JSW Energy Limited (533148) Earnings Call Transcript & Summary
August 10, 2022
Earnings Call Speaker Segments
Operator
operatorLadies and gentlemen, good day, and welcome to the JSW Energy Conference Call for acquisition of Renewable Portfolio of Mytrah Energy. [Operator Instructions] Please note that this conference is being recorded. I now hand the conference over to Mr. Ashwin Bajaj. Thank you, and over to you, sir.
Ashwin Bajaj
executiveYes. Thank you, operator, and good evening, everyone. Welcome to this call to discuss our acquisition of Mytrah Energy. This marks a significant leap forward in our renewable growth story. We have our CEO, Prashant Jain; and CFO, Pritesh Vinay, on the call here with us. So we'll have few remarks by Mr. Jain. Over to you.
Prashant Jain
executiveThank you, Ashwin. Thank you, ladies and gentlemen, for joining this call. It's a movement of pride and pleasure for JSW family to welcome Mytrah in our family, which is having a very good portfolio of assets of a large volume. This is being housed in 18 SPVs, which will be taken over by us, having a portfolio of 1,331 megawatt of wind and 422 megawatt of solar. With this acquisition, once we complete, which we target to do it in next 3 months' time frame, our operational renewable capacity will be 3,379 megawatt. And with our under construction of renewable capacity of 2,523 megawatt, which will be completed in the next 18 months' time frame, we will be achieving close to 9,100 megawatt of odd capacity by December 2023 or March 2024, of which 65% capacity will be renewable. With this clear visibility of more than 9,100 megawatt of operational capacity in next 15 to 18 months' time frame, we are on track to achieve our plan of 10 gigawatt ahead of the schedule. And with a lot of other activities going on, I am pretty confident that we will be achieving our 10-gigawatt landmark much earlier than what we have envisaged. There are a number of rationale of doing this transaction. One is that this is a large portfolio, which is operational, which comes with a very good talent pool, having an experience to build large capacities and having experience to operate them. Secondly, majority of its assets are adjacent to our assets where we are building. So there are various operational energies -- synergies, which we will be able to pool in. The third thing is that it offers us couple of very good opportunities, which I would like to explain to you. The transaction we did is a -- at the valuation of 6.4x normalized EV/EBITDA. The total enterprise value of the transaction is INR 11,934 crores, which is -- of which INR 9,100 crores is -- INR 9,134 crore is coming from long-term debt and INR 2,800 crore is coming from equity. And there are net working capital assets of INR 1,403 crore, which are comprising of INR 1,876 crore of the receivables and working capital debt of INR 473 crore. Adjusted for that, the enterprise value is INR 10,531 crore. The normalized EBITDA is INR 1,650 crore at P90 level. The current EBITDA is lower because of suboptimal operations because of certain working capital issues, certain technical problems could not be resolved, and right now, approximately 205 megawatt of the capacity is not operational, which will be made operational -- 80% of that 205 megawatt will be operational within 6 months. And current EBITDA is -- of the last financial year was INR 1,237 crores, which will be improved by INR 413 crore to INR 1,650 crore to achieve P90 generation level. Of this INR 413 crore, INR 353 crore will be coming purely by generation, that means by making this capacity up and running by putting money into the company and doing the maintenance and replacing some of the defective parts, whatever they are looking forward. And of this INR 353 crores, 60% -- 80% will be realized within 6 months' time frame. Right now, the current O&M cost is around INR 230 crore, which was for the last financial year, which translates to INR 13 lakh per megawatt, which will be optimized to INR 10 lakh per megawatt. So that means another INR 60 crore will be coming from O&M cost. So out of this INR 413 crore, close to 70%, 80% will be coming within 6 months and balance will be coming in next 12 months' time frame. And these are very, very basic interventions, which we will be doing, which we are having a very good long-standing proven fact record to achieve that. And this normalized EBITDA is at P90 levels, which is having a potential upside by having a higher generation. The second upside is also the [ asset ] gets approximately 3.5 million volume free