SOLARWORLD ENERGY SOL LTD
SOLARWORLD · General/Diversified · NSE
₹196
Current Market Price
Fair Value (DCF)
₹140
Margin of Safety
-28.4%
Updated 1d ago
YieldIQ Score
46/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
32%
ROE
—
Debt/Equity
0.27
WACC
11.1%
Market Cap
₹1,698 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
29.9%
Return on capital employed
EV / EBITDA
14.3×
Enterprise multiple
Debt / EBITDA
1.1×
Leverage vs earnings
Interest Coverage
20.9×
EBIT covers interest
Current Ratio
1.94×
Short-term liquidity
Asset Turnover
0.91×
Revenue per ₹ of assets
Revenue CAGR (3Y)
—
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹195.96
Bear case
₹82.81
MoS -136.6%
Base case
₹140.37
MoS -39.6%
Bull case
₹179.47
MoS -9.2%
Ratio Trends
SOLARWORLD · last 4 annual periods
ROE
24.9%
ROCE
26.5%
Operating Margin
—
Debt / Equity
0.37×
PE
—
EV / EBITDA
—
Historical Financials
SOLARWORLD · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹27.8 Cr | ₹232 Cr | ₹501 Cr | ₹545 Cr | +169.6% |
| EBITDA | ₹6.5 Cr | ₹24.7 Cr | ₹74.9 Cr | ₹112 Cr | +158.4% |
| EBIT | — | — | — | — | — |
| PAT | ₹2.2 Cr | ₹14.8 Cr | ₹51.7 Cr | ₹77.0 Cr | +227.4% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹-4.2 Cr | ₹-7.1 Cr | ₹7.2 Cr | ₹53.9 Cr | — |
| CapEx | ₹-0.2 Cr | ₹-1.0 Cr | ₹-0.2 Cr | ₹-152 Cr | — |
| FCF | ₹-4.5 Cr | ₹-8.1 Cr | ₹7.0 Cr | ₹-98.0 Cr | — |
| Total Assets | ₹67.4 Cr | ₹120 Cr | ₹155 Cr | ₹598 Cr | +107.0% |
| Total Debt | ₹52.4 Cr | ₹64.7 Cr | ₹61.1 Cr | ₹115 Cr | +29.8% |
| Shareholders' Equity | ₹7.1 Cr | ₹21.9 Cr | ₹73.6 Cr | ₹309 Cr | +252.4% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
SOLARWORLD vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| WAAREEINDO INDOSOLAR LIMITED | +25.0% | 68 | Undervalued | 135.5% | — |
| SOLEX SOLEX | — | — | Pending | 26.0% | — |
| UEL UJAAS ENERGY LIMITED | -97.6% | 33 | Data Limited | 10.4% | — |
| RELTD RELTD | — | — | Pending | 6.1% | — |
| SWELECTES SWELECTES | — | — | Pending | 1.4% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for SOLARWORLD in the last 10 years.
AI Analysis Summary
SOLARWORLD.NS appears overvalued by 28.4%, with a standout strength in its interest coverage of 20.9x, but a concern is its narrow moat.
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of SOLARWORLD →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for SOLARWORLD →
Compare
Head-to-head with peers
Compare SOLARWORLD side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse SOLARWORLDNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.