alphaveWAAREEENER₹2,541.80

Waaree Energies Ltd.

Annual Quarterly₹ CrorePeersPREMIERENE VIKRAMSOLR WEBELSOLAR SUPREMEIND ASTRAL BDL POWERINDIA COCHINSHIPMcap ₹73,115 Cr

View

In ₹ Crore except Per Share 12 Months Ending	Q2 FY25 30/09/2024	Q3 FY25 31/12/2024	Q4 FY25 31/03/2025	Q1 FY26 30/06/2025	Q2 FY26 30/09/2025	Q3 FY26 31/12/2025	Q4 FY26 31/03/2026	Q1 FY27 30/06/2026
Revenue from Operations	3,574.4	3,457.3	4,003.9	4,425.8	6,065.6	7,565.1	8,480.3	7,931.8
Other Income	89.1	88.0	137.0	171.4	160.9	196.2	179.7	170.8
Total Income	3,663.5	3,545.3	4,140.9	4,597.2	6,226.5	7,761.2	8,660.0	8,102.6
Expenses
+ Cost of Materials Consumed	2,148.9	1,908.5	2,409.6	2,962.4	3,199.0	4,010.9	6,738.6	4,843.9
+ Purchases of Stock-in-Trade	475.4	327.2	264.7	614.0	932.6	297.5	-256.4	525.5
+ Changes in Inventories	79.7	127.8	-65.0	-760.1	-406.8	-85.5	-702.6	97.4
+ Employee Benefit Expense	66.8	85.2	102.9	135.3	152.5	167.8	143.7	169.9
+ Finance Costs	30.8	30.8	56.7	43.3	96.1	93.3	47.9	70.4
+ Depreciation & Amortisation	84.3	89.0	153.4	182.1	239.8	267.3	300.6	330.0
+ Other Expenses	278.9	286.9	369.1	476.9	781.9	1,246.2	980.2	855.2
Total Expenses	3,164.6	2,855.5	3,291.4	3,653.8	4,995.1	5,997.4	7,252.0	6,892.2
EBITDA	524.9	721.7	922.6	997.3	1,406.4	1,928.2	1,576.8	1,439.9
EBIT	440.6	632.7	769.2	815.3	1,166.6	1,660.9	1,276.1	1,109.9
Profit
PBT before Exceptional Items	498.8	689.8	849.5	943.4	1,231.5	1,763.8	1,408.0	1,210.4
+ Exceptional Items	0.0	0.0	-4.0	0.0	0.0	-294.8	0.0	0.0
Pretax Income	498.8	689.8	845.5	943.4	1,231.5	1,469.0	1,408.0	1,210.4
+ Current Tax	140.5	151.9	177.8	216.4	297.9	384.1	295.2	297.8
+ Deferred Tax	-17.3	31.1	23.2	-46.0	55.4	-21.9	-13.5	20.7
Tax Expense	123.2	182.9	201.0	170.5	353.3	362.2	281.7	318.5
Net Income	375.7	506.9	644.5	772.9	878.2	1,106.8	1,126.3	891.9
+ Net Income — Continuing Ops	375.7	506.9	644.5	772.9	878.2	1,106.8	1,126.3	891.9
+ Other Comprehensive Income	-1.0	2.8	-0.5	-11.9	-4.5	9.4	4.8	0.0
Total Comprehensive Income	374.6	509.7	643.9	761.0	873.7	1,116.2	1,131.1	891.9
Net Income to Common	361.7	492.7	618.9	745.2	842.6	9.5	1,061.1	850.2
Minority Interest	14.0	14.2	25.6	27.7	35.7	-0.1	65.2	41.7
Per Share
Basic EPS	13.75	18.41	21.59	25.94	29.33	36.95	36.91	29.56
Diluted EPS	13.71	18.33	21.51	25.84	29.27	36.89	36.84	29.50
Other Comprehensive Income — detail
+ Other Comprehensive Income	—	—	-0.5	-11.9	-4.5	9.4	4.8	0.0
+ Items NOT to be Reclassified to P&L	-1.0	2.8	2.9	0.3	-2.2	0.4	0.9	0.0
+ Tax on Items NOT to be Reclassified	—	—	0.7	0.1	-0.5	0.1	0.2	0.0
+ Items to be Reclassified to P&L	—	—	-2.7	-12.2	-2.9	9.2	4.2	—
Comprehensive Income — Owners of Parent	360.6	495.5	618.4	733.3	838.1	1,072.0	1,065.9	0.0
Comprehensive Income — Non-controlling Interests	14.0	14.2	25.6	27.7	35.6	44.2	65.2	0.0
Per Share — as-filed variants
Basic EPS — Continuing Operations	13.75	18.41	21.59	25.94	29.33	36.95	36.91	29.56
Diluted EPS — Continuing Operations	13.71	18.33	21.51	25.84	29.27	36.89	36.84	29.50
Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories)
Gross Profit	870.5	1,093.8	1,394.6	1,609.5	2,340.8	3,342.2	2,700.7	2,465.0
Gross Margin %	24.35	31.64	34.83	36.36	38.59	44.18	31.85	31.08
Adjusted (ex-Exceptional Items) — derived
Pretax Income (Adjusted, as filed)	498.8	689.8	849.5	943.4	1,231.5	1,763.8	1,408.0	1,210.4
− Exceptional Items (reconciliation)	0.0	0.0	-4.0	0.0	0.0	-294.8	0.0	0.0
Net Income Adj (tax-effected)	375.7	506.9	647.5	772.9	878.2	1,328.9	1,126.3	891.9
EPS Adj	13.75	18.41	21.69	25.94	29.33	44.36	36.91	29.56
Other Filed Concepts — mapped but not yet placed in the schedule
Face Value	10.00	10.00	10.00	10.00	10.00	10.00	10.00	10.00
Paid Up Equity Capital	263.3	287.3	287.3	287.3	287.6	287.6	287.7	287.7

As filed, sign as filed — read the label, not the sign. A line appears only when the company tagged that concept in at least one period shown, so depth follows the filer: pre-Ind-AS, insurance and NBFC blocks stay hidden unless they were actually reported. Alternate tags for the same idea (e.g. two spellings of a deferred-tax element) are kept as separate lines rather than merged, because merging them would be a guess. Ratios, per-share figures and counts render as raw numbers, not ₹ Crore. No consensus estimates → no Est columns. Click any row to chart it.

« ‹ › »Latest: Q1 FY27 · ConsolidatedFA Financial Analysis · alphave

Data & compliance. Descriptive financial information from official NSE/BSE filings — for information and education only, not investment advice, a recommendation, or a valuation. Standalone = parent entity; consolidated includes subsidiaries. Historical multiples pair each fiscal year's filed figures with that FY-end market close; the Current column uses the last close with the latest filed annuals. Figures are cross-verified via accounting identities and NSE×BSE agreement — XBRL cross-verified ✓ 95%.