SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

WAA Solar Ltd (541445) Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating

BSE: 541445 NSE: | Power Generation/Distribution | Small Cap

WAA Solar Share Price

52.88 2.88 (5.76%)
As on 10-Apr'26 16:59

WAA Solar Ltd (541445)

BSE: 541445 NSE:
Key Metrics
Market Cap
₹70 Cr.
P/E Ratio
57.55
Price to Book (P/B)
0.38
Price to Sales (P/S)
2.54
EV/EBITDA
15.06
Return on Capital Employed (ROCE)
2.37%
Current Price
₹52.9
Return on Equity (ROE)
0.67%
Return on Assets (ROA)
0.46%
Operating Profit Margin
36%
Net Profit Margin
4.41%
Gross Profit Margin
18%
Book Value per Share
₹138.4
Sales Growth (YoY)
6.02%
Sales Growth (3 Years)
5.54%
Operating Profit Growth (1 Year)
-58.79%
Operating Profit Growth (3 Years)
-28.88%
Net Profit Growth (1 Year)
-72.27%
52-Week Low / High
₹41 / 91
Net Profit Growth (3 Years)
-37.3%
Dividend Yield
0.00%
Promoter Holding
67.86%
Pledged shares (%)
of Promoter's holding (%)
75.16%

Check Before You Invest

Q.1
WAA Solar Ltd belongs to the Power sector, operating specifically within the Power Generation/Distribution segment.
Q.1 Gross Profit margin of WAA Solar Ltd?
WAA Solar Ltd Gross profit margin which is the profit after deduction of direct costs, is 18% for FY-2025 , which is above its 5 year median of 0% , indicating increasing margins.
Q.1 Promoter shareholding and pledge status of WAA Solar Ltd?
Promoters hold 67.86% of the WAA Solar Ltd, with 75.16% of their stake pledged, indicating high pledge risk.
Q.1 Revenue growth of WAA Solar Ltd vs industry peers?
WAA Solar Ltd revenue CAGR is 2.04% , compared to the industry median CAGR of 0% , indicating faster growth and gaining its market share.
Q.1 Stock return of WAA Solar Ltd over the last decade?
Over the last 9 years, the stock has delivered a CAGR of 0% based on the current price.
Q.1 Is WAA Solar Ltd a good quality company?
WAA Solar Ltd is a quality company, based on a 10 year financial track record .

DeciZen - make an informed investing decision on WAA Solar

Based on:

M-Cap below 100cr DeciZen not available

WAA Solar stock performance

Key Ratios
mw4me loader

Is WAA Solar Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray : Login to view analysis.

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
WAA Solar Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 9%6.2%7.6%7.7%9%5.8%5.3%5.7%4.4%2.4%-
Value Creation
Index
-0.4-0.6-0.5-0.5-0.4-0.6-0.6-0.6-0.7-0.8-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 4625.624.725.42524.423.525.826.127.728
Sales YoY Gr.--44.3%-3.8%2.8%-1.5%-2.2%-3.8%9.7%1.1%6%-
Adj EPS 112.6-0.41.62.94.42.63.74.93.32.30.9
YoY Gr.--100.4%NA86%51.4%-42.1%42.6%33.7%-32%-30.4%-
BVPS (₹) 2,019.71,315.7119.3112.8123125.5129.2134.1137.4138.4138.4
Adj Net
Profit
6.1-01.53.95.93.44.86.54.43.11
Cash Flow from Ops. 10.322.48.666.522.217.717.521.611.8-3.6-
Debt/CF from Ops. 8.63.811.11.33.33.52.91.83.2-32.5-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -5.5%2%5.5%6%
Adj EPS -35.1%-12.2%-14.1%-30.4%
BVPS-25.8%2.4%2.3%0.7%
Share Price - 3.9% 12.4% -21.1%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
6.4-01.62.93.82.12.93.72.41.70.7
Op. Profit
Mgn %
5894.185.689.887.788.586.581.568.536NAN
Net Profit
Mgn %
13.3-0.16.215.323.513.920.625.116.911.14.4
Debt to
Equity
0.81.20.80.60.50.40.30.20.20.6-
Working Cap
Days
771482763353995966725837047390
Cash Conv.
Cycle
-7710-20-23-22-44-22-253240