carbon credit units credit, which is also not considered into the valuation what we are talking about. So the EBITDA is having a higher potential going forward. The second thing which I am looking at when I'm -- we have evaluated the transaction, if we are trying to build a similar kind of asset today, the wind assets are billed between INR 7 crore to INR 8 crore per megawatt, and solar are being built between INR 4.8 crore to INR 5.2 crore per megawatt. So the replacement cost at this current enterprise value is 5% to 10% higher. And on a P90 level, this asset will be generating INR 943 crore per gigawatt of EBITDA. Whereas in current bidding scenario, it is very tough to achieve even INR 800 crore per gigawatt kind of a number. So both on -- in terms of the EV/EBITDA multiple or replacement cost or EBITDA generation potential on the current assets, which you build in today's environment, the transaction is value accretive for us. And it gives us the access of the large portfolio where we can deploy our synergies. The third element in this particular asset is the transaction we are concluding effective 1st of April with balance sheet belonging to us, which means when we are talking about the receivables, which is INR 1,876 crore, of that around 45% to 50% is Andhra Pradesh and around 30% to 35% is from Telangana, and rest, all receivables are normal. As you know that Andhra Pradesh issue is also settled, and I'm happy to inform that Andhra Pradesh DISCOM has already informed Mytrah that they will be clearing all their dues within next 12 months' time frame and first installment will be all -- has also been received 2 days ago. And with the -- our deep expertise to manage the receivable, I am quite confident that out of this INR 2,800 crore of the equity check, which we need to write, majority will be realized by the receivable in next 12 months' time frame. So that gives us an enough opportunity on levering of the balance sheet with a minimal equity contribution. And furthermore levers available for positive upside on the EBITDA and incremental large capacity, we are very happy that this transaction will be value accretive on Day 1. Another thing which is very, very important is, even after completing this transaction and 2,500 megawatt of the under-construction capacity, which we are targeting to complete between next 15 to 18 months' time frame, our debt EBITDA will be lower than 4x on a completed basis. And our EBITDA per gigawatt will be higher than the industry now. And as you know that the industry is operating at 6.5 to 7x debt to EBITDA because of the very much nature of the business. We are having enough headroom to undertake no transactions as well as to grow the balance sheet organically. So that gives us enough room to accelerate our growth plan, which we have been talking about. This is all from my side, and we are going to take questions, if you are having any. Thank you.
Operator
operator[Operator Instructions] We have our first question from the line of Mohit Kumar from DAM Capital.
Mohit Kumar
analystCongratulations on a very, very good acquisition. So my first question is on the Andhra Pradesh exposure. How much was the revenue for Andhra Pradesh in the last year FY '22 numbers? That's the first question.
Pritesh Vinay
executiveSo Mohit, we don't have discount-wise balance sheet, P&L, et cetera details. But just to help you how to think about it, the total portfolio of AP or from a capacity point of view is approximately 365 megawatt, yes. So about 365 megawatt of the 1,753 megawatt is what is impacted. If you look at Slide 10 of the presentation that we have put out, it has that number. So you will be able to -- because different capacities are operating at different [ EUF ] for reasons that Prashant mentioned, and therefore, we would not have that number with us readily, but you can make that. The other important thing to understand is this that of INR 1,876 crores of outstanding receivables at the end of March 2022, about 45% of that was from AP.
Prashant Jain
executiveBut I want to tell all the participants one part. First point is, this issue is settled. But let us imagine this issue is not settled because when we were working on this transaction. We were working on the -- on a hypothesis that issue may not get settled or it may take 2 years to 5 years to get settled. In that situation, we have already agreed with the lenders for a restructuring of the portfolio of Andhra Pradesh wherein there will be the receivable at INR 2.45 -- INR 2.04 will be...
Pritesh Vinay
executive43. INR 2.43.
