Adani Green Energy Limited (ADANIGREEN) Earnings Call Transcript & Summary
May 2, 2023
Earnings Call Speaker Segments
Operator
operatorLadies and gentlemen, good day, and welcome to Adani Green Energy Limited Q4 FY '23 Earnings Conference Call. [Operator Instructions]. Please note that this conference is being recorded. I now hand the conference over to Ms. Pritha Majumdar from Standard Chartered Bank. Thank you, and over to you, ma'am.
Pritha Majumdar
attendeeGood afternoon, everyone. On behalf of Adani Green Energy Limited, we welcome you all to the FY '23 earnings call. From the company, on the call we have with us today Mr. Vneet Jain, MD and CEO; Mr. Phuntsok Wangyal, CFO; Mr. Anupam Misra, Group Head, Corporate Finance; Mr. Raj Kumar Jain, Head business Development; and Mr. Viral Raval, Lead, Investor Relations. With this, I would like to hand it over to Mr. Phuntsok Wangyal for the presentation, post which the AGEL team will be available for Q&A. Phuntsok, over to you.
Phuntsok Wangyal
executiveHi. Good afternoon to all of you. Thank you for joining Adani Green's Q4 FY '23 earnings call. What I will do is I will give a quick update on 4 elements actually, and then post that, maybe we can have a Q&A session. First thing which I will talk about is capacity growth. Now during the financial year, Adani Green's operational capacity increased to 8.08 gigawatts. So what it effectively means is from a PPI capacity perspective, our capacity increased by 2,677 megawatt. But just a point of attention out here is because during this financial year, we commissioned the largest hybrid cluster in India as well as world that is 2.14 gigawatt. In terms of actual own ground capacity, this is 3,384 megawatts. And in terms of DC capacity, if I add over the last financial year, we added 4,246 megawatts. So that is from a capacity growth unit perspective. During the same financial year, we also signed power purchase agreement for a few of our projects, which includes 450-megawatt of wind project as well as 650 megawatts of SECI, which with sovereign counterparty, SECI. Second point is operational and financial performance. The last financial year has been a very good from AGEL perspective actually, both operationally as well as financially. In terms of the CUF, what I can inform is solar CUF portfolio increased by 90 basis points year-on-year to 24.7. Now this is largely on account of higher plant and grid availability, better solar [indiscernible] as well as seamless integration of SB portfolio for the entire financial year. During the same financial year, our hybrid portfolio also came on ground actually, and it was operational for a part of the year. So this was largely a stabilization phase. Despite that, our hybrid portfolio has a very high CUF of 35.5% actually. And we do believe that now, since the plant is fully stabilized for this financial year, hybrid portfolio CUF will be on a higher level. From sale of energy perspective, during this financial year, it increased by 58% to 14,880 million units. This is largely on account of a combination of higher capacity, which is being added as well as the better CUF which we have demonstrated. Revenue from power supply also increased correspondingly to 58,225 crores. And during the same financial year, we realized our carbon credit income of 157 crores. Now from our -- during the same period, EBITDA also increased to 5,538, along with a very high EBITDA margin of 91.6%. We have been able to consistently maintain the EBITDA margin, which I just talked about. Now purely from a -- as I spoke actually, a large part of our portfolio, especially the hybrid one was operational for a partial period. Now if we look at the run rate EBITDA perspective, actually, 48.08 gigawatt, we will be having a run rate EBITDA nearly to 7,570 crores, which effectively means that in terms of net debt to run rate EBITDA, we should be nearer to 5.4x. That's from operational and financial performance. Now from a credit profile perspective, as you know, AGEL portfolio has a very high strong counterparty profile actually with around 86% from sovereign and sovereign counterpart. Even for the balanced portfolio, actually, as far as receivable position is concerned, it has been on track. Now as on date actually, as on date, there is no receivable which is currently overdue maybe. So from that perspective, what entire 100% portfolio is on track. During the same financial year, largely rather in the last quarter, actually, what we also wanted to realize is if you recollect in Q2 or beginning or last earning call, we talked about some of the favorable regulatory orders, which we have received. Now during this quarter, during Q4, actually, we also realized the revenue from those favorable orders, which also includes around 748 crore from Kamuthi project actually. Now this will also have a recurring positive impact of at least INR 90 crores to INR 95 crores for -- as far as these projects are concerned. Now last but not the least, a very important element is basically our ESG commitment. As you know, Adani Group has a very robust ESG framework actually, which is broadly in line and guided by globally accepted ESG principle as well as some of the ESG disclosure which we have currently adopted. Now what it means is during Q4, actually, some of the notable achievements which we have is Adani Green portfolio for all its operational portfolio that is above 200 megawatt. Today, we are [ watt positive ] actually, and we have received third-party certification for that. On the top of it, as we have previously reported, entire AGEL operating portfolio is single-use plastic free and 0 waste to land certified. We are immensely proud of these achievements which we have. On the top of it, in the last quarter, we also won the prestigious Platinum Environmental (sic) [ Environment ] Award at Grow Care India Environment Management Awards 2022. Now all these effectively is reflecting in terms of very high and consistent ESG ratings, which we have been receiving, whether it is from CSRHub ranking, Sustainalytics, [ BAGI ], S&P Global or MSCI ESG rating of [indiscernible]. So just to conclude, actually, financial year '23 has been a very satisfactory year, either in terms of operational capacity as well as both the financial performance. This would not have been possible without the support which we have received from all stakeholders and not but the least, for the entirely multiteam. So that's a small recent update looking from my side actually. Now over to you, please.
