KNR Constructions Limited (532942) Earnings Call Transcript & Summary

February 14, 2020

BSE Limited IN Industrials Construction and Engineering earnings 69 min

Earnings Call Speaker Segments

S. Vaikuntanathan

executive
#1

Good afternoon, friends. I welcome you all on our earnings call third quarter and 9 months ended December 31, 2019. Along with me, I have Mr. K. Jalandhar Reddy, Executive Director; Mr. K. Venkatram Rao, General Manager, Finance and Accounts; and Strategic Growth Advisers, our Investor Relations Advisers. I will start with a brief on the keynote updates on the industry and then we will discuss the economic and business performance. The macroeconomic environment continued to be subdued, resulting in slower project awarding, plenty land acquisition process and delay in grant of appointed days. During the current financial year, the project awarding activity by [ Ministry ] has been subdued with only 3,200 kilometers of projects awarded until November 2019 as against a target of 10,000 kilometers for the full year. However, the government continued its stress to boost infrastructure development. To augment India's infrastructure and create jobs, the government has launched the national infrastructure pipeline of INR 103 lakh crores infra projects [ representing ] about INR 1.70 lakh crores to NHAI for transport infrastructure and add to this in highways construction. It consists of more than 6,500 projects across sectors and are classified as per the size and stage of development. The government prosecution of MoRTH has been increased by 11% from INR 35,463 crores to INR 39,455 crores. The government has proposed to monetize at least 12 lots of highway bundles over 6,000 kilometers before 2024. The Finance Minister has proposed accelerated development of highways, which will include development of 2,500 kilometers, control at highways 9,000 kilometer of economic corridor, 2,000 kilometers of coastal and land port roads and 2,000 kilometer of strategic highways through union budget. Delhi-Mumbai Expressway and other package are -- 2 other packages would be completed by 2023 and 1 for Chennai-Bengaluru Expressway would also be started. [ Further, in order ] to accelerate funds availability for the sector. 100% tax exemption for sovereign wealth funds investing in infrastructure sector has been proposed in the Indian budget. Also, infrastructure finance companies such as IIFCL and a subsidiary of NIIF have been provided with adequate equity support amounting to INR 22,000 crores, which will enable them to learn more than INR 1 lakh crores. Now coming to the key updates of the company. We have a portfolio of 9 projects, of which 5 are HAM projects, 2 are BOT toll and 2 BOT annuity projects. We have received appointed dates for 4 HAM projects, including the appointed date for KSHIP HAM project, which we have received around [indiscernible]. Execution of the 3 HAM -- legacy HAM projects are in full swing. The percentage of physical projects have progressed as on 31st December 2019, for the 3 HAM projects is as follows: Chittor to Mallavaram is 35.2%; Ramsanpalle to Mangloor is 34.8%; and Trichy to Kallagam is 25.4%. While our fifth HAM project was [ INR 930 crores ] BPC, we have signed the conscious agreement on 6th December 2019, and financial process is in advanced stage. We have already invested INR 177 crores as equity across all our HAM projects. We have given all the details of HAM projects on Slide #26 of our investor presentation. As you all know, we already signed a share purchase agreement with Cube Highways and Infrastructure III Pte. Ltd for our 3 HAM projects that is: Trichy to Kallagam, Chittor to Mallavaram and Ramsanpalle to Mangloor projects for the divestment of our stake. As to the agreement, we will completely sell these 3 projects [ approximately for ] 2 years. We expect an aggregate investment of INR 175.3 crores in these 3 projects, which equal to 51% of the projects [ equity ] repairment. Against an investment of INR 175.3 crores, we will receive approximately INR 331.5 crores as well as share repurchase agreement. The final amount we entered was unchanged at the time of COD. Cube will invest is 49% equity of 90% of right of ways achieved during the conception in each of these projects. This deal reduces the equity investment for the company by 50%. In addition, once the project has achieved a [ COD ], 99 -- 49% of KNR stake will be sold to Cube and balance of the mandatory lock-in period of 2 years. The deal structure ensures that HAM projects now operate like the [ pure EPC ] contracts and the company would be able to free up its balance sheet and take new projects in the future. Updates on BOT projects. We are very pleased to inform you that the company has signed SPA with Cube Highways for sale of 100% stake in KNR Walayar Tollways Pvt. Ltd. BOT project for an enterprise value of INR 529.27 crores. The transaction is subject to certain conditions, including approval from lenders and NHAI. We expect the transaction to be completed within the next 2 to 3 months. Our Bihar project, that is the Muzaffarpur-Barauni Road Project, the [ toll ] revenue during the quarter has come down to INR 14.73 lakhs per day due to major repairs at [indiscernible] which is a key factor for the traffic playing on our role. Coming to the EPC projects. We have a total order book of INR 5,888 crores of [ the EPC ] components of 4 HAM projects, but which appointed date has been received is INR 2,854 crores, which is 49%. Out of the remaining order book, central government projects contributed INR 526 crores, which is 9%; and state government project contributed at INR 2,506 crores, which is 42%. In terms of order book breakup. Roads constitutes INR 4,233 crores, that is 72%. The initial project comes through INR 1,654 crores, that is 28% of the total order book. Our combined order book, including 1 HAM, NHAI HAM projects in Tamil Nadu that has not been included in the order book is for INR 6,533 crores as of December in 2099 (sic) [ 2019 ] we expect some projects to be built out of the current financial year, and we are planning an order inflow of approximately INR 1,000 crores to INR 1,500 crores the remaining part of this financial year. Now I refer to Mr. K. Venkatrama Rao, our GM, to present the results for the quarter and 9 months ended December 2019.