Prashant Jain
executiveINR 2.43. At INR 2.43, it will be restructured at 1.2x DSCR, and then there will be a sustainable debt component and nonsustainable debt component. So under both circumstances, it's a change of management and then the entire restructuring will be undertaken. So whether Andhra Pradesh issue is settle or not settled, we have planned accordingly.
Mohit Kumar
analystSir, my second question is, the revenue has been lower than the desired or optimal revenues for last 3 years, right? The -- consistently, the revenue has been below [ INR 16 billion ]. What gives you the confidence that this will be -- this can go up by [ INR 4 billion ] over next 6 to 8 months? That's the Herculean task, it looks like.
Prashant Jain
executiveYes, it may be a Herculean task for someone, but not for us. That's what our bread and butter because if machine is not having its [ pair ] and then I need to change a particular bearing, then it will be up and running because the raw material is free. And that's what we -- I explained that in last 3 years, because of the financial difficulties, thus enough money was not available and machines were becoming idle one by one because of capital. And in next 6 months' time frame, 80% of the capacity will be up and running. And if I am telling during this transaction because the balance sheet belongs to us from the 1st of April, already the initiatives have been undertaken. And I can say, out of the 205 megawatt, close to 35 megawatt will be up and running by September. So we have already undertaken those kind of initiatives, and it will be there.
Mohit Kumar
analystSir, lastly, sir, in the change scenario, what is the normalized working capital you believe this particular portfolio require?
Prashant Jain
executiveThe normal cycle is 2 months, and that we will take the next 12 to 14 months’ time frame to achieve it. All our businesses, we are operating with all kind of DISCOMs. Right now, we are supplying to 7 DISCOMs in our existing portfolios. We are operating within 55 to 60 days of the working capital, and that's what we believe that going forward, we will be operating. There could be certain seasonalities because of which it can sometimes go to 70, 80 days also, but not the kind of a situation that you are seeing in this.
Pritesh Vinay
executiveSo -- and Mohit, if I may add to that, what Prashant has said, in our base case as we're going through this particular portfolio, the base case that we have built in, as Prashant mentioned earlier, is this that for the first 15 to 18 months, we have assumed that for the AP and Telangana, there will be a 6-month receivable cycle. And therefore, the point Prashant was making that, that normalization is expected only after 15 to 18 months.
Operator
operatorWe have our next question from the line of Matías Vammalle from BlueBay Asset Management.
Matías Vammalle
analystI'm really sorry, I just want to double check some figures because I couldn't hear very well. So the current EBITDA for these assets is around INR 16.5 billion. That's the one -- the first thing I'd like to double check. Secondly, can you remind me -- because again, I couldn't hear very well, how much debt is currently on the assets? And then lastly, with regards to Andhra Pradesh, what's the exposure of the assets? I mean what are the accounts receivables on the assets? And then you're saying that AP has informed Mytrah that they will be clearing all the past dues within the next 12 months. I know, obviously, there has been a court ruling. I wonder if you have had any more color from Mytrah or even Andhra Pradesh itself as to the liquidity to be clearing these past dues. Are they getting -- are they using some of the liquidity facilities that have become available from the government, from REC, from [indiscernible]? I'm just curious as to where that money is going to come from.
Prashant Jain
executiveAll right. So thank you for your question. Your number is correct. It is INR 16.5 billion normalized EBITDA. The long-term debt, which I explained, was INR 9,134 crores. Number three, what you asked about Andhra Pradesh, there is a court ruling towards that. There was a execution petition in which Andhra Pradesh DISCOM had informed to the court that they will clear all the dues within 12 months. Post that, they have given in writing to the Mytrah also that they will be clearing these dues, and they have got the funding from REC. The first installment came directly from REC on 6th of August this month. So it's already all set.
Matías Vammalle
analystI'm very sorry. When will the first installment come in? And what was the amount? Sorry, I didn't mean to interrupt.
