Gmr Power And Urban Infra Limited has informed the Exchange about Investor Presentation.
GMR Power and Urban Infra Limited
Registered Office: Naman Centre, 7th Floor Opp. Dena Bank, Plot No C-31 G Block, Bandra Kurla Comple x Bandra(East), Mumbai Maharashtra, lndia-400051 CIN : U45400MH2019PLC325541 T +91 22 4202 8000 F +91 22 4202 8004 E gpuil.cs@gmrgroup.in
May 20, 2022
BSE Limited, Phiroze Jeejeebhoy Towers, Dalal Street, Mumbai 400001. Scrip: 543490
Dear Sir/Madam,
National Stock Exchange of India Ltd. Exchange Plaza, Plot no. C/1, G Block, Bandra-Kurla Complex Sandra (E) Mumbai - 400051. Symbol: GMRP&UI
Sub: Disclosure under Regulation 30 of SEBI (listing Obligations and
Disclosure Requirements), Regulations, 2015.
Pursuant to the Regulation 30 of SEBI (Listing Obligations and Disclosure Requirements), Regulations, 2015, please find enclosed herewith the Investor Presentation on the financial results for the quarter and year ended March 31, 2022.
-The presentation wlv-v.'. gmrpui. com.
is- also being uploaded on
the Compan-y's website
Please take the same on the record.
Thanking you,
for GMR Power and Urban Infra Limited
vi!~~~
Company Secretary & Compliance Officer
0
DISCLAIMER
All statements, graphics, data, tables, charts, logos, names, figures and all other information (“Contents”) contained in this document (“Material”) is prepared by GMR Power and Urban Infra Limited (“Company”) solely for the purpose of this Material and not otherwise. This Material is prepared as on the date mentioned herein which is solely intended for reporting the developments of the Company to the investors of equity shares in the Company as on such date, the Contents of which are subject to change without any prior notice. The Material is based upon information that we consider reliable, but we do not represent that it is accurate or complete.
Neither the Company, its subsidiaries and associate companies (“GMR Group”), nor any director, member, manager, officer, advisor, auditor and other persons (“Representatives”) of the Company or the GMR Group provide any representation or warranties as to the correctness, accuracy or completeness of the Contents and this Material. the Company to provide a complete or comprehensive analysis or prospects of the financial or other information within the Contents and no reliance should be placed on the fairness on the same as this Material has not been independently verified by any person.
the intention of
is not
It
NONE OF THE COMPANY, THE GMR GROUP AND THE REPRESENTATIVES OF THE COMPANY AND THE GMR GROUP ACCEPT ANY LIABILITY WHATSOEVER FROM ANY LOSS OR DAMAGE HOWSOEVER ARISING FROM ANY CONTENTS OR OTHERWISE ARISING OUT OF OR IN CONNECTION WITH THIS MATERIAL.
is
published
This Material the Company’s website www.gmrpui.com which is subject to the laws of India, and is solely for information purposes only and should not be reproduced, retransmitted, republished, quoted or distributed to any other person whether in whole or in part or for any other purpose or otherwise.
available
and
on
Any reproduction, retransmission, republishing or distribution of this Material or the Contents thereof in certain jurisdictions may be restricted by law and persons who come into possession of this Material should observe such laws and restrictions if any.
This Material and any discussions which follows may contain ‘forward looking statements’ relating to the Company and the GMR Group and may include
statements relating to future results of operation, financial condition, business prospects, plans and objectives, are based on the current beliefs, assumptions, expectations, estimates, and projections of the directors and management of the Company about the business, industry and markets in which the Company and the GMR Group operates and such statements are not guarantees of future performance, and are subject to known and unknown risks, uncertainties, and other factors, some of which are beyond the Company’s or the GMR Group’s control and difficult to predict, that could cause actual results, performance or achievements to differ materially from those in the forward looking statements. Such statements are not, and should not be construed, as a representation as to future performance or achievements of the Company or the GMR Group. In particular, such statements should not be regarded as a projection of future performance of the Company or the GMR Group. It should be noted that the actual performance or achievements of the Company and the GMR Group may vary significantly from such statements. All forward-looking statements are not predictions and may be subject to change without notice.
invitation or is not and does not constitute any offer or This Material recommendation or advise to purchase, acquire or subscribe to shares and other securities of the Company or the GMR Group and not part of this Material shall neither form the basis of or part of any contract, commitment or investment decision nor shall be relied upon as a basis for entering into any contract, commitment or investment decision in relation thereto. Prospective investors in the Company or the GMR Group should make its own investment decisions and seek professional advice including from legal, tax or investment advisors before making an investment decision in shares or other securities of the GMR Group. Remember, investments are subject to risks including the risk of loss of the initial principal amount invested; past performance is not indicative of future results.
the Company or
REGULATORY AUTHORITIES IN THE UNITES STATES OF AMERICA, INDIA, OR OTHER JURISDICTIONS, INCLUDING THE SECURITIES AND EXCHANGE COMMISSION AND THE SECURITIES AND EXCHANGE BOARD OF INDIA (“SEBI”), HAVE NEITHER APPROVED OR DISAPPROVED THIS MATERIAL OR DETERMINED IF THIS MATERIAL IS TRUTHFUL OR COMPLETE. ANY REPRESENTATION TO THE CONTRARY MAY CONSTITUTE A CRIMINAL OFFENSE.
1
Table of Contents
Particulars
GPUIL Financial Performance
Energy Business
Pg. No.
3 – 6
7 – 10
Transportation and Urban Infrastructure Business
11 – 16
Strategy and Way Forward
ESG Practices
Annexures
17 –21
22 – 23
25 – 32
2
Performance Highlights
GPUIL Performance Highlights – FY22
Consolidated Financials1 • Gross Revenues:
▲50% YoY to INR 41.0 bn in FY22 ▲26% QoQ; ▲54% YoY to INR 12.1 bn in Q4FY22
• EBITDA
▲50% YoY to INR 5.0 bn in FY22 ▼49% QoQ; ▲42% YoY to INR 819 mn in Q4FY22
• Net profit after tax2
Loss of INR 6.5 bn in FY22 vs. loss of INR 21.8 bn in FY21 Loss of INR 2.7 bn in Q4FY22 vs INR 5.7 bn loss in Q3FY22, INR 10.0 bn loss in Q4FY21
FY22
Q4FY22
Revenue
INR bn
41.0
INR bn
EBITDA
5.0
27.3
3.3
Revenue
INR bn
12.1
9.6
7.9
EBITDA 1.6
INR bn
0.8
0.6
FY21
FY22
FY21
FY22
Q4FY21 Q3FY22 Q4FY22
Q4FY21 Q3FY22 Q4FY22
Note: 1. GMR Energy Ltd not consolidated as it is a Joint Venture and is incorporated in the Consol financial statements of GPUIL using equity method of accounting
2. From continuing operations
4
GPUIL Performance Highlights – FY22
FY22 operational performance
Q4 FY22 operational performance
Energy – PLF
Highways - Traffic growth
o Warora: 66% vs 75% YoY
o Kamalanga: 82% vs 77% YoY
o Hyderabad - Vijaywada: ▲17%
YoY
o Ambala - Chandigarh: ▼9.2%
Energy – PLF
Highways - Traffic growth
o Warora: 87% vs 88% YoY
o Kamalanga: 79% vs 75% YoY
o Hyderabad - Vijaywada: ▲2%
YoY
o Ambala - Chandigarh: ▲5.2x
QoQ*
Segmental Revenue - FY 2022**
Segmental Revenue – Q4FY 2022**
Note: *Toll Collection was suspended from Oct 12, 2020 to Dec 14, 2021 due to Farmer's Agitation in Punjab. Toll collection resumed from Dec 15, 2021
**Energy segment does not include GMR Energy Limited (GEL) as GEL is a Joint Venture
5
Energy55.1%Highways9.6%Others35.3%Net RevenueINR39.5 bnEnergy57.3%Highways9.1%Others33.7%Net RevenueINR11.7 bnGPUIL Consolidated Debt
Gross & Net Debt (INR bn) ^
83
6
77
Net Debt (Sector-wise) ^ (in INR bn, %age of total)
Others, 4 , 5%
Highways, 22 , 29%
Corporate, 36 , 47%
Gross Debt
Cash & equivalents
Net Debt
Energy, 14 , 19%
Note : FCCB not considered in debt, ^ As on Mar 31, 2022
6
Energy Business
Key Developments in Q4FY22 – Energy Business
Warora Power Project • Revenue ▲9% QoQ; ▲3% YoY