Operator
operator[Operator Instructions] The first question is from the line of [ Dan Cheng ] from Dan Capital Management.
Unknown Analyst
analystMy first question is pertaining to FY '24's capacity addition. So what is -- so how much capacity do you expect to add? And what is the associated CapEx?
Phuntsok Wangyal
executiveYes, sure. So FY '25, our capacity addition will be broadly in line with what we have achieved in FY '23. That has moved nearer to 3 gigawatt. Now this also includes a part of the capacity, which is advanced stage of development actually, and should be operational either by Q1 or Q2. So that is from a capacity augmentation perspective, actually. Secondly, in terms of CapEx, now what it entails especially for those projects which will be implemented upon, so CapEx, which we are talking about is around INR 14,000 CR actuals. This is excluding BCD, which is a change in loan.
Unknown Analyst
analystCan you remind us how much of this CapEx is already pre-funded by committed facilities?
Phuntsok Wangyal
executiveSo as I said, between 2 point -- up to 3 gigawatts is the capacity which we're talking about and out of which, 300 megawatts is about to be commissioned. Another 130 megawatt is also multi prefunded, so it should be a related commission. There's another 88 megawatt, which is also multi prefunded. So this is a capacity which is already prefunded. Now as far as balance capacity is concerned, out of which, a part of it we have already received the term sheet, and we are in the process of achieving the financial closure. On the overall basis for the entire portfolio, the balance unfunded, which you are referring to, actually, by the end of this Q1 or mid of Q2, we should be concluding our financial closure. Although just to reemphasize, we are not in a hurry to achieve financial closure, partly from the fact that our entire capital management framework, which we have, a large part of it is largely multi funded through our nonfund-based facility. That is USD 1.1 billion of nonfund-based facility which is already in place, which is used to tie up our large CapEx commitment like multi solar modules, transformer, trackers, et cetera.
Unknown Analyst
analystAnd my final question, can you remind us again, what is the holdco's attributable share of OpCo distributions? And what is the latest holdco debt?
Phuntsok Wangyal
executiveYes. So latest holdco debt still remains the same. Actually, it's USD 750 million. I think nothing has changed on that front.
Unknown Analyst
analystOkay. And I would also assume that the holdco share of OpCo's distribution is still the same at about INR 16 billion.
Phuntsok Wangyal
executiveI think you are referring more from -- yes, just 1 second. Yes, so just -- can you just repeat the question, actually, especially the first part here? Just to be clear.
Unknown Analyst
analystYes. I wanted to know what is the HoldCo's share of distributions from the OpCo's across dividends and payments on intercompany loans.
Phuntsok Wangyal
executiveYes. So I think you're referring to free cash flow actually. Okay. We've got HoldCo's market share. So now that our hybrid portfolio is being fully commissioned actually, so we should be mostly talking about nearly from -- we should be talking around INR 21 billion to INR 22 billion. That is what we are talking about post multi share.
Operator
operatorThe next question is from the line of Imtiaz from [ LGCIB ].
Imtiaz Shefuddin
analystI have two questions. The first one, can you help recontrol your debt repayment chart on Page 29 of your presentation? The maturities total some INR 380 billion. It's mentioned on the same page, it's only long-term debt. But on another chart, you mentioned long term debt is INR 450 billion. So the difference between the INR 380 billion and INR 450 billion.
Phuntsok Wangyal
executiveJust one second. Basically, we have given only next 10 years repayment. There's repayment even beyond 10 years.
Imtiaz Shefuddin
analystOkay. Right. So is there any further clarity you can provide beyond 10 years or...
Phuntsok Wangyal
executiveYes, it's required. I think we can separately share with it because this is nothing but a legal maturity of our existing liability actually. In case, if you require, we can separately share it with you.
Imtiaz Shefuddin
analystOkay. Great. Second question, this relates to your 2 U.S. dollar bonds. On the last call and meeting since, we were told that there were specific plans in place to meet the maturities or the 2 points for the holdco, that you have 800 million 3-year facility with global banks and for the RG issue '24 that you will be doing a private placement. Any further confirmation or clarity you can provide on these 2 funding sources?
Phuntsok Wangyal
executiveYes. So I think we can again reconfirm that as submitted in our last call, actually, by the end of this quarter, we will definitely be coming out with a firm takeout plan for both the holdco USD 750 million, as well as the RG1 bond. As we have mentioned in our last call, actually, as far as RG1 bond is being concerned, this will be taken out through a long tenor bond issuance. Similar to like RG2 type of structure, which we have in place.
Imtiaz Shefuddin
analystAnd what about the holdco bond? Are we still looking at 800 million 3-year facility? Or has that changed?
