Waaree Energies Share Price Could Reach Rs 3,333: Anand Rathi Stock Research
Anand Rathi has maintained a Buy rating on Waaree Energies, though it trimmed the target price to Rs 3,333, implying roughly 27% upside from the current market price of Rs 2,624. The brokerage's July 30 first-quarter update shows the solar manufacturer's reported EBITDA of Rs 10.9 billion missed estimates by 7% to 14%, as a Rs 3.5 billion one-off tariff refund masked weak underlying operations, including 56% module utilisation against a normalised level above 70%. Anand Rathi cut its FY27 and FY28 EBITDA estimates by 9% and 8.2%, respectively, and lowered its valuation multiple for the core module business to 11 times from 12 times, in line with peer Premier Energies.
Waaree Energies: Anand Rathi Trims Target to Rs 3,333 as Tariff Refund Masks a Weak Quarter
Waaree Energies Ltd. posted numbers that looked reassuring on the surface and considerably softer underneath, and Anand Rathi's July 30 result update was candid about the gap. Analysts Sweta Jain, Sahil Sheth and Kartik Sharma maintained a Buy rating on the solar manufacturer but trimmed the target price to Rs 3,333 a share. Against a current market price of Rs 2,624, that target implies roughly 27% upside. The company's market capitalization stands at approximately Rs 787 billion, according to the report.
The source report flags an internal tension worth calling out directly: on paper, reported EBITDA held up reasonably well, but the brokerage attributes this largely to a one-time Rs 3.5 billion reciprocal-tariff reversal that "masked a weak operational quarter." Strip that refund out, and the underlying business ran well below normalised levels on utilisation, exports and margins. Readers should treat the headline EBITDA figure and the underlying operating performance as two separate stories.
Headline vs. Reality
Revenue grew 71% year-on-year excluding the tariff reversal, and reported EBITDA came in at Rs 10.9 billion for the quarter.
That EBITDA figure missed the brokerage's estimate by 7% to 14%, driven by module utilisation of just 56%, against a normalised level above 70%, along with elevated China-linked raw-material costs and a weaker export mix.
Where the Quarter Went Wrong
Module production utilisation of 56% reflected delayed project offtake amid uncertainty around the implementation of India's ALMM-II domestic-manufacturing rules, compounded by geopolitical disruptions that hit shipments to the United States. Export revenue fell to just 22% of the mix in the first quarter, down from 32% a year earlier, forcing the company to lean more heavily on merchant sales within the US market — sales that don't benefit from the tax incentives tied to captive American manufacturing under the Inflation Reduction Act. Cell utilisation offered a partial silver lining, improving to 67% from 57% in the prior quarter, and management has guided for monthly cell production to rise to roughly 400 megawatts, up from about 300 megawatts in the quarter just ended.
Guidance Held, But the Bar for Delivering It Just Rose
Despite the soft start, management reiterated its full-year EBITDA guidance of Rs 70 billion to Rs 77 billion for fiscal 2027 — implying a meaningful recovery is still expected over the remaining three quarters. That recovery is pinned on several levers: higher domestic-content-requirement cell production, normalisation of US shipment volumes, strengthening domestic demand as ALMM-II rules take fuller effect, and the commercial launch of the company's battery energy storage systems business, with a 5.15-gigawatt-hour container facility now operational and commercial supplies scheduled to begin in the second quarter. A record order book of Rs 615 billion, equivalent to 25.2 gigawatts, provides revenue visibility, with roughly 40% of that backlog sourced domestically.
Why the Target Price Came Down
Anand Rathi cut its EBITDA estimates by 9% for fiscal 2027 and 8.2% for fiscal 2028, and — perhaps more tellingly — lowered the valuation multiple it applies to the company's core module business to 11 times earnings, down from 12 times, aligning it with peer Premier Energies rather than treating Waaree as a premium name. The brokerage was explicit that sustained improvement in profitability and cash generation will be necessary to justify any return to a valuation premium above that peer level.
| Estimate Revision | FY27E | FY28E |
|---|---|---|
| Revenue | -12.3% | -6.9% |
| EBITDA | -9.0% | -8.2% |
| Profit After Tax | -1.8% | +5.9% |
Financial Summary
| Metric (Rs mn, FY-end March) | FY25 | FY26 | FY27E | FY28E |
|---|---|---|---|---|
| Net Revenue | 1,44,445 | 2,65,368 | 3,42,738 | 4,01,982 |
| EBITDA | 27,216 | 59,086 | 68,529 | 83,459 |
| EBITDA Margin (%) | 18.8 | 22.3 | 20.0 | 20.8 |
| Adjusted Net Income | 18,704 | 39,324 | 41,711 | 48,781 |
| Adjusted EPS (Rs) | 65.1 | 136.9 | 145.0 | 169.6 |
| P/E (x) | 36.9 | 17.6 | 18.1 | 15.4 |
| Return on Equity (%) | 27.5 | 31.0 | 25.2 | 23.2 |
Key Risks for Investors
- Delayed capacity commissioning: The company's Gujarat cell facility and broader backward-integration timeline, including a planned 10-gigawatt cell operation by December 2026, carry execution risk that could push margin recovery further out.
- Persistently low utilisation: If module utilisation fails to recover from the current 56% toward normalised levels above 70%, the operating leverage the brokerage is counting on for margin improvement won't materialize.
- Softer exports: Continued reliance on lower-margin US merchant sales, rather than captive manufacturing eligible for Inflation Reduction Act incentives, would keep diluting the profitability of the company's American business.
Market risk disclaimer: Investments in securities markets are subject to market risks. Ratings, target prices and estimates cited above reflect the originating brokerage's views as of the report date and are not guarantees of future performance. This article is for informational purposes only and does not constitute investment advice; readers should consult a qualified financial advisor and review official disclosures before making investment decisions.
