Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Indosolar Ltd

WAAREEINDO
NSE
437.95
2.65%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Indosolar Ltd

WAAREEINDO
NSE
437.95
2.65%
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
1,822Cr
Close
Close Price
437.95
Industry
Industry
Electric Equipment - General
PE
Price To Earnings
7.39
PS
Price To Sales
2.68
Revenue
Revenue
680Cr
Rev Gr TTM
Revenue Growth TTM
110.41%
PAT Gr TTM
PAT Growth TTM
350.16%
Peer Comparison
How does WAAREEINDO stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
WAAREEINDO
VS

Quarterly Results

Standalone
Numbers
Percentage
QuarterJun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026
Revenue
RevenueCr
000002810319219520320083
Growth YoY
Revenue Growth YoY%
620.893.7-56.7
Expenses
ExpensesCr
0021178014213113212919
Operating Profit
Operating ProfitCr
00-2-1-122235064717164
OPM
OPM%
76.822.826.132.634.935.677.4
Other Income
Other IncomeCr
000100111001
Interest Expense
Interest ExpenseCr
122334521000
Depreciation
DepreciationCr
111118999999
PBT
PBTCr
-2-3-5-5-59104055616256
Tax
TaxCr
00000000-62152014
PAT
PATCr
-2-3-5-5-591040117464142
Growth YoY
PAT Growth YoY%
-100.2-401.6-814.543.5-108.4395.3303.6930.72,445.2388.8305.04.9
NPM
NPM%
33.79.920.960.022.920.850.5
EPS
EPS
-0.6-0.8-1.2-1.2-1.22.32.59.628.111.110.010.1

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Revenue
RevenueCr
531629625844231413000324680
Growth
Revenue Growth%
-42.1-70.61,789.0-12.971.7-29.0-95.8109.9
Expenses
ExpensesCr
824424824936833638824229409
Operating Profit
Operating ProfitCr
-29-2848875-21-25-8-2-495271
OPM
OPM%
-54.6-181.516.13.216.9-6.8-186.529.339.8
Other Income
Other IncomeCr
42423-60-425-1071,08911
Interest Expense
Interest ExpenseCr
59811031251065451018141
Depreciation
DepreciationCr
393027272928247452737
PBT
PBTCr
-124-137-78-141-58-163-525-1221,081-1555234
Tax
TaxCr
00000000000-12
PAT
PATCr
-124-137-78-141-58-163-525-1221,081-1555247
Growth
PAT Growth%
38.8-10.642.9-80.759.0-181.1-222.4983.9-101.4454.7350.1
NPM
NPM%
-232.7-874.1-26.4-54.8-13.1-51.8-3,970.316.936.3
EPS
EPS
-3.7-4.1-2.3-3.9-1.6-4.4-14.1-3.3178.4-3.713.259.3

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
33533535835835837237237242424242
Reserves
ReservesCr
-249-386-465-606-670-832-1,357-1,492-41-56-1245
Current Liabilities
Current LiabilitiesCr
1454066248471,4108951,2341,230542814436
Non Current Liabilities
Non Current LiabilitiesCr
901796598493530566101375622
Total Liabilities
Total LiabilitiesCr
1,1421,1611,1251,1021,11674425911665150241344
Current Assets
Current AssetsCr
74566950754419768117238
Non Current Assets
Non Current AssetsCr
1,0681,1051,0561,0521,04169923910959142124106
Total Assets
Total AssetsCr
1,1421,1611,1251,1021,11674425911665150241344

Cash Flow

Standalone
Financial YearMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
-26-2379165529320-14188578
Investing Cash Flow
Investing Cash FlowCr
-77-4-61-2-28-8-230-3-56-20-24
Financing Cash Flow
Financing Cash FlowCr
9728-10-24-21-25-1211838-53-66
Net Cash Flow
Net Cash FlowCr
-628-96-4-201012-12
Free Cash Flow
Free Cash FlowCr
-105-291-15529330-14-3865
CFO To PAT
CFO To PAT%
20.916.6-101.1-11.4-94.3-17.9-6.20.4-1.3-118.5155.331.8
CFO To EBITDA
CFO To EBITDA%
89.279.9165.6193.773.3-136.7-131.66.1720.6-464.489.528.9

