Listed Companies

All companies

Vikram Solar

Integrating module manufacturer scaling into cells, wafers and BESS; full integration targeted by FY30E.

As of 27 Mar 2026
ManufacturerBUY
CMP 190Target 226+18.9% upsideNSE: VIKRAMSOLRHigh

Highlights

  • Module capacity 9.5 GW → 15.5 GW (Vallam 5 GW commissioned Dec'25)
  • 9 GW TOPCon cell facility → ~70% backward integration by FY27E
  • Order book 10.34 GW, ~2× installed capacity
  • Module realisation ₹13.75/Wp (−21% YoY); EBITDA ₹2.5/Wp
  • BUY, TP ₹226 (cut from ₹326) on 5.0× EV/FY28E EBITDA

Order book

10.34GW
vs installed capacity
High

Revenue FY26E

4,673₹ cr
High

EBITDA margin

19.6%
High

P/E

14.1×
High

Target price

₹226
+18.9% upside
High

Realisation

13.75₹/Wp
High

EBITDA / Wp

2.50₹/Wp
High

Financials

Annual · ₹ crore · E = estimate.

Annual financials

₹ crore · FY25 → FY28E

PeriodRevenueEBITDAEBITDA %PATGross %ROE %ROCE %CapexNet debtEPS ₹WC days
FY253,42449214.4%14025.4%16.6%27.3%1461924.458
FY26E4,67391719.6%48931.6%21.9%34.6%430-1,65413.553
FY27E8,5401,55018.1%56330.0%16.1%21.8%4,8981,97915.653
FY28E12,7402,36318.5%69330.0%16.8%20.5%3,0613,84719.252
Source PL Capital· As of 27 Mar 2026High

Revenue, EBITDA & margin

Bars ₹cr (left) · margin % (right)

Source PL Capital· As of 27 Mar 2026High

Quarterly

₹ crore · recent quarters.

Quarterly financials

₹ crore

QuarterRevenueEBITDAEBITDA %PATPAT %
Q4FY251,19422418.7%917.6%
Q1FY261,13424221.4%13311.8%
Q2FY261,11023521.2%12911.6%
Q3FY261,10620518.5%1049.4%
Source PL Capital· As of 27 Mar 2026High

Revenue & margin trend

Bars ₹cr (left) · margin % (right)

Source PL Capital· As of 27 Mar 2026High

Valuation

As of 27 Mar 2026

P/E

14.1×
High

EV / EBITDA

5.5×
High

P/B

2.1×
High

Target price

₹226
High

Upside

+19%
High

Methodology: 5.0x EV/Mar'28E EBITDA

Operating & order mix

Unit economics and the order book.

Realisation

13.75₹/Wp
High

EBITDA / Wp

2.50₹/Wp
High

Utilisation

88%
High

Order book

10.34GW
High

DCR share

20%
High

Export share

16%
High

Order book by segment

% of order book

Source PL Capital· As of 27 Mar 2026High

Shareholding pattern

% · as of 27 Mar 2026

Source PL Capital· As of 27 Mar 2026High