Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹1,822Cr
Electric Equipment - General
Rev Gr TTM
Revenue Growth TTM
110.41%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

WAAREEINDO
VS
| Quarter | Jun 2023 | Sep 2023 | Dec 2023 | Jun 2024 | Sep 2024 | Dec 2024 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | | | | | | | | 620.8 | 93.7 | -56.7 |
| 0 | 0 | 2 | 1 | 1 | 7 | 80 | 142 | 131 | 132 | 129 | 19 |
Operating Profit Operating ProfitCr |
| | | | | | 76.8 | 22.8 | 26.1 | 32.6 | 34.9 | 35.6 | 77.4 |
Other Income Other IncomeCr | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 1 |
Interest Expense Interest ExpenseCr | 1 | 2 | 2 | 3 | 3 | 4 | 5 | 2 | 1 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 8 | 9 | 9 | 9 | 9 | 9 | 9 |
| -2 | -3 | -5 | -5 | -5 | 9 | 10 | 40 | 55 | 61 | 62 | 56 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -62 | 15 | 20 | 14 |
|
Growth YoY PAT Growth YoY% | -100.2 | -401.6 | -814.5 | 43.5 | -108.4 | 395.3 | 303.6 | 930.7 | 2,445.2 | 388.8 | 305.0 | 4.9 |
| | | | | | 33.7 | 9.9 | 20.9 | 60.0 | 22.9 | 20.8 | 50.5 |
| -0.6 | -0.8 | -1.2 | -1.2 | -1.2 | 2.3 | 2.5 | 9.6 | 28.1 | 11.1 | 10.0 | 10.1 |
| Financial Year | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|
|
| -42.1 | -70.6 | 1,789.0 | -12.9 | 71.7 | -29.0 | -95.8 | | | | | 109.9 |
| 82 | 44 | 248 | 249 | 368 | 336 | 38 | 8 | 2 | 4 | 229 | 409 |
Operating Profit Operating ProfitCr |
| -54.6 | -181.5 | 16.1 | 3.2 | 16.9 | -6.8 | -186.5 | | | | 29.3 | 39.8 |
Other Income Other IncomeCr | 4 | 2 | 4 | 2 | 3 | -60 | -425 | -107 | 1,089 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 59 | 81 | 103 | 125 | 106 | 54 | 51 | 0 | 1 | 8 | 14 | 1 |
Depreciation DepreciationCr | 39 | 30 | 27 | 27 | 29 | 28 | 24 | 7 | 4 | 5 | 27 | 37 |
| -124 | -137 | -78 | -141 | -58 | -163 | -525 | -122 | 1,081 | -15 | 55 | 234 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12 |
|
| 38.8 | -10.6 | 42.9 | -80.7 | 59.0 | -181.1 | -222.4 | | 983.9 | -101.4 | 454.7 | 350.1 |
| -232.7 | -874.1 | -26.4 | -54.8 | -13.1 | -51.8 | -3,970.3 | | | | 16.9 | 36.3 |
| -3.7 | -4.1 | -2.3 | -3.9 | -1.6 | -4.4 | -14.1 | -3.3 | 178.4 | -3.7 | 13.2 | 59.3 |
| Financial Year | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|
Equity Capital Equity CapitalCr | 335 | 335 | 358 | 358 | 358 | 372 | 372 | 372 | 42 | 42 | 42 | 42 |
| -249 | -386 | -465 | -606 | -670 | -832 | -1,357 | -1,492 | -41 | -56 | -1 | 245 |
Current Liabilities Current LiabilitiesCr | 145 | 406 | 624 | 847 | 1,410 | 895 | 1,234 | 1,230 | 54 | 28 | 144 | 36 |
Non Current Liabilities Non Current LiabilitiesCr | 901 | 796 | 598 | 493 | 5 | 305 | 6 | 6 | 10 | 137 | 56 | 22 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 74 | 56 | 69 | 50 | 75 | 44 | 19 | 7 | 6 | 8 | 117 | 238 |
Non Current Assets Non Current AssetsCr | 1,068 | 1,105 | 1,056 | 1,052 | 1,041 | 699 | 239 | 109 | 59 | 142 | 124 | 106 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|
Operating Cash Flow Operating Cash FlowCr | -26 | -23 | 79 | 16 | 55 | 29 | 32 | 0 | -14 | 18 | 85 | 78 |
Investing Cash Flow Investing Cash FlowCr | -77 | -4 | -61 | -2 | -28 | -8 | -23 | 0 | -3 | -56 | -20 | -24 |
Financing Cash Flow Financing Cash FlowCr | 97 | 28 | -10 | -24 | -21 | -25 | -12 | 1 | 18 | 38 | -53 | -66 |
|
Free Cash Flow Free Cash FlowCr | -105 | -29 | 1 | -1 | 55 | 29 | 33 | 0 | -14 | -38 | 65 | |
| 20.9 | 16.6 | -101.1 | -11.4 | -94.3 | -17.9 | -6.2 | 0.4 | -1.3 | -118.5 | 155.3 | 31.8 |
CFO To EBITDA CFO To EBITDA% | 89.2 | 79.9 | 165.6 | 193.7 | 73.3 | -136.7 | -131.6 | 6.1 | 720.6 | -464.4 | 89.5 | 28.9 |
| Financial Year | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 86 | 62 | 534 | 293 | 244 | 281 | 77 | 132 | 0 | 0 | 0 | 1,523 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 6.2 |
Price To Sales Price To Sales | 1.6 | 4.0 | 1.8 | 1.1 | 0.6 | 0.9 | 5.8 | | | | 0.0 | 2.2 |
Price To Book Price To Book | 1.0 | -1.2 | -5.0 | -1.2 | -0.8 | -0.6 | -0.1 | -0.1 | 0.0 | 0.0 | 0.0 | 5.3 |
| -33.5 | -30.3 | 25.0 | 102.3 | 4.0 | -28.7 | -4.6 | -120.6 | -28.1 | -24.5 | 0.3 | 5.6 |
Profitability Ratios Profitability Ratios |
| 10.8 | 20.8 | 32.9 | 25.7 | 32.9 | 11.2 | -32.4 | | | | 39.1 | 42.7 |
| -54.6 | -181.5 | 16.1 | 3.2 | 16.9 | -6.8 | -186.5 | | | | 29.3 | 39.8 |
| -232.7 | -874.1 | -26.4 | -54.8 | -13.1 | -51.8 | -3,970.3 | | | | 16.9 | 36.3 |
| -6.6 | -7.5 | 4.3 | -5.1 | -19.4 | 90.7 | 50.2 | 41.9 | 1,763.5 | -8.8 | 75.8 | 82.1 |
| -143.9 | 269.2 | 73.4 | 57.0 | 18.6 | 35.4 | 53.3 | 10.9 | 1,00,481.4 | 107.5 | 135.6 | 85.9 |
| -10.8 | -11.8 | -7.0 | -12.8 | -5.2 | -21.9 | -202.8 | -105.4 | 1,655.0 | -10.3 | 22.8 | 71.6 |
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.