K. Venkatram Rao

executive
#2

Thank you, sir. I hope you have gone through our results and the presentation that we have circulated and uploaded in our website. I would now present the stand-alone results for the quarter ended March 31, 2019. The total revenue stood at INR 557.9 crores in Q3 FY '20, indicating a growth of 24% year-on-year. Our EBITDA for Q3 FY '20 stood at INR 124.4 crores, indicating a growth of 38% on year-on-year with EBITDA margin of 22.3%. Adjusting for the exceptional item related to the impairment of investment of INR 6.7 crores in the Walayar Tollways, our adjusted PBT grew by 10% year-on-year to INR 65.5 crores. Our interest cost was higher during this quarter due to interest on mobilized in advance for the HAM project. Coming to results for the 9 months ended December 31, 2019. On a stand-alone basis, the total revenue stood at INR 1,568.7 crores in 9 months FY '20, indicating a growth of 10% year-on-year. Our EBITDA for 9 months FY '20 stood at INR 340.2 crores, indicating a growth of 20% year-on-year EBITDA margin up to 21.7%. Adjusting for exceptional items relating to Walayar Tollways and KNR Chidambaram, our adjusted PBT grew by 15% year-on-year to INR 218.5 crores. On balance sheet side, as of 31st December 2019, the debt on the stand-alone basis is INR 329.67 crores, including promoter loan of INR 193.33 crores and debt-to-equity stands at 0.21x. Our working capital base remained stable at 43 days. A quick summary on the consolidated performance is as follows: in Q3 FY '20, revenue grew by 25% year-on-year to INR 603.7 crores. EBITDA grew by 37% year-on-year to INR 160.9 crores. Adjusted PBT grew by 29% year-on-year to INR 73.3 crores. And 9 months FY '20 revenue grew by 13% year-on-year to INR 1,721.5 crores. EBITDA grew by 22% year-on-year to INR 435 crores. Adjusted PBT grew by 34% year-on-year to INR 236.2 crores. On the balance sheet side, the debt is -- debt on consolidated basis is INR 786.83 crores, including promoter loan of INR 193.33 crores. And debt-to-equity stand at 0.53x. With this, we now open the floor for question and answer.

Operator

operator
#3

[Operator Instructions] The first question is from the line of Anupam Gupta from IIFL.

Anupam Gupta

analyst
#4

I just want some clarification in the 3Q results. So you have booked some arbitration gain. So what part of that is included in revenue and what part is sitting in other income?

K. Venkatram Rao

executive
#5

Well, INR 3.68 crores is including in our operating revenue and around INR 88 lakhs is including in other income.

Anupam Gupta

analyst
#6

INR 88 lakhs in other income. Okay. Secondly, what is the -- in the finance cost, you said Mobilization Advances interest is also included. So what portion incrementally came on Mobilization Advances?

K. Venkatram Rao

executive
#7

It is around INR 6 crores, sir.

Anupam Gupta

analyst
#8

And what is the Mobilization Advances as of now?

K. Venkatram Rao

executive
#9

It is, as of now, it is around INR 200 crores.

Anupam Gupta

analyst
#10

INR 200 crores is all interest-bearing, right?

K. Venkatram Rao

executive
#11

Yes. Yes, all interest-bearing.

Anupam Gupta

analyst
#12

Okay. So this run rate of INR 14 crores should continue for the next few quarters until this Mobilization Advances gets utilized? Or how do you look at the interest cost?

K. Venkatram Rao

executive
#13

Yes, sir, because this Mobilization Advances, see the NHAI is going to charge from the SPV. In turn SPV is going to charge with the EPC contractors 100%. So once it is, they will do the work and Mobilization Advances will record, then it will reduce. But we expect that it will be continuing at least 2 quarters.

Anupam Gupta

analyst
#14

At least 2 quarters. Okay. Okay. And secondly, margin should -- so margins continuously come much higher than what the normal guidance and model normal expectation is. So what should be the run rate we should take? And what is contributing to this quarter's higher margin?

K. Venkatram Rao

executive
#15

It's because definitely, in this quarter, we are executing our irrigation project and HAM road projects, which are giving good margin. So if these projects are going to be continued, definitely, we can touch between 18% to 19% of EBITDA margin continuously in the future.

Anupam Gupta

analyst
#16

18% to 19% [ EBITDA ], okay. So this quarter, it was around 22%. If they exclude -- it was slightly lower if they exclude further arbitration gains, right?

K. Venkatram Rao

executive
#17

Yes, yes, yes.

Anupam Gupta

analyst
#18

Okay. And just lastly, on what is your tax rate for this year?

K. Venkatram Rao

executive
#19

This year, which has now [ non-IDA ] projective is very less, only INR 600 crores order book is there for [ IDA ] project only and balances in respect of [ non-IDA ]. It will be expected now this 30% will be there. This is for further period. And on -- in fact, on P&L, it will be around 25% after considering deferred tax.

Anupam Gupta

analyst
#20

For the full year, you're saying, right?

K. Venkatram Rao

executive
#21

Yes. Full year.

Operator

operator
#22

[Operator Instructions] The next question is from the line of Sriram Srinivasan from Ksema Wealth Management.

