 7.4 | 5.0 | 5.3 | 6.8 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Equity Capital Equity CapitalCr | 0 | 5 | 7 | 7 | 7 | 13 | 13 | 13 | 13 |
| 64 | 113 | 142 | 155 | 158 | 159 | 167 | 169 | 174 |
Current Liabilities Current LiabilitiesCr | 26 | 23 | 67 | 25 | 25 | 26 | 26 | 7 | 24 |
Non Current Liabilities Non Current LiabilitiesCr | 150 | 171 | 212 | 131 | 114 | 94 | 73 | 47 | 123 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 19 | 51 | 104 | 115 | 101 | 101 | 104 | 93 | 116 |
Non Current Assets Non Current AssetsCr | 231 | 269 | 356 | 227 | 220 | 210 | 194 | 142 | 217 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 42 | 40 | 106 | 25 | 34 | 31 | 37 | 15 | -5 |
Investing Cash Flow Investing Cash FlowCr | -18 | -34 | -133 | 76 | -18 | 1 | -1 | 51 | -63 |
Financing Cash Flow Financing Cash FlowCr | -24 | -6 | 63 | -106 | -39 | -31 | -31 | -67 | 86 |
|
Free Cash Flow Free Cash FlowCr | 38 | 40 | 24 | 38 | 35 | 31 | 36 | 16 | -84 |
| -3,514.5 | 1,028.2 | 2,901.3 | 242.1 | 849.1 | 492.0 | 443.8 | 329.7 | -116.5 |
CFO To EBITDA CFO To EBITDA% | 97.0 | 96.7 | 175.6 | 84.7 | 92.8 | 88.0 | 104.0 | 82.3 | -43.9 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 19 | 11 | 61 | 54 | 49 | 152 | 86 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 4.5 | 1.0 | 15.0 | 7.4 | 5.0 | 22.9 | 12.3 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.2 | 0.2 | 1.4 | 1.2 | 1.0 | 5.7 | 3.0 |
Price To Book Price To Book | 0.0 | 0.0 | 0.1 | 0.1 | 0.4 | 0.3 | 0.3 | 0.8 | 0.5 |
| 3.5 | 4.0 | 3.1 | 3.6 | 4.4 | 4.4 | 3.5 | 10.1 | 18.3 |
Profitability Ratios Profitability Ratios |
| 96.4 | 95.7 | 100.0 | 98.5 | 100.0 | 99.7 | 96.2 | 87.5 | 54.9 |
| 84.6 | 81.3 | 75.8 | 60.1 | 82.9 | 76.5 | 72.3 | 68.1 | 36.6 |
| -2.3 | 7.6 | 4.6 | 21.0 | 9.1 | 13.7 | 16.9 | 17.0 | 13.8 |
| 9.2 | 9.1 | 9.3 | 10.5 | 7.7 | 7.0 | 7.3 | 4.2 | 2.7 |
| -1.9 | 3.3 | 2.5 | 6.3 | 2.4 | 3.7 | 4.6 | 2.5 | 2.1 |
| -0.5 | 1.2 | 0.8 | 3.0 | 1.2 | 2.0 | 2.8 | 1.9 | 1.2 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Waa Solar Limited is an established Indian renewable energy producer specializing in the **Built, Own, and Operate (BOO)** model. With over **20 years** of promoter experience in Engineering, Procurement, and Construction (EPC) and a **decade-long** track record in solar power generation, the company is currently undergoing a strategic transformation. This involves migrating from the **BSE SME platform** to the **Main Boards of the BSE and NSE**, divesting non-core road assets, and aggressively expanding its solar footprint through government-backed decentralized energy schemes.
---
### **Operational Portfolio and Asset Base**
Waa Solar manages a geographically diverse portfolio of solar assets secured by long-term **Power Purchase Agreements (PPAs)**, typically spanning **25 years**. The company utilizes high-efficiency **monocrystalline modules** from Tier I suppliers, backed by **25-year warranties**.
| Project Location | Capacity | Status | Offtaker |
| :--- | :--- | :--- | :--- |
| **Surendranagar, Gujarat** | **10.25 MW (DC)** | Operational (>10 years) | **GUVNL** |
| **Raja Bhoj Airport, Bhopal** | **100 KWP** | Operational (>10 years) | Airport Authority |
| **PM-KUSUM C (Gujarat)** | **47.5 MW** | **26.5 MW** Commissioned* | **PGVCL** |
| **PM-KUSUM C (MP)** | **48.15 MW** | **07 PPAs** Executed | **MPPMCL** |
| **Utility Scale (Gujarat)** | **14.96 MW** | Ground-mounted | **PGVCL** |
*\*Includes 19 MW completed in FY 2024-25 and 7.5 MW completed in August 2025.*
---
### **Strategic Pivot: PM-KUSUM and Decentralized Solarization**
The company has shifted its primary growth focus toward the **PM-KUSUM C Yojana** (feeder-level solarization). This strategy leverages government subsidies and decentralized grid connectivity to ensure stable returns.
