WAAREE ENERGIES
|
WAAREE ENERGIES Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹287 Cr | ₹263 Cr | ₹243 Cr | ₹197 Cr | ₹197 Cr |
| Equity - Authorised | ₹500 Cr | ₹500 Cr | ₹500 Cr | ₹500 Cr | ₹500 Cr |
| Equity - Issued | ₹287 Cr | ₹263 Cr | ₹243 Cr | ₹197 Cr | ₹197 Cr |
| Equity Paid Up | ₹287 Cr | ₹263 Cr | ₹243 Cr | ₹197 Cr | ₹197 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
| Share Warrants & Outstandings | ₹61 Cr | ₹47 Cr | ₹37 Cr | - | - |
| Total Reserves | ₹9,131 Cr | ₹3,778 Cr | ₹1,558 Cr | ₹231 Cr | ₹155 Cr |
| Securities Premium | ₹5,441 Cr | ₹1,957 Cr | ₹973 Cr | - | - |
| Capital Reserves | ₹13 Cr | ₹13 Cr | ₹13 Cr | ₹0.44 Cr | ₹0.44 Cr |
| Profit & Loss Account Balance | ₹3,677 Cr | ₹1,808 Cr | ₹572 Cr | ₹225 Cr | ₹136 Cr |
| General Reserves | - | - | - | - | - |
| Other Reserves | ₹0.15 Cr | ₹-0.14 Cr | ₹-0.12 Cr | ₹4.86 Cr | ₹19 Cr |
| Reserve excluding Revaluation Reserve | ₹9,131 Cr | ₹3,778 Cr | ₹1,558 Cr | ₹231 Cr | ₹155 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹9,479 Cr | ₹4,088 Cr | ₹1,838 Cr | ₹428 Cr | ₹353 Cr |
| Minority Interest | ₹116 Cr | ₹61 Cr | ₹23 Cr | ₹12 Cr | ₹40 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹24 Cr | ₹103 Cr | ₹146 Cr | ₹189 Cr | ₹189 Cr |
| Non Convertible Debentures | - | - | - | ₹50 Cr | ₹74 Cr |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | - | - | - | - | - |
| Term Loans - Institutions | ₹27 Cr | ₹139 Cr | ₹185 Cr | ₹221 Cr | ₹151 Cr |
| Other Secured | ₹-3.19 Cr | ₹-37 Cr | ₹-39 Cr | ₹-82 Cr | ₹-37 Cr |
| Unsecured Loans | - | - | - | ₹0.09 Cr | - |
| Fixed Deposits - Public | - | - | - | - | - |
| Loans and advances from subsidiaries | - | - | - | - | - |
| Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
| Foreign Currency Convertible Notes | - | - | - | - | - |
| Long Term Loan in Foreign Currency | - | - | - | - | - |
| Loans - Banks | - | - | - | - | - |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | - | - | - | ₹0.09 Cr | - |
| Other Unsecured Loan | - | - | - | - | - |
| Deferred Tax Assets / Liabilities | ₹-4.69 Cr | ₹-46 Cr | ₹34 Cr | ₹8.38 Cr | ₹5.03 Cr |
| Deferred Tax Assets | ₹253 Cr | ₹163 Cr | ₹27 Cr | ₹30 Cr | ₹3.77 Cr |
| Deferred Tax Liability | ₹248 Cr | ₹117 Cr | ₹61 Cr | ₹38 Cr | ₹8.80 Cr |
| Other Long Term Liabilities | ₹1,145 Cr | ₹1,494 Cr | ₹366 Cr | ₹43 Cr | ₹46 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹155 Cr | ₹108 Cr | ₹69 Cr | ₹41 Cr | ₹33 Cr |
| Total Non-Current Liabilities | ₹1,320 Cr | ₹1,659 Cr | ₹615 Cr | ₹282 Cr | ₹272 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹2,255 Cr | ₹1,475 Cr | ₹1,432 Cr | ₹535 Cr | ₹357 Cr |
| Sundry Creditors | ₹2,255 Cr | ₹1,475 Cr | ₹1,432 Cr | ₹535 Cr | ₹357 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹5,348 Cr | ₹3,256 Cr | ₹2,749 Cr | ₹842 Cr | ₹123 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹4,530 Cr | ₹2,482 Cr | ₹2,347 Cr | ₹604 Cr | ₹52 Cr |
| Interest Accrued But Not Due | ₹23 Cr | ₹5.09 Cr | ₹1.78 Cr | ₹1.32 Cr | ₹10 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | ₹50 Cr | ₹25 Cr |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹795 Cr | ₹768 Cr | ₹401 Cr | ₹187 Cr | ₹35 Cr |
| Short Term Borrowings | ₹912 Cr | ₹178 Cr | ₹635 Cr | ₹100 Cr | ₹131 Cr |
| Secured ST Loans repayable on Demands | ₹912 Cr | ₹167 Cr | ₹629 Cr | ₹94 Cr | ₹129 Cr |
| Working Capital Loans- Sec | ₹1.64 Cr | ₹36 Cr | ₹43 Cr | ₹36 Cr | ₹53 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-1.51 Cr | ₹-26 Cr | ₹-38 Cr | ₹-30 Cr | ₹-50 Cr |
| Short Term Provisions | ₹272 Cr | ₹514 Cr | ₹113 Cr | ₹21 Cr | ₹14 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹148 Cr | ₹290 Cr | ₹85 Cr | ₹20 Cr | ₹13 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹124 Cr | ₹225 Cr | ₹28 Cr | ₹1.65 Cr | ₹0.18 Cr |
| Total Current Liabilities | ₹8,786 Cr | ₹5,423 Cr | ₹4,929 Cr | ₹1,498 Cr | ₹625 Cr |
| Total Liabilities | ₹19,701 Cr | ₹11,231 Cr | ₹7,406 Cr | ₹2,219 Cr | ₹1,289 Cr |
| ASSETS | |||||
| Gross Block | ₹4,977 Cr | ₹2,010 Cr | ₹1,398 Cr | ₹764 Cr | ₹392 Cr |
| Less: Accumulated Depreciation | ₹941 Cr | ₹560 Cr | ₹293 Cr | ₹140 Cr | ₹99 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹4,036 Cr | ₹1,450 Cr | ₹1,105 Cr | ₹624 Cr | ₹293 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹1,884 Cr | ₹1,341 Cr | ₹537 Cr | ₹123 Cr | ₹1.17 Cr |
| Non Current Investments | - | - | - | ₹10.00 Cr | ₹82 Cr |
| Long Term Investment | - | - | - | ₹10.00 Cr | ₹82 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | - | ₹100 Cr | - | ₹10.00 Cr | ₹82 Cr |
| Long Term Loans & Advances | ₹245 Cr | ₹331 Cr | ₹121 Cr | ₹78 Cr | ₹104 Cr |
| Other Non Current Assets | ₹365 Cr | ₹96 Cr | ₹159 Cr | ₹38 Cr | ₹37 Cr |
| Total Non-Current Assets | ₹6,545 Cr | ₹3,217 Cr | ₹1,923 Cr | ₹875 Cr | ₹519 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹65 Cr | ₹71 Cr | ₹31 Cr | ₹133 Cr | ₹33 Cr |
| Quoted | - | - | - | - | ₹33 Cr |
| Unquoted | ₹65 Cr | ₹71 Cr | ₹31 Cr | ₹133 Cr | - |
| Inventories | ₹2,692 Cr | ₹2,586 Cr | ₹2,709 Cr | ₹538 Cr | ₹368 Cr |
| Raw Materials | ₹1,685 Cr | ₹253 Cr | ₹1,616 Cr | ₹463 Cr | ₹240 Cr |
| Work-in Progress | ₹65 Cr | ₹68 Cr | ₹60 Cr | ₹18 Cr | ₹24 Cr |
| Finished Goods | ₹791 Cr | ₹877 Cr | ₹209 Cr | ₹33 Cr | ₹74 Cr |
| Packing Materials | ₹2.56 Cr | ₹1.73 Cr | ₹1.16 Cr | ₹0.61 Cr | ₹0.52 Cr |
| Stores  and Spare | ₹25 Cr | ₹22 Cr | ₹21 Cr | ₹11 Cr | - |
| Other Inventory | ₹123 Cr | ₹1,364 Cr | ₹801 Cr | ₹13 Cr | ₹30 Cr |
| Sundry Debtors | ₹1,185 Cr | ₹971 Cr | ₹313 Cr | ₹93 Cr | ₹118 Cr |
| Debtors more than Six months | ₹935 Cr | ₹732 Cr | ₹84 Cr | ₹34 Cr | ₹83 Cr |
| Debtors Others | ₹279 Cr | ₹262 Cr | ₹236 Cr | ₹68 Cr | ₹42 Cr |
| Cash and Bank | ₹7,748 Cr | ₹3,779 Cr | ₹1,736 Cr | ₹366 Cr | ₹110 Cr |
| Cash in hand | - | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr |
| Balances at Bank | ₹7,748 Cr | ₹3,779 Cr | ₹1,736 Cr | ₹366 Cr | ₹110 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹199 Cr | ₹105 Cr | ₹47 Cr | ₹29 Cr | ₹24 Cr |
| Interest accrued on Investments | ₹110 Cr | ₹44 Cr | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | ₹19 Cr | ₹1.01 Cr | ₹1.60 Cr |
| Prepaid Expenses | ₹69 Cr | ₹49 Cr | ₹13 Cr | ₹8.90 Cr | ₹5.90 Cr |
| Other current_assets | ₹20 Cr | ₹11 Cr | ₹16 Cr | ₹19 Cr | ₹17 Cr |
| Short Term Loans and Advances | ₹1,251 Cr | ₹501 Cr | ₹640 Cr | ₹185 Cr | ₹116 Cr |
| Advances recoverable in cash or in kind | ₹853 Cr | ₹296 Cr | ₹420 Cr | ₹92 Cr | ₹22 Cr |
| Advance income tax and TDS | - | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹398 Cr | ₹205 Cr | ₹219 Cr | ₹94 Cr | ₹94 Cr |
| Total Current Assets | ₹13,139 Cr | ₹8,013 Cr | ₹5,476 Cr | ₹1,344 Cr | ₹770 Cr |
| Net Current Assets (Including Current Investments) | ₹4,353 Cr | ₹2,589 Cr | ₹547 Cr | ₹-153 Cr | ₹146 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹19,701 Cr | ₹11,231 Cr | ₹7,406 Cr | ₹2,219 Cr | ₹1,289 Cr |
| Contingent Liabilities | ₹871 Cr | ₹152 Cr | ₹113 Cr | ₹61 Cr | ₹102 Cr |
| Total Debt | ₹939 Cr | ₹317 Cr | ₹859 Cr | ₹371 Cr | ₹358 Cr |
| Book Value | 327.84 | 153.69 | 74.03 | 21.69 | 17.88 |
| Adjusted Book Value | 327.84 | 153.69 | 74.03 | 21.69 | 17.88 |
Compare Balance Sheet of peers of WAAREE ENERGIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| WAAREE ENERGIES | ₹95,338.0 Cr | -3.3% | -0.3% | 9.7% | Stock Analytics | |
| CG POWER AND INDUSTRIAL SOLUTIONS | ₹116,210.0 Cr | -1% | -1.2% | 2.4% | Stock Analytics | |
| SIEMENS | ₹108,772.0 Cr | -2.3% | -5% | -56.4% | Stock Analytics | |
| ABB INDIA | ₹105,809.0 Cr | -5% | -2.6% | -31.9% | Stock Analytics | |
| HAVELLS INDIA | ₹91,429.0 Cr | -2.7% | -3.1% | -11% | Stock Analytics | |
| SUZLON ENERGY | ₹78,721.8 Cr | -3.1% | 8.8% | -13.5% | Stock Analytics | |
WAAREE ENERGIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| WAAREE ENERGIES | -3.3% |
-0.3% |
9.7% |
| SENSEX | -0.5% |
2% |
4.8% |
You may also like the below Video Courses