Sriram Srinivasan;Ksema Wealth Management Pvt. Ltd.;Analyst

analyst
#23

First of all, congratulations, sir, for the [ best ] top numbers in top line. I was -- some of the -- actually have been commenting on your 4 HAM projects, right, which just impacting in our financial costs, right?

S. Vaikuntanathan

executive
#24

Yes. Totally 5 HAM projects. 3 is under operation.

Sriram Srinivasan;Ksema Wealth Management Pvt. Ltd.;Analyst

analyst
#25

So 3 projects are being commissioned, right?

S. Vaikuntanathan

executive
#26

Yes. Under execution.

Sriram Srinivasan;Ksema Wealth Management Pvt. Ltd.;Analyst

analyst
#27

Yes. On the Slide #27, actually you said that consideration of KNR 51% stake and KNR's equity contribution, right? They are 2 different things, right? The balance in between these 2 things will be consistent realization gain what we are going to get during the period of various stages, right?

S. Vaikuntanathan

executive
#28

Yes, well, Slide #27 --

Sriram Srinivasan;Ksema Wealth Management Pvt. Ltd.;Analyst

analyst
#29

The need in subsidy must be...

K. Venkatram Rao

executive
#30

Yes. Yes, yes. This is in respect of this slide is pertaining to the what we are going to deal with that Q. So on that better than understanding this, KNR is going to put 51% of its stake in that project. And they will get this money, actually. So it is running on average around 1.8x of our investment.

Sriram Srinivasan;Ksema Wealth Management Pvt. Ltd.;Analyst

analyst
#31

Yes. So it is in the investment gain, what we are going to gain to the divestments we made on this [ previous ], right?

K. Venkatram Rao

executive
#32

Yes, yes, correct.

Sriram Srinivasan;Ksema Wealth Management Pvt. Ltd.;Analyst

analyst
#33

Yes. Actually, did we [ all been shifted ] towards the new tax regime?

K. Venkatram Rao

executive
#34

No, no, no. We are still following the old tax regime because we have made credit of INR 60 crores as of -- in this [ current ] balance sheet. So after initializing this net credit only, we are going to move to new tax regime.

Sriram Srinivasan;Ksema Wealth Management Pvt. Ltd.;Analyst

analyst
#35

Approximately how long it will take for us to utilize the --

K. Venkatram Rao

executive
#36

I will take around 1.5 to 2 years.

Sriram Srinivasan;Ksema Wealth Management Pvt. Ltd.;Analyst

analyst
#37

So the next 2 years, we will still billing on 30% of the tax rate, right?

K. Venkatram Rao

executive
#38

Yes, but because outflow would be there. Outflow is only the max outflow will be there. That is around [indiscernible]

Sriram Srinivasan;Ksema Wealth Management Pvt. Ltd.;Analyst

analyst
#39

So approximately -- okay, so what will be our tax rate for the next 2 years, we can expect, sir?

K. Venkatram Rao

executive
#40

That will be the same really around 30%.

Sriram Srinivasan;Ksema Wealth Management Pvt. Ltd.;Analyst

analyst
#41

Around 30%. Apart from these operational matters in the macro front, actually, how do you see the budget actually, always, the budget is saying that 16,300 kilometers of road to be laid between the next fiscal year, right?

S. Vaikuntanathan

executive
#42

Yes, yes.

Sriram Srinivasan;Ksema Wealth Management Pvt. Ltd.;Analyst

analyst
#43

Yes. So among that, what will be the portion that we have been targeting? What will be the order inflow guidance for the next year?

S. Vaikuntanathan

executive
#44

On what, they have [indiscernible] given a guidance of around 10,000 kilometers next financial year. That is projections, they are the expectations. Yes. See they order in whatever tenders they are voting that we have to wait and see.

Operator

operator
#45

The next question is from the line of Prem Khurana from Anand Rathi.

Prem Khurana

analyst
#46

Congratulations on good set of numbers. Sir, 2 questions. I wonder if you can help me understand the status, RoW status for the 2 plus 7 Magadi and Palani. Where are we in terms of land acquisition there on these 2 projects? Because I think Magadi is now going to -- go through in terms of execution from next quarter onwards.

K. Venkatram Rao

executive
#47

Yes. See, Magadi is now almost over 70% land is already there, [ is ] available. And we are running the execution in the next coming quarters. We will -- we feel that the next 3 to 6 months, the entire 80% will be completed. And in Palani, yes, we are waiting for the final figure from the PDF from the site -- also the [ PDF NHA ]. The work is going on for how much land actually is available. It will be in the [ press release ] in the next 15, 20 days.

Prem Khurana

analyst
#48

So by what is the status today as of today and then the last update that you have?

K. Venkatram Rao

executive
#49

Yes, I think major portion --

Unknown Executive

executive
#50

[indiscernible]

K. Venkatram Rao

executive
#51

Yes, yes. Almost as of -- 80% is there. And then now we are waiting for the 3 hedge final figure. This first one will get the figure, final figure. We are waiting further.

Prem Khurana

analyst
#52

And so in Magadi, I mean, I think we've already taken an [ ADM ]. But you said that it is only around 70-odd percent line. So, are we sure that we'll get toward the balance there? How does it work -- I mean, do we have option of kind of go for descoping or delinking, if you don't get to have the balanced land there?

Unknown Executive

executive
#53

Where is that?

Unknown Executive

executive
#54

Magadi.

