Data Quality Notice

Data quality observations on this stock — see hidden fields below.

Reported as ticker: WAAREEINDO· We're continuously improving data quality. Contact support if this persists.

INDOSOLAR LIMITED

WAAREEINDO · General/Diversified · NSE

₹376

Current Market Price

Under Review— We don’t have enough data to publish a fair value estimate for WAAREEINDO yet. Reason: Data Limited.

Valuation engine: DCF

Updated just now

YieldIQ Score

Piotroski F-Score

8/9

Economic Moat

Wide

Confidence

39%

ROE

135.5%

Debt/Equity

1.24

WACC

11.1%

Market Cap

₹1,566 Cr

Quality & Valuation

Neutral model outputs — no recommendations.

ROCE

104.9%

Return on capital employed

EV / EBITDA

6.1×

Enterprise multiple

Debt / EBITDA

0.0×

Leverage vs earnings

Interest Coverage

5.3×

EBIT covers interest

Current Ratio

0.81×

Short-term liquidity

Asset Turnover

2.82×

Revenue per ₹ of assets

Revenue CAGR (3Y)

3-year revenue growth

Revenue CAGR (5Y)

5-year revenue growth

Ratio Trends

WAAREEINDO · last 1 annual period

ROE

135.5%

min 135.5%max 135.5%

ROCE

104.9%

min 104.9%max 104.9%

Operating Margin

min max

Debt / Equity

1.24×

min 1.24×max 1.24×

PE

min max

EV / EBITDA

min max

Historical Financials

WAAREEINDO · Annual, last 5 years· amounts in ₹Cr unless noted

Metric
2021
NSE_XBRL
2023
NSE_XBRL
2024
NSE_XBRL
2025
yfinance
2026
yfinance
CAGR
Revenue₹324 Cr₹680 Cr+20.4%
EBITDA₹95.9 Cr₹272 Cr+29.8%
EBIT
PAT₹1081 Cr₹54.8 Cr₹247 Cr-30.9%
EPS (diluted)₹-0.21₹178.36₹-3.71
CFO₹18.3 Cr₹85.1 Cr₹78.4 Cr+43.8%
CapEx₹-20.6 Cr₹-24.9 Cr
FCF₹64.5 Cr₹53.5 Cr-4.6%
Total Assets₹241 Cr₹344 Cr+9.4%
Total Debt₹50.0 Cr₹3.1 Cr-50.2%
Shareholders' Equity₹40.4 Cr₹287 Cr+63.2%

CAGR computed across the visible window. Signs reverse if start value is zero or negative.

Peer Comparison

WAAREEINDO vs 5 closest peers by market-cap band

PeerMoSScoreVerdictROEPE
UEL

UEL

Pending10.4%
RELTD

RELTD

Pending6.1%
SOLARWORLD

SOLARWORLD

Pending24.9%
SOLEX

SOLEX

Pending26.0%
WEBELSOLAR

WEBELSOLAR

Pending55.7%

Click a ticker to view its fair-value analysis.

Dividend History

No dividend events recorded for WAAREEINDO in the last 10 years.

Run Full Interactive Analysis

Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.

Analyse WAAREEINDONow →

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.