Prashant Jain
executive12-month installment. First installment has been received on 6th of August.
Matías Vammalle
analystOkay. And what's the total amount of the past dues? I'm sorry.
Prashant Jain
executiveHello.
Matías Vammalle
analystYes. Yes. Hello. Can you hear me?
Pritesh Vinay
executiveYes. Matías, before you can ask your follow-on question, I just want to put 2 things also into perspective. For the financial year that ended in March 2022, the EBITDA that this particular asset generated was INR 12.37 billion. The INR 16.5 billion that Prashant said is the normalized EBITDA after the asset optimization and improvement interventions are done, yes?
Matías Vammalle
analystCorrect. Yes, and that's the delta exactly. Okay. Fantastic. 12 point for...
Pritesh Vinay
executiveSo the AP exposure, so at the end of March 2022 of the total INR 18.76 billion of outstanding receivables, about 45% of that was pertaining to the AP DISCOM, which from a capacity point of view is 365 megawatt out of 1,753, yes.
Matías Vammalle
analystFantastic. And so the fiscal '22, you said is INR 12.3 billion EBITDA.
Pritesh Vinay
executiveYes. Yes.
Matías Vammalle
analystOkay. Yes, yes, I understand. And then you're going to be optimizing to try to get to the [ INR 16 billion ], and this also involved the completion. I mean part of the getting to the INR 16.5 billion, the completion of the currently nonoperational 205 megawatts, is that correct?
Prashant Jain
executiveYes. Yes. And primarily, these are the maintenance issues because they were certain spare parts, which are not available and that those needs to be capitalize. Those SPV should need to get the requisite money, and then they will be up and running immediately, and that's going to take only 6 months' time frame. And that's what we have also explained that of this, approximately 15%, 16% capacity will be up and running by next month end only.
Operator
operatorWe have a next question from the line of Puneet from HSBC.
Unknown Analyst
analystIt looks like a great acquisition. My first question is, for this 200-odd gigawatt which you have to make operational, what kind of issue...
Prashant Jain
executive200 megawatt.
Unknown Analyst
analystYes. Sorry, 200 megawatt that you have to make operational, what kind of issues are there currently? And are they -- if they're related to wind, which is OEM?
Prashant Jain
executiveIt's both related with the wind as well as solar, and they are related with OEM also and in terms of the machine spares also. So they've got the dispute between the OEM as well as Mytrah. Those have been settled and are under settlement, and then we need to make certain payments, and then those spare parts will be immediately deployed and then machines will be up and running. You know that wind turbine and solar, there are no complications. It's only certain spares which are the issues. So if -- there is 1 or 2 moving parts and couple of electrical components. That's all. So there is nothing specific other than all these things can be categorized as a financial difficulties, which has led to lower generation or machines not operating. Once you provide that capital, they are up and running. Of course, everything cannot happen overnight. That's why we are talking about that 15%, 16% will be in the next 1 or 1.5 month timeframe, more than 80% will be in 6 months and balance will be in 12 to 14 months. And whatever the EBITDA improvement we are talking about, 85% is primarily coming from generation, and so wind is already blowing. So you just make it running or sun is already shining. So you need to make all those interventions by providing the capital support.
Unknown Analyst
analystRight. And how much capital support would you need to get this 200-odd megawatts up and running?
Prashant Jain
executiveClose to INR 400 crore.
Unknown Analyst
analystOver a period of time.
Prashant Jain
executiveOf course, over a period of time like 12 months.
Unknown Analyst
analystOkay. And second is, what kind of capabilities do you get with this acquisition? Do you get some O&M capabilities? Or would you still have to largely outsource it to the vendors?
Prashant Jain
executiveSo we are going to get a very good team, which has built these kind of projects because we are really building 2.5 gigawatt. So we know that this will be a very good addition to our portfolio because we want to grow our portfolio going forward. So that's part number one. The existing assets are being operated by third parties. Our philosophy so far for our construction is to do O&M ourself. However, there are various levers which we have identified. And as I said that there is a potential to reduce the O&M cost from INR 13 lakh per megawatt to INR 10 lakh per megawatt, which is a reduction of 25%. So that's what...