Prem Khurana

analyst
#55

Magadi. Magadi.

K. Venkatram Rao

executive
#56

The rental road is more than 100 kilometers. By that time, no, we are very confident that the entire 80% will be --

Unknown Executive

executive
#57

That was actually in [indiscernible] vacation.

Prem Khurana

analyst
#58

Got it. And sir, just on this Walayar-Vadakkancherry. So where are we in terms of NOCs from the lenders and the NHAI?

S. Vaikuntanathan

executive
#59

Yes, in the case of [indiscernible] the NOCs from the vendors, we are -- it is the final stage. We hope to get everything by the next 15 days.

Prem Khurana

analyst
#60

And which is when we'll go for the --

S. Vaikuntanathan

executive
#61

[indiscernible] Giving NOC. Now the entire process will be completed, we feel that in the next 15 days.

Prem Khurana

analyst
#62

And just one last one mind, if I may, I wonder if you can help me understand, I joined a little late so sorry, if you already answered, sorry. So how much are we targeting in terms of inflows in this year and next year? Because when I look at our order backlog, and the kind of run rate that you have, we will be able to deliver growth next year. But growth beyond that, would need you to kind of add orders now because what we have seen with hybrid is generally, this take you at least 8, 9, 10 months to be able to kind of start construction activity. So if you were to add something today, which would come to contribute in FY '20 --

S. Vaikuntanathan

executive
#63

They have started releasing the tenders. So we hope that we are also participating in that. We were also taken by [indiscernible] but we hope that we will be -- we will -- we are sure of getting INR 1,000 crores to INR 1,500 crores of orders before this financial year.

Prem Khurana

analyst
#64

Okay. And any number in mind for the next year?

S. Vaikuntanathan

executive
#65

We already know [ 2,750 ] approximately, we are -- is a guidance figure.

Unknown Executive

executive
#66

[indiscernible]

Prem Khurana

analyst
#67

Any base that we have already played in which are where the better results are yet awaited?

K. Venkatram Rao

executive
#68

No, no. I think almost -- they have some lower. Maybe today, I think we are not bidding 1 or 2 projects in the next 1 or 2 days. So that will be depending to get clearer.

Prem Khurana

analyst
#69

Sir, this [ 1,559 ] that you spoke about is hybrid or EPC? What are we targeting here?

S. Vaikuntanathan

executive
#70

HAM only. HAM.

Operator

operator
#71

The next question is from the line of [indiscernible] from [ Kotak Securities ].

Unknown Analyst

analyst
#72

Sir, just on this Tamil Nadu project. A project so by, when we expect this appointed date, any time line that we are expecting?

K. Venkatram Rao

executive
#73

[indiscernible] will give the financial closures by May?

Unknown Analyst

analyst
#74

Appointed date, sir.

K. Venkatram Rao

executive
#75

Yes, appointed date [indiscernible] will be there and they're in the advanced stage of land acquisition. And our mobility in the next couple of months, they'll be distributing the [ test ] also.

S. Vaikuntanathan

executive
#76

Actually, the financial tie-up results, most of them are in an advanced stage. It will be followed by the financial [indiscernible]

Unknown Analyst

analyst
#77

And in this project also will --

S. Vaikuntanathan

executive
#78

Before May, we will definitely.

Unknown Analyst

analyst
#79

Before May. Okay. Because if I recollect earlier, you were targeting some by March something on this.

S. Vaikuntanathan

executive
#80

So basically, we entered into agreement only in the month of December. So 5 on 150 days is there. Then, let's say, it will take its time. No further article talking to the people and all that because there are some issues which they try to resolve last month. And now this will take some time.

Unknown Analyst

analyst
#81

Okay. Okay. And, sir, on this pipeline project, you said is all from the road sector? Or we are also looking at something on the irrigation side?

S. Vaikuntanathan

executive
#82

The next quarter, we have 2 projects that we are targeting in source.

K. Venkatram Rao

executive
#83

And it is all likely that we may get 1 irrigation project, which is -- which we are not able to tell at this point of time, but we are hoping so.

Unknown Analyst

analyst
#84

And, sir last, on this [indiscernible] gains...

S. Vaikuntanathan

executive
#85

[indiscernible] gain only for the roads. If we get irrigation, well it's a bonus.

Unknown Analyst

analyst
#86

Okay, okay. This is all the roads that you are targeting? Okay. And sir, lastly on this stand-alone debt number, if you can just tell us?

K. Venkatram Rao

executive
#87

The stand-alone debt is INR 339 crores.

Unknown Analyst

analyst
#88

Okay. So this includes INR 194 crores of promoter debt?

K. Venkatram Rao

executive
#89

Yes. INR 194 crores of promoter debt.

Operator

operator
#90

The next question is from the line of Parikshit Kandpal from HDFC Securities.

Parikshit Kandpal

analyst
#91

Are we in talks with the Q4, the [ Palani ] project?

S. Vaikuntanathan

executive
#92

[ So we have the Srirangam ] and financial tie-up is all being done.

K. Venkatram Rao

executive
#93

It takes some more time. Because what Q has already invested the interest actually to get this process. So definitely, it, we will look into. We have not to think of from that direction now.

Parikshit Kandpal

analyst
#94

Okay. But they have like blanket this thing then, on a case-to-case basis [indiscernible]

K. Venkatram Rao

executive
#95

We have blanket approval for this.