Phuntsok Wangyal
executiveYes. So Imtiaz, that is one of the possible avenue actually. Since we have not firmed up our entire plan as far as holdco is concerned, so we have -- we are still not able to confirm that to you. But as I said, by the end of this quarter, actually, that is by June, we will come out with the firm plan as far as holdco is concerned, in line with what we have committed in our last call.
Imtiaz Shefuddin
analystOkay. Just my last question, just relating to this two. Now that we have seen Adani ports doing an early tender, would you also consider that if you are able to firm up funding for these two bonds?
Phuntsok Wangyal
executiveSo I think in terms of that, what I can say is, okay, when we come out with our firm takeout plan actually, we will definitely [ look at shout out ] exactly in terms of what is our strategy as well as the nature, instrument, tenor and the modalities of that.
Operator
operatorNext question is from the line of Love Sharma from Lombard Odier Investment Management (sic) [ Managers ].
Love Sharma
analystI have a few questions. So look, first one, if you could just highlight how much was the merchant base revenues you had during FY '23. And at what kind of tariffs you sold or you sold the power. So if you could just break it down in terms of units sold and tariffs you were able to charge on that. And the second, I think, item was you mentioned on the press release about some onetime charge -- onetime revenues, which you recognized about 750 crores on. If you can just share what exactly is this onetime revenue. It seems like related to the [ LP 15 ], but would be good to know maybe deals there. And I think maybe second -- and third question for now, if you could just break down the debt as of March '23 in terms of the project level SPV debt and the holding company debt based on your total debt number.
Phuntsok Wangyal
executiveAs far as merchant is concerned, I think within our fleet, for financial year '23, the pure player merchant portfolio is basically 50 megawatts actually. But as far as our in-firm revenue is concerned, okay, our nature of in-firm revenue by itself means that it is being sold in the grid, sold in the exchange actually. So from a portfolio perspective, for FY '23, 50-megawatt is our merchant portfolio. In-firm revenue is largely being sold on the exchange. So to that extent, okay, you can say that, that is also a merchant multi exposure. So in terms of merchant rate, which we are talking about, okay, on an annual year basis, we realized merchant rate of approximately between 440 to 450. For second question, which is about the onetime gain actually. Now onetime gain is basically a favorable order which we have received in case of our Tamil Nadu Kamuthi project. We had a dispute with Tamil Nadu in terms of, okay, what exactly should be the tariff for it on account of when the COD was declared upon. So that matter has been adjudicated finally in our favor, and we realize the receivable actually. Just for the benefit of everyone, as a matter of prudence and conservatism, we have not recognized these revenues in our preceding year. Now that we have actually received the revenue, so we have recognized it. So this includes INR 748 crores, and it's a combination of past dues of approximately 550 crores and balances late payment surcharge on account of that. That's the second part actually. As far as your third question is concerned, I think in the presentation, we have given our gross debt number of around -- gross debt number actually. And out of which, if you see excess USD 750 million, which is basically at a holdco level, and the trade credits, which are these nonfund-based facilities, which are being issued, every other [ automatic ] liability is at opco level.
Love Sharma
analystUnderstand. So if I could just understand because from what I had in the standalone balance sheet, there were a lot of trade credit lines which were basically incurred at the holding company. But you have classified that as under transaction or project debt.
Phuntsok Wangyal
executiveIf you see actually our trade case numbers, we have shown separately. You see our gross debt in the earnings presentation, the debt breakup, actually. If you see a gross debt of 47,424, there include a trade credit of INR 1,399 crore.
Love Sharma
analystGot it. Okay. Okay. Understand. But the holding company, whatever you have shown, I think the breakdown is only INR 6,133 crores, right? So INR 6,000 crores, which is basically the holdco bond.
Phuntsok Wangyal
executiveHoldco as well as, okay, if you strictly go by one of the legal applicant perspective, yes, INR 1,399 crore is also at the holdco level.
Love Sharma
analystAt the holdco level, correct.
Phuntsok Wangyal
executiveWhat happens is one of the LCs gets matured actually. At that point of time, those LCs get converted into project finance, not a liability [indiscernible].
Love Sharma
analystUnderstood, understood. And if I could just come back to the first question I asked about the in-firm revenues. Can you quantify the revenues you made out of this in-firm revenues for FY '23?
Phuntsok Wangyal
executiveIt is INR 1,854 crores actually.
Love Sharma
analystINR 1,854 crores, got it. And the PPAs on -- because now they have been converted to PPAs, right? What would be the tariff on PPAs for these projects?
Phuntsok Wangyal
executiveYes. So PPAs on tariffs will be between -- at least between 2.6 to 3 actually. But I think another point which we need to be mindful is in-firm revenue is something actually, it is basically a timing mismatch between when I have to legally operationalize my multi project compared to actual operationalize of my projects. So from that perspective, in-firm revenue will continue to be there, but yes, in nature and the project which will generate that in-firm revenue on a year-on-year basis will vary.
Operator
operator[Operator Instructions] The next question is from the line of [ Shawata Rani ] from [ Arkin Capital ].
Unknown Analyst
analystJust a question on the opco financing. I guess, can you give us a sense of, I guess, availability of financing this -- given what happened over the last 2 or 3 months and it's still easy for you to access financing for under construction projects? Any thought process around, I guess, extending out some of the time lines for your completion of the pipeline?
Phuntsok Wangyal
executiveYes. So I think [indiscernible] that is where maybe a good point to recap our capital management philosophy. But before that, I think just to emphasize that from a long-term financing perspective, as we have mentioned in our last call, we have a very diversified funding base actually, which is basically a combination of our domestic financial institutions, specialized institutions, domestic banking market, our capital market at domestic level as well as more, okay, our construction multi facility which we have put in place. So from that perspective, we have diversified multi funding base. But what is more pertinent to emphasize is the entire capital management framework and the nonfund-based facility, which we have put in with USD 1.1 billion of nonfund-based facility. And as a response to the previous questioner, we showed the debt profile actually, where we showed that on March, and actually, our outstanding trade credit was 1,600 crore. So we have these nonfund-based facilities in place. What it effectively does is for major capital commitment like module, inverter, transformer as well as trackers actually, where, okay, we need to issue open LCs, we have these limits in place already committed. What it also gives us is our ability to time the financial closure actually. These LCs can have a maturity up to 365 days. So to that extent, for 365 days, I'm already multi committed. But from an AGL perspective, actually, we also want to be prudent and conservative. So from that perspective, as far as financial closure are concerned, we will be achieving the financial closure within maybe Q1 or latest by -- for the entire fleet, by latest by mid or full Q2. We have already started [indiscernible] receive other part of our portfolio. We already have binding term sheet from domestic market actually in place, okay, which will go through a bit of like a back and forth in terms of negotiation. From in terms of appetite perspective, we don't see any shortfall in appetite. And since we have this nonfund-based facility in place, we have the ability to time our financial closure.
Unknown Analyst
analystUnderstood. Okay. So this $1.1 billion facility that you mentioned, does that fall under that $1.64 billion construction facility, the mix of funded and nonfunded exposure or...
Phuntsok Wangyal
executiveNo, it's completely separate actually. This is a commitment, revolving commitment which we have, which is already live actually. A part of which is utilized 1,399 credit, which we showed in our earnings presentation. Balance is available right now.
Unknown Analyst
analystAnd the $1.64 billion construction facility, what are the terms of that, if you can help share some in terms of maturity or...
Phuntsok Wangyal
executiveThat is basically our -- under the framework agreement which we have and which is -- which we have put in place for the hybrid portfolio actually.
Operator
operatorNext question is from the line of Amberish Rathi from T. Rowe Price.
Amberish Rathi
analystJust want to start with a follow-up question on the previous one. So in terms of rolling over this nonfund-based line into the new facility, how much do you essentially need to raise a new facility for the 3 gigawatts per annum?
Phuntsok Wangyal
executiveYes. So these nonfund-based facility can have a maximum tenor of 365 days actually. So to that extent, okay, maybe if I open, I'll see for, let's say, my incremental capacity for module or any of those maybe large capital commitment actually, I have 365 days to achieve the financial closure. But that's not what -- how we'll do, how we will do that. That's a separate matter actually. But we have flexibility 365 days.
Amberish Rathi
analystOkay. So you will probably -- if I were to kind of think about a deal raise, you will need to roll this $1 billion basically per annum into a project finance or an opco facility. Is that the right way to look at it?
Phuntsok Wangyal
executiveYes. And as when we utilize it actually, let's say, hypothetically, when a guy today, when, I guess, sitting today, if I open this entire nonfund-based facility for 365 days, yes, at the end of 365 days, I need to take out -- I need to -- okay, we could take out the [indiscernible] project financial [indiscernible].
Amberish Rathi
analystOkay. Got it. On the revenue side, there is the 7 billion of one-offs from [indiscernible]. Can you also tell us what the GBI, carbon credit and REC revenue was in FY '23?
Phuntsok Wangyal
executiveYes, just one second. So carbon credit is going to be 157 crores actually. GBI, let me just [indiscernible]. Yes, so if you say carbon credit is 157, VGF and CIL is 37, and GBI is 6. So total of INR 200 crore.
Amberish Rathi
analystGot it. Final question. If I just look at your consolidated balance sheet, it's got about INR 22 billion of receivables. But I was trying to reconcile that to the Page 44 on your presentation, which totals to around 12 billion or thereabouts. So I just wanted to reconcile those two numbers. You mentioned that there are no overdues. So what is the actual receivable number that you're looking at?
Phuntsok Wangyal
executiveNo. Yes. Yes. So this actually, the numbers which you are seeing in balance sheet is basically a commission of trade receivables that is under the PPA as well as some of the equipment which we have purchased actually and sold it to, let's say, [indiscernible] NWL for value engineering actually. So that is why I look at that number as coming that way. If you want the exact breakup, power sale is 1,206. Other than power sale is 1,060. And then okay, there are a few other miscellaneous items.
Amberish Rathi
analystOkay. So 1,206 is the actual power sale receivables. Okay.
Phuntsok Wangyal
executiveAbsolutely, absolutely.
Operator
operatorNext question is from the line of Prapti Gupta from BlackRock.
Prapti Gupta
analystI have a couple of questions, honestly, follow-ups from the previous one is, one, on your lease trade credits. So when you say that these [ multi prefunded ] lines are for less than 365 days, which also means that your existing trade credits will fall your way soon, how are you guys planning to address this?