Unknown Analyst
analystCan you talk, sir, about all these levers as well?
Prashant Jain
executiveAnd over a period of time, we will be looking at various other synergies. That's why whatever we have talked about, we are talking about generation at P90. We are talking about O&M costs on a third-party outsourced basis. And there are further upside potential, which we will be doing in due course of time, which we will not like to talk at this point of time.
Unknown Analyst
analystUnderstood. That's helpful. If you can also give some color on these O&M improvements. What are the key drivers there?
Prashant Jain
executiveSo we will achieve it because it's not important that what are the things which we do. I think we are very clear that we will achieve this 25% reduction. It's in our hands. What we can do, we have talked about that.
Pritesh Vinay
executiveI mean, Puneet, you have to take comfort from the fact that you benchmark by any fuel type of operation, our O&M cost, whether it is the hydro business, whether it is the CFBC boiler based lignite generation business or whether it is a normal thermal business. You look at any of the O&M costs across the businesses, and we would invariably amongst the lowest in the O&M cost in the sector. So I think the point that Prashant is trying to say is this that the same efficiencies are going to be replicated across these bouquet of assets as well, yes.
Unknown Analyst
analystUnderstood. So just two more from my side. If you can share, what is the underlying assumption of the EBITDA margin here for your INR 1,690 crores of normalized EBITDA and the PLFs for solar and wind?
Prashant Jain
executiveYou need to look at either PLF or the margins because these are irrelevant numbers. The only important number is that what is my generation at what probability factor because PLF is depending upon the various other things. What is the machine side, what is the machine height, what are the -- what is the power curve. So those things are -- cannot be benchmarked. For the same machine at a particular location, you need to see that what kind of a generation you are getting as per the design. So transition, what we have talked about is P90. Industry normally operates anything between [ P675 ] to P90. In terms of solar, industry is operating between P50 to P80 number. So we are talking both solar and wind is at P90 number. That's number one. And EBITDA margins are also irrelevant because here, we are not having any kind of a raw material. Only O&M is the one cost, which we have already talked about that we are talking about current O&M from INR 13 lakh to going to INR 10 lakh, and which is by -- we feel that there are other levers which we can further optimize it going forward.
Operator
operator[Operator Instructions] We have a next question from the line of Apoorva Bahadur from Investec.
Apoorva Bahadur
analystCongratulations on a very good acquisition. So I wanted to understand if we are also getting any site in this transaction along with the existing installed assets with which we can utilize later?
Prashant Jain
executiveSorry, we -- I could not get your question. Can you repeat it, please?
Apoorva Bahadur
analystSir, I wanted to know if we are also getting any land sites or wind power generation sites along with the existing...
Prashant Jain
executiveYou mean the pipeline.
Apoorva Bahadur
analystNo, sir, not the pipeline. So what I'm talking about is -- so a lot of the older wind developers had actually taken the permissions and the required approvals and procured land in areas which had very high wind generation...
Prashant Jain
executiveP There is none. There is none. But for your information, we are having already such kind of a site, which -- where we can build more than 10, 20 gigawatt of the capacity.
Apoorva Bahadur
analystOkay. Okay. Fair enough, sir. Sir, secondly, if you can also throw some light on how much of these wind capacities especially are based on feed-in tariff? And how much of it bid based? And the average where it is possible.
Prashant Jain
executive[indiscernible]
Apoorva Bahadur
analystSorry, I didn't get you, sir.
Prashant Jain
executiveWe will have to check that and then give you the color in...
Pritesh Vinay
executiveIf I can do some approximation -- a quick approximation. Of the 1,331 megawatt of wind, approximately 1,100 megawatt should be -- which would be the legacy asset, which are on the feed-in basis. And about 250 megawatt is what's under the competitive bidding scenario. Is that what you were looking for?
Apoorva Bahadur
analystYes, sir, that's exactly what I was looking for.
Pritesh Vinay
executiveYes. Yes. Yes. So that is how you have to look at it. Out of the 1,331 megawatt, 250 megawatt is the one that is under competitive bidding and the balance is -- was under feed-in, yes.
Apoorva Bahadur
analystOkay. Sir, in that case, the average tariff would be INR 4, north of INR 4?
Pritesh Vinay
executiveI'm sorry, can you repeat that?
Apoorva Bahadur
analystThe average tariff for the asset fully operational basis will be INR 4?
Pritesh Vinay
executiveSo blended tariff will be INR 4.84.
Apoorva Bahadur
analystINR 4.84.
Pritesh Vinay
executiveINR 4.82, sorry. I stand corrected. INR 4.82 per kWh for the entire [ 1,753. ]
Apoorva Bahadur
analystOkay. Great, sir. Sir, also, just I think probably last question from my side, and this is on -- will there be any debt refinancing we'll undertake post the acquisition? Or is it like completely [indiscernible].
Pritesh Vinay
executiveYes. Yes. It's natural...
Apoorva Bahadur
analystYes. And what type of rate are they currently getting from the market?
Pritesh Vinay
executiveSo if you look at the current debt for reasons that Prashant explained earlier due to the financial and operational challenges, the current portfolio that is there on the book, I think the weighted average interest rate is in the 10.5% to 11% range. So we easily see a room for at least a 200 basis point reduction on that once we come into the picture. So that itself will drive substantial value, but that is all below EBITDA and the PBT level, yes.
Operator
operatorWe have our next question from the line of Sumit Kishore from Axis Capital.
Sumit Kishore
analystMy compliments on announcing this last transaction. My first question is, could you speak about the average life of the PPAs remaining, the aging of the existing portfolio? And whether you have considered cash flows beyond the PPA period in arriving at your evaluation?
Prashant Jain
executiveSo it is 18 years for the balance life, and we have not considered any such thing.
Sumit Kishore
analystOkay. Okay. The second one is, what is the size of the first installment that you received on 6th of August from AP? I miss that number. And could you also speak about liquidation of the 30%, 35% dues for Telangana? What is the roadmap for that?
Prashant Jain
executiveIt is approximately 10% of their receivable.
Sumit Kishore
analystSo 10% of AP receivable, which is 45% of the total receivable?
Prashant Jain
executiveYes, you can say that.
Sumit Kishore
analystOkay. And in case of Telangana?
Prashant Jain
executiveTelangana, there is no order. There is no dispute.
Sumit Kishore
analystSo what is the -- in terms of the receivables outstanding, what is the number of days of sale?
Prashant Jain
executiveThis is around 35% of the total outstanding is for Telangana. Now we will have to go and work with the Telangana like we work with any other DISCOM.
Sumit Kishore
analystRight. So like you mentioned, AP was a certain megawatt of that 1,753 megawatts or similarly, how much is sold to Telangana?
Prashant Jain
executiveSumit, I want to explain 2 things. Out of the total receivable, around 80%, 85% comes from Telangana and AP. 45% is actually from Andhra Pradesh and around 35% is coming of -- 30%, 35% -- between 30% to 35% is from Telangana. Andhra Pradesh receivable was disputed and which were going into the litigation, which has got settled and then payment will be coming. On Telangana, there is no litigation. There is no dispute. Now -- and rest of the other DISCOM there are, it's a normal receivable. In next 12 months' time frame, the way we operate and then we work, we will be making sure that whether it is Telangana whether it is Andhra Pradesh or other DISCOMs, we try to bring down the receivable to the normal level. And we are more than reasonably confident that we will achieve it in 12 to 14 months' time frame. So in case of Andhra Pradesh, the issue was litigation, which is settled. And in case of Telangana, we will have to work. To give you a little bit of color, Telangana has also got the funding now and from the financial institutions, and they will be also making and clearing all the payments in the time stipulated, what I have explained to you. One last question which you were having is about the total capacity from Telangana. Pritesh?
Pritesh Vinay
executiveYes. Sumit, if I can request you to look at Slide #9 of the presentation, that has a detail of portfolio overview of Mytrah by Offtaker. And Slide #10 actually specifically mentioned that about 428 megawatt is the exposure to Telangana, 101 megawatt wind and 327 megawatt solar.
Sumit Kishore
analystYes, it's there.
Pritesh Vinay
executiveIt's all there, yes?
Sumit Kishore
analystVery clear, yes. Any -- as per your calculations that the improvements and O&M and incremental CapEx of INR 4 billion that you incurred over the next 12 months to basically improve overall generation. In your working, what is the equity IRR of this -- project IRR coming to in your working, if you can share that number?
Prashant Jain
executiveSo we'll be getting mid-teen to high-teen equity IRR.
Operator
operatorWe have our next question from the line of Parth Jhala from Goldman Sachs.
Parth Jhala
analystOnce again, congratulations on the transaction. Just a couple of quick questions from my side. Is Andhra Pradesh now paying the full feed-in tariff? I'm assuming because the wind capacity, it's on feed-in tariff based. Are they now paying the full amount? Or are they still currently paying at 2.4? That's my first question.
Prashant Jain
executiveSo as we explained that they are -- they have already -- the litigation is already settled, and they have agreed to make the payment based on the feed-in tariff. So it's a settled law. And now they are clearing the overdues based on the feed-in tariff.
Parth Jhala
analystUnderstood. So whatever you're billing today is being paid fully, and now they are just clearing what has been built up over time?
Prashant Jain
executiveYes. Everything will be happening accordingly that you will be get -- see, there are the 2 aspects you need to see. One is that there is a dispute. So if there is a dispute, until the dispute is settled, the parties do not agree to make the payment, correct? Now the dispute is settled. They have agreed to make the -- clear all the dues now, which is a cash flow issue. Now right now, they have talked about that they will be making the payment within 12 months. They will clear all the dues. Now depending upon various other scenarios and circumstances, this could be accelerated also. And if I want to give you some color, the way the country is going through the power crisis and then power tariffs are going higher, now it is a different situation. And I am quite confident, next 3 to 4 years, we will be finding -- it will be a seller's market, not a buyer's market. So most of the analyst community will get positively surprised how power sector is going to perform and is performing.
Parth Jhala
analystUnderstood. Understood. Got it. And second question is on the sort of funding plan. So INR 9,000 crore of long-term debt, which you will refi and see some lower cost of debt on that piece. And say, roughly about INR 1,400 crore of net equity, and call it, INR 400 crore of, say, O&M expenses, that's small, like say, [ $50 million ]. But say that INR 1,400 crore of equity component, what is the funding plan for that?
Pritesh Vinay
executiveSo the funding plan is that we will be doing a combination of internal approvals and cash that is already sitting on our balance sheet as well as levering up the parent balance sheet, which is pretty under levered at this point of time. So through a combination of both of these things, we should be pretty comfortably be able to fund both the net equity requirement as well as the incremental spend. So for example, at the end of June, I think we had about INR 1,825 crores of cash and liquidity. And of course, the second quarter is when we will have hydro peak seasonality coming in as well. So we are comfortably positioned in terms of the funding ability to take care of whatever needs to be done for a consummation of this deal.
Parth Jhala
analystUnderstood. And that parent -- levering of the parent, you mean JSW Energy lever, right? Not JSW Neo Energy.