− PLF at 87% vs. 76% in Q3FY22 and 88% in Q4FY21
• EBITDA ▲20% QoQ; ▲25% YoY • Cash profit of INR 393 mn vs. INR 426 mn in Q3FY22 and INR 103 mn in Q4FY21
Kamalanga Power Project • Revenue ▼2% QoQ;▲16% YoY
− PLF at 79% vs.83% in Q3FY22 and 75% in Q4FY21
• EBITDA ▲2% QoQ; ▲11% YoY • Cash profit of INR 1.6 bn vs. INR 1.4 bn in Q3FY22 and INR 1.1 bn in Q4FY21
Bajoli Holi Hydro Power Project • Project successfully commissioned and achieved COD on March 28, 2022
8
GMR Energy Ltd (GEL) - Operational & Financial Highlights YoY
(figures in INR mn)
Note: Considered 100% of Kamalanga financials for GEL Consolidated Proforma
• GEL Net Debt : INR 91 bn as of March 31, 2022
Note: GMR Energy Limited’s (GEL) is a Joint Venture and is not consolidated in GPUIL results
9
Q4FY2021Q4FY2022Q4FY2021Q4FY2022Q4FY2021Q4FY2022Q4FY2021Q4FY2022Revenue9,92011,7204,0284,1685,5806,488140140EBITDA 3,200 3,687 1,037 1,297 2,166 2,394 150 150 Interest2,8482,7489509571,3481,2024030PAT (630) 1,820 (142) 102 289 760 20 - PLF %88%87%75%79%18%18%FY2021FY2022FY2021FY2022FY2021FY2022FY2021FY2022Revenue37,79040,61014,77312,99421,89024,648540510EBITDA 11,773 11,633 4,203 3,235 7,575 8,326 610 560 Interest11,75511,1963,9063,8285,5995,008180170PAT (9,370) (2,580) (633) (487) (363) 1,415 110 70 PLF %75%66%77%82%17%16%GEL Consolidated Proforma KamalangaWaroraSolarParticularsCoal Assets - PT GEMS Performance YoY
(figures in INR mn)
• Production ▼27% YoY to 7 mn tons in Q4FY22 due to unseasonal rain. FY22 Production ▼13% YoY • Sales volumes ▼29% YoY in Q4FY22 due to lower production. Sales volume for FY22 ▼13% YoY • Realisation ▲2.7x YoY to USD 79.8/ton in Q4FY22 from USD 29.7/ton in Q4FY21 due to increase in
the global coal prices
• EBITDA per ton increased from USD 5.0/ ton to USD 30.7/ ton in Q4FY22 - ▲USD 25.7/ton YoY, due
to higher realization
• Cash balance is at INR 14.4 bn at the end of Q4FY22
Significant Improvement in Indonesian coal prices have resulted in better profitability
Record dividend payment of USD 300 mn in CY21; Subsequently, paid USD 110 mn in January 2022 Dividend payment in 2021 was the highest in company’s history equivalent to over 80% of the profit
Note: Financials at 100% level and considered at a lag of 3 months for GPUIL Consolidated results; Considered INR/ USD of 73.8 in Q4FY21, 74.5 in Q4FY22, 74.1 in FY21, 73.9 in FY22
10
Q4FY2021Q4FY2022FY2021FY2022Sales Vol. (mn tons)9.46.634.029.5Revenues20,47339,35478,620117,173EBITDA3,47115,11311,29436,179PAT 2,255 11,450 7,100 26,156 ParticularsGolden Energy MinesTransportation and Urban Infrastructure Business (T&UI)
Highway Business - Key Developments
Hyderabad Vijayawada Project • Traffic ▲2% YoY to 11.2 Mn PCUs in Q4FY22. On a QoQ basis, traffic remained flat in Q4FY22
− On February 28, 2022, Sole Arbitrator has released his report on the claim quantification under
Change-in-Law and awarded gross claim of INR 16.7 bn
− The report submitted by Sole Arbitrator was taken on record and the matter will be listed for
hearing before Delhi High Court
Ambala Chandigarh Project • Traffic was impacted due to farmer’s agitation from 12-Oct-2020 until 14-Dec-2021
− Toll collection has been resumed on December 15, 2021 since the farmers’ agitation called off − Declared Force Majeure (FM) under the Concession Agreement (CA) and has notified NHAI − As per the CA, SPV is entitled to compensation for FM event by way of extension in concession
period, reimbursement of O&M cost, etc.
