| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 150 | 324 | 273 | 236 | 524 | 360 | 477 | 603 | 775 | 851 | 1,102 | 924 | |
Growth YoY Revenue Growth YoY% | 24.5 | 338.8 | 344.5 | 83.3 | 249.5 | 11.2 | 74.4 | 155.2 | 47.7 | 136.2 | 131.3 | 53.2 |
| 119 | 236 | 198 | 195 | 453 | 288 | 350 | 486 | 617 | 692 | 896 | 751 | |
| 31 | 88 | 75 | 41 | 72 | 72 | 126 | 118 | 158 | 159 | 207 | 173 | |
OPM OPM% | 20.4 | 27.1 | 27.6 | 17.4 | 13.7 | 20.0 | 26.5 | 19.5 | 20.4 | 18.7 | 18.8 | 18.8 |
| 1 | 0 | 2 | 3 | 3 | 4 | 1 | 5 | 4 | 5 | 6 | 5 | |
Interest Expense Interest ExpenseCr | 2 | 0 | 4 | 3 | 4 | 3 | 4 | 4 | 4 | 3 | 3 | 10 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 6 |
PBT PBTCr | 28 | 86 | 72 | 39 | 69 | 71 | 121 | 117 | 157 | 158 | 208 | 163 |
| 7 | 22 | 21 | 11 | 16 | 17 | 27 | 30 | 40 | 38 | 52 | 44 | |
| 21 | 64 | 51 | 28 | 54 | 53 | 94 | 86 | 116 | 120 | 156 | 119 | |
Growth YoY PAT Growth YoY% | 151.7 | 157.1 | 317.8 | 208.4 | 160.6 | -16.7 | 82.8 | 206.8 | 117.4 | 124.7 | 66.1 | 37.7 |
NPM NPM% | 13.7 | 19.8 | 18.8 | 11.9 | 10.2 | 14.8 | 19.7 | 14.3 | 15.0 | 14.1 | 14.1 | 12.9 |
| 0.4 | 6.2 | 4.9 | 2.7 | 5.1 | 5.1 | 9.0 | 8.3 | 11.2 | 11.5 | 14.9 | 11.1 |
| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 150 | 324 | 273 | 236 | 524 | 360 | 477 | 603 | 775 | 851 | 1,102 | 924 | |
Growth YoY Revenue Growth YoY% | 24.5 | 338.8 | 344.5 | 83.3 | 249.5 | 11.2 | 74.4 | 155.2 | 47.7 | 136.2 | 131.3 | 53.2 |
| 119 | 236 | 198 | 195 | 453 | 288 | 350 | 486 | 617 | 692 | 896 | 751 | |
| 31 | 88 | 75 | 41 | 72 | 72 | 126 | 118 | 158 | 159 | 207 | 173 | |
OPM OPM% | 20.4 | 27.1 | 27.6 | 17.4 | 13.7 | 20.0 | 26.5 | 19.5 | 20.4 | 18.7 | 18.8 | 18.8 |
| 1 | 0 | 2 | 3 | 3 | 4 | 1 | 5 | 4 | 5 | 6 | 5 | |
Interest Expense Interest ExpenseCr | 2 | 0 | 4 | 3 | 4 | 3 | 4 | 4 | 4 | 3 | 3 | 10 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 6 |
PBT PBTCr | 28 | 86 | 72 | 39 | 69 | 71 | 121 | 117 | 157 | 158 | 208 | 163 |
| 7 | 22 | 21 | 11 | 16 | 17 | 27 | 30 | 40 | 38 | 52 | 44 | |
| 21 | 64 | 51 | 28 | 54 | 53 | 94 | 86 | 116 | 120 | 156 | 119 | |
Growth YoY PAT Growth YoY% | 151.7 | 157.1 | 317.8 | 208.4 | 160.6 | -16.7 | 82.8 | 206.8 | 117.4 | 124.7 | 66.1 | 37.7 |