Ratios

Standalone
Financial YearMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
8662534293244281771320001,523
Price To Earnings
Price To Earnings
0.00.00.00.00.00.00.00.00.00.00.06.2
Price To Sales
Price To Sales
1.64.01.81.10.60.95.80.02.2
Price To Book
Price To Book
1.0-1.2-5.0-1.2-0.8-0.6-0.1-0.10.00.00.05.3
EV To EBITDA
EV To EBITDA
-33.5-30.325.0102.34.0-28.7-4.6-120.6-28.1-24.50.35.6
Profitability Ratios
Profitability Ratios
GPM
GPM%
10.820.832.925.732.911.2-32.439.142.7
OPM
OPM%
-54.6-181.516.13.216.9-6.8-186.529.339.8
NPM
NPM%
-232.7-874.1-26.4-54.8-13.1-51.8-3,970.316.936.3
ROCE
ROCE%
-6.6-7.54.3-5.1-19.490.750.241.91,763.5-8.875.882.1
ROE
ROE%
-143.9269.273.457.018.635.453.310.91,00,481.4107.5135.685.9
ROA
ROA%
-10.8-11.8-7.0-12.8-5.2-21.9-202.8-105.41,655.0-10.322.871.6
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Indosolar Limited has transitioned from a period of suspended operations and insolvency into a high-growth manufacturing subsidiary of **Waaree Energies Limited**, India’s largest solar module manufacturer. Following a **Corporate Insolvency Resolution Process (CIRP)** and an **NCLT-approved resolution plan** on **April 21, 2022**, the company has undergone a total capital and operational restructuring. After nearly six years of inactivity (since **May 2018**), Indosolar successfully resumed commercial production on **July 11, 2024**. The company is now positioned as a specialized manufacturer of solar photovoltaic (PV) modules, leveraging the brand equity and technical expertise of the **Waaree Group** to capitalize on India’s aggressive decarbonization targets. --- ### **Manufacturing Infrastructure & Technological Upgrade** The company’s revival is anchored by its modernized production hub in Northern India, which has been repurposed from cell manufacturing to high-efficiency module production. * **Location:** **Udyog Vihar, Greater Noida, Uttar Pradesh**. * **Current Capacity:** **1.3 GW** of solar module manufacturing. * **Strategic Capex:** The facility was upgraded with **new technology** to enhance productivity while maintaining a **low-capex model** by utilizing existing infrastructure. This approach ensured the shortest possible lead time for the recommencement of business. * **Operational Timeline:** With production starting in **July 2024**, the fiscal year **FY26** marks the first full year of post-revival operations. --- ### **Post-Revival Financial Performance** Since resuming operations, Indosolar has demonstrated exponential growth in revenue and profitability, reflecting the successful integration into the Waaree supply chain. | Metric | Q2 FY26 | Q2 FY25 | Growth (YoY) | | :--- | :--- | :--- | :--- | | **Total Income** | **₹ 202.56 Crores** | **₹ 28.16 Crores** | **+619.32%** | | **EBITDA** | **₹ 70.74 Crores** | **₹ 21.64 Crores** | **+226.89%** | | **H1 Total Income** | **₹ 398.56 Crores** | **₹ 28.26 Crores** | **+1,310.33%** | **Nine-Month (9M) Performance Trends:** * **9M FY26 Total Income:** **₹ 597.13 Crores** (compared to **₹ 132.16 Crores** in 9M FY25). * **9M FY26 EBITDA:** **₹ 206.80 Crores** (compared to **₹ 45.12 Crores** in 9M FY25). --- ### **Ownership Structure & Regulatory Compliance Roadmap** The acquisition by **Waaree Energies Limited** involved a drastic restructuring of the company’s equity base to clear legacy liabilities and align with the new promoter’s vision. * **Capital Reduction:** As part of the NCLT plan, existing public shareholding was reduced by **99%** (a **1:100 ratio**), and erstwhile promoter holdings were reduced by **100%**. * **Promoter Holding:** **Waaree Energies Limited** initially held **96.15%** of the equity. To comply with **Minimum Public Shareholding (MPS)** requirements, the promoter executed an Offer for Sale (OFS) of **10,00,000 shares (2.40%)** in July 2025 and proposed a further sale of **61,00,000 shares (14.66%)** in September 2025. * **Current Holding:** As of January 2026, Waaree Energies holds **74.93%** of the equity share capital. * **Corporate Integration:** The Board approved shifting the Registered Office from **New Delhi** to **Maharashtra** in January 2026 to ensure seamless coordination with the parent company’s Mumbai headquarters. --- ### **Debt Resolution & Capital Management** The company has successfully cleared its historical debt burden, providing a clean slate for future expansion. * **Debt Extinguishment:** The company recognized exceptional gains of approximately **₹ 1,770.64 Crores** (combined filings) due to the extinguishment of financial liabilities under the resolution plan. * **Creditor Settlement:** Financial creditors have been paid in full, ahead of the timelines prescribed by the NCLT. * **Future Funding:** The Board has authorized borrowing limits up to **₹ 500 Crores** to secure working capital and future growth. * **Preference Shares:** The company maintains an authorized preference share capital of **₹ 500 Crores**, having previously utilized Optionally Convertible Cumulative Redeemable Preference Shares (OCCRPS) for settlements with Union Bank of India. --- ### **Strategic Positioning & Market Synergies** Indosolar’s business model is designed to mitigate the risks of the capital-intensive solar sector through its relationship with the Waaree Group. * **Group Synergies:** Direct access to Waaree’s established customer networks, global supply chain, and operational expertise. * **Policy Alignment:** Operations are aligned with the **Government of India’s ALMM (Approved List of Models and Manufacturers)**, which provides a competitive moat against non-approved imports. * **Tax Optimization:** The company recognized deferred tax assets of **₹ 61.64 Crores** in June 2025, anticipating sustained future taxable profits. --- ### **Critical Risk Factors & Legacy Challenges** Despite the successful turnaround, several operational and regulatory hurdles remain: * **Listing & Trading Status:** Trading of Indosolar shares has been suspended since **June 27, 2022**. Relisting applications with the **BSE and NSE** are currently pending, delayed by procedural compliance regarding the capital reduction and MPS requirements. * **Governance Backlog:** Due to the suspension and inability to verify the shareholder base during the transition, the company has faced delays in holding **Annual General Meetings (AGMs)** and providing e-voting facilities, leading to technical non-compliance with **SEBI LODR**. * **Management Turnover:** The company has experienced recent instability in the finance function, with two **CFO resignations** (Pratik J. Shah in Oct 2024 and Sonal Shrivastava in March 2026). * **Legacy Export Obligations:** The company faces potential liabilities related to a **negative Net Foreign Exchange (NFE) of ₹ 312.13 Crores** stemming from its previous status as an Export Oriented Unit (EOU). * **Market & Commodity Risks:** High sensitivity to **USD/INR volatility** (unhedged payables of **$4.09 Million** for capital goods) and the requirement for constant **CAPEX infusion** to keep pace with evolving solar cell technologies.