Parikshit Kandpal

analyst
#96

Okay. Okay. Just on the utilization, the proceeds of the Walayar project. So when do we expect it to come? And how will it get utilized?

K. Venkatram Rao

executive
#97

Actually, we expect in Walayar, we expected to get actually INR 360 crores in the -- towards the [indiscernible] business and out of that, around INR 194 crores will be the payout to the promoter and balance to wherever -- - it will be there in the company for the working capital requirement and purchase of --

S. Vaikuntanathan

executive
#98

1 Investment.

K. Venkatram Rao

executive
#99

Yes. Our investment in HAM projects.

S. Vaikuntanathan

executive
#100

HAM Projects.

Parikshit Kandpal

analyst
#101

What is the contribution of the irrigation project in this quarter and for the 9 months, if you can tell from now?

K. Venkatram Rao

executive
#102

Yes. For this quarter, irrigation project contribution is around 30%.

Parikshit Kandpal

analyst
#103

30%? Okay.

K. Venkatram Rao

executive
#104

Yes, for 9 months, it is around 20%.

Parikshit Kandpal

analyst
#105

Has this -- now have you already started, work has started on this project, sir?

K. Venkatram Rao

executive
#106

Not much, actually. There is a land position is there, only just 1 kilometer of land is available out of 6 kilometers. So we -- it's not.

Unknown Executive

executive
#107

Yes, yes. We just started.

K. Venkatram Rao

executive
#108

Just started so it is not -- some land is there, so we will do some work definitely in this quarter. And next year, definitely [indiscernible] we will execute the work.

Parikshit Kandpal

analyst
#109

But just -- you're saying just 1 kilometer of right-of-way issue is available out of 6 kilometers? Or is there any chance that this project may not break progress or it may slow down significantly, and we may have to remove it in the future there?

Unknown Executive

executive
#110

Basically, all the projects will start like that only. So during the course of time, government also will step in. And because it's a [ free period ] project for the government. So they're also trying to operate the land as much as possible by talking to -- convincing to the people and all that. So it is quite possible that by the time we completed 1 kilometer, there will be availability of plans for 2 to 3 kilometers. So this quarter, there's not really a problem. And next quarter, I think by the time, there will be another couple of kilometers coming into the fold. So there should not really problem at all. That kind of vertical [indiscernible] it should not be there at all.

Parikshit Kandpal

analyst
#111

And are the payments and irrigation is coming on time, I mean, from these projects?

Unknown Executive

executive
#112

So this -- for the time being consensus are coming...

S. Vaikuntanathan

executive
#113

Yes, yes. Irrigation takes 60 or 90 days.

Unknown Executive

executive
#114

It is coming. It is coming.

Parikshit Kandpal

analyst
#115

And just lastly, on the CapEx, sir,, I mean, what kind of CapEx you have incurred in 9 months on irrigation and roads project, if you can just highlight that?

K. Venkatram Rao

executive
#116

Last 9 months, we have invested approximately around INR 120 crores.

Parikshit Kandpal

analyst
#117

And out of that, irrigation will be how much?

K. Venkatram Rao

executive
#118

The equipments are all common for both roads and irrigation. What -- investment is around INR 120 crores.

Parikshit Kandpal

analyst
#119

Because the depreciation is very high on irrigation. So I just wanted to like to -- so irrigation would be roughly how much in this INR 120 crores? If you have that number, you can give me now. Or later in the call, you can --

Unknown Executive

executive
#120

Probably. Yes. Yes.

Kamidi Reddy

executive
#121

[indiscernible]. Kamidi Jalandhar here. During that irrigation versus the road, you can say around INR 45 crores to INR 55 crores. INR 55 crores is on the irrigation side, and INR 45 crores is on the roadside because recently, we have started mobilizing on this [indiscernible] road wherein around 65% land is given on that, the appointed date is taken. The term of 80% is revised to 65%. So there, the mobilization is going on. And the [ margin ] mobilization is going towards the Palani also. Palani, we are expecting in another couple of months. Maybe they are expecting by April and they would like to complete the land acquisition, 80%. So it can take place. So the mobilization is on for that also. And the [ HAM ] project, no, [ HAM ] projects, which is taken from Navayuga, that is also getting mobilized and it'll, sooner or later, it has started already. 1 month ago, it is started.

Parikshit Kandpal

analyst
#122

But for next year, you don't need to invest too much in the irrigation segment, right? I mean, next year, CapEx will be largely on the road.

K. Venkatram Rao

executive
#123

It depends. Actually, these projects are -- we are planning all these projects if they're given -- in time [indiscernible] All. We are completing by next March, we want to complete everything, all these projects. Meanwhile, if we get any project, we may have to, a little bit, mobilize on that because the completion of these projects and if you start-up, that project may not match.

Parikshit Kandpal

analyst
#124

So just talking about CapEx and next, how much CapEx, it will do--

K. Venkatram Rao

executive
#125

Maybe it is all -- there are a lot of tenders, which are now on board. By March end, we will be knowing on which we will [ build one ] if we are able, then we will have to mobilize.

Parikshit Kandpal

analyst
#126

Okay. But outside south, we are not building anything? And as of now, I mean, it doesn't look like that we're willing too much outside south?