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials

Standalone Consolidated
TTM EPS (₹) 0.9 5.3
TTM Sales (₹ Cr.) 27.7 28.3
BVPS (₹) 138.4 141
Reserves (₹ Cr.) 170 174
P/BV 0.38 0.38
PE 57.55 10.06
From the Market
52 Week Low / High (₹) 40.90 / 90.75
All Time Low / High (₹) 7.67 / 261.80
Market Cap (₹ Cr.) 70.2
Equity (₹ Cr.) 13.3
Face Value (₹) 10
Industry PE 35.1

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *73.0573.0573.0573.0573.0573.1274.4975.1775.1675.16
* Pledged shares as % of Promoter's holding (%)

Valuation of WAA Solar - Standalone Basis

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales46.0225.6324.6725.372524.4423.5225.8126.0827.65
Operating Expenses + 19.331.523.552.586.172.943.214.788.3420.34
Manufacturing Costs18.260.170.230.120.840.160.660.196.1210.43
Material Costs0.090.01000001.53-2.622.62
Employee Cost 0.340.400.660.681.031.161.161.741.901.66
Other Costs 0.650.932.661.794.301.621.391.322.945.64
Operating Profit 26.6924.1121.1222.7918.8221.5020.3221.0217.747.31
Operating Profit Margin (%) 58.0%94.1%85.6%89.8%75.3%88.0%86.4%81.5%68.0%26.4%
Other Income + 0.880.442.313.6511.2410.530.380.662.60
Exceptional Items 0000000000
Interest 11.7910.8410.589.508.587.895.694.723.924.93
Depreciation 9.4413.569.449.449.019.018.958.788.793.74
Profit Before Tax 6.340.163.417.5012.475.606.207.905.691.24
Tax 000.662.212.182.291.261.411.280.03
Profit After Tax 6.340.152.755.2910.293.314.946.494.401.22
PAT Margin (%) 13.8%0.6%11.2%20.9%41.2%13.5%21.0%25.2%16.9%4.4%
Adjusted EPS (₹)6.50.22.84.07.82.53.74.93.30.9
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund + 109.5971.39116.51149.60163.20166.50171.45177.94182.34183.56
Share Capital 0.270.274.886.636.636.6313.2713.2713.2713.27
Reserves 109.3271.12111.63142.97156.56159.87158.18164.67169.07170.29
Debt +77.2478.1386.6774.0362.8751.2740.0128.2033.98107.43
Long Term Debt73.7172.5386.6774.0362.8751.2740.0128.2033.9797.42
Short Term Debt3.535.600000000.0110.01
Minority Interest0000000000
Trade Payables0.200.111.850.311.941.441.271.121.671.89
Others Liabilities 11.048.0910.1347.1514.4813.3912.9513.314.6312.37
Total Liabilities 198.07157.72215.15271.10242.49232.61225.68220.57222.63305.26

Fixed Assets

Net Fixed Assets +117.3665.4598.4989.0876.4467.4358.4750.1540.5994.83
Gross Block156.93156.93156.94156.95150.27150.27150.27150.74149.97207.95
Accumulated Depreciation39.5791.4858.4467.8873.8482.8591.80100.59109.38113.12
CWIP 000000000.2721.40
Investments 68.7981.4587.75136.7399.43113.77117.62117.65102.7999.94
Inventories0.920.900.900.900.900.901.5302.620
Trade Receivables0.120.010.030.070.0500.410.052.813.48
Cash Equivalents 1.050.871.5126.1231.077.137.2612.6618.5237.56
Others Assets 9.839.0326.4718.1834.6043.3840.3940.0655.0348.04
Total Assets 198.07157.72215.15271.10242.49232.61225.68220.57222.63305.26

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity + 10.2822.378.6366.4622.1717.6517.5021.5511.80-3.59
PBT 6.340.163.417.5012.475.606.207.905.691.24
Adjustment 21.0924.3319.6117.446.5015.9414.3013.1312.178.73
Changes in Working Capital -17.14-2.1-13.6843.735.38-1.6-1.741.93-4.77-13.53
Tax Paid 0-0.02-0.71-2.21-2.18-2.29-1.26-1.41-1.28-0.03
Cash Flow From Investing Activity + 12.80-12.59-5.89-47.512.52-22.09-0.420.24-0.25-51.50
Capex -00-0-0.02000-0.460.61-79.11
Net Investments 12.66-12.66-6.30-48.9913.80-14.34-3.85-0.0314.870.20
Others 0.140.070.411.50-11.28-7.763.430.74-15.7327.41
Cash Flow From Financing Activity + -24.12-9.95-2.105.66-19.74-19.49-16.95-16.40-5.6874.13
Net Proceeds from Shares 21.610028.18000000
Net Proceeds from Borrowing -33.6500-12.64-11.15-11.61-11.26-11.675.7763.45
Interest Paid -11.79-10.84-10.58-9.50-8.58-7.89-5.69-4.72-3.92-4.93
Dividend Paid 0000000000
Others -0.290.898.48-0.37-0.01000-7.5315.60
Net Cash Flow -1.03-0.170.6424.614.94-23.940.135.405.8719.04

