| Waaree Energies Ltd | Industry : (Capital Goods - Electrical Equipment) | |
|---|---|---|
|
BSE Code : 544277 |
NSE Symbol : WAAREEENER |
P/E(TTM) : 28.79 |
|
ISIN Demat : INE377N01017 |
Div & Yield% : 0.00 |
EPS(TTM) : 99.82 |
|
Book Value(₹) : 390.66 |
Market Cap(₹Cr) : 82,669.43 |
Face Value(₹) : 10.00 |
| Particulars | Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 12,764.55 | 10,717.64 | 6,532.80 | 2,771.29 | 1,993.28 |
| Other Income | 453.91 | 581.37 | 108.78 | 81.43 | 40.91 |
| Stock Adjustments | -750.80 | 564.94 | 978.28 | -64.83 | 72.66 |
| Total Income | 12,467.66 | 11,863.95 | 7,619.86 | 2,787.89 | 2,106.85 |
| EXPENDITURE : | |||||
| Raw Materials | 8,211.69 | 8,886.72 | 6,001.66 | 2,200.66 | 1,724.91 |
| Power and Fuel Cost | 105.72 | 87.83 | 50.17 | 19.67 | 10.11 |
| Other Manufacturing Expenses | 244.81 | 162.33 | 116.45 | 267.86 | 63.30 |
| Selling and Administration Expenses | 714.94 | 588.34 | 447.00 | 58.90 | 126.84 |
| Miscellaneous Expenses | 128.72 | 50.56 | 47.09 | 25.51 | 12.69 |
| Employee Benefit Expenses | 212.80 | 132.55 | 108.53 | 45.86 | 48.51 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 2,848.98 | 1,955.62 | 848.96 | 169.44 | 121.39 |
| Interest | 131.72 | 133.23 | 76.84 | 33.99 | 26.18 |
| Gross Profit | 2,717.26 | 1,822.39 | 772.12 | 135.45 | 95.21 |
| Depreciation | 320.90 | 264.46 | 154.53 | 39.60 | 26.90 |
| Profit Before Tax | 2,396.36 | 1,557.93 | 617.59 | 95.85 | 68.31 |
| Current Tax | 541.94 | 495.39 | 146.48 | 28.55 | 21.65 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | 73.25 | -85.81 | 10.92 | -2.37 | -3.62 |
| Reported Net Profit | 1,781.17 | 1,148.35 | 460.19 | 69.67 | 50.28 |
| Extraordinary Items | 5.96 | 253.81 | -11.51 | 0.18 | 4.30 |
| Adjusted Net Profit | 1,775.21 | 894.54 | 471.70 | 69.49 | 45.98 |
| Adjustment below Net Profit | 0.99 | -0.28 | -0.86 | 0.00 | 3.47 |
| Profit/Loss Balance carried down | 1,838.60 | 690.53 | 226.20 | 142.60 | 100.15 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 0.00 | 0.00 | -5.00 | -13.75 | 18.75 |
| P & L Balance carried down | 3,620.76 | 1,838.60 | 690.53 | 226.02 | 135.14 |
| Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Dividend Per Share(Rs) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Earnings Per Share-Unit Curr | 62.00 | 43.67 | 18.91 | 3.53 | 2.55 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 327.46 | 156.03 | 79.83 | 21.73 | 17.81 |
| Book Value(Adj)-Unit Curr | 327.46 | - | - | - | - |