| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 3,537 | 1,596 | 2,936 | 3,409 | 3,574 | 3,457 | 4,004 | 4,426 | 6,066 | 7,565 | 8,480 | 7,932 | |
Growth YoY Revenue Growth YoY% | 2.4 | 1.1 | 116.6 | 36.4 | 29.8 | 69.7 | 118.8 | 111.8 | 79.2 | |||
| 3,020 | 1,425 | 2,518 | 2,856 | 3,050 | 2,736 | 3,081 | 3,429 | 4,659 | 5,637 | 6,904 | 6,492 | |
| 517 | 171 | 418 | 552 | 525 | 722 | 923 | 997 | 1,406 | 1,928 | 1,577 | 1,440 | |
OPM OPM% | 14.6 | 10.7 | 14.3 | 16.2 | 14.7 | 20.9 | 23.0 | 22.5 | 23.2 | 25.5 | 18.6 | 18.1 |
| 21 | 105 | 364 | 88 | 89 | 88 | 133 | 171 | 161 | -99 | 180 | 171 | |
Interest Expense Interest ExpenseCr | 33 | 18 | 48 | 34 | 31 | 31 | 57 | 43 | 96 | 93 | 48 | 70 |
Depreciation DepreciationCr | 71 | 74 | 75 | 76 | 84 | 89 | 153 | 182 | 240 | 267 | 301 | 330 |
PBT PBTCr | 435 | 184 | 659 | 531 | 499 | 690 | 845 | 943 | 1,231 | 1,469 | 1,408 | 1,210 |
| 115 | 43 | 183 | 129 | 123 | 183 | 201 | 170 | 353 | 362 | 282 | 319 | |
| 320 | 141 | 475 | 401 | 376 | 507 | 644 | 773 | 878 | 1,107 | 1,126 | 892 | |
Growth YoY PAT Growth YoY% | 18.6 | 17.4 | 260.0 | 35.6 | 92.7 | 133.8 | 118.3 | 74.8 | 15.4 | |||
NPM NPM% | 9.1 | 8.8 | 16.2 | 11.8 | 10.5 | 14.7 | 16.1 | 17.5 | 14.5 | 14.6 | 13.3 | 11.2 |
| 12.1 | 3.2 | 6.9 | 15.0 | 13.8 | 18.4 | 21.6 | 25.9 | 29.3 | 37.0 | 36.9 | 29.6 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 3,537 | 1,596 | 2,936 | 3,409 | 3,574 | 3,457 | 4,004 | 4,426 | 6,066 | 7,565 | 8,480 | 7,932 | |
Growth YoY Revenue Growth YoY% | 2.4 | 1.1 | 116.6 | 36.4 | 29.8 | 69.7 | 118.8 | 111.8 | 79.2 | |||
| 3,020 | 1,425 | 2,518 | 2,856 | 3,050 | 2,736 | 3,081 | 3,429 | 4,659 | 5,637 | 6,904 | 6,492 | |
| 517 | 171 | 418 | 552 | 525 | 722 | 923 | 997 | 1,406 | 1,928 | 1,577 | 1,440 | |
OPM OPM% | 14.6 | 10.7 | 14.3 | 16.2 | 14.7 | 20.9 | 23.0 | 22.5 | 23.2 | 25.5 | 18.6 | 18.1 |
| 21 | 105 | 364 | 88 | 89 | 88 | 133 | 171 | 161 | -99 | 180 | 171 | |
Interest Expense Interest ExpenseCr | 33 | 18 | 48 | 34 | 31 | 31 | 57 | 43 | 96 | 93 | 48 | 70 |
Depreciation DepreciationCr | 71 | 74 | 75 | 76 | 84 | 89 | 153 | 182 | 240 | 267 | 301 | 330 |
PBT PBTCr | 435 | 184 | 659 | 531 | 499 | 690 | 845 | 943 | 1,231 | 1,469 | 1,408 | 1,210 |
| 115 | 43 | 183 | 129 | 123 | 183 | 201 | 170 | 353 | 362 | 282 | 319 | |
| 320 | 141 | 475 | 401 | 376 | 507 | 644 | 773 | 878 | 1,107 | 1,126 | 892 | |
Growth YoY PAT Growth YoY% | 18.6 | 17.4 | 260.0 | 35.6 | 92.7 | 133.8 | 118.3 | 74.8 | 15.4 | |||
NPM NPM% | 9.1 | 8.8 | 16.2 | 11.8 | 10.5 | 14.7 | 16.1 | 17.5 | 14.5 | 14.6 | 13.3 | 11.2 |
| 12.1 | 3.2 | 6.9 | 15.0 | 13.8 | 18.4 | 21.6 | 25.9 | 29.3 | 37.0 | 36.9 | 29.6 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,591 | 1,996 | 1,953 | 2,854 | 6,751 | 11,398 | 14,445 | 26,537 | 30,043 |
Growth Revenue Growth% | 25.4 | -2.1 | 46.2 | 136.5 | 68.8 | 26.7 | 83.7 | 94.3 | |
| 1,447 | 1,904 | 1,868 | 2,748 | 5,916 | 9,823 | 11,723 | 20,628 | 23,692 | |
| 144 | 92 | 85 | 106 | 835 | 1,574 | 2,722 | 5,909 | 6,351 | |
OPM OPM% | 9.0 | 4.6 | 4.3 | 3.7 | 12.4 | 13.8 | 18.8 | 22.3 | 21.1 |
| 59 | 26 | 45 | 97 | 89 | 576 | 398 | 413 | 413 | |
Interest Expense Interest ExpenseCr | 59 | 34 | 31 | 41 | 82 | 140 | 152 | 281 | 308 |
Depreciation DepreciationCr | 41 | 27 | 29 | 43 | 164 | 277 | 402 | 990 | 1,138 |
PBT PBTCr | 103 | 57 | 70 | 118 | 677 | 1,734 | 2,565 | 5,052 | 5,319 |
| 20 | 18 | 22 | 39 | 177 | 460 | 637 | 1,168 | 1,316 | |
PAT PATCr | 82 | 39 | 48 | 80 | 500 | 1,274 | 1,928 | 3,884 | 4,003 |
Growth PAT Growth% | -52.6 | 23.5 | 65.3 | 528.1 | 154.7 | 51.3 | 101.5 | 74.1 | |
NPM NPM% | 5.2 | 2.0 | 2.5 | 2.8 | 7.4 | 11.2 | 13.3 | 14.6 | 13.3 |
| 4.2 | 2.1 | 2.5 | 3.8 | 21.8 | 48.0 | 68.2 | 129.1 | 132.8 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,591 | 1,996 | 1,953 | 2,854 | 6,751 | 11,398 | 14,445 | 26,537 | 30,043 |
Growth Revenue Growth% | 25.4 | -2.1 | 46.2 | 136.5 | 68.8 | 26.7 | 83.7 | 94.3 | |
| 1,447 | 1,904 | 1,868 | 2,748 | 5,916 | 9,823 | 11,723 | 20,628 | 23,692 | |
| 144 | 92 | 85 | 106 | 835 | 1,574 | 2,722 | 5,909 | 6,351 | |
OPM OPM% | 9.0 | 4.6 | 4.3 | 3.7 | 12.4 | 13.8 | 18.8 | 22.3 | 21.1 |
| 59 | 26 | 45 | 97 | 89 | 576 | 398 | 413 | 413 | |
Interest Expense Interest ExpenseCr | 59 | 34 | 31 | 41 | 82 | 140 | 152 | 281 | 308 |
Depreciation DepreciationCr | 41 | 27 | 29 | 43 | 164 | 277 | 402 | 990 | 1,138 |
PBT PBTCr | 103 | 57 | 70 | 118 | 677 | 1,734 | 2,565 | 5,052 | 5,319 |
| 20 | 18 | 22 | 39 | 177 | 460 | 637 | 1,168 | 1,316 | |
PAT PATCr | 82 | 39 | 48 | 80 | 500 | 1,274 | 1,928 | 3,884 | 4,003 |
Growth PAT Growth% | -52.6 | 23.5 | 65.3 | 528.1 | 154.7 | 51.3 | 101.5 | 74.1 | |
NPM NPM% | 5.2 | 2.0 | 2.5 | 2.8 | 7.4 | 11.2 | 13.3 | 14.6 | 13.3 |
| 4.2 | 2.1 | 2.5 | 3.8 | 21.8 | 48.0 | 68.2 | 129.1 | 132.8 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 197 | 197 | 197 | 197 | 243 | 263 | 287 | 288 |
Reserves ReservesCr | 60 | 101 | 148 | 231 | 1,595 | 3,825 | 9,192 | 14,150 |
| 446 | 471 | 616 | 1,432 | 4,929 | 5,423 | 8,524 | 12,708 | |
| 116 | 128 | 280 | 300 | 629 | 1,742 | 1,366 | 2,397 | |
| 819 | 938 | 1,281 | 2,172 | 7,420 | 11,314 | 19,485 | 30,115 | |
| 581 | 607 | 771 | 1,278 | 5,483 | 8,013 | 12,716 | 17,577 | |
| 237 | 331 | 510 | 893 | 1,937 | 3,301 | 6,770 | 12,538 | |
| 819 | 938 | 1,281 | 2,172 | 7,420 | 11,314 | 19,485 | 30,115 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 197 | 197 | 197 | 197 | 243 | 263 | 287 | 288 |
Reserves ReservesCr | 60 | 101 | 148 | 231 | 1,595 | 3,825 | 9,192 | 14,150 |
| 446 | 471 | 616 | 1,432 | 4,929 | 5,423 | 8,524 | 12,708 | |
| 116 | 128 | 280 | 300 | 629 | 1,742 | 1,366 | 2,397 | |
| 819 | 938 | 1,281 | 2,172 | 7,420 | 11,314 | 19,485 | 30,115 | |
| 581 | 607 | 771 | 1,278 | 5,483 | 8,013 | 12,716 | 17,577 | |
| 237 | 331 | 510 | 893 | 1,937 | 3,301 | 6,770 | 12,538 | |
| 819 | 938 | 1,281 | 2,172 | 7,420 | 11,314 | 19,485 | 30,115 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 105 | 83 | 67 | 698 | 1,560 | 2,305 | 3,158 | 1,627 | |
| 16 | -22 | -250 | -675 | -2,094 | -3,340 | -6,808 | -3,953 | |
| -106 | -50 | 161 | 101 | 642 | 909 | 4,036 | 2,573 | |
Net Cash Flow Net Cash FlowCr | 16 | 11 | -21 | 125 | 109 | -126 | 386 | 247 |
Free Cash Flow Free Cash FlowCr | -19 | 67 | -3 | 202 | 698 | 968 | -114 | -3,209 |
CFO To PAT CFO To PAT% | 128.0 | 213.3 | 139.6 | 876.3 | 311.9 | 180.9 | 163.8 | 41.9 |
CFO To EBITDA CFO To EBITDA% | 73.4 | 90.2 | 79.3 | 658.8 | 186.9 | 146.4 | 116.0 | 27.5 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 105 | 83 | 67 | 698 | 1,560 | 2,305 | 3,158 | 1,627 | |
| 16 | -22 | -250 | -675 | -2,094 | -3,340 | -6,808 | -3,953 | |
| -106 | -50 | 161 | 101 | 642 | 909 | 4,036 | 2,573 | |
Net Cash Flow Net Cash FlowCr | 16 | 11 | -21 | 125 | 109 | -126 | 386 | 247 |
Free Cash Flow Free Cash FlowCr | -19 | 67 | -3 | 202 | 698 | 968 | -114 | -3,209 |
CFO To PAT CFO To PAT% | 128.0 | 213.3 | 139.6 | 876.3 | 311.9 | 180.9 | 163.8 | 41.9 |
CFO To EBITDA CFO To EBITDA% | 73.4 | 90.2 | 79.3 | 658.8 | 186.9 | 146.4 | 116.0 | 27.5 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 69,115 | 89,379 | 72,198 | ||||||
Price To Earnings Price To Earnings | 37.0 | 24.1 | 18.9 | ||||||
Price To Sales Price To Sales | 4.8 | 3.4 | 2.4 | ||||||
Price To Book Price To Book | 7.3 | 6.2 | 5.0 | ||||||
EV To EBITDA EV To EBITDA | 23.0 | 14.5 | 11.0 | ||||||
GPM GPM% | 17.2 | 11.0 | 9.9 | 8.6 | 16.9 | 20.9 | 27.2 | 31.9 | 31.9 |
OPM OPM% | 9.0 | 4.6 | 4.3 | 3.7 | 12.4 | 13.8 | 18.8 | 22.3 | 21.1 |
NPM NPM% | 5.2 | 2.0 | 2.5 | 2.8 | 7.4 | 11.2 | 13.3 | 14.6 | 13.3 |
ROCE ROCE% | 45.0 | 21.5 | 15.6 | 20.1 | 35.2 | 40.4 | 25.4 | 30.2 | 30.2 |
ROE ROE% | 32.1 | 13.1 | 14.0 | 18.6 | 27.2 | 31.2 | 20.3 | 26.9 | 26.9 |
ROA ROA% | 10.1 | 4.2 | 3.8 | 3.7 | 6.7 | 11.3 | 9.9 | 12.9 | 12.9 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 69,115 | 89,379 | 72,198 | ||||||
Price To Earnings Price To Earnings | 37.0 | 24.1 | 18.9 | ||||||
Price To Sales Price To Sales | 4.8 | 3.4 | 2.4 | ||||||
Price To Book Price To Book | 7.3 | 6.2 | 5.0 | ||||||
EV To EBITDA EV To EBITDA | 23.0 | 14.5 | 11.0 | ||||||
GPM GPM% | 17.2 | 11.0 | 9.9 | 8.6 | 16.9 | 20.9 | 27.2 | 31.9 | 31.9 |
OPM OPM% | 9.0 | 4.6 | 4.3 | 3.7 | 12.4 | 13.8 | 18.8 | 22.3 | 21.1 |
NPM NPM% | 5.2 | 2.0 | 2.5 | 2.8 | 7.4 | 11.2 | 13.3 | 14.6 | 13.3 |
ROCE ROCE% | 45.0 | 21.5 | 15.6 | 20.1 | 35.2 | 40.4 | 25.4 | 30.2 | 30.2 |
ROE ROE% | 32.1 | 13.1 | 14.0 | 18.6 | 27.2 | 31.2 | 20.3 | 26.9 | 26.9 |
ROA ROA% | 10.1 | 4.2 | 3.8 | 3.7 | 6.7 | 11.3 | 9.9 | 12.9 | 12.9 |
Documents — Waaree Energies Ltd
Concall Transcript Summaries — Waaree Energies Ltd