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)6.630.172.933.986.582.012.923.722.440.67
ROCE (%)9.036.197.587.658.985.85.275.744.42.37
Asset Turnover Ratio0.220.140.130.10.10.10.10.120.120.1
PAT to CFO Conversion(x)1.62149.133.1412.562.155.333.543.322.68-2.94
Working Capital Days
Receivable Days1010110332042
Inventory Days61313131313190370
Payable Days04,32600000286-195249

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

WAA Solar Ltd FAQs

The current trading price of WAA Solar on 10-Apr-2026 16:59 is ₹52.88.

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 09-Apr-2026 the market cap of WAA Solar stood at ₹70.15 Cr

The latest P/E ratio of WAA Solar as of 09-Apr-2026 is 57.55.

The latest P/B ratio of WAA Solar as of 09-Apr-2026 is 0.38.

The 52-week high of WAA Solar is ₹90.75 and the 52-week low is ₹40.90.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of WAA Solar is ₹27.65 ( Cr.) .

About WAA Solar Ltd

The company was incorporated as ‘Waa Solar Private Limited’ under the provision of the Companies Act, 1956 vide certificate of incorporation dated November 9, 2009 issued by the Assistant Registrar of Companies, Maharashtra, Mumbai. The registered office of the company was shifted from Maharashtra State to Gujarat State and certificate was issued on September 12, 2013 by the Registrar of Companies, Gujarat, Dadara Nagar and Havelli. Consequent upon the conversion of the company to public limited company, the name of the company was changed to ‘Waa Solar Limited’ and fresh certificate of incorporation dated February 19, 2018 was issued by the Assistant ROC, Registrar of Companies, Ahmadabad.

The company was originally incorporated in the year 2009, at Mumbai and promoted by Hitesh Doshi and Viren Doshi. On May 8, 2010, the company was taken over by their corporate promoter Madhav Power (MPPL) with the intention entering into solar power projects in the state of Gujarat. MPPL is their promoter and holding company holds 3,419,982 Equity Shares constituting 70.03% of stake in their company.

Business area of the Company:

Waa Solar is mainly engaged in solar power generation by setting up Solar Power Project and by investing in Special Purpose Vehicle (SPV) associate and subsidiaries companies which are engaged in solar power generation activities.

Key Events and Milestones:

  • November 09, 2009: Incorporated under Companies Act, 1956 as ‘Waa Solar Private Limited’.
  • January 09, 2010: Management of the company was taken over by Madhav Power.
  • May 21, 2010: 10 MW Power Purchase Agreement executed between the company & Gujarat Urja Vikas Nigam Limited (GUVNL) for Solar Power plants at Village: Nayka, Tal. Sami, District Patan in Gujarat.
  • October 08, 2010: Supplemental Power Purchase Agreement executed between the company & Gujarat Urja Vikas Nigam Limited (GUVNL) for Solar Power Plants at Village: Tikar, Tal. Muli, District Surendranagar in Gujarat.
  • February 27, 2012: Certificate of Commissioning received from Gujarat Energy Development Authority for Commissioned 10.25 MW capacity Solar Photovoltaic Power Project.
  • January 30, 2013: 100 KW Power Purchase Agreement executed between Company & Airport Authority of India for Solar Power Plants at Raja Bhoj Airport, Bhopal.
  • June 28, 2013: Certificate of Commissioning received from Airport Authority of India for Commissioned 100 KW capacity Solar Photovoltaic Power Project.
  • August 13, 2013: Incorporation of 100% subsidiary company for implementation of 10MW Power Project in the state of Karnataka.
  • September 3, 2013: Incorporation of subsidiary company for implementation of 4 MW Power Project in the state of Punjab.
  • March 13, 2014: Incorporation of subsidiary company for implementation of 4 MW Rooftop Power Project in the state of Gujarat.
  • June 7, 2016: Incorporation of subsidiary company for implementation of Power Project in the state of Karnataka
  • February 19, 2018: Converted in to a Public Limited from Private Limited.
To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through:

×