Valuation Waaree Renewable Technologies Limited

Stocks

Market Closed - Bombay S.E. 05:20:59 2026-11-12 EST			5-day change	1st Jan Change
753.60 ^INR	-0.21%		+0.74%	-22.07%

11-01	Waaree Renewable Technologies Limited Signs Operations and Maintenance Agreement with Independent Power Producer Company for 360Mwp Solar Power Project	CI
10-30	Waaree Renewable Technologies Limited Announces Receipt of Letter of Award from A Leading Independent Power Producer Company	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	1,032	5,910	16,118	146,377	94,619	81,630
Change	-	472.48%	172.71%	808.16%	-35.36%	-13.73%
Enterprise Value (EV) ¹	1,925	6,190	16,445	146,602	93,491	81,730
Change	-	221.58%	165.65%	791.49%	-36.23%	-12.58%
P/E	-43.5x	68.8x	29.2x	98.9x	41.4x	17.1x
PBR	4.63x	19.8x	18.9x	63x	20.8x	8.74x
PEG	-	-0x	0x	1x	0.8x	0x
Capitalization / Revenue	7.95x	3.66x	4.59x	16.7x	5.92x	2.45x
EV / Revenue	14.8x	3.83x	4.69x	16.7x	5.85x	2.45x
EV / EBITDA	27.4x	26.3x	19.6x	70.7x	30x	12.7x
EV / EBIT	36x	31.2x	20.4x	72.6x	30.6x	12.9x
EV / FCF	-1.45x	-584x	-103x	-871x	59.7x	-158x
FCF Yield	-68.8%	-0.17%	-0.97%	-0.11%	1.68%	-0.63%
Dividend per Share ²	-	0.2	0.2	1	1	-
Rate of return	-	0.35%	0.13%	0.07%	0.11%	-
EPS ²	-0.228	0.826	5.306	14.21	21.95	45.86
Distribution rate	-	24.2%	3.77%	7.04%	4.56%	-
Net sales ¹	129.8	1,615	3,510	8,764	15,977	33,314
EBITDA ¹	70.38	235	837.4	2,073	3,115	6,413
EBIT ¹	53.5	198.3	807.9	2,019	3,053	6,332
Net income ¹	-23.67	86.04	554.2	1,481	2,292	4,787
Net Debt ¹	892.6	280.1	326.7	225.9	-1,128	100.4
Reference price ²	9.92	56.79	154.87	1,405.45	907.65	782.30
Nbr of stocks (in thousands)	104,074	104,074	104,074	104,149	104,247	104,346
Announcement Date	9/8/21	9/3/22	9/4/23	8/23/24	8/29/25	8/31/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
WAAREE RENEWABLE TECHNOLOGIES LIMITED	-	-	-	-	840M
GE VERNOVA INC.	25.47x	4.23x	29.55x	0.25%	213B
NEXTERA ENERGY	21.07x	9.37x	16.8x	2.89%	180B
IBERDROLA, S.A.	21.98x	4.54x	12.69x	3.15%	172B
SOUTHERN COMPANY	21.44x	6x	13.15x	3.22%	109B
ENEL S.P.A.	13.5x	1.92x	6.87x	5.24%	108B
CHINA YANGTZE POWER CO., LTD.	21.51x	11.84x	15.37x	3.25%	108B
DUKE ENERGY CORPORATION	19.01x	5.73x	11.48x	3.37%	100B
CONSTELLATION ENERGY CORPORATION	22.19x	3.26x	14.02x	0.61%	96.6B
AMERICAN ELECTRIC POWER COMPANY, INC.	19.98x	5.22x	12.47x	2.98%	70.36B
Average	20.68x	5.79x	14.71x	2.78%	116B
Weighted average by Cap.	21.23x	5.85x	16.17x	2.59%