Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Waa Solar Ltd

WAA
BSE
66.27
3.51%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Waa Solar Ltd

WAA
BSE
66.27
3.51%
29 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
88Cr
Close
Close Price
66.27
Industry
Industry
Power Generation & Supply
PE
Price To Earnings
9.69
PS
Price To Sales
3.88
Revenue
Revenue
23Cr
Rev Gr TTM
Revenue Growth TTM
30.14%
PAT Gr TTM
PAT Growth TTM
-532.80%
Peer Comparison
How does WAA stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
WAA
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2020Sep 2020Mar 2021Sep 2021Mar 2022Sep 2022Mar 2023Sep 2023Mar 2024Sep 2024Mar 2025Sep 2025
Revenue
RevenueCr
1721232125262324314149
Growth YoY
Revenue Growth YoY%
-59.0-31.634.4-0.38.320.4-5.3-7.9-87.0-39.2355.9-38.7
Expenses
ExpensesCr
15344794721082
Operating Profit
Operating ProfitCr
2181818181719171566
OPM
OPM%
10.485.680.382.271.664.381.072.038.232.640.871.7
Other Income
Other IncomeCr
1911110000122
Interest Expense
Interest ExpenseCr
687665540235
Depreciation
DepreciationCr
6888888815-13
PBT
PBTCr
15111212121214132353
Tax
TaxCr
202111110000
PAT
PATCr
822333540-150
Growth YoY
PAT Growth YoY%
122.1-22.3-73.859.955.0-8.174.646.8-96.6-132.82,861.1105.6
NPM
NPM%
44.69.48.715.112.411.622.918.45.9-9.938.50.9
EPS
EPS
6.51.51.65.75.33.04.53.51.5-0.25.51.4

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
52518048444649272823
Growth
Revenue Growth%
-0.755.6-39.6-8.54.26.6-45.65.8-19.7
Expenses
ExpensesCr
81019198111491811
Operating Profit
Operating ProfitCr
44426129373535181012
OPM
OPM%
84.681.375.860.182.976.572.368.136.652.9
Other Income
Other IncomeCr
13621111134
Interest Expense
Interest ExpenseCr
21212618151210458
Depreciation
DepreciationCr
24183320161616942
PBT
PBTCr
-157137810648
Tax
TaxCr
0132322100
PAT
PATCr
-14410468545
Growth
PAT Growth%
425.3-6.7177.1-60.657.631.8-45.3-14.038.5
NPM
NPM%
-2.37.64.621.09.113.716.917.013.823.9
EPS
EPS
-48.967.63.38.43.15.77.45.05.36.8

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

Cash Flow

Consolidated
Standalone
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
42401062534313715-5
Investing Cash Flow
Investing Cash FlowCr
-18-34-13376-181-151-63
Financing Cash Flow
Financing Cash FlowCr
-24-663-106-39-31-31-6786
Net Cash Flow
Net Cash FlowCr
0136-6-2315-119
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
CFO To EBITDA
CFO To EBITDA%
97.096.7175.684.792.888.0104.082.3-43.9

Ratios

Consolidated
Standalone
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
00191161544915286
Price To Earnings
Price To Earnings
0.00.04.51.015.07.45.022.912.3
Price To Sales
Price To Sales
0.00.00.20.21.41.21.05.73.0
Price To Book
Price To Book
0.00.00.10.10.40.30.30.80.5
EV To EBITDA
EV To EBITDA
3.54.03.13.64.44.43.510.118.3
Profitability Ratios
Profitability Ratios
GPM
GPM%
96.495.7100.098.5100.099.796.287.554.9
OPM
OPM%
84.681.375.860.182.976.572.368.136.6
NPM
NPM%
-2.37.64.621.09.113.716.917.013.8
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 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.