Unknown Executive

executive
#127

Yes. Actually, fortunately, I have been focused on that expressway Delhi-Mumbai, then the southern part there, there is likely where projects are coming down, even Madhya Pradesh I'm focusing now but not beyond Madhya Pradesh-- I have not focused because we had with their experience in UP, Bihar and all that. We did -- we are just trying to stay away or otherwise, our prices -- price -- the bid price has come more. So we have avoided a bit. It's not that the study is not there. We are studying those projects also. When there is a comfort then we will reach it.

Operator

operator
#128

The next question is from the line of Ashi Shah from Centrum Broking.

Ashish Shah

analyst
#129

Sir, for Chittor and Trichy, we have almost invested our share of equity. And Ramsanpalle also we are almost invested. So where do we expect to start drawing equity from Q1? I know you said that it is after 90% land acquisition. So where are we on the land acquisition part? If you can just share that.

S. Vaikuntanathan

executive
#130

Actually, the [indiscernible] is concern, that is Trichy-Kallagam. We have around 90% land there. So there should not be an issue as and when it requires. If it comes to the Ramsanpalle and Mangloor project, there another -- we are short of 4%, 5% only. I think this week, we are solving by proactiveness of our own. We are trying to give some crop compensation and they acquired. So by this month end, we'll be finishing that 90% portion there. [ Throughput ] is concerned, it is almost 98% available. So as and when we require the equity, we can ask them to invest. And that through [indiscernible], recently, we have applied 50% grant also from NHAI. We have done 50% of the project cost.

Unknown Executive

executive
#131

Yes.

Ashish Shah

analyst
#132

Sir, secondly, in the -- and on the Trichy and the Chittor HAM projects, what one sees is that the execution for the quarter did not probably ramp up as much as one would have thought. The Ramsanpalle saw a very good execution, but these 2 -- probably the ramp-up was lesser than what one would have thought.

S. Vaikuntanathan

executive
#133

Trichy and Chittor, yes?

Ashish Shah

analyst
#134

Chittor. Yes. Yes. I mean, sir...

S. Vaikuntanathan

executive
#135

Chittor has ramped up very good because the second milestone, we are able to achieve 35% by this month-end or March 15, I think. March 11 is the date of third milestone -- second milestone, wherein we are supposed to do 35%, but we have already submitted a 50% build. So we are much ahead there. If you come to Trichy, concerned, yes, there is some issue because initially, the land -- they have given the appointed date, but the appointed date is given 3 months before the -- our announced date. So we had some issues. So there is some [ EOT ], which we have asked and around 80 days of [ EOT ] is getting there. But however, we are quite confident that we'll achieve the third milestone in line with it.

Ashish Shah

analyst
#136

Sure. Sir, lastly, what is the cash balance as on December?

K. Venkatram Rao

executive
#137

It is around INR 8 crores.

Ashish Shah

analyst
#138

Around INR 8 crores?

K. Venkatram Rao

executive
#139

Yes. Yes.

Operator

operator
#140

The next question is from the line of Parvez Akhtar Qazi from Edelweiss Securities.

Parvez Qazi

analyst
#141

Congratulations for a good set of numbers. Sir, a couple of questions from my side. What is the kind of order intake that we are targeting for next year? That's FY '21.

K. Venkatram Rao

executive
#142

Yes, sir, FY '21, we are targeting around INR 2,000 crores. You would like to add as a order to this. And mostly, we are focusing in irrigation and some urban development projects as well also on the HAM projects. Partially, we would also like to bid on some Mumbai-Delhi Expressway. But I think [ 1,500 ] is the ideal target that we have right now. It is quite possible that we can achieve. We are confident of achieving.

Parvez Qazi

analyst
#143

So what is the kind of revenue growth that we expect, I mean, based on current order book for next year?

K. Venkatram Rao

executive
#144

So actually, next year concerned, the projections we have given around 10% to 15% growth. We have already announced, sir. So definitely, over the -- this year or next year will be 15% over the --

Unknown Executive

executive
#145

Around 2,750, we'll touch next year.

Parvez Qazi

analyst
#146

Venkat, sorry, I got slightly confused by the tax rate. So you said tax rate for FY '20 and '21 will be 25% or 30%?

K. Venkatram Rao

executive
#147

Because of if you consider after deferred tax, the effective tax report is going to reflect in the P&L. It will be around 25%. But if you see only current tax, it will be go up to maximum tax rate that is around -- between 30% to 33%.

Parvez Qazi

analyst
#148

Sure. And lastly, as far as equity is concerned, I mean, for the existing 3 HAM projects, we are more or less then. But for the 2 other HAM projects, what is the kind of equity that we need to put in FY '21 and '22?

K. Venkatram Rao

executive
#149

[ Per case ] it's actually, total equity government is around INR 122 crores. For that, actually, we might have to put around 70%. That is around INR 70 crores -- INR 80 crores. That is -- might be in next year, not definitely -- not in this year. It will be there in the next year. And for Palani project, equity requirement is also around INR 90 crores. So around INR 45 crores, we have to put in the next year. To put together, around INR 120 crores, INR 125 crores equity requirement will be there for these 3 projects in next year.

Operator

operator
#150

The next question is from the line of Jiten Rushi from Bank of Baroda Capital Markets.

Jiten Rushi

analyst
#151

Sir, just want -- I want revenue breakup of order backlog for the projects, which are not part of the presentation. So can you give me the breakup of your order backlog for irrigation for the end of [indiscernible ] projects, which are not part of the order backlog?

Unknown Executive

executive
#152

Yes, you tell service project you want...

Jiten Rushi

analyst
#153

So I can just start with the irrigation project of Megha and Navayuga?

