WAA Solar Ltd (541445) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

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

WAA Solar Share Price

48.10 -1.05 -2.14%
as on 05-Dec'25 13:52

WAA Solar Ltd (541445) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

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

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
P/E Ratio (SA):
53.49
Market Cap:
65.2 Cr.
52-wk low:
48
52-wk high:
138.7

Is WAA Solar Ltd an attractive stock to invest in?

1. Is WAA Solar Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that WAA Solar Ltd is a average quality company.

2. Is WAA Solar Ltd undervalued or overvalued?

The key valuation ratios of WAA Solar Ltd's currently when compared to its past seem to suggest it is in the Somewhat Undervalued zone.

3. Is WAA Solar Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of WAA Solar Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of WAA Solar:

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 - 14.4% -2.4% -64.6%

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

No data to display

Return on Equity has declined versus last 3 years average to 0.70%

Sales growth has been subdued in last 3 years 5.54%

Net Profit has been subdued in last 3 years -14.14%

Sales growth is not so good in last 4 quarters at 0.00%

Latest Financials - WAA Solar Ltd.

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 0.36 0.35
PE 53.49 9.35
From the Market
52 Week Low / High (₹) 48.01 / 138.70
All Time Low / High (₹) 7.67 / 261.80
Market Cap (₹ Cr.) 65.2
Equity (₹ Cr.) 13.3
Face Value (₹) 10
Industry PE 29.4

Management X-Ray of WAA Solar:

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 of WAA Solar

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
Interest 11.7910.8410.589.508.587.895.694.723.924.93
Depreciation 9.4413.569.449.449.019.018.958.788.793.74
Exceptional Items 0000000000
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%20.8%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
Minority Interest0000000000
Debt77.2478.1386.6774.0362.8751.2740.0128.2033.98107.43
Long Term Debt73.7172.5386.6774.0362.8751.2740.0128.2033.9797.42
Short Term Debt3.535.600000000.0110.01
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

Gross Block156.93156.93156.94156.95150.27150.27150.27150.74149.97207.95
Accumulated Depreciation39.5791.4858.4467.8873.8482.8591.80100.59109.38113.12
Net Fixed Assets 117.3665.4598.4989.0876.4467.4358.4750.1540.5994.83
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

WAA Solar Ltd Stock News

WAA Solar Ltd FAQs

The current trading price of WAA Solar on 05-Dec-2025 13:52 is ₹48.10.
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 04-Dec-2025 the market cap of WAA Solar stood at ₹65.21.
The latest P/E ratio of WAA Solar as of 04-Dec-2025 is 53.49.
The latest P/B ratio of WAA Solar as of 04-Dec-2025 is 0.36.
The 52-week high of WAA Solar is ₹138.7 and the 52-week low is ₹48.01.
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.
You have 1 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×