Waaree Energies Ltd - Stock Valuation and Financial Performance

BSE: 0 | NSE: | Electric Equipment | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Waaree Energies

DeciZen not available for IPO

10 Year X-Ray of Waaree Energies:

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.

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 3.7%14.4%14%21.9%11.2%15.3%17.3%12%12.4%28.2%-
Value Creation
Index
-0.70.000.6-0.20.10.2-0.1-0.11.0-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 3147839981,0651,2771,6052,0271,9932,7716,5331,993
Sales YoY Gr.-149.5%27.4%6.7%19.9%25.6%26.3%-1.7%39%135.7%-
Adj EPS 01.41.22.21.21.82.21.82.8182.6
YoY Gr.-6850%-16.6%92.2%-47.1%52.5%23.3%-17.6%52.5%544.8%-
BVPS (₹) 5.77.18.31011.313.215.417.821.778.417.8
Adj Net
Profit
0.327.422.844.123.335.443.736.154.943850
Cash Flow from Ops. 0068.838.674.311.6880.55721,492-
Debt/CF from Ops. 0011.32.19.110.52.10.60.5-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 40.1%38.6%47.7%135.7%
Adj EPS 112.9%72.4%100.9%544.8%
BVPS33.8%47.3%72.1%260.6%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
0.321.71524.411.114.615.51114.136.95.3
Op. Profit
Mgn %
-2.35.25.86.74.55.64.643.211.6NAN
Net Profit
Mgn %
0.13.52.34.11.82.22.21.826.72.5
Debt to
Equity
1.10.80.40.30.70.40.30.50.80.4-
Working Cap
Days
26111184908787951281111360
Cash Conv.
Cycle
10821-8-14-12-1071412480

Recent Performance Summary

Recent Performance Summary not available for IPO

Recent Performance Summary not available for IPO

Latest Financials - Waaree Energies Ltd.

Standalone Consolidated
TTM EPS (₹) 2.6 0
TTM Sales (₹ Cr.) 1,993 0
BVPS (₹.) 17.8 10
Reserves (₹ Cr.) 154 -
P/BV 0.00 0.00
PE 0.00 0.00
From the Market
52 Week Low / High (₹) - / -
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 0
Equity (₹ Cr.) 197.1
Face Value (₹) 10
Industry PE 84.7

Management X-Ray of Waaree Energies:

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Waaree Energies

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales313.98783.21998.021,065.121,277.261,604.572,026.781,993.282,771.296,532.80
Operating Expenses 321.12742.87940.39994.281,219.891,514.191,932.871,912.802,683.275,774.37
Manufacturing Costs10.7314.4525.0338.5368.9380.2089.5473.4292.29212.10
Material Costs250.76660.59818.56885.981,055.221,271.451,656.921,652.252,265.495,023.38
Employee Cost 20.7015.6820.6421.7931.8441.6049.4843.1845.86108.53
Other Costs 38.9352.1476.1647.9863.90120.93136.93143.96279.64430.36
Operating Profit -7.1440.3457.6370.8457.3790.3893.9180.4888.02758.43
Operating Profit Margin (%) -2.3%5.2%5.8%6.7%4.5%5.6%4.6%4.0%3.2%11.6%
Other Income 20.9617.462.9319.768.9717.6923.6636.8581.43111.11
Interest 11.0410.7615.5611.9116.5530.9830.7426.1833.9976.84
Depreciation 2.384.217.057.937.5118.7026.0126.9039.60154.53
Exceptional Items 000001.1804.060-20.58
Profit Before Tax 0.4042.8437.9570.7642.2959.5760.8268.3195.86617.59
Tax 0.0815.4715.1524.6316.9921.6015.4518.0326.19157.40
Profit After Tax 0.3227.3722.8046.1225.3037.9745.3750.2869.67460.19
PAT Margin (%) 0.1%3.5%2.3%4.3%2.0%2.4%2.2%2.5%2.5%7.0%
Adjusted EPS (₹)0.01.41.22.31.31.92.32.63.518.9
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 112.19140.58163.38197.48222.85261.08303.05351.05428.341,907.03
Share Capital 75.5675.8275.8275.82197.14197.14197.14197.14197.14243.37
Reserves 36.6364.7687.56121.6625.7163.94105.91153.91231.201,663.66
Minority Interest0000000000
Debt118.38104.7565.1545.08131.2865.8350.65128.10249.76736.89
Long Term Debt13.488.993.110.4695.7165.8333.3275.54155.98107.63
Short Term Debt104.9095.7762.0444.6235.57017.3452.5793.77629.26
Trade Payables28.53129.73144.45224.49234.11307.78299.70429.03440.661,517.16
Others Liabilities 48.57163.15107.72127.4483.48153.50195.67195.99914.823,172.10
Total Liabilities 307.67538.21480.70594.49671.71788.19849.071,104.172,033.587,333.18