NPM NPM% | 13.7 | 19.8 | 18.8 | 11.9 | 10.2 | 14.8 | 19.7 | 14.3 | 15.0 | 14.1 | 14.1 | 12.9 |
| 0.4 | 6.2 | 4.9 | 2.7 | 5.1 | 5.1 | 9.0 | 8.3 | 11.2 | 11.5 | 14.9 | 11.1 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 0 | 1 | 7 | 6 | 13 | 162 | 351 | 877 | 1,598 | 3,331 | 3,652 |
Growth Revenue Growth% | 400.4 | 440.9 | -19.3 | 128.4 | 1,144.3 | 117.3 | 149.7 | 82.3 | 108.5 | 85.9 | |
| 0 | 2 | 4 | 5 | 6 | 138 | 267 | 669 | 1,287 | 2,690 | 2,955 | |
| 0 | 0 | 3 | 0 | 7 | 24 | 84 | 207 | 311 | 641 | 697 | |
OPM OPM% | -11.9 | -17.4 | 45.1 | 6.7 | 53.8 | 14.6 | 23.9 | 23.6 | 19.5 | 19.2 | 19.1 |
| 0 | 1 | 1 | 2 | 2 | 8 | 2 | 4 | 11 | 20 | 21 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 2 | 3 | 4 | 7 | 5 | 7 | 15 | 13 | 19 |
Depreciation DepreciationCr | 0 | 0 | 1 | 1 | 2 | 4 | 3 | 6 | 6 | 9 | 12 |
PBT PBTCr | 0 | 0 | 1 | -3 | 3 | 21 | 77 | 198 | 300 | 640 | 686 |
| 0 | 0 | 3 | 1 | 6 | 12 | 22 | 53 | 72 | 161 | 175 | |
PAT PATCr | 0 | 0 | -2 | -3 | -2 | 9 | 55 | 145 | 229 | 479 | 511 |
Growth PAT Growth% | 406.3 | -2,183.1 | -65.9 | 25.5 | 475.7 | 522.3 | 162.4 | 57.6 | 109.1 | 78.0 | |
NPM NPM% | -11.5 | 7.1 | -27.2 | -55.9 | -18.2 | 5.5 | 15.8 | 16.6 | 14.3 | 14.4 | 14.0 |
| 0.0 | 0.0 | -0.4 | -0.3 | -0.4 | 0.8 | 5.3 | 13.9 | 22.0 | 45.9 | 48.7 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 0 | 1 | 7 | 6 | 13 | 162 | 351 | 877 | 1,598 | 3,331 | 3,652 |
Growth Revenue Growth% | 400.4 | 440.9 | -19.3 | 128.4 | 1,144.3 | 117.3 | 149.7 | 82.3 | 108.5 | 85.9 | |
| 0 | 2 | 4 | 5 | 6 | 138 | 267 | 669 | 1,287 | 2,690 | 2,955 | |
| 0 | 0 | 3 | 0 | 7 | 24 | 84 | 207 | 311 | 641 | 697 | |
OPM OPM% | -11.9 | -17.4 | 45.1 | 6.7 | 53.8 | 14.6 | 23.9 | 23.6 | 19.5 | 19.2 | 19.1 |
| 0 | 1 | 1 | 2 | 2 | 8 | 2 | 4 | 11 | 20 | 21 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 2 | 3 | 4 | 7 | 5 | 7 | 15 | 13 | 19 |
Depreciation DepreciationCr | 0 | 0 | 1 | 1 | 2 | 4 | 3 | 6 | 6 | 9 | 12 |
PBT PBTCr | 0 | 0 | 1 | -3 | 3 | 21 | 77 | 198 | 300 | 640 | 686 |
| 0 | 0 | 3 | 1 | 6 | 12 | 22 | 53 | 72 | 161 | 175 | |
PAT PATCr | 0 | 0 | -2 | -3 | -2 | 9 | 55 | 145 | 229 | 479 | 511 |
Growth PAT Growth% | 406.3 | -2,183.1 | -65.9 | 25.5 | 475.7 | 522.3 | 162.4 | 57.6 | 109.1 | 78.0 | |