Unknown Executive

executive
#154

Okay. So this -- for this Mallanna Sagar, that is Megha, you mean, that is around INR 655 crores. And for this, Navayuga, it is INR 847 crores.

Jiten Rushi

analyst
#155

And sir, on the roadside, all the projects of Chidambaram, Salem Flyover [ and the ] Arunachal Pradesh project and the Bangalore Polachi project.

Unknown Executive

executive
#156

Yes. Yes, yes. For Salem it is INR 21 crores. And for Arunachal Pradesh on it is INR 109 crores and for Polachi it is INR 67 crores for [ Tamil ] it is INR 43 crores.

Jiten Rushi

analyst
#157

INR 43 crores. Okay. Just a moment, sir. And sir, the older irrigation projects of Yedula, and KP Sagar and the Palamuru where you have got some extra work. So what is the status there?

Unknown Executive

executive
#158

Yes. That is KP Sagar business is INR 27 crores and Yedula is just INR 13 crores.

Jiten Rushi

analyst
#159

And the Palamuru Rangareddy JV with...

S. Vaikuntanathan

executive
#160

JV with [ PSK ] is just INR 77 crores.

Jiten Rushi

analyst
#161

So basically, the core KP Sagar, I think, it has gone up. Okay. And sir, we had received some order in from -- just maintenance, am I also, right, sir?

S. Vaikuntanathan

executive
#162

Yes, yes. From [ hydros ], we have received that...

Jiten Rushi

analyst
#163

So these projects, have we started execution or it will -- it's still in the -- under backlog , or the same?

Unknown Executive

executive
#164

We started already.

Jiten Rushi

analyst
#165

So what is the order backlog on these 2 projects like?

Unknown Executive

executive
#166

It is not much here. But here, we are expecting around INR 20 crores in the -- by the end of March.

Jiten Rushi

analyst
#167

Execution?

Unknown Executive

executive
#168

Yes, yes.

Jiten Rushi

analyst
#169

And sir, just the 1 project, which is still remaining in our HAM. What will be the order backlog of Palani, sir? EPC cost, INR 635 crores, right? And this [ KRD ] sales what is the order backlog, sir? Will that be...

Unknown Executive

executive
#170

That is INR 135 crores.

Jiten Rushi

analyst
#171

Okay -- And okay. And, sir, on the CapEx next year, what is the guidance, sir?

K. Venkatram Rao

executive
#172

CapEx next year, we are targeting same around INR 180 crores to INR 200 crores. But definitely, based on we are expecting that we will get some new HAM project and new irrigation projects on that basis it may -- between INR 180 crores to INR 200 crores. Otherwise, it will be normal between 150 -- around INR 120 crores to INR 150 crores.

Jiten Rushi

analyst
#173

And sir, the Salem site what do you think will be the order backlog? Last question, like. Salem Flyover, Srirangam Junction Flyover then from Srirangam, what is the order backlog?

Unknown Executive

executive
#174

INR 21 crores.

Jiten Rushi

analyst
#175

But that is the older project, you said INR 21 crores, no, sir. Salem?

Unknown Executive

executive
#176

Yes, you are talking INR 189 crores. Yes. From Ramanathapuram. Yes, it is INR 190 crores.

Jiten Rushi

analyst
#177

Okay. This is Ramanathapuram to Srirangam is going...

Unknown Executive

executive
#178

Yes. Yes.

Jiten Rushi

analyst
#179

It is INR 190 crores, right? Okay, sir.

Operator

operator
#180

The next question is from the line of Shravan Shah from Dolat Capital Markets.

Shravan Shah

analyst
#181

Congratulations on signing a deal for Kerala about [ building ] projects. Sir, first thing, just wanted to know in terms of [ top ] Hubli - Hospet, I think this quarter, the execution has come down significantly. So can -- how do we expect -- will it be -- are we completing by FY '21? And next fiscal year, it will -- will it be over?

Kamidi Reddy

executive
#182

Yes. We are planning by this December, maximum 95% of the work will be over. But there had been some -- about INR 80 crores, INR 85 crores, there is a land problem, which we are not very sure of getting it before this October. If they give it before in this October and all then December, somewhere between January, we'll be completing the entire project.

Shravan Shah

analyst
#183

Okay. And all these 3 HAM where the execution has started? Or that will be over in next FY '21?

Kamidi Reddy

executive
#184

Yes, sir. We are -- actually, the -- almost all 3 projects are gearing about 9 months, and 1 project is already touching about 1 year. So definitely another year only we have. So within 1 year, we have to complete all these.

Shravan Shah

analyst
#185

Yes. Because, sir, if I just look at that number, so we guided our INR 2,750 crores revenue for next year. But if I just look at this 3 HAM project and the irrigation project and this Hubli - Hospet, I think the numbers should be maybe at INR 3,300 crores plus kind of a revenue should be there for next year. So that is a sizable conservative guidance that we are giving.

Kamidi Reddy

executive
#186

No, sir. Actually, we even have this -- Magadi has now just started. So Magadi will be completing around 50% of it in this -- sorry, I'm not able -- upcoming year, we are talking about?

Shravan Shah

analyst
#187

Yes, yes. So that's what I'm saying, next year FY '21...

Kamidi Reddy

executive
#188

We will be maximum around 60%, 65%, we'll be completing in the next year, sorry -- the Magadi portion. So -- and added to that, Palani also will come in.

