STRLNG & WIL REN ENE LTD
SWSOLAR · General/Diversified · NSE
₹212
Current Market Price
Fair Value (DCF)
₹243
Margin of Safety
+15.0%
Updated 1d ago
YieldIQ Score
38/100
Piotroski F-Score
4/9
Economic Moat
None
Confidence
18%
ROE
—
Debt/Equity
2.67
WACC
11.1%
Market Cap
₹4,943 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
16.1%
Return on capital employed
EV / EBITDA
19.8×
Enterprise multiple
Debt / EBITDA
3.3×
Leverage vs earnings
Interest Coverage
2.7×
EBIT covers interest
Current Ratio
1.28×
Short-term liquidity
Asset Turnover
1.12×
Revenue per ₹ of assets
Revenue CAGR (3Y)
6.6%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹211.67
Bear case
₹109.33
MoS -93.6%
Base case
₹243.42
MoS +13.0%
Bull case
₹255.59
MoS +17.2%
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 | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹3176 Cr | ₹3460 Cr | ₹158 Cr | ₹1178 Cr | ₹6300 Cr | +18.7% |
| EBITDA | — | ₹-832 Cr | ₹-1044 Cr | ₹47.6 Cr | ₹271 Cr | — |
| EBIT | ₹-75.1 Cr | ₹-130 Cr | ₹-88.2 Cr | ₹58.3 Cr | — | — |
| PAT | ₹-111 Cr | ₹-168 Cr | ₹-151 Cr | ₹1.4 Cr | ₹81.5 Cr | — |
| EPS (diluted) | ₹-6.95 | ₹-9.99 | ₹-7.95 | ₹0.06 | — | — |
| CFO | ₹-9.6 Cr | ₹-1261 Cr | ₹-580 Cr | ₹602 Cr | ₹37.9 Cr | — |
| CapEx | — | — | — | — | ₹-4.3 Cr | — |
| FCF | — | — | — | — | ₹33.5 Cr | +0.0% |
| Total Assets | — | ₹3500 Cr | ₹4057 Cr | ₹4301 Cr | ₹5630 Cr | +12.6% |
| Total Debt | — | — | ₹1140 Cr | ₹230 Cr | ₹936 Cr | -4.8% |
| Shareholders' Equity | — | — | ₹1169 Cr | ₹969 Cr | ₹995 Cr | -4.0% |
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 RAVINDRA ENERGY LIMITED | -48.2% | 43 | Data Limited | 6.1% | — |
| UEL UJAAS ENERGY LIMITED | -97.6% | 33 | Data Limited | 10.4% | — |
| WAAREEINDO INDOSOLAR LIMITED | +25.0% | 68 | Undervalued | 135.5% | — |
| SOLARWORLD SOLARWORLD ENERGY SOL LTD | -28.4% | 46 | Overvalued | 24.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for SWSOLAR in the last 10 years.
AI Analysis Summary
SWSOLAR.NS appears undervalued by 15.0%, with a standout strength in its 16.1% ROCE, but a concern is its high debt-to-equity ratio of 2.67.
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.