NPM NPM% | -11.5 | 7.1 | -27.2 | -55.9 | -18.2 | 5.5 | 15.8 | 16.6 | 14.3 | 14.4 | 14.0 |
| 0.0 | 0.0 | -0.4 | -0.3 | -0.4 | 0.8 | 5.3 | 13.9 | 22.0 | 45.9 | 48.7 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 10 | 10 | 21 | 21 | 21 | 21 | 21 | 21 | 21 |
Reserves ReservesCr | 0 | -1 | 5 | 1 | 9 | 64 | 226 | 435 | 913 |
| 5 | 15 | 25 | 17 | 91 | 151 | 419 | 613 | 1,329 | |
| 0 | 40 | 40 | 132 | 47 | 46 | 49 | 52 | 111 | |
| 16 | 95 | 122 | 203 | 168 | 283 | 714 | 1,120 | 2,374 | |
| 8 | 13 | 45 | 46 | 93 | 128 | 550 | 812 | 1,790 | |
| 8 | 82 | 77 | 157 | 75 | 155 | 164 | 309 | 584 | |
| 16 | 95 | 122 | 203 | 168 | 283 | 714 | 1,120 | 2,374 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 10 | 10 | 21 | 21 | 21 | 21 | 21 | 21 | 21 |
Reserves ReservesCr | 0 | -1 | 5 | 1 | 9 | 64 | 226 | 435 | 913 |
| 5 | 15 | 25 | 17 | 91 | 151 | 419 | 613 | 1,329 | |
| 0 | 40 | 40 | 132 | 47 | 46 | 49 | 52 | 111 | |
| 16 | 95 | 122 | 203 | 168 | 283 | 714 | 1,120 | 2,374 | |
| 8 | 13 | 45 | 46 | 93 | 128 | 550 | 812 | 1,790 | |
| 8 | 82 | 77 | 157 | 75 | 155 | 164 | 309 | 584 | |
| 16 | 95 | 122 | 203 | 168 | 283 | 714 | 1,120 | 2,374 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| -7 | 51 | -2 | 43 | 65 | 128 | 303 | 287 | |
| -28 | -38 | -105 | 9 | -66 | -114 | -237 | -264 | |
| 35 | 14 | 81 | -40 | -9 | -7 | -49 | 23 | |
Net Cash Flow Net Cash FlowCr | 0 | 27 | -26 | 12 | -10 | 6 | 17 | 45 |
Free Cash Flow Free Cash FlowCr | -35 | 49 | -128 | 36 | -18 | 117 | 201 | 164 |
CFO To PAT CFO To PAT% | 355.4 | -1,600.8 | 97.8 | 478.6 | 117.7 | 88.1 | 132.2 | 60.0 |
CFO To EBITDA CFO To EBITDA% | -214.3 | 13,445.1 | -33.1 | 181.0 | 77.8 | 61.7 | 97.4 | 44.8 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| -7 | 51 | -2 | 43 | 65 | 128 | 303 | 287 | |
| -28 | -38 | -105 | 9 | -66 | -114 | -237 | -264 | |
| 35 | 14 | 81 | -40 | -9 | -7 | -49 | 23 | |
Net Cash Flow Net Cash FlowCr | 0 | 27 | -26 | 12 | -10 | 6 | 17 | 45 |
Free Cash Flow Free Cash FlowCr | -35 | 49 | -128 | 36 | -18 | 117 | 201 | 164 |
CFO To PAT CFO To PAT% | 355.4 | -1,600.8 | 97.8 | 478.6 | 117.7 | 88.1 | 132.2 | 60.0 |