Shravan Shah

analyst
#189

Yes. So that's what I'm saying, sir. So if -- and that is the case, then the next year, revenue should be much, much higher than what we are saying INR 2,750 crores. It should be more than INR 3,300 crores. So...

Kamidi Reddy

executive
#190

INR 3,300 crores. No, sir, INR 3,300 I never said that. INR 3,300 is estimate because -- okay, if it goes good, no issues. But we are able to do that, and we are anyhow progressing that.

Shravan Shah

analyst
#191

Yes, sir, but if you look at the -- then the next year, FY '20...

Kamidi Reddy

executive
#192

The problem is with the land. Land and have raised actually -- as I told you now, as I told you, all these 3 projects, at least 10% of the -- except [ Uttar P ], all other projects have a land problem. Magadi is only given with 65%. With that, we have done appointed date.

Shravan Shah

analyst
#193

True. True, sir. But sir, then the next set FY '22 is upon -- one has to look at then, we have to take a sizable order inflow. We are targeting only INR 1,000 crores, INR 1,500 crores in this quarter. And next year, only INR 2,500 crores. So there, we need to get a maybe a more INR 2,000 more, we need to add to make sure that FY '22, we should be having a growth.

Kamidi Reddy

executive
#194

Yes, actually, looking at current scenario, at least, we should take the [ outer ] position to 8,000 plus. As of now, we are -- backlog is around 6,000, say...

Shravan Shah

analyst
#195

INR 500 crores.

Kamidi Reddy

executive
#196

INR 6,500 crores. So even if it -- almost 2 months is over in this quarter also. So if you look at it, nearly, you can say INR 6,000 crores somewhere around we are now. So we have to add the INR 2,500 crores to INR 3,000 crores we have to add. Yes. Targeting -- once [indiscernible] is that how much we are able to target and get within this year, that means by March or April, it is quite difficult to say how much we'll be able to get because the -- all these days, the market is a bit tight. That means the NHAI was not giving out projects all these days. Just they started the bidding in all -- in 1 month onwards, and we have to seize that. However, internal target is there to get on to 300 plus target.

Shravan Shah

analyst
#197

Sure. Sure, sir. Sir, in irrigation, you said that you don't want to mention the size. But broadly, in terms of how much of a opportunity are we seeing in irrigation next year? Hello? Hello? Hello?

S. Vaikuntanathan

executive
#198

v [indiscernible] is higher than last year. [Technical Difficulty]

Shravan Shah

analyst
#199

Currently [ infused ] by the promoters under SPV?

K. Venkatram Rao

executive
#200

It is a parent company only and then the SPV.

Shravan Shah

analyst
#201

Okay. So sir, if I look at the total value that of INR 530 crores and if I remove the INR 143 crores of debt that is there on the SPV, the INR 290 crores...

K. Venkatram Rao

executive
#202

That debt actually, this transition has happened in the first week of January. So at that time, debt has been repaid. So that -- all debt is -- it is INR 138.5 crores, the debt outstanding. So if you were to calculate based on INR 138.5 crores.

Shravan Shah

analyst
#203

INR 138.5 crores? Sure. So the INR 531 crores is INR 138.5 crores. So around INR 290 crores is what the company will get, right?

K. Venkatram Rao

executive
#204

INR 390 crores, yes. INR 390 crores.

Shravan Shah

analyst
#205

Sorry, INR 390 crores. I'm sorry, INR 390 crores. And out of that, we intend to pay back the INR 265 crores to the promoter that they had given for this SPV?

K. Venkatram Rao

executive
#206

Wait, so out of that, actually, promoter -- KNR has given the entire INR 390 crores. So we will pay entire INR 390 crores to KNR. From KNR, it will go to promoter INR 193 crores.

Shravan Shah

analyst
#207

Okay. So INR 193 crores will go from the -- come to the promoters?

K. Venkatram Rao

executive
#208

Yes.

Operator

operator
#209

The next question is from the line of Manoj Kumar (sic) [ Mohit Kumar ] from IDFC Securities.

Mohit Kumar

analyst
#210

Yes, this is Mohit Kumar, so 2 questions, sir. First, given that there's a good sizable opportunity for NHAI, so what is the kind of opportunity we are targeting for? In a sense, how much is the opportunity set for us which are available in the south out of the total? And secondly, also the irrigation project, what is the kind of ramp-up we expect in the FY '21? How much do you expect to execute out of INR 16.4 billion?

Kamidi Reddy

executive
#211

Yes. Actually, sir, irrigation concern, there had been certain projects which are under now tendering, so we are targeting to get, but we'll have to see. Bidding is again bidding. We can say -- we can't say that we will win it or not.

Mohit Kumar

analyst
#212

And so my question is how much in the revenue terms do you expect in FY '21?

Kamidi Reddy

executive
#213

Yes, yes, of course. Revenue is definitely about 50% to 55% of the project value, which is about, say, INR 900 crores from both the projects, that is then from western reservoir and then Mallanna Sagar reservoir. Around INR 900 crores, we are expecting from that.

Mohit Kumar

analyst
#214

And secondly also, the NHAI's opportunity set which you are -- still we are targeting, will we have participated in the bid or are likely to participate?

Kamidi Reddy

executive
#215

Yes, actually, sir, there has been certain bids which have come up in Karnataka, Tamil Nadu as well we are focusing on all of them. Apart from that, Madhya Pradesh also we have taken under target now. And UP, