Stock WAA WAA SOLAR LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Waa Solar Limited

Equities

WAA

INE799N01012

Electric Utilities

Market Closed - Bombay S.E.
Other stock markets
 03:00:41 2024-05-18 EDT 		5-day change 1st Jan Change
192.6 INR 0.00% Intraday chart for Waa Solar Limited -18.72% +114.66%
05-13 Waa Solar Limited Reports Earnings Results for the Full Year Ended March 31, 2024 CI
01-18 Mr. Mahesh Puj, Mr. Kiran Puj, Ms. Jagruti Mehta, Mr. Tejash Sheth, Mr. Hitesh Sheth, Mr. Bhavesh Sheth, Mr. Arun Kothari, Mrs. Deepti Ladha, Ms. Ekata Savani and Ms. Pooja Patel entered into agreement to acquire 51% stake in M/s Madhav Solar (Vadodara Rooftop) Private Limited, from Waa Solar Limited for INR 12.9 million. CI

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023
Capitalization 1 186.1 112.1 607 539.3 490.9
Enterprise Value (EV) 1 2,104 1,229 1,809 1,321 1,214
P/E ratio 4.23 x 1.01 x 15 x 7.43 x 4.99 x
Yield - - - - -
Capitalization / Revenue 0.23 x 0.23 x 1.37 x 1.17 x 1 x
EV / Revenue 2.63 x 2.55 x 4.1 x 2.87 x 2.48 x
EV / EBITDA 3.43 x 3.21 x 4.92 x 3.75 x 3.43 x
EV / FCF -8 x -3.93 x 22 x 2.99 x 4.95 x
FCF Yield -12.5% -25.5% 4.55% 33.5% 20.2%
Price to Book 0.12 x 0.07 x 0.37 x 0.31 x 0.27 x
Nbr of stocks (in thousands) 13,267 13,267 13,267 13,267 13,267
Reference price 2 14.02 8.450 45.75 40.65 37.00
Announcement Date 9/7/19 9/30/20 9/2/21 9/3/22 9/5/23
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 513.4 798.9 482.4 441.6 460 490.4
EBITDA 1 437.5 614 383 367.8 352.4 354.3
EBIT 1 257.1 283.8 187.4 203.9 191.1 194.8
Operating Margin 50.08% 35.53% 38.85% 46.17% 41.55% 39.71%
Earnings before Tax (EBT) 1 48.71 69.87 136.2 68.21 97.5 121.5
Net income 1 37.12 41.84 111.2 40.52 72.59 98.43
Net margin 7.23% 5.24% 23.06% 9.18% 15.78% 20.07%
EPS 2 3.800 3.317 8.383 3.054 5.470 7.419
Free Cash Flow 1 -76.94 -262.9 -313.1 82.3 442.1 245.2
FCF margin -14.99% -32.91% -64.92% 18.64% 96.11% 50%
FCF Conversion (EBITDA) - - - 22.38% 125.45% 69.2%
FCF Conversion (Net income) - - - 203.13% 609.09% 249.13%
Dividend per Share - - - - - -
Announcement Date 9/4/18 9/7/19 9/30/20 9/2/21 9/3/22 9/5/23
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 1,816 1,918 1,117 1,202 781 723
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 4.151 x 3.124 x 2.917 x 3.268 x 2.217 x 2.041 x
Free Cash Flow 1 -76.9 -263 -313 82.3 442 245
ROE (net income / shareholders' equity) 3.94% 2.46% 6.11% 2.33% 4.14% 5.33%
ROA (Net income/ Total Assets) 5.64% 4.54% 2.92% 3.84% 3.78% 4%
Assets 1 657.9 921.5 3,809 1,055 1,921 2,461
Book Value Per Share 2 120.0 112.0 122.0 124.0 130.0 136.0
Cash Flow per Share 2 6.140 31.90 27.70 10.50 11.40 14.90
Capex 1 0.02 820 - - - 4.65
Capex / Sales 0% 102.63% - - - 0.95%
Announcement Date 9/4/18 9/7/19 9/30/20 9/2/21 9/3/22 9/5/23
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Solar Electric Ultilities

1st Jan change Capi.
WAA SOLAR LIMITED Stock Waa Solar Limited
+114.66% 30.67M
CECEP SOLAR ENERGY CO.,LTD. Stock CECEP Solar Energy Co.,Ltd.
-6.81% 2.82B
WAAREE RENEWABLE TECHNOLOGIES LIMITED Stock Waaree Renewable Technologies Limited
+427.04% 2.61B
NYOCOR CO., LTD. Stock NYOCOR Co., Ltd.
-5.39% 1.57B
SP NEW ENERGY CORPORATION Stock SP New Energy Corporation
-18.18% 938M
O.Y. NOFAR ENERGY LTD Stock O.Y. Nofar Energy Ltd
-11.37% 834M
ALTUS POWER, INC. Stock Altus Power, Inc.
-43.34% 617M
ZHEJIANG SUNOREN SOLAR TECHNOLOGY CO.,LTD. Stock Zhejiang Sunoren Solar Technology Co.,Ltd.
-23.06% 614M
SOLARMAX TECHNOLOGY, INC. Stock SolarMax Technology, Inc.
0.00% 562M
SHANDONG HI-SPEED NEW ENERGY GROUP LIMITED Stock Shandong Hi-Speed New Energy Group Limited
-12.04% 559M
Solar Electric Ultilities
  1. Stock Market
  2. Equities
  3. WAA Stock
  4. Financials Waa Solar Limited
-40% Exceptional extension: Our subscriptions help you unlock the best investment opportunities.
BENEFIT NOW