WAAREE ENERGIES
|
WAAREE ENERGIES Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹14,445 Cr | ₹11,398 Cr | ₹6,751 Cr | ₹2,854 Cr | ₹1,953 Cr |
| Sales | ₹13,992 Cr | ₹10,840 Cr | ₹6,123 Cr | ₹2,725 Cr | ₹1,925 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹350 Cr | ₹502 Cr | ₹472 Cr | ₹104 Cr | ₹10 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹102 Cr | ₹55 Cr | ₹156 Cr | ₹25 Cr | ₹17 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹14,445 Cr | ₹11,398 Cr | ₹6,751 Cr | ₹2,854 Cr | ₹1,953 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹653 Cr | ₹-562 Cr | ₹-1,007 Cr | ₹64 Cr | ₹-73 Cr |
| Raw Material Consumed | ₹9,537 Cr | ₹9,322 Cr | ₹6,158 Cr | ₹2,253 Cr | ₹1,674 Cr |
| Opening Raw Materials | ₹253 Cr | ₹601 Cr | ₹463 Cr | ₹240 Cr | ₹189 Cr |
| Purchases Raw Materials | ₹9,695 Cr | ₹8,009 Cr | ₹7,050 Cr | ₹2,016 Cr | ₹1,303 Cr |
| Closing Raw Materials | ₹1,685 Cr | ₹253 Cr | ₹1,616 Cr | ₹463 Cr | ₹240 Cr |
| Other Direct Purchases / Brought in cost | ₹1,274 Cr | ₹965 Cr | ₹261 Cr | ₹459 Cr | ₹423 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹116 Cr | ₹88 Cr | ₹51 Cr | ₹20 Cr | ₹10 Cr |
| Electricity & Power | ₹116 Cr | ₹88 Cr | ₹51 Cr | ₹20 Cr | ₹10 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹296 Cr | ₹154 Cr | ₹118 Cr | ₹51 Cr | ₹43 Cr |
| Salaries, Wages & Bonus | ₹246 Cr | ₹132 Cr | ₹74 Cr | ₹46 Cr | ₹38 Cr |
| Contributions to EPF & Pension Funds | ₹13 Cr | ₹7.59 Cr | ₹3.12 Cr | ₹1.93 Cr | ₹1.58 Cr |
| Workmen and Staff Welfare Expenses | ₹21 Cr | ₹3.95 Cr | ₹3.98 Cr | ₹3.33 Cr | ₹3.03 Cr |
| Other Employees Cost | ₹15 Cr | ₹10 Cr | ₹37 Cr | - | - |
| Other Manufacturing Expenses | ₹346 Cr | ₹254 Cr | ₹162 Cr | ₹73 Cr | ₹62 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹180 Cr | ₹142 Cr | ₹103 Cr | ₹41 Cr | ₹28 Cr |
| Repairs and Maintenance | ₹1.77 Cr | ₹0.96 Cr | ₹0.44 Cr | ₹0.75 Cr | ₹0.39 Cr |
| Packing Material Consumed | ₹130 Cr | ₹88 Cr | ₹47 Cr | ₹20 Cr | ₹18 Cr |
| Other Mfg Exp | ₹34 Cr | ₹23 Cr | ₹11 Cr | ₹10 Cr | ₹16 Cr |
| General and Administration Expenses | ₹140 Cr | ₹94 Cr | ₹59 Cr | ₹30 Cr | ₹23 Cr |
| Rent , Rates & Taxes | ₹13 Cr | ₹5.14 Cr | ₹2.12 Cr | ₹1.55 Cr | ₹0.78 Cr |
| Insurance | ₹16 Cr | ₹12 Cr | ₹9.89 Cr | ₹6.85 Cr | ₹5.50 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹49 Cr | ₹37 Cr | ₹31 Cr | ₹11 Cr | ₹8.86 Cr |
| Traveling and conveyance | ₹17 Cr | ₹13 Cr | ₹8.34 Cr | ₹3.02 Cr | ₹1.80 Cr |
| Other Administration | ₹44 Cr | ₹27 Cr | ₹7.69 Cr | ₹7.23 Cr | ₹5.74 Cr |
| Selling and Distribution Expenses | ₹510 Cr | ₹418 Cr | ₹348 Cr | ₹241 Cr | ₹107 Cr |
| Advertisement & Sales Promotion | ₹78 Cr | ₹33 Cr | ₹21 Cr | ₹9.19 Cr | ₹6.49 Cr |
| Sales Commissions & Incentives | ₹35 Cr | ₹6.41 Cr | ₹1.86 Cr | ₹3.43 Cr | ₹3.50 Cr |
| Freight and Forwarding | ₹332 Cr | ₹324 Cr | ₹296 Cr | ₹214 Cr | ₹89 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹65 Cr | ₹54 Cr | ₹29 Cr | ₹14 Cr | ₹7.23 Cr |
| Miscellaneous Expenses | ₹126 Cr | ₹56 Cr | ₹31 Cr | ₹12 Cr | ₹13 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | ₹5.95 Cr | ₹16 Cr | ₹0.96 Cr | ₹3.01 Cr | ₹1.73 Cr |
| Losson disposal of fixed assets(net) | ₹3.80 Cr | ₹0.39 Cr | - | - | - |