Pritesh Vinay
executiveJSW Energy. JSW Neo Energy, as you can understand, is not an operating company with its own cash flows. It is a holdco, right, which is the vehicle which is housing all the green and renewable businesses. So wherever you need to do lever up, you also need to think about where are the cash flows to service that additional levering up. So Neo, howsoever, we may wish to do would not be able to do that. So therefore, when I say the parent company, I meant the listed entity, JSW Energy.
Operator
operator[Operator Instructions] We have our next question from the line of Dhruv Muchhal from HDFC Mutual Fund.
Dhruv Muchhal
analystSir, congrats for the deal. Sir, one remaining question is, if I remember correctly, some of these older assets, I mean, the [ FIT ] assets, how this GIB benefit, generation incentive benefit? Is that even the case for us? And if it's there, is it part of the EBITDA that you mentioned, normalized EBITDA? And is there an expiry to this GIB? And if it is, by what time is it expiring?
Pritesh Vinay
executiveSo Dhruv, yes, that is a part of the portfolio which has those GIB benefits, but they are largely mature. If I'm not wrong, only next 2 years, some benefits are left. But that is not a really significant amount. So this path to INR 16.5 billion that we are talking about will not have a heavy lifting from the GIB component. The heavy lifting is on the contrary what Prashant had talked about in terms of ensuring that the entire 1,753 megawatt is up and running, and more importantly, not just running, but running at P90 levels. So bulk of the delta increase in EBITDA is actually one to come from that. So GIB doesn't have a lot of residual value actually.
Dhruv Muchhal
analystSure, sir. And sir, one last thing is -- just on the tariff structure, is it fair to assume that this is a flat around the INR 4.82 that you mentioned is flat for the remaining life? I mean it's not a declining or some adjusting structure?
Prashant Jain
executiveNo, it's flat.
Operator
operatorWe have our next question from the line of Mohit Kumar from DAM Capital.
Mohit Kumar
analystSir, two clarifications, sir. Sir, what is the debt number on the asset INR [ 91 ] billion. Am I right, sir?
Prashant Jain
executiveYes, INR 9,134 crore.
Mohit Kumar
analystSecondly, just on carbon credit. Sir, how much is the current credit you said? Which [indiscernible]
Prashant Jain
executive3.5 million per year.
Mohit Kumar
analystUnderstood, sir. This is per annum generation, right? How much on the books accumulated which has not been sold?
Prashant Jain
executiveSo from 1st of April, everything belongs to us. Before that, nothing belongs to us.
Operator
operatorWe'll have our last question from the line of Murtuza Arsiwalla from Kotak Securities.
Murtuza Arsiwalla
analystSir, just a clarification. Of this 1.7 gigawatt, there is just 200, which is not being appropriately utilized. And there is no part which is under construction, right? Also it is, per se, completed projects.
Prashant Jain
executiveYes. Yes. This is all -- everything is not utilized.
Murtuza Arsiwalla
analystOkay. Okay. Because just...
Prashant Jain
executiveSome of the capacities will be -- like in case of solar, there will be certain proper overloading and other thing which needs to be done because of which certain panels, which are either defective, which needs to be replaced or some [ payer ], certain overloading is not optimum. You need to do the optimum overloading, those kind of things needs to be done. But there is nothing like a new capacity which needs to be set up.
Murtuza Arsiwalla
analystOkay. And just want to point out Slide 8, it's showing that operational capacity as a percentage of portfolio post acquisition drops to 53 from 65. I think there is some [ error ] that you should probably look at.
Prashant Jain
executiveWe will look into it. Thanks for highlighting.
Operator
operatorAs there are no further questions, I would now like to hand the conference over to Mr. Ashwin Bajaj for closing comments. Over to you, sir.
Ashwin Bajaj
executiveThanks, operator, and thanks, everyone, for joining us. Please feel free to reach out if you have any further questions. Thank you.
Operator
operatorThank you. Ladies and gentlemen, that concludes this conference. Thank you for joining us, and you may now disconnect your lines.
Read the full transcript via the API
You're viewing the first half of this call. Get the complete JSW 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 JSW 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.