STRLNG & WIL REN ENE LTD
SWSOLAR · General/Diversified · NSE
₹214
Current Market Price
Fair Value (DCF)
₹246
Discount to FV
+15.0%
Updated just now
YieldIQ Score
50/100
Piotroski F-Score
3/9
Economic Moat
None
Confidence
20%
ROE
8.2%
Debt/Equity
0.94
WACC
11.1%
Market Cap
₹4,986 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
14.0%
Return on capital employed
EV / EBITDA
17.3×
Enterprise multiple
Debt / EBITDA
3.9×
Leverage vs earnings
Interest Coverage
2.7×
EBIT covers interest
Current Ratio
1.28×
Short-term liquidity
Asset Turnover
1.34×
Revenue per ₹ of assets
Revenue CAGR (3Y)
55.3%
3-year revenue growth
Revenue CAGR (5Y)
8.2%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹213.5
Bear case
Margin of Safety -1416.3%
Implied upside -93.4%
Base case
Margin of Safety +11.5%
Implied upside +13.0%
Bull case
Margin of Safety +21.6%
Implied upside +27.5%
Ratio Trends
SWSOLAR · last 6 annual periods
ROE
8.2%
ROCE
14.0%
Operating Margin
—
Debt / Equity
0.94×
PE
—
EV / EBITDA
—
Historical Financials
SWSOLAR · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹5199 Cr | ₹2013 Cr | ₹3035 Cr | ₹6300 Cr | ₹7546 Cr | +9.8% |
| EBITDA | ₹-832 Cr | ₹-1044 Cr | ₹47.6 Cr | ₹271 Cr | ₹-116 Cr | — |
| EBIT | ₹-833 Cr | ₹-1034 Cr | ₹46.2 Cr | — | — | — |
| PAT | ₹-916 Cr | ₹-1170 Cr | ₹-212 Cr | ₹81.5 Cr | ₹-309 Cr | — |
| EPS (diluted) | ₹-54.21 | ₹-61.65 | ₹-10.39 | — | — | — |
| CFO | ₹-1690 Cr | ₹-1829 Cr | ₹538 Cr | ₹37.9 Cr | ₹-257 Cr | — |
| CapEx | — | ₹-9.2 Cr | ₹-1.0 Cr | ₹-4.3 Cr | ₹-11.2 Cr | — |
| FCF | — | ₹-1838 Cr | ₹537 Cr | ₹33.5 Cr | ₹-269 Cr | — |
| Total Assets | ₹3500 Cr | ₹3190 Cr | ₹4301 Cr | ₹5630 Cr | ₹5317 Cr | +11.0% |
| Total Debt | — | ₹2030 Cr | ₹516 Cr | ₹936 Cr | ₹1191 Cr | -12.5% |
| Shareholders' Equity | — | ₹-225 Cr | ₹969 Cr | ₹1007 Cr | ₹650 Cr | — |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
SWSOLAR vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 WEBELSOLAR WEBELSOLAR | — | — | Pending | 55.7% | — |
RELTD RELTD | — | — | Pending | 6.1% | — |
UEL UEL | — | — | Pending | 10.4% | — |
WAAREEINDO WAAREEINDO | — | — | Pending | 135.5% | — |
SOLARWORLD SOLARWORLD | — | — | Pending | 24.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
1 ex-dividend event on file. Source: NSE corporate-actions feed.
Total paid (5Y)
—
Last payout
2020-02-24
₹6.00
Peak payout
₹6.00
Trailing yield
—
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. STRLNG & WIL REN ENE LTD (SWSOLAR.NS) trades at 213.50 vs a model fair value of 245.52, a gap of 15.0%. Piotroski F-score: 3/9. Moat labe...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of SWSOLAR →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for SWSOLAR →
Compare
Head-to-head with peers
Compare SWSOLAR side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse SWSOLARNow →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.