Equity Analysis

Company Profile

Profit & Loss

Waa Solar Ltd

Industry : Power Generation And Supply

BSE Code

ISIN Demat

Book Value()

541445

INE799N01012

137.4411002

NSE Symbol

P/E(TTM)

Mar.Cap( Cr.)

N.A

37.79

166.43

EPS(TTM)

Face Value()

Div & Yield %:

3.32

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Operating Income	26.08	25.81	23.52	24.44	25.00	25.37
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Operating Income	26.08	25.81	23.52	24.44	25.00	25.37
Other Income	0.66	0.38	0.53	1.00	11.24	3.65
Stock Adjustments	-1.66	-1.53	0.62	0.00	0.00	0.00
Total Income	25.08	24.66	24.67	25.44	36.24	29.02
EXPENDITURE :
Power & Fuel Cost	1.68	0.00	0.00	0.00	0.73	0.00
Operating Expenses	0.98	0.27	1.42	0.14	0.08	0.08
Employee Cost	1.90	1.74	1.16	1.16	1.03	0.68
Selling & Administrative Expenses	1.61	1.02	0.83	1.03	1.07	0.94
Miscellaneous Expenses	0.51	0.23	0.43	0.62	3.26	0.88
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	6.68	3.25	3.83	2.94	6.17	2.58
Operating Profit	18.40	21.40	20.84	22.50	30.06	26.44
Interest	3.92	4.72	5.69	7.89	8.58	9.50
Gross Profit	14.48	16.68	15.15	14.61	21.48	16.94
Depreciation	8.79	8.78	8.95	9.01	9.01	9.44
Profit Before Tax	5.69	7.90	6.20	5.60	12.47	7.50
Tax	1.28	1.41	1.26	2.29	2.18	2.21
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00	0.00	0.00	0.00
Reported Net Profit	4.40	6.49	4.94	3.31	10.29	5.29
Extraordinary Items	0.00	0.00	0.00	0.00	9.43	2.02
Adjusted Net Profit	4.40	6.49	4.94	3.31	0.86	3.27
Adjustment below Net Profit	0.00	0.00	0.00	0.00	3.31	0.00
P & L Balance brought forward	74.63	68.14	63.19	59.89	46.29	41.00
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	79.03	74.63	68.14	63.19	59.89	46.29
Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	0.00	0.00	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	3.32	4.89	3.73	4.98	15.51	7.97
Earnings Per Share(Adj)-Unit Curr	3.32	4.89	3.73	2.49	7.76	3.99
Book Value-Unit Curr	137.44	134.12	129.23	251.01	246.03	225.53
Book Value(Adj)-Unit Curr	137.44	134.12	129.23	125.51	123.02	112.81