Phuntsok Wangyal
executiveYes. So I think the gross debt number, if you see, we'll say, right now, my trade project margin number is basically outstanding trade credit number is 1,399 crores actually. And if you will recollect, I talked about a part of my multi capacity is likely to be like operational investment into Q1 and beginning of Q2. This 1,399 multi pertains to those multi projects only for which commitment is already in place.
Raj Kumar Jain
executiveI'll just add. So basically, this 1,399 is something which will get converted to project funding as the maturities come in. And for those, since those are the projects that are already under execution, the project funding is already tied up. This is a timing difference where from an efficiency of capital cost, those are lined as trade credit. Otherwise, the funding is already tied up. Once these are paid out -- paid up, then you have another one -- the full 1.1 available for use in the projects which we have planned. And based on the cash flows, we will decide what trade credit to use, where debt to use and where the payments to be made out of it.
Phuntsok Wangyal
executiveTake out -- just want to summarize, take out is one already in place actually. The financial closure for those projects are already achieved.
Prapti Gupta
analystOkay. So which means that once you take out this, you will have that another revolver of 1.1 billion.
Phuntsok Wangyal
executiveThe 1.1 billion is anyway available. Part of which 1,399 crores, which has already been utilized actually. Once the 1,399 is taken out, entire 1.1 billion will be available. That's what I'm saying.
Prapti Gupta
analystGot it. And what is the cost of funding of these trade credits?
Phuntsok Wangyal
executiveVery competitive actually. Okay, the issuances could be between 60 to 80 basis points. And then like, okay, if I discount these, this should not be more than 7.5%. So what it does is it gives me a flexibility in terms of when I need to achieve the financial closure. At the same time, it optimizes my interest cost market.
Prapti Gupta
analystSo these new facilities with which this will be taken out are also project finance facilities with onshore or onshore max?
Phuntsok Wangyal
executiveYes, yes, absolutely. Onshore and offshore, combination of that market.
Prapti Gupta
analystCould you -- is it possible to share some sense on what is your current -- what will be your potential cost of borrowing on these takeouts?
Phuntsok Wangyal
executiveSo I think what -- okay, going forward, okay, it will be market determined. What I can definitely say is, okay, in Q1, in February and March, we achieved -- we tied up our financing for one of our projects. And then we took disbursement under that. That is at 9.1%. It's a project finance facility. I'll put it that way.
Prapti Gupta
analystSorry? [indiscernible]
Phuntsok Wangyal
executiveSo what I'm just -- just to highlight is that multi facility which I talked about is a 20-year facility at 9.1% fixed.
Prapti Gupta
analystOkay. Okay. Got it. And looking ahead, how can we expect your cap structure to be like -- for like, I think a large part of your committed CapEx or whatever planned CapEx for that matter does not have financial closure. Yes, it is expected to close. But what I'm trying to understand that are you guys expected to avail or bring in more such nonfunded lines at holdco levels to have those 365 days flexible funding and then come up with project? How are we expecting the cap structure to look like maybe in the next 12 to 24 months?
Phuntsok Wangyal
executiveSo as far as nonfunded facility is concerned, yes, we have the ability to increase the limit actually. But from our capital management philosophy perspective, we are absolutely clear. We are in an infra business. And these are on a long gestation with very long-term revenue, 25 years. So what it effectively means is I need to have proper project finance facility in place as early as possible, irrespective of the fact that this nonfund-based facility gives me a competitive advantage in terms of IDC. Some instances, okay, I have the flexibility, but logically, I will not try to increase this limit, right, as well like to have project finance facility as early as possible, even before the expiry of 365 days.
Prapti Gupta
analystOkay. Got it. Last question for me, and this is again on the receivables follow-up. So largely, 40% of your receivables is from something that you mentioned about [ 9% ] and getting it [indiscernible]. Why is Adani Green looking to do this? I mean what is the business proposition?
Phuntsok Wangyal
executiveNo, no, no. I think [indiscernible] which has happened in the past actually. Right now, this doesn't include any of them. This includes like, for example, okay, NWL. NWL is where from where I will be buying the WPC for one of our multi projects actually. So this is what has been put in place, mindful of the fact that, okay, when I do that, I always have payment security in place. So this, okay, is not getting highlighted in that. Let me sort of highlighting it. What gives me an advantage is, okay, look, as you know, from Adani Green perspective, we have got a very efficient project management assurance group, along with the fact that a very intense multi contractor management actually. So we are -- we have the ability to leverage upon that and get the delta in cost. That is what we are trying to put in place rather than, okay, leaving the entire project contract management in the scope of a third-party contractor actually. What I'm trying to do is wherever I have got good relationships. For example, let's say, some of these the steel suppliers, some of these -- with component manufacturing suppliers, I am leveraging upon that actually and bringing down my cost. That is the value addition which we are doing.
Raj Kumar Jain
executiveJust again to rehash the point, we, at Adani Green, secures the supplies and then -- from various vendors. And those are then used for setting up the projects at SPV levels. So from a trade perspective, Adani Green does secure various supplies. It gives a lot of advances to various vendors. So what you are seeing as advances here, those are advances which have been given to vendors. Now we do, as Phuntsok mentioned, that we do a lot of optimizations there. If one of my vendor says that if you want to procure team on your own, I will reduce my price by a certain percentage, I do that just to reduce my cost. So in some cases, there may be such kind of advances, but these are basically the trade advances which we give to various vendors under the contract. And those are something which are then used while our projects are implemented. Why it is standing today? Because we have currently close to 500 megawatts of projects, which are under implementation. Those -- once those implementation is over, this will get knocked off against the contract. And we are expecting that within this quarter and, at best, early next quarter.
Operator
operatorNext question is from the line of [indiscernible] from Standard Chartered Bank.
Unknown Analyst
analystThe first question is on your consolidated cash flow statement. I can see, on the working capital side, two large inflows. One is current asset inflow of 609 crores and then current liability inflow of 1,277 crores. Can you elaborate on what exactly these are?
Phuntsok Wangyal
executiveYes, sure. Just give me a second actually. Can you just repeat the question and refer to which number you are referring to? Just to emphasize.
Unknown Analyst
analystYes. So I'm looking at the consolidated cash flow statement in the financial statement. And under working capital changes, there is other current asset inflow of 609 crores. And other current liability inflow of 1,277 crores. Since these are large inflows monitoring, what exactly do they pertain to?
Phuntsok Wangyal
executiveI think this is not readily available with me. What I will do is I will just -- going to crosscheck and then get back to you, if that is fine with you. Yes?
Unknown Analyst
analystYes, yes, absolutely. And then my second question is, again, going back to this issue about holdco debt. You mentioned the $750 million bond, plus the 1,399 crores of facilities. If I add those two up, I think the number is about 7,500 crores. But if I look at the stand-alone balance sheet, which has been published with the financial statements, the stand-alone entity has debt of about 13,056 crores. Can you help reconcile these two numbers?
Phuntsok Wangyal
executiveYes. So I think what you also need to see is apart from holdco trade credit, we also have a related party with borrowing actually from a promoter entity of 1,400 multi CR actually. So that also needs to be added in that month.
Unknown Analyst
analystYou said 1,400, is it?
Phuntsok Wangyal
executiveYes.
Unknown Analyst
analystI mean the difference between the two numbers is about 5,500. So if 1,400 is a related party, what about the rest?
Phuntsok Wangyal
executiveYes, I think we just want to be checking the number, again. What we will do is we're going to just check the number, and we'll get back to you.
Operator
operatorThe next question is from the line of Anderson Dong from PIMCO.
Anderson Dong
analystSo a question on cash flow statement, on the consolidated cash flow statement. So the CapEx had been reducing from FY '22 about INR 148 billion to about INR 34 billion, INR 33 billion. And why is the CapEx decreased compared to last year?
Phuntsok Wangyal
executiveYes. So I think when we look at the 3,396, okay, is basically excluding in-firm revenue actually and plus some other adjustments. So actual multi CapEx, as far as FY '23 is concerned, is running approximately 6,000 multi-CR. As my colleague, Raj was also talking about actually, some of the capacity which we implemented, which we commissioned in last month of the financial year, is basically carried forward from the preceding year. So from that multi perspective, you will see that, okay, CapEx increases not to that extent. But CapEx number is actually 6,000 multi-CR after adjusting for in-firm revenue, plus the other adjustment.
Anderson Dong
analystGot you. So some CapEx have already spent in FY '23.
Phuntsok Wangyal
executiveAbsolutely, absolutely.
Anderson Dong
analystI'm sorry. I mean 2022.
Phuntsok Wangyal
executive2022, 2022.
Anderson Dong
analystAnd could you remind me again what the CapEx side is for FY '24?
Phuntsok Wangyal
executiveI think we just checked the number, about -- on AGEL like a stand-alone multi balance sheet actually, 11,000 crore number which was asked upon. This also includes the ICD number which has been given from a group company actually, from our AGEL multi group company to AGEL. That is why it is getting reflected. At a consol level, it is getting a little knocked off. This includes 4,000 crores of that money. So what you can do is if you have a surplus multi cash from some of your entities actually, the better capital management instrument is giving in the form of ICD. So that has happened at AGEL level. So this is that number which is getting reflected. If you want some more details and all about that facility, we can definitely share. No issues.
Anderson Dong
analystAnd just to clarify, is the CapEx guidance for FY '24 is INR 140 billion?
Phuntsok Wangyal
executiveYes, approximately, as I said, around INR 14,000 will be our multi guidance actually.
Anderson Dong
analystINR 140 billion, right?
Phuntsok Wangyal
executiveYes, yes, INR 140 billion.
Anderson Dong
analystOkay. For this 3 gigawatts in FY '24, how much of project have already reached financial closure?
Phuntsok Wangyal
executiveYes. So out of this, out of this, as I said [indiscernible] this entire CapEx is for the 2.9 to 3 gigawatts of incremental capacity, which I already talked about, out of which actually for approximately 500-megawatt financial closure is already achieved as those are in at one stage of construction actually and will be operational soon. Out of that, out of balance actually for our large solar project as well as for a wind project we already have the binding term sheet in place. And which we are in the process of finalizing. The balance are, as I said, will be our time lines to achieve the financial closure will be by mid of Q2 and discussions of which are currently underway. Although we are not in any pressing hurry to achieve financial closure because of USD 1.1 billion of nonfund-based facility, which we have in place.
