| Waaree Energies Ltd | Industry : (Capital Goods - Electrical Equipment) | |
|---|---|---|
|
BSE Code : 544277 |
NSE Symbol : WAAREEENER |
P/E(TTM) : 17.86 |
|
ISIN Demat : INE377N01017 |
Div & Yield% : 0.16 |
EPS(TTM) : 141.08 |
|
Book Value(₹) : 456.44 |
Market Cap(₹Cr) : 72,488.14 |
Face Value(₹) : 10.00 |
| Particulars | Dec '26 | Dec '25 | Dec '24 | Dec '23 | Dec '22 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 20,990.51 | 12,764.55 | 10,717.64 | 6,532.80 | 2,771.29 |
| Other Income | 1,387.07 | 453.91 | 581.37 | 108.78 | 81.43 |
| Stock Adjustments | 995.16 | -750.80 | 564.94 | 978.28 | -64.83 |
| Total Income | 23,372.74 | 12,467.66 | 11,863.95 | 7,619.86 | 2,787.89 |
| EXPENDITURE : | |||||
| Raw Materials | 14,351.89 | 8,211.69 | 8,886.72 | 6,001.66 | 2,200.66 |
| Power and Fuel Cost | 333.05 | 105.72 | 87.83 | 50.17 | 19.67 |
| Other Manufacturing Expenses | 588.54 | 244.81 | 162.33 | 116.45 | 267.86 |
| Selling and Administration Expenses | 1,517.33 | 714.94 | 588.34 | 447.00 | 58.90 |
| Miscellaneous Expenses | 401.12 | 128.72 | 50.56 | 47.09 | 25.51 |
| Employee Benefit Expenses | 307.39 | 212.80 | 132.55 | 108.53 | 45.86 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 5,873.42 | 2,848.98 | 1,955.62 | 848.96 | 169.44 |
| Interest | 198.60 | 131.72 | 133.23 | 76.84 | 33.99 |
| Gross Profit | 5,674.82 | 2,717.26 | 1,822.39 | 772.12 | 135.45 |
| Depreciation | 706.72 | 320.90 | 264.46 | 154.53 | 39.60 |
| Profit Before Tax | 4,968.10 | 2,396.36 | 1,557.93 | 617.59 | 95.85 |
| Current Tax | 1,110.83 | 541.94 | 495.39 | 146.48 | 28.55 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | 94.81 | 73.25 | -85.81 | 10.92 | -2.37 |
| Reported Net Profit | 3,762.46 | 1,781.17 | 1,148.35 | 460.19 | 69.67 |
| Extraordinary Items | 300.02 | 10.12 | 253.81 | -11.51 | 0.18 |
| Adjusted Net Profit | 3,462.44 | 1,771.05 | 894.54 | 471.70 | 69.49 |
| Adjustment below Net Profit | -0.08 | 0.99 | -0.28 | -0.86 | 0.00 |
| Profit/Loss Balance carried down | 3,620.76 | 1,838.60 | 690.53 | 226.20 | 142.60 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 57.54 | 0.00 | 0.00 | -5.00 | -13.75 |
| P & L Balance carried down | 7,325.60 | 3,620.76 | 1,838.60 | 690.53 | 226.02 |
| Dividend | 57.53 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 40.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Dividend Per Share(Rs) | 4.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Earnings Per Share-Unit Curr | 130.80 | 62.00 | 43.67 | 18.91 | 3.53 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 456.45 | 327.46 | 156.03 | 79.83 | 21.73 |
| Book Value(Adj)-Unit Curr | 456.45 | 327.46 | - | - | - |