− Claim for FM (upto September 30, 2021) has been filed. SPV has received adhoc payment from NHAI. Balance claim amount is under verification and is expected to be received in due course
12
Highway Business - Key Developments
Chennai ORR Project • GCORR received an award of INR 3.4 bn plus interest against Government of Tamil Nadu (GOTN)
which was challenged by GOTN in Madras High Court − Single Bench, Madras High Court upheld Tribunal Award and dismissed the challenge of GOTN − Further, High Court awarded 9%pa interest on pre-award claim − SPV has filed the execution petition in High Court to realize the decretal amount which will be
taken up in the Court during June 2022
Pochanpalli Project • SPV challenged Arbitral Tribunal’s award in Delhi High Court, on the interpretation of the Major Maintenance Clause (as per Concession Agreement) and rejection of claims for reimbursement of Major Maintenance cost incurred by the SPV − Delhi High Court in its order (April 2022) held that SPV is entitled to reimbursement of Major Maintenance cost incurred as the same was not warranted since the roughness index of Project Highway was below 2000 mm/km (which is permissible as per Concession Agreement)
− Delhi High Court also directed NHAI to release wrongly deducted annuity amount (along with
interest) to SPV
− SPV will undertake Major Maintenance on the Project Highway as and when roughness index
goes beyond permissible threshold instead of every 5 years period
13
Highway Business Assets Performance YoY
(figures in INR mn)
Note: 1. In Ambala Chandigarh Project, Toll collection was suspended from Oct 12, 2020 to Dec 14, 2021 due to farmer's agitation in Punjab
Toll collection resumed from Dec 15, 2021
2. In Hyderabad Vijayawada Project, the revenue shown is the net revenue after setting off the NHAI’s revenue share from project’s toll revenue
14
Q4FY2021Q4FY2022Q4FY2021Q4FY2022Q4FY2021Q4FY2022Q4FY2021Q4FY2022Revenue5645790159158125228199EBITDA 474 473 (53) 80 81 (13) 202 136 Interest681676188166152100196196PAT (410) (407) (247) (221) (51) 10 6 (58)Traffic (mn PCU) 11.0 11.2 - 4.5 - - - - FY2021FY2022FY2021FY2022FY2021FY2022FY2021FY2022Revenue1,7942,130223190787631925853EBITDA 1,455 1,763 (8) (63) 356 218 374 621 Interest2,7612,735584660486415833775PAT (1,868) (1,710) (760) (883) 80 163 (454) (141)Traffic (mn PCU) 35.2 41.3 6.0 5.4 - - - - ParticularsHyderabad-VijaywadaAmbala - ChandigarhGPELChennai ORRUrban Infrastructure – Potential to Unlock Value
Krishnagiri Special Investment Region: ~1,450 Acres • ~ 259 acres under discussion for sale to an agency of Tamil Nadu Govt. • Next phase of development being planned for ~270 acres under Joint Venture with TIDCO2 • Industrial cluster catering to electronics, automobile, logistics, engineering and aerospace sectors
Kakinada Special Investment Region: ~10,400 Acres • Divestment1 of Group’s entire stake in KSEZ1 • Completed the divestment and received first tranche considerations − Received ~INR 16.9 bn out of the total consideration of INR 27.2 bn − Additionally, ~INR 10.3 bn is to be received in next 2-3 years which is contingent upon certain
agreed milestones
Note: 1 Kakinada SEZ Limited
2 Tamil Nadu Industrial Development Corporation – TIDCO is a Government agency in the state of Tamil Nadu, India
15
EPC in Dedicated Freight Corridor Projects
DFCC’s Project Network
GMR’s Scope and Highlights
Kanpur
GMR’s stretch of work
Mughalsarai
• Dedicated Freight Corridor is INR 820 bn project undertaken by DFCCIL (a wholly owned public sector undertaking of Ministry of Railways)
• Corridor under construction - Eastern (Ludhiana
to Kolkata) & Western (Dadri to Mumbai)
• GMR along with JV partner has been awarded contract to construct a part of the DFC Eastern Corridor:
GMR’s Scope
Length (KMs)
Contract Value (INR Bn)
Mughalsarai to New Karchana (UP)
New Karchana to New Bhaupur (UP)
TOTAL
181
236
417
24.2
26.6
50.8
• Above section of the project is fully funded by World Bank - no anticipatory revenue risk
Status update • Construction Progress: Physical progress of ~81% for package 201 and ~92% for package 202 is
completed as of April 30, 2022
• Presently, approved Project completion timelines is until Sept 2022
16
Strategy and Way Forward
India’s Energy Sector is Undergoing a Paradigm Shift
A
Renewables: Sharp growth expected in upstream renewable generation
B EV Infrastructure: Exponential growth in charging stations as
EV penetration grows
175 GW
Target for 2022
500 GW
Target for 2030
Rooftop Solar 40 GW
Utility Solar 60 GW
Wind 60 GW
Others 15 GW
100%+ CAGR
2.5-3k
80-100k
# charging stations (2021)
Projection (2025)
Central & state governments providing strong tailwinds through subsides, fast-track clearance, mandatory %EV in fleets, etc.
C
Green Hydrogen: India to become major hub for Green Hydrogen production and exports
2050 Green H2 projections
Cost of Green H2 expected to decrease significantly
20 MT
~ $4/kg
~ $2/kg
(FY20)
(FY50)
D
Distribution & Smart metering: High potential as focus on reducing AT&C loses via private sector participation and deploying smart meter continues
n o i t u b i r t s i D
e s i h c n a r F
2020 market size
$95B
2020 Share of private players
7-8%
45% Europe & Central Asia
t r a m S
g n i r e t e M
25 Cr by 2025
(Govt. ambition)
National Green Hydrogen Policy with 10-20% target green hydrogen consumption in select sectors already launched
Poor financials for State discoms private sector participation getting promoted by government; upcoming Electricity Amendment Bill to delicense sector
Power trading expected to grow by 2X to become a $13B+ industry by 2026 Other green energy businesses (EEaS, CCUS, etc.) also expected to mirror sharp growth seen in
developed markets
Sources: IHS, Niti Aayog, TERI, etc.; EEaS = Energy Efficiency as a Service; CCUS = Carbon Capture, Utilization and Storage
18
We Aim to be a Top Tier Cognitive Intuitive Clean Energy Company
3 pillars of our strategy going forward
Enhance value of our existing businesses
• Aim for higher
utilization of asset & efficiency improvement measures
• Tie up open capacities - innovative PPA models including RTC
• Operational efficiency improvement of thermal plants
• Operationalize gas
assets
Create value in exciting adjacent areas
• Embrace technology led
• Selectively foray into
solutions
customer facing businesses
• Scale power trading
business by offering new products & services, diversify customer base
• Enhance value through differentiated service offerings using new-age technology solutions
Nurture & develop new opportunities in the green ecosystem
• Continue focus on hydro & explore additional opportunities like hybrid power solutions
•
•
Explore distributed segments like electric mobility & storage solutions
Enhanced focus on carbon neutrality as a service
19
Clearly Defined Strategies to Capitalize on the Attractive Industry Prospects
Highways
Expedite the receipt of arbitration claims Monetize the existing assets in phase wise manner
Krishnagiri SIR
Conclude the current monetization efforts:
~240 acres under sale to an Indian Multinational ~ 259 acres under discussion for sale to an agency of Tamil Nadu Govt. Next phase of development being planned for ~270 acres under Joint
Venture with TIDCO
Target Industrial players in electronics, automobile, logistics, and
engineering sectors
EPC
Grow on asset light mode through railways EPC Continue growing the order book Participation in railway stations development bids through PPP
20
To Operationalise the Strategy We Envision to Follow 5 Overarching Principles
Principles
`
High focus on innovative, asset- light, platform-based and technology- oriented business models
Deploy efficient capital structure and access green financing
Enter strategic partnerships with global reputed majors and institutes of excellence
`
Invest in emerging start-ups in cleantech ecosystem where there are potential synergies
Build on our group’s strengths and leverage infrastructure assets and businesses of the group as a launch pad for new offerings
21
ESG Practices
ESG - GPUIL
Environment
• GKEL, GWEL and Bajoli Holi are ISO 14001 certified Environmental
Management System (EMS)
• GKEL and GWEL have ISO 50001 in place • GKEL quantifies Carbon sequestration from plantation initiatives
while GWEL is in process of doing so
• Biodiversity measures in terms of tree plantation and landscaping
have been adopted
• GWEL has implemented Water Efficiency Management System (ISO
46001)
• DFCC has an ISO 14001 certified Environmental Management
System (EMS)
• Trial of plastic waste use for road laying in process • Refabrication of damaged material for reuse in road safety work • All businesses have taken measures to reduce energy consumption
or use clean energy
Profits
CSR thrust areas
Health
Education
Empowerment and livelihoods
Community Development
CSR Spend (FY21-22) - Rs 4.47 Cr. Total beneficiaries - Over 1 Lakh
People
Governance
• Learning and Development
• There were 77 business organized training and 127 corporate
trainings conducted in FY22
• 9730 work hours of training provided covering 613 unique permanent employees in the FY 2021-22, with 73% coverage
• Strict governance principles through guided values of
the
organization and all the secretarial compliances in place
•
Internal audits, MAG audits keep processes very transparent
• Regular Board meetings conducted to keep Board updated on all
aspects
• Periodic training of employees on the CoC guidelines
• Risk management framework and governance process, including
SOPs around risk assessment and mitigation
23
Thank You
For further information, please visit
Website: www.gmrgroup.in or
Contact: investor.relations@gmrgroup.in
Annexures
Annexures
Particulars
Profitability Statement (Consolidated)
Financial Performance
•
Energy Sector (Consolidated)
• Warora (Standalone)
•
•
Kamalanga (Standalone)
PT GEMS (Indonesian Coal Mine)
• Highways Sector (Consolidated)
No.
A
B
C
D
E
F
26
Annexure A : GPUIL (Consolidated)
27
INR mnQ4FY2021Q3FY2022Q4FY2022FY2021FY2022Gross Revenue7,879 9,641 12,110 27,332 41,018 Less: Revenue Share386 410 412 1,241 1,516 Net Revenue7,493 9,231 11,698 26,091 39,502 Total Expenditure6,919 7,620 10,879 22,782 34,547 EBITDA575 1,611 819 3,309 4,955 EBITDA margin8%17%7%13%13%Other Income1,596 428 610 3,281 1,799 Interest & Finance Charges4,752 3,280 3,460 15,295 13,545 Depreciation325 316 438 1,229 1,282 PBT before exceptional items(2,906) (1,557) (2,470) (9,934) (8,073) Exceptional Income/(Expense)(5,855) (3,640) (1,579) (8,806) 151 PBT(8,760) (5,197) (4,049) (18,740) (7,922) Tax44 102 448 239 1,055 Profit after Tax (PAT)(8,804) (5,299) (4,497) (18,979) (8,977) Add: Share in Profit / (Loss) of JVs / Associates (1,203) (439) 1,772 (2,866) 2,462 PAT from Continuing Operations(10,007) (5,737) (2,725) (21,845) (6,515) Add: Profit / (Loss) from Discontinued 24 (0) (0) (0) (0) Add: Other Comprehensive Income (OCI)(499) (71) (114) (80) 56 Total Comprehensive Income(10,482) (5,808) (2,838) (21,925) (6,460) Less: Minority Interest (MI)(953) (155) (583) (1,245) (24) Total Comprehensive Income (Post MI)(9,530) (5,654) (2,256) (20,680) (6,436) Annexure B : Energy Business (Consolidated)
28
INR mnQ4FY2021Q3FY2022Q4FY2022FY2021FY2022Gross Revenue1,969 5,223 6,698 10,234 21,751 Operating Expenditure2,160 5,075 6,988 10,517 21,721 EBITDA(191) 148 (290) (284) 30 EBITDA margin-10%3%-4%-3%0%Other Income400 210 131 1,230 693 Interest & Fin Charges551 592 697 2,934 2,403 Depreciation9 17 13 36 52 Exceptional Income/(Expense)32 (640) (1,493) (1,665) 3,237 PBT(318) (890) (2,362) (3,688) 1,506 Taxes41 88 508 150 1,055 Profit after Tax (PAT)(359) (978) (2,871) (3,838) 450 Add: Share in Profit / (Loss) of JVs / (1,207) (429) 1,772 (2,880) 2,459 PAT (After share in JVs/Associates)(1,567) (1,407) (1,099) (6,718) 2,910 Annexure C : Warora (Standalone) Power Plant
Note: Financials are at 100% level
29
INR mnParticularsQ4FY2021Q3FY2022Q4FY2022FY2021FY2022Total Revenue4,028 3,825 4,168 14,773 12,994 Fuel - Consumption2,308 2,323 2,348 8,443 7,733 Other Expenses 682 417 523 2,127 2,026 EBITDA1,037 1,084 1,297 4,203 3,235 EBITDA margin26%28%31%31%25%Other Income15 312 53 60 1,088 Interest & Finance Charges950 970 957 3,906 3,828 Depreciation289 297 291 1,198 1,177 PBT(186) 129 102 (840) (682) Taxes(44) - - (207) (195) PAT(142) 129 102 (633) (487) Annexure D : Kamalanga (Standalone) Power Plant
Note: Financials are at 100% level
30
INR mnParticularsQ4FY2021Q3FY2022Q4FY2022FY2021FY2022Total Revenue5,580 6,627 6,488 21,890 24,648 Fuel - Consumption2,469 3,139 2,950 10,732 11,959 Other Expenses 945 1,143 1,144 3,583 4,364 EBITDA2,166 2,346 2,394 7,575 8,326 EBITDA margin39%35%37%35%34%Other Income275 339 360 846 1,319 Interest & Finance Charges1,348 1,254 1,202 5,599 5,008 Depreciation786 810 792 3,166 3,219 PBT307 621 760 (344) 1,417 Taxes19 - - 19 2 PAT289 621 760 (363) 1,415 Annexure E : PT GEMS (Indonesian Coal Mine)
Note: Financials are at 100% level; GMR owns 30% stake
31
INR mnParticularsQ4FY2021Q3FY2022Q4FY2022FY2021FY2022Production (mn tons)9.5 5.5 7.0 33.5 29.1 Sales Volumes (mn tons)9.4 5.7 6.6 34.0 29.5 Gross Revenue20,473 23,956 39,354 78,620 117,173 Total Expenditure17,001 18,000 24,240 67,326 80,993 EBITDA3,471 5,955 15,113 11,294 36,179 EBITDA margin17%25%38%14%31%Interest & Finance Charges (net)168 235 158 596 768 Depreciation440 478 325 1,282 1,363 PBT2,864 5,242 14,631 9,417 34,048 Taxes609 1,255 3,181 2,317 7,892 PAT2,255 3,987 11,450 7,100 26,156 Annexure F : Highway Business (Consolidated)
32
INR mnQ4FY2021Q3FY2022Q4FY2022FY2021FY2022Gross Revenue1,336 1,348 1,474 4,969 5,319 Less: Revenue Share386 410 412 1,241 1,516 Net Revenue950 938 1,062 3,728 3,803 Operating Expenses234 192 282 1,490 995 EBITDA716 746 780 2,238 2,809 EBITDA margin75%80%73%60%74%Other Income28 31 114 151 189 Interest & Finance Charges1,255 1,182 1,094 4,537 4,578 Depreciation211 235 343 794 919 Exceptional Income/(Expense)(335) - - (335) - PBT(1,057) (640) (543) (3,277) (2,499) Taxes(2) 17 (23) 105 37 Profit after Tax (PAT)(1,055) (657) (520) (3,382) (2,536)