Anderson Dong
analystOkay. Got you. So 500 megawatts already achieved financial closure and one large installed [indiscernible].
Phuntsok Wangyal
executiveYes, absolutely. One large [indiscernible] solar and 1 large wind project already binding term sheet in place.
Anderson Dong
analystWhat's the -- so the capacity of this 1 large...
Phuntsok Wangyal
executiveYes. So these 2 -- if you add, 1 should be another 600-megawatt one.
Anderson Dong
analystGot you. So about 1.1 gigawatts either financial closure or binding term sheet.
Phuntsok Wangyal
executiveAbsolutely. And for balance, as I said, okay, discussions are underway actually since [indiscernible] since we have not reached a stage where I can say that, okay, we have received binding term sheet or not, we are saying that, okay, our financial closure process is currently underway.
Anderson Dong
analystGot you. And the last question, just on Slide 28. The gross debt comparison on the left chart because the first chart shows gross debt of 47, but the chart below, if adding the 3 numbers together, it's about 52 -- 120 billion. So how do you reference out the two numbers?
Phuntsok Wangyal
executiveNo, no. I think one of the -- which charts are you referring to? The gross debt number chart is the same actually. And the second one is basically the net debt evolution, the right part [indiscernible].
Anderson Dong
analystThere is the gross debt at the first chart and also the third chart, gross debt breakdown.
Phuntsok Wangyal
executiveBoth of them should add to a singular number. Just one second.
Anderson Dong
analystHaving the gross debt breakdown number, that's about 450 -- 520 billion.
Phuntsok Wangyal
executiveOkay. So it may not have been presented properly, but both the numbers, one of them should add, showed basically the similar number actually, 47,000 for 24 months. Just one second. Yes, I think -- I am just checking it. Both the numbers are same, 47,424 [indiscernible].
Anderson Dong
analystIn the chart of gross debt breakdown, the title gross debt breakdown, there are 3 numbers, right? One with 45,000, 3,000 and...
Phuntsok Wangyal
executiveOur apologies. Actually, in the investor presentation, I think the pie chart is not correct. Our apologies, we will correct it.
Anderson Dong
analystOkay. So the gross debt breakdown chart is wrong.
Phuntsok Wangyal
executiveYes. So actually, gross debt number is 47,424. That breakdown chart, especially the lower part actually, is incorrect.
Operator
operatorThe next question is from the line of from Lewis Sutherland from Waverton Investments.
Lewis Sutherland
analystApologies if I'm repeating myself there. But could you just touch on the refi plans for the 2024 bonds maturing next year at the holdco level and the opco level?
Phuntsok Wangyal
executiveYes, so 1,050 million holdco bond as our plan to come out with a firm takeout arrangements or facility for holdco bond by the end of year Q1 remains on track actually. So we will be coming out with firm takeout financing plan for holdco bond by June [indiscernible].
Operator
operatorNext question is from [ Dana Vincent ] from Beckett Asset Management.
Unknown Analyst
analystI just wanted to touch base a little bit in terms of -- you talked about the capacity addition that you would have through next year. Can you give us a sense of what your run rate EBITDA or what kind of run rate EBITDA you're looking at achieving and how that would progress through next year? The other question that I had was you've added some hybrid projects, which clearly from an operational standpoint, have a higher level of CUF. What can we expect going forward on that format? Should we see the average CUF for the overall portfolio to go up?
Phuntsok Wangyal
executiveYes, sure. So for our 8.08 gigawatts of operational capacity we have right now, so run rate EBITDA, which we are talking about is 7,500 crore actually. Now if we add the incremental capacity plan for this financial year, if we added then total run rate EBITDA should be around 10,800 [indiscernible] approximately.
Unknown Analyst
analystSorry, 10,800, you say?
Phuntsok Wangyal
executiveYes, 10,800 adding incremental capacity for this financial year. For 8.08 gigawatt, we are talking about 7,505 crore of run rate EBITDA.
Unknown Analyst
analystUnderstood. And in terms of the hybrid capacity going forward, how do you see the evolution of that? And to what extent does that have an impact in terms of the numbers you just gave me?
Raj Kumar Jain
executiveYes. So 3 points there. Yes, in terms of hybrid capacity, we have 2.1 gig out of the 8.1 gig, which we have operational. However, the near-term PPAs which we are going to commission, especially this year would be more solar and wind and not hybrid. However, the sites where we are going, those are good CUF sites where we are generating solar using the bifacial models and using the trackers. So from a solar CUF perspective, we are achieving -- we are expecting a P50 number of 33%. And similarly, the wind capacity, which we are setting up, is also in the high CUF areas of Western Gujarat with the newest machine and in the highest CUF areas of the country. So overall, these CUFs for the new capacities will be significantly higher in case of solar than the old capacities. And that is where the portfolio will move towards. Hybrid and new hybrid projects, we are expecting something being commissioned in FY '25, not in FY '24.
