Valuation Waaree Energies Limited
Equities
WAAREEENER
INE377N01017
Renewable Energy Equipment & Services
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,116.40 INR | +0.65% |
|
+0.93% | +5.00% |
| 04/02 | Waaree Energies Ltd receives order for 150 MW solar modules | RE |
| 26/01 | Nomura Adjusts Waaree Energies' Price Target to INR3,750 From INR3,890, Keeps at Buy | MT |
Company Valuation: Waaree Energies Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|
| Capitalization 1 | 6,90,816 | 8,96,404 | - | - |
| Change | - | 29.76% | - | - |
| Enterprise Value (EV) 1 | 6,25,327 | 8,42,081 | 8,58,037 | 8,15,527 |
| Change | - | 34.66% | 1.89% | -4.95% |
| P/E ratio | 35.4x | 21.8x | 19.2x | 18.3x |
| PBR | 7.29x | 6.61x | 4.94x | 3.9x |
| PEG | 0.8x | 0x | 1.4x | 3.73x |
| Capitalization / Revenue | 4.78x | 3.44x | 2.84x | 2.48x |
| EV / Revenue | 4.33x | 3.24x | 2.72x | 2.25x |
| EV / EBITDA | 23x | 13.7x | 12x | 10.2x |
| EV / EBIT | 27x | 16.3x | 14.2x | 13x |
| EV / FCF | -540x | -69.4x | -31.9x | -295x |
| FCF Yield | -0.19% | -1.44% | -3.13% | -0.34% |
| Dividend per Share 2 | - | 2.85 | 4.02 | 6.621 |
| Rate of return | - | 0.09% | 0.13% | 0.21% |
| EPS 2 | 67.96 | 143 | 162.4 | 170.4 |
| Distribution rate | - | 1.99% | 2.48% | 3.89% |
| Net sales 1 | 1,44,445 | 2,60,210 | 3,15,836 | 3,61,658 |
| EBITDA 1 | 27,216 | 61,621 | 71,761 | 80,014 |
| EBIT 1 | 23,192 | 51,793 | 60,274 | 62,724 |
| Net income 1 | 18,674 | 39,918 | 46,959 | 49,204 |
| Net Debt 1 | -65,488 | -54,323 | -38,367 | -80,877 |
| Reference price 2 | 2,404.65 | 3,116.40 | 3,116.40 | 3,116.40 |
| Nbr of stocks (in thousands) | 2,87,283 | 2,87,641 | - | - |
| Announcement Date | 22/04/25 | - | - | - |
1INR in Million2INR
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.65x | 3.21x | 13.57x | - | 983.3Cr | |
| 15.47x | 4.36x | 10.38x | -.--% | 2.42TCr | |
| -32.36x | 1.55x | 33.91x | -.--% | 1.98TCr | |
| 32.2x | 4.64x | 19.48x | -.--% | 1.73TCr | |
| 24.94x | 6x | 20.23x | 2.08% | 1.24TCr | |
| -12.22x | 1.53x | 17.73x | -.--% | 1.15TCr | |
| -13.68x | 1.18x | 16.76x | -.--% | 1.1TCr | |
| 37.65x | 1.44x | 11.25x | 0.37% | 736.17Cr | |
| -39.71x | 8.73x | 80.63x | -.--% | 726.52Cr | |
| 13.99x | 2.19x | 10.27x | 1.22% | 617.1Cr | |
| Average | 4.79x | 3.48x | 23.42x | 0.41% | 1.27TCr | |
| Weighted average by Cap. | 4.70x | 3.47x | 21.80x | 0.31% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- WAAREEENER Stock
- Valuation Waaree Energies Limited
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition