IndiaOne Finance - Company Dashboard

Governance Classic Home

Waaree Renewable Technologies LtdPower GenerationINE299N01021Consolidated₹820.10+9.45 (+1.17%)Jun-26

Valuation

Market Cap₹8.56K Cr

TTM PE16.83x

Forward PE16.37x

PEG2.74

Book Value₹89.54

P/B9.16x

TTM EPS₹48.73

Fwd EPS₹50.09

TTM Revenue₹3.65K Cr

TTM PAT₹511.24 Cr

TTM EBITDA₹697.03 Cr

TTM EBIT₹684.87 Cr

Last Qtr PAT₹118.98 Cr

Last Qtr EBITDA₹173.49 Cr

Last Qtr EBIT₹167.71 Cr

Profitability

ROE54.72%

ROCE65.35%

TTM NPM14.00%

TTM EBITDA %19.08%

Curr OPM12.80%

Last OPM14.05%

Curr NPM—

Last NPM—

Curr EPS₹11.11

Last EPS₹14.96

Balance sheet

Equity₹20.87 Cr

Reserve₹913.48 Cr

Total Debt₹145.66 Cr

D/E0.16x

Interest %8.06%

Curr Interest₹9.59 Cr

Price / range

Close₹820.10

vs 52W High—

vs 52W Low—

MA50—

MA200—

Returns

1D+1.17%

1W-1.37%

1M-7.91%

3M-15.97%

6M-5.11%

1Y-25.09%

2Y-51.34%

3Y+223.80%

5Y+2174.27%

Diwali-15.24%

Sector peers — Power Generation

Company	Close	Mkt Cap	TTM P/E	ROE
NTPC	323.65	₹3.14L Cr	11.30	13.95%
ADANIGREEN	1334.50	₹2.20L Cr	127.83	10.75%
JSWENERGY	526.00	₹96.44K Cr	46.92	8.00%
NHPC	76.95	₹77.30K Cr	20.36	10.30%
NTPCGREEN	88.55	₹74.62K Cr	124.72	3.19%
NLCINDIA	268.80	₹37.27K Cr	11.20	15.64%
SJVN	63.95	₹25.13K Cr	39.48	4.49%
NAVA	562.30	₹15.93K Cr	15.33	15.69%

Financial Results

Quarterly and yearly P&L · YoY % on Revenue, Total Income, Expenditure, EBITDA, EBIT, PBT, Net Profit and EPS

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	811.34+34.5%	1,102.34	850.99	774.72	603.10	3,331.16
Other Income	6.91	7.65	6.64	5.12	4.93	24.34
Total Income	818.25+34.6%	1,109.99	857.63	779.85	608.03	3,355.49
Interest	7.37	2.68	3.42	3.62	3.56	13.29
Expenditure	-661.51-34.6%	-900.31	-697.75	-622.63	-491.30	-2,711.99
PBDT	0	0	0	0	0	0
EBITDA	159.49+35.7%	206.77	158.74	157.86	117.56	640.96
Depreciation	-2.29	-2.06	-2.08	-2.15	-2.20	-8.50
EBIT	157.20+36.3%	204.71	156.66	155.71	115.36	632.46
PBT	156.74+34.3%	209.69	159.88	157.22	116.72	643.50
Tax	-42.26	-52.37	-38.19	-40.21	-30.10	-160.95
Equity	20.87	20.87	0	0	0	20.87
OPM	19.16	18.89	18.79	20.29	19.35	19.18
Net Profit	114.49+32.3%	157.31	121.69	117	86.54	482.55
NPM	13.99	14.17	14.30	15.10	14.35	14.38
EPS	10.97	15.11	11.64	11.23	0	46.28

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24	FY 22-23	FY 21-22	FY 20-21
Revenue	3,331.16+108.5%	1,597.46+84.2%	867.36+153.8%	341.73+122.5%	153.56+1920.5%	7.60
Other Income	24.34	15.13	7.83	5.18	14.35	3.69
Total Income	3,355.49+108.1%	1,612.59+84.3%	875.19+152.3%	346.92+106.6%	167.91+1385.9%	11.30
Expenditure	-2,711.99-107.4%	-1,307.55-93.7%	-674.90-152.7%	-267.11-88.2%	-141.96-1545.0%	-8.63
Interest	-13.29	-14.84	-3.86	-1.18	-1.47	-3.62
PBDT	0	0	0	0	0	0
EBITDA	640.96+106.1%	311+56.4%	198.90+161.8%	75.98+474.3%	13.23+381.1%	2.75
Depreciation	-8.50	-6.25	-2.58	-0.18	-0.16	-0.16
EBIT	632.46+107.5%	304.75+55.2%	196.32+159.0%	75.80+480.0%	13.07+404.6%	2.59
PBT	643.50+113.8%	301.02+50.3%	200.29+151.0%	79.81+207.6%	25.95+875.6%	2.66
Tax	-160.95	-71.54	-51.35	-20.40	-5.55	-0.32
Equity	20.87	20.85	0	0	0	0
OPM (%)	19.18	18.67	23.00	23.00	15.00	24.00
Net Profit	482.55+110.3%	229.49+54.1%	148.94+150.7%	59.41+191.2%	20.40+771.8%	2.34
NPM (%)	14.38	14.23	17.00	17.00	12.00	21.00
EPS (Rs)	46.28+110.1%	22.03+54.1%	14.30-49.9%	28.54+191.2%	9.80+767.3%	1.13
CEPS	46.19	21.98	14.29	28.44	9.80	1.13

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	924.25+53.2%	1,102.40	851.06	774.78	603.19	3,331.42
Other Income	5.27	6.05	5.12	4.43	4.83	20.43
Total Income	929.53+52.9%	1,108.44	856.18	779.21	608.02	3,351.85
Interest	9.59	2.68	3.42	3.62	3.56	13.29
Expenditure	-766.13-55.9%	-900.36	-697.80	-622.64	-491.40	-2,712.24
PBDT	0	0	0	0	0	0
EBITDA	173.49+47.5%	206.81	158.79	157.94	117.59	641.09
Depreciation	-5.78	-2.09	-2.11	-2.18	-2.24	-8.62
EBIT	167.71+45.4%	204.72	156.68	155.76	115.35	632.47
PBT	163.39+40.2%	208.09	158.39	156.56	116.57	639.61
Tax	-44.41	-52.38	-38.19	-40.22	-30.10	-160.97
Equity	20.87	20.87	0	0	0	20.87
OPM	17.58	18.77	18.50	20.09	19.17	19.08
Net Profit	118.98+37.7%	155.71	120.20	116.35	86.39	478.64
NPM	12.80	14.05	14.04	14.93	14.21	14.28
EPS	11.11+34.0%	14.96	11.50	11.16	8.29	45.91

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24	FY 22-23	FY 21-22	FY 20-21
Revenue	3,331.42+108.5%	1,597.75+82.3%	876.44+149.7%	350.96+117.3%	161.50+1144.2%	12.98
Other Income	20.43	14.80	3.45	1.53	8.32	2.44
Total Income	3,351.85+107.9%	1,612.55+83.3%	879.89+149.6%	352.49+107.6%	169.82+1001.3%	15.42
Expenditure	-2,712.24-107.3%	-1,308.06-91.9%	-681.48-147.4%	-275.47-85.4%	-148.60-1136.3%	-12.02
Interest	-13.29	-14.84	-6.77	-5.30	-6.94	-4.34
PBDT	0	0	0	0	0	0
EBITDA	641.09+106.2%	310.90+50.1%	207.19+147.4%	83.74+256.0%	23.52+236.5%	6.99
Depreciation	-8.62	-6.37	-5.46	-2.95	-3.68	-1.69
EBIT	632.47+107.7%	304.53+51.0%	201.73+149.7%	80.79+307.2%	19.84+274.3%	5.30
PBT	639.61+112.9%	300.48+51.4%	198.41+157.6%	77.01+262.9%	21.22+524.1%	3.40
Tax	-160.97	-71.55	-50.37	-21.68	-12.32	-5.77
Equity	20.87	20.85	0	0	0	0
OPM (%)	19.08	18.63	22.55	21.85	12.49	22.06
Net Profit	478.64+109.1%	228.92+54.6%	148.04+167.6%	55.33+522.4%	8.89+475.1%	-2.37
NPM (%)	14.28	14.20	16.83	15.70	5.24	-15.35
EPS (Rs)	45.91+108.7%	22+54.7%	14.22-46.6%	26.63+544.8%	4.13+465.5%	-1.13
CEPS	45.86	21.95	14.21	26.53	4.13	-1.13

Corporate Actions

Dividends, bonus issues, and stock splits

Dividend

Year	Type	Amount	Ex-Date
2025	Interim Dividend	1	24 Jan 2025
2024	Final Dividend	1	09 Sep 2024
2023	Final Dividend	1	18 Sep 2023
2022	Final Dividend	0.5	15 Sep 2022

Bonus

No bonus history.

Split

Year	Ratio	Ex-Date
2024	Rs.10/- to Rs.2/-	15 Mar 2024

Financial Results

Standalone

Yearly results

Yearly

Consolidated

Yearly results

Yearly

Corporate Actions

Dividend

Bonus

Split