* **Gujarat Expansion:** Secured a **47.5 MW** project under **PGVCL**. As of mid-2025, **26.5 MW** is operational, with the remainder scheduled for commissioning by **June 2025**.
* **Madhya Pradesh Entry:** In **January 2026**, the company incorporated **7 new wholly-owned subsidiaries** (Satipura, Tawlai, Awalda, Kalibawadi, Talanpur, Narayanpura, and Utawad) to execute **48.15 MW** of capacity for **MP Urja Vikas Nigam (MPUVNL)**.
* **Tariff Structures:** The **PGVCL** projects operate at a fixed tariff of **INR 3.00/kWh**. The legacy **Surendranagar** project transitioned to a tariff of **INR 5.00/kWh** in January 2024 after completing its initial 12-year high-tariff cycle (**INR 15.00/kWh**).
---
### **Financial Performance and Capital Restructuring**
Waa Solar is currently in a high-CAPEX phase, funded by a mix of long-term debt and equity restructuring.
**Consolidated Financial Summary:**
| Metric | FY 2024-25 (₹ Cr) | FY 2023-24 (₹ Cr) |
| :--- | :--- | :--- |
| **Revenue from Operations** | **28.25** | **26.69** |
| **EBITDA** | **12.96** | **18.84** |
| **Net Profit (PAT)** | **6.97** | **6.63** |
| **Total Assets** | **305.26** | **222.63** |
| **Long-term Borrowings** | **97.66** | **33.97** |
**Key Financial Initiatives:**
* **Rights Issue:** Executing a capital raise of up to **₹49 Crore** to fund new ventures.
* **Debt Management:** Secured **₹184.20 Crores** in term loans from **State Bank of India** for KUSUM projects. Loans are structured with **155 monthly installments** starting April 2025.
* **Asset Rationalization:** To focus on pure-play renewables, the company divested its stakes in several road and highway subsidiaries, including **Madhav (Sehora Silodi Corridor)** and **Madhav Infracon (Ashta Kannod Corridor)**.
* **Capital Limits:** Shareholders approved an increase in authorized share capital to **₹18.00 Crore** and a borrowing limit of **₹350 Crore**.
---
### **Future Growth Levers and Market Positioning**
Waa Solar aims to evolve into a diversified renewable energy player by exploring high-growth segments:
* **Technology Diversification:** Actively evaluating opportunities in **Floating Solar**, **Battery Energy Storage Systems (BESS)**, and **Green Hydrogen**.
* **EPC and Utility Scale:** Strengthening the **EPC order book** via SECI and NTPC tenders and expanding into **Utility-Scale Solar Parks**.
* **Corporate Demand:** Capitalizing on the rising demand for **Open Access** and **Captive Solar** projects from industrial consumers.
* **Policy Tailwinds:** Positioning to benefit from the **₹19,500 Crore PLI Scheme** for domestic manufacturing and the **₹34,422 Crore** national budget for **PM-KUSUM**.
---
### **Risk Profile and Mitigation**
The company’s credit profile is supported by an **'IND BBB+'/Stable** (India Ratings) and **CARE BBB+ (Stable)** rating, though it faces specific sector-related risks.
* **Operational Risks:**
* **Resource Variability:** Revenue is strictly tied to solar irradiance; generation declines directly impact debt servicing.
* **O&M Control:** Mitigated by performing **Operations & Maintenance in-house** to control costs and ensure technical uptime.
* **Execution and Regulatory Risks:**
* **Commissioning Delays:** Potential penalties from DISCOMs (like **PGVCL**) if remaining capacities are not met by deadlines.
* **Policy Sensitivity:** High dependence on government-mandated PPA rates and transmission regulations.
* **Financial Governance:**
* **Inter-corporate Lending:** Historical audit notes highlighted **interest-free loans** that did not strictly align with **Section 186 of the Companies Act**; management is now focused on utilizing cash flows strictly for debt reduction.
* **Liquidity:** The company maintains a **Debt Service Reserve (DSR)** equivalent to one quarter of principal and interest to buffer against payment delays.
---
### **Corporate Leadership**
The company is led by **Mr. Amit Khurana** (Chairman and Managing Director). In a move to strengthen financial oversight during its transition to the Main Board, the company appointed **Mr. Mohanan Shankaran Choran** as **Chief Financial Officer (CFO)** in February 2026. The board currently prioritizes **reserve building** over dividend payouts to ensure the self-funding of its massive project pipeline.