| Losson foreign exchange fluctuations | ₹0.04 Cr | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹117 Cr | ₹40 Cr | ₹30 Cr | ₹9.37 Cr | ₹11 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹11,723 Cr | ₹9,823 Cr | ₹5,919 Cr | ₹2,743 Cr | ₹1,857 Cr |
| Operating Profit (Excl OI) | ₹2,722 Cr | ₹1,574 Cr | ₹832 Cr | ₹111 Cr | ₹96 Cr |
| Other Income | ₹402 Cr | ₹235 Cr | ₹112 Cr | ₹92 Cr | ₹30 Cr |
| Interest Received | ₹366 Cr | ₹151 Cr | ₹51 Cr | ₹9.34 Cr | ₹18 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | - | - | - | ₹0.24 Cr |
| Profits on sale of Investments | ₹14 Cr | ₹31 Cr | ₹6.62 Cr | ₹11 Cr | ₹1.07 Cr |
| Provision Written Back | - | - | ₹2.33 Cr | - | - |
| Foreign Exchange Gains | ₹4.74 Cr | ₹49 Cr | ₹48 Cr | ₹21 Cr | ₹5.33 Cr |
| Others | ₹17 Cr | ₹4.80 Cr | ₹4.43 Cr | ₹51 Cr | ₹5.82 Cr |
| Operating Profit | ₹3,123 Cr | ₹1,810 Cr | ₹944 Cr | ₹203 Cr | ₹126 Cr |
| Interest | ₹152 Cr | ₹140 Cr | ₹82 Cr | ₹41 Cr | ₹31 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹69 Cr | ₹90 Cr | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹63 Cr | ₹16 Cr | ₹13 Cr | ₹4.82 Cr | ₹5.62 Cr |
| Other Interest | ₹20 Cr | ₹34 Cr | ₹69 Cr | ₹36 Cr | ₹25 Cr |
| PBDT | ₹2,971 Cr | ₹1,670 Cr | ₹862 Cr | ₹162 Cr | ₹95 Cr |
| Depreciation | ₹402 Cr | ₹277 Cr | ₹164 Cr | ₹43 Cr | ₹32 Cr |
| Profit Before Taxation & Exceptional Items | ₹2,569 Cr | ₹1,393 Cr | ₹698 Cr | ₹118 Cr | ₹62 Cr |
| Exceptional Income / Expenses | ₹-4.02 Cr | ₹341 Cr | ₹-21 Cr | - | ₹4.06 Cr |
| Profit Before Tax | ₹2,565 Cr | ₹1,734 Cr | ₹677 Cr | ₹118 Cr | ₹67 Cr |
| Provision for Tax | ₹637 Cr | ₹460 Cr | ₹177 Cr | ₹39 Cr | ₹21 Cr |
| Current Income Tax | ₹611 Cr | ₹539 Cr | ₹168 Cr | ₹34 Cr | ₹20 Cr |
| Deferred Tax | ₹41 Cr | ₹-80 Cr | ₹9.43 Cr | ₹4.78 Cr | ₹0.01 Cr |
| Other taxes | ₹-15 Cr | - | ₹-0.26 Cr | ₹0.05 Cr | ₹0.83 Cr |
| Profit After Tax | ₹1,928 Cr | ₹1,274 Cr | ₹500 Cr | ₹80 Cr | ₹46 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹-61 Cr | ₹-37 Cr | ₹-18 Cr | ₹-4.01 Cr | ₹0.99 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹1,867 Cr | ₹1,237 Cr | ₹483 Cr | ₹76 Cr | ₹47 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹1,808 Cr | ₹572 Cr | ₹225 Cr | ₹136 Cr | ₹96 Cr |
| Appropriations | ₹3,676 Cr | ₹1,809 Cr | ₹708 Cr | ₹212 Cr | ₹142 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹-1.05 Cr | ₹1.05 Cr | ₹136 Cr | ₹-13 Cr | ₹5.91 Cr |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹65.00 | ₹47.05 | ₹19.84 | ₹3.84 | ₹2.36 |
| Adjusted EPS | ₹65.00 | ₹47.05 | ₹19.84 | ₹3.84 | ₹2.36 |
Compare Income Statement of peers of WAAREE ENERGIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| WAAREE ENERGIES | ₹98,636.7 Cr | -4.3% | 3.1% | 46.8% | Stock Analytics | |
| CG POWER AND INDUSTRIAL SOLUTIONS | ₹115,942.0 Cr | 1% | -0.6% | 3.1% | Stock Analytics | |
| ABB INDIA | ₹110,506.0 Cr | -0.4% | 0.6% | -28.1% | Stock Analytics | |
| SIEMENS | ₹110,273.0 Cr | -2% | -1.1% | -53.7% | Stock Analytics | |
| HAVELLS INDIA | ₹93,649.5 Cr | 0.1% | -0.7% | -9.6% | Stock Analytics | |
| SUZLON ENERGY | ₹81,340.3 Cr | 10.5% | 7.8% | -17.4% | Stock Analytics | |
WAAREE ENERGIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| WAAREE ENERGIES | -4.3% |
3.1% |
46.8% |
| SENSEX | -0.3% |
4.5% |
5.7% |
You may also like the below Video Courses