CFO To EBITDA CFO To EBITDA% | -214.3 | 13,445.1 | -33.1 | 181.0 | 77.8 | 61.7 | 97.4 | 44.8 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 37 | 29 | 20 | 23 | 103 | 591 | 1,612 | 14,638 | 9,462 | 8,163 | 8,532 |
Price To Earnings Price To Earnings | -1,223.3 | 322.8 | 68.8 | 29.1 | 100.8 | 41.3 | 17.1 | 16.8 | |||
Price To Sales Price To Sales | 141.2 | 14.3 | 2.8 | 4.0 | 8.0 | 3.7 | 4.6 | 16.7 | 5.9 | 2.5 | 2.3 |
Price To Book Price To Book | 3.6 | 2.8 | 2.1 | 0.9 | 4.6 | 19.8 | 18.9 | 59.4 | 20.8 | 8.7 | 9.1 |
EV To EBITDA EV To EBITDA | -98.0 | 15.6 | 68.0 | 31.8 | 25.1 | 19.5 | 70.3 | 29.9 | 12.3 | 12.0 | |
GPM GPM% | 99.0 | 99.4 | 98.9 | 70.3 | 19.9 | 27.9 | 26.4 | 22.4 | |||
OPM OPM% | -11.9 | -17.4 | 45.1 | 6.7 | 53.8 | 14.6 | 23.9 | 23.6 | 19.5 | 19.2 | 19.1 |
NPM NPM% | -11.5 | 7.1 | -27.2 | -55.9 | -18.2 | 5.5 | 15.8 | 16.6 | 14.3 | 14.4 | 14.0 |
ROCE ROCE% | 4.5 | 6.4 | 1.5 | 5.3 | 39.3 | 66.3 | 71.5 | 65.3 | 64.3 | 64.3 | |
ROE ROE% | 0.9 | -20.5 | -12.2 | -10.6 | 29.7 | 65.0 | 58.9 | 50.3 | 51.2 | 51.2 | |
ROA ROA% | 0.6 | -2.0 | -2.6 | -1.2 | 5.3 | 19.6 | 20.3 | 20.4 | 20.2 | 20.2 | |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 37 | 29 | 20 | 23 | 103 | 591 | 1,612 | 14,638 | 9,462 | 8,163 | 8,532 |
Price To Earnings Price To Earnings | -1,223.3 | 322.8 | 68.8 | 29.1 | 100.8 | 41.3 | 17.1 | 16.8 | |||
Price To Sales Price To Sales | 141.2 | 14.3 | 2.8 | 4.0 | 8.0 | 3.7 | 4.6 | 16.7 | 5.9 | 2.5 | 2.3 |
Price To Book Price To Book | 3.6 | 2.8 | 2.1 | 0.9 | 4.6 | 19.8 | 18.9 | 59.4 | 20.8 | 8.7 | 9.1 |
EV To EBITDA EV To EBITDA | -98.0 | 15.6 | 68.0 | 31.8 | 25.1 | 19.5 | 70.3 | 29.9 | 12.3 | 12.0 | |
GPM GPM% | 99.0 | 99.4 | 98.9 | 70.3 | 19.9 | 27.9 | 26.4 | 22.4 | |||
OPM OPM% | -11.9 | -17.4 | 45.1 | 6.7 | 53.8 | 14.6 | 23.9 | 23.6 | 19.5 | 19.2 | 19.1 |
NPM NPM% | -11.5 | 7.1 | -27.2 | -55.9 | -18.2 | 5.5 | 15.8 | 16.6 | 14.3 | 14.4 | 14.0 |
ROCE ROCE% | 4.5 | 6.4 | 1.5 | 5.3 | 39.3 | 66.3 | 71.5 | 65.3 | 64.3 | 64.3 | |
ROE ROE% | 0.9 | -20.5 | -12.2 | -10.6 | 29.7 | 65.0 | 58.9 | 50.3 | 51.2 | 51.2 | |
ROA ROA% | 0.6 | -2.0 | -2.6 | -1.2 | 5.3 | 19.6 | 20.3 | 20.4 | 20.2 | 20.2 | |
Documents — Waaree Renewable Technologies Ltd
Concall Transcript Summaries — Waaree Renewable Technologies Ltd