WAAREE RENEWABLE TECHNOLOGIES
|
WAAREE RENEWABLE TECHNOLOGIES Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹1,598 Cr | ₹877 Cr | ₹351 Cr | ₹161 Cr | ₹13 Cr |
| Sales | - | - | - | ₹6.65 Cr | - |
| Job Work/ Contract Receipts | ₹1,559 Cr | ₹849 Cr | ₹333 Cr | ₹136 Cr | ₹7.05 Cr |
| Processing Charges / Service Income | ₹13 Cr | ₹9.55 Cr | ₹7.89 Cr | ₹4.83 Cr | ₹0.11 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹26 Cr | ₹18 Cr | ₹9.71 Cr | ₹14 Cr | ₹5.81 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹1,598 Cr | ₹877 Cr | ₹351 Cr | ₹161 Cr | ₹13 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | - | - | - | - | - |
| Raw Material Consumed | ₹1,231 Cr | ₹639 Cr | ₹250 Cr | ₹128 Cr | ₹3.80 Cr |
| Opening Raw Materials | ₹29 Cr | ₹37 Cr | ₹1.69 Cr | ₹0.46 Cr | - |
| Purchases Raw Materials | ₹930 Cr | ₹537 Cr | ₹248 Cr | ₹116 Cr | ₹4.03 Cr |
| Closing Raw Materials | ₹6.45 Cr | ₹29 Cr | ₹37 Cr | ₹1.69 Cr | ₹0.46 Cr |
| Other Direct Purchases / Brought in cost | ₹278 Cr | ₹94 Cr | ₹37 Cr | ₹13 Cr | ₹0.22 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹0.41 Cr | ₹0.19 Cr | ₹0.00 Cr | ₹0.04 Cr | ₹0.06 Cr |
| Electricity & Power | ₹0.41 Cr | ₹0.19 Cr | ₹0.00 Cr | ₹0.04 Cr | ₹0.06 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹30 Cr | ₹17 Cr | ₹9.47 Cr | ₹5.53 Cr | ₹0.55 Cr |
| Salaries, Wages & Bonus | ₹26 Cr | ₹15 Cr | ₹8.04 Cr | ₹5.27 Cr | ₹0.58 Cr |
| Contributions to EPF & Pension Funds | ₹0.89 Cr | ₹0.49 Cr | ₹0.26 Cr | ₹0.18 Cr | - |
| Workmen and Staff Welfare Expenses | ₹0.30 Cr | ₹0.04 Cr | ₹0.01 Cr | ₹0.01 Cr | - |
| Other Employees Cost | ₹2.06 Cr | ₹1.70 Cr | ₹1.16 Cr | ₹0.07 Cr | ₹-0.03 Cr |
| Other Manufacturing Expenses | ₹12 Cr | ₹6.78 Cr | ₹3.50 Cr | ₹1.81 Cr | ₹0.34 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | - | - | - | - | - |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹12 Cr | ₹6.78 Cr | ₹3.50 Cr | ₹1.81 Cr | ₹0.34 Cr |
| General and Administration Expenses | ₹10 Cr | ₹4.01 Cr | ₹2.32 Cr | ₹2.30 Cr | ₹0.95 Cr |
| Rent , Rates & Taxes | ₹0.90 Cr | ₹0.27 Cr | ₹0.14 Cr | ₹0.07 Cr | ₹0.13 Cr |
| Insurance | ₹1.58 Cr | ₹0.59 Cr | ₹0.54 Cr | ₹0.26 Cr | ₹0.05 Cr |
| Printing and stationery | ₹0.18 Cr | ₹0.05 Cr | ₹0.03 Cr | ₹0.01 Cr | ₹0.01 Cr |
| Professional and legal fees | ₹2.69 Cr | ₹1.51 Cr | ₹0.41 Cr | ₹1.11 Cr | ₹0.25 Cr |
| Traveling and conveyance | ₹2.70 Cr | ₹1.24 Cr | ₹0.55 Cr | ₹0.46 Cr | ₹0.06 Cr |
| Other Administration | ₹2.01 Cr | ₹0.35 Cr | ₹0.64 Cr | ₹0.39 Cr | ₹0.46 Cr |
| Selling and Distribution Expenses | ₹0.52 Cr | ₹0.64 Cr | ₹0.58 Cr | ₹0.06 Cr | ₹0.19 Cr |
| Advertisement & Sales Promotion | ₹0.46 Cr | ₹0.49 Cr | ₹0.57 Cr | ₹0.01 Cr | ₹0.00 Cr |
| Sales Commissions & Incentives | ₹0.06 Cr | ₹0.15 Cr | ₹0.01 Cr | ₹0.05 Cr | ₹0.19 Cr |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹3.73 Cr | ₹1.44 Cr | ₹1.66 Cr | ₹0.39 Cr | ₹0.11 Cr |
| Bad debts /advances written off | ₹0.23 Cr | - | ₹0.32 Cr | - | - |
| Provision for doubtful debts | - | - | - | ₹0.08 Cr | - |
| Losson disposal of fixed assets(net) | - | ₹0.18 Cr | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹3.50 Cr | ₹1.26 Cr | ₹1.34 Cr | ₹0.32 Cr | ₹0.11 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,287 Cr | ₹669 Cr | ₹267 Cr | ₹138 Cr | ₹5.99 Cr |
| Operating Profit (Excl OI) | ₹311 Cr | ₹207 Cr | ₹84 Cr | ₹24 Cr | ₹6.99 Cr |
| Other Income | ₹15 Cr | ₹4.16 Cr | ₹1.53 Cr | ₹8.32 Cr | ₹2.44 Cr |
| Interest Received | ₹12 Cr | ₹3.20 Cr | ₹1.10 Cr | ₹0.59 Cr | ₹2.27 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | - | ₹0.18 Cr | - | - |
| Profits on sale of Investments | ₹2.80 Cr | ₹0.23 Cr | ₹0.15 Cr | ₹7.59 Cr | ₹0.04 Cr |
| Provision Written Back | - | ₹0.70 Cr | - | - | - |
| Foreign Exchange Gains | ₹0.12 Cr | - | - | - | - |
| Others | ₹0.34 Cr | ₹0.02 Cr | ₹0.10 Cr | ₹0.15 Cr | ₹0.13 Cr |
| Operating Profit | ₹326 Cr | ₹211 Cr | ₹85 Cr | ₹32 Cr | ₹9.43 Cr |
| Interest | ₹15 Cr | ₹6.77 Cr | ₹5.30 Cr | ₹6.94 Cr | ₹4.34 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹9.41 Cr | ₹1.12 Cr | ₹0.12 Cr | ₹0.05 Cr | ₹0.04 Cr |
| Other Interest | ₹5.42 Cr | ₹5.65 Cr | ₹5.18 Cr | ₹6.89 Cr | ₹4.30 Cr |
| PBDT | ₹311 Cr | ₹205 Cr | ₹80 Cr | ₹25 Cr | ₹5.09 Cr |
| Depreciation | ₹6.37 Cr | ₹6.12 Cr | ₹2.95 Cr | ₹3.68 Cr | ₹1.69 Cr |
| Profit Before Taxation & Exceptional Items | ₹304 Cr | ₹198 Cr | ₹77 Cr | ₹21 Cr | ₹3.40 Cr |
| Exceptional Income / Expenses | ₹-4.02 Cr | - | - | - | - |
| Profit Before Tax | ₹300 Cr | ₹198 Cr | ₹77 Cr | ₹21 Cr | ₹3.40 Cr |
| Provision for Tax | ₹72 Cr | ₹53 Cr | ₹22 Cr | ₹12 Cr | ₹5.77 Cr |
| Current Income Tax | ₹66 Cr | ₹45 Cr | ₹20 Cr | ₹5.43 Cr | ₹0.56 Cr |
| Deferred Tax | ₹6.00 Cr | ₹8.09 Cr | ₹1.24 Cr | ₹7.15 Cr | ₹5.21 Cr |
| Other taxes | - | - | - | ₹-0.26 Cr | - |
| Profit After Tax | ₹229 Cr | ₹145 Cr | ₹55 Cr | ₹8.89 Cr | ₹-2.37 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹0.24 Cr | ₹0.09 Cr | ₹0.09 Cr | ₹-0.29 Cr | ₹-1.38 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹229 Cr | ₹145 Cr | ₹55 Cr | ₹8.60 Cr | ₹-3.75 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹214 Cr | ₹71 Cr | ₹-0.09 Cr | ₹-7.72 Cr | ₹-4.04 Cr |
| Appropriations | ₹444 Cr | ₹217 Cr | ₹55 Cr | ₹0.89 Cr | ₹-7.79 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹10 Cr | ₹2.30 Cr | ₹-0.02 Cr | ₹-0.06 Cr | ₹-0.08 Cr |
| Equity Dividend % | ₹50.00 | ₹50.00 | ₹10.00 | ₹10.00 | - |
| Earnings Per Share | ₹21.98 | ₹13.95 | ₹26.63 | ₹4.13 | ₹-1.80 |
| Adjusted EPS | ₹21.98 | ₹13.95 | ₹5.33 | ₹0.83 | ₹-0.36 |
Compare Income Statement of peers of WAAREE RENEWABLE TECHNOLOGIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| WAAREE RENEWABLE TECHNOLOGIES | ₹9,877.6 Cr | -1.7% | -15.7% | -33.5% | Stock Analytics | |
| NTPC | ₹310,196.0 Cr | -2% | -2.5% | -9% | Stock Analytics | |
| ADANI POWER | ₹273,264.0 Cr | -2.2% | -6.8% | 35.3% | Stock Analytics | |
| POWER GRID CORPORATION OF INDIA | ₹245,117.0 Cr | -2.2% | -6.3% | -22% | Stock Analytics | |
| ADANI GREEN ENERGY | ₹168,259.0 Cr | -2.8% | -5.5% | -12.6% | Stock Analytics | |
| TATA POWER COMPANY | ₹121,583.0 Cr | -1.9% | -3.7% | -11.1% | Stock Analytics | |
WAAREE RENEWABLE TECHNOLOGIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| WAAREE RENEWABLE TECHNOLOGIES | -1.7% |
-15.7% |
-33.5% |
| SENSEX | -0.4% |
-0.3% |
3.9% |
You may also like the below Video Courses