Unknown Analyst
analystIn terms of the wind CUFs that you've seen this year, there was a particular event. But if you were to strip that out, do you have a sense of what the more normalized number would have looked like?
Phuntsok Wangyal
executiveSo I think with the normalized number [indiscernible] should be between 10% to 15% more. I will put it that way. As far as pure play wind is concerned, this year, actually, we had one-off related disruption, as we have mentioned in our presentation, as well as some of the broadly wind speed across India, maybe one is okay, maybe excluding a lower part of the country where -- or anyway on the lower side. But on a normalized basis, 10% to 15% is something more which you can easily expect. Now going forward, as my colleague, Raj, was talking about, a larger part of our capacity will be growth, will be in the state of Gujarat actually, and a place where we expect that more solar as well as wind speed will be on a much higher side compared to the portfolio numbers which you would have been seeing right now.
Operator
operatorNext question is from the line of Annie Chen from BankInvest Asset Management.
Annie Chen
analystCan you hear me?
Phuntsok Wangyal
executiveYes, we can hear. Please.
Annie Chen
analystI just wanted to understand the background of the construction EPC business where we're seeing, currently, there are 500-megawatt outstanding. Can you elaborate on the cash outlay dynamics on this part of the business? Is it usually that we say a certain percentage of the construction business that we need to pay first and then we get repaid later on when that part is done basically?
Raj Kumar Jain
executivePlease correct us in case we have not understood your question. What I understand is you are saying there are certain trade advances and the LCs are nonfund-based, which are outstanding for the current project under operation -- under execution. And how is the modality in terms of those getting liquidated when the projects gets commissioned. Is that the question which you are asking?
Annie Chen
analystYes.
Raj Kumar Jain
executivePerfect. So see, Annie, the renewable projects are those that are under construction stage, after the land is tied up, takes around 6 to 9 months or in some cases, up to a year. So during those periods, we do open LCs at the holdco level and do the procurement of various equipments. And those are ones more or less ready. Those are then moved to the final SPVs where the projects are going to be housed. So this 30 99 crores as well as the 1,200 -- 120 crores, sorry, on the receivable side, both will move to the project SPV over the course of next 3 to 4 months as those projects gets finally commissioned. The only point which I'm trying -- again, trying to highlight there is these are just normal ordinary course trade movements as far as the holdco is concerned. Once the project gets commissioned, those becomes a project funded cash flow because holdco is able to bill those amounts to the SPV, where the funding is already tied up as far as those projects are concerned, as explained by Phuntsok. I hope I'm clear.
Operator
operatorNext question is from the line of Shreyans Daga from Barclays.
Shreyans Daga
analystSo in the offerings of the -- for the holdco bond, the aggregate amount of senior debt is capped at $1.7 billion. So can the management please clarify if, in fact, these are stand-alone level? And because as the end of [ year ], you have around 6 billion in debt, in gross debt. So how much of that is senior? And how much of that is subordinated?
Phuntsok Wangyal
executiveYes, Shreyans. [indiscernible] that is going to be at stand-alone level actually. And as you can see, okay, those numbers are already complied with. And on a half yearly basis, whenever we do, as part of holdco debt requirement, a compliance certificate is issued actually, which will give -- which, apart from the ratios, also gives a latest update on the situation. No issues there.
Operator
operatorLadies and gentlemen, we'll take the last question from the line of [ Joseph ] from Manulife Investment Management.
Unknown Analyst
analystI have one quick question. For your Slide 48, the latest covenant disclosure is up to September. When will you expect to disclose at March 2023...
Phuntsok Wangyal
executiveYes, so I think we closed our numbers [ end of day ] yesterday actually. And we will be -- we'll give you [indiscernible] within this month. Although as per the requirement, we have until June end actually, but we will try to come out with those compliance certificate by this month in itself for all the 3 issuances.
Operator
operatorThank you very much. I now hand the conference over to Ms. Pritha Majumdar for closing comments.
Pritha Majumdar
attendeeOn behalf of the AGEL management team, I would like to thank everyone on this call for taking the time out. For any other follow-up questions, please feel free to reach out to the AGEL team of Standard Chartered Bank, and we'll be very happy to assist. With this, we'll now end the call.
Phuntsok Wangyal
executiveThank you, Pritha and the Standard Chartered team for supporting this call. And thank you, Chorus team, for hosting this call. Thank you.
Operator
operatorThank you very much. On behalf of Adani Green Energy Limited, that concludes this conference. Thank you for joining us. You may now disconnect your lines. Thank you.
Read the full transcript via the API
You're viewing the first half of this call. Get the complete Adani Green Energy Limited transcript — plus 248,000+ transcripts from 12,000+ companies, speaker segments, AI summaries and full-text search — through the EarningsCalls.dev API.
Get the API View API docs →This call discussed
For developers and AI pipelines
Programmatic access to Adani Green Energy Limited earnings transcripts and 248,000+ others is available through the
EarningsCalls.dev REST API. Plans from $24.99/month — full transcripts, speaker segments,
full-text search, and the recently-added /api/v1/transcripts/recent polling endpoint for ETL pipelines.