Fixed Assets

Gross Block47.6354.8263.8645.4253.42130.39178.10212.69682.821,199.01
Accumulated Depreciation7.8712.1119.0616.1623.6336.7562.1886.62135.30279.11
Net Fixed Assets39.7642.7144.8029.2629.7993.64115.92126.07547.52919.90
CWIP 0.4500.12027.170.2101.17122.67453.24
Investments 22.02163.37208.29227.63311.0395.92119.4947.22176.44253.60
Inventories24.1278.0367.3559.3296.15100.33243.05367.52536.462,678.54
Trade Receivables84.6677.4944.10150.5888.97215.15153.76117.3675.94320.64
Cash Equivalents 21.6178.8820.1118.4915.25119.3641.70104.01324.081,714.84
Others Assets115.0597.7295.94109.21103.36163.59175.16340.83250.48992.43
Total Assets 307.67538.21480.70594.49671.71788.19849.071,104.172,033.587,333.18

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'12Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 23.99068.7938.5674.3311.648.0280.53571.511,491.72
PBT 20.11037.9570.7642.2958.3960.8264.2595.86617.59
Adjustment 13.78019.4710.6818.5740.2551.4738.4271.54248.87
Changes in Working Capital -13.5023.51-28.0752.61-71.53-93.3-4.56426.9720.1
Tax Paid 3.600-12.14-14.81-39.15-16.65-10.97-21.64-22.79-94.84
Cash Flow From Investing Activity 5.150-76.14-6.30-154.6487.2026.44-150.99-525.29-2,246.22
Capex 5.580-11.96-6.73-8.04-55.29-10-21.13-405.69-791.29
Net Investments 11.770-45.01-10.51-3.33123.9834.11-54.34-236.13-1,276.94
Others -12.200-19.1710.94-143.2718.512.33-75.52116.53-178
Cash Flow From Financing Activity -21.900-51.43-28.9578.29-78.62-50.4275.6766.18871.80
Net Proceeds from Shares 50000000001,040.12
Net Proceeds from Borrowing 0000000000
Interest Paid 9.070-11.83-8.98-11.68-27.99-22.26-20.61-29.23-60.68
Dividend Paid 0000000000
Others -80.970-39.60-19.9789.97-50.63-28.1696.2895.41-107.65
Net Cash Flow 7.250-58.783.31-2.0220.21-15.965.22112.41117.30
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)0.2921.651525.5612.0415.6916.0915.3717.8839.41
ROCE (%)5.3222.0722.2234.5618.8324.3224.2920.9120.439.9
Asset Turnover Ratio1.061.851.961.982.022.22.482.041.771.39
PAT to CFO Conversion(x)74.9703.020.842.940.310.181.68.23.24
Working Capital Days
Receivable Days137382233343533251311
Inventory Days25242722222231566090
Payable Days65446176797867807071

Waaree Energies Ltd Stock News

Waaree Energies Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Waaree Energies on 01-Jan-1970 05:30 is ₹0.00.
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 01-Jan-1970 05:30 the market cap of Waaree Energies stood at ₹0.00.
The latest P/E ratio of Waaree Energies as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of Waaree Energies as of 01-Jan-1970 05:30 is 0.00.
The 52-week high of Waaree Energies is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Waaree Energies is ₹1,993 ( Cr.) .

About Waaree Energies Ltd

No data to display
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.