Valuation Waaree Renewable Technologies Limited

Stocks

Market Closed - Bombay S.E. Other stock markets 03:30:49 30/06/2026 pm IST			5-day change	1st Jan Change
1,017.85 ^INR	+0.48%		+1.19%	+5.25%

18/06	Indian shares open flat as oil slide offsets drop in IT after Fed decision	RE
18/06	Waaree Renewable Technologies Limited completed the acquisition of an unknown stake in Associated Power Structures Limited.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Market Cap ¹	226.9	1,032	5,910	16,118	1,46,377	94,619
Change	-	355.05%	472.48%	172.71%	808.16%	-35.36%
Enterprise Value (EV) ¹	257.6	1,925	6,190	16,445	1,46,602	93,491
Change	-	647.42%	221.58%	165.65%	791.49%	-36.23%
P/E	-7.03x	-43.5x	68.8x	29.2x	98.9x	41.4x
PBR	0.87x	4.63x	19.8x	18.9x	63x	20.8x
PEG	-	1.6x	-0x	0x	1x	0.8x
Capitalization / Revenue	3.99x	7.95x	3.66x	4.59x	16.7x	5.92x
EV / Revenue	4.53x	14.8x	3.83x	4.69x	16.7x	5.85x
EV / EBITDA	8.41x	27.4x	26.3x	19.6x	70.7x	30x
EV / EBIT	13.2x	36x	31.2x	20.4x	72.6x	30.6x
EV / FCF	-0.71x	-1.45x	-584x	-103x	-871x	59.7x
FCF Yield	-140%	-68.8%	-0.17%	-0.97%	-0.11%	1.68%
Dividend per Share ²	-	-	0.2	0.2	1	1
Rate of return	-	-	0.35%	0.13%	0.07%	0.11%
EPS ²	-0.3099	-0.228	0.826	5.306	14.21	21.95
Distribution rate	-	-	24.2%	3.77%	7.04%	4.56%
Net sales ¹	56.82	129.8	1,615	3,510	8,764	15,977
EBITDA ¹	30.62	70.38	235	837.4	2,073	3,115
EBIT ¹	19.55	53.5	198.3	807.9	2,019	3,053
Net income ¹	-31.76	-23.67	86.04	554.2	1,481	2,292
Net Debt ¹	30.67	892.6	280.1	326.7	225.9	-1,128
Reference price ²	2.18	9.92	56.79	154.87	1,405.45	907.65
Nbr of stocks (in thousands)	1,04,074	1,04,074	1,04,074	1,04,074	1,04,149	1,04,247
Announcement Date	27/08/20	08/09/21	03/09/22	04/09/23	23/08/24	29/08/25

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
WAAREE RENEWABLE TECHNOLOGIES LIMITED	-	-	-	-	111.8Cr
NYOCOR CO., LTD.	23.7x	-	-	1.82%	182.9Cr
CLEAN MAX ENVIRO ENERGY SOLUTIONS LIMITED	189.12x	14.08x	21.24x	-	161.08Cr
ENERGYVISION NV	66.38x	4.91x	25.63x	-	97Cr
SOLARVEST HOLDINGS	33.02x	3.34x	20.62x	-.--%	70Cr
ZHEJIANG SUNOREN SOLAR TECHNOLOGY CO.,LTD.	15.57x	-	-	3.21%	50Cr
Average	65.56x	7.44x	22.50x	1.68%	112.1Cr
Weighted average by Cap.	78.99x	9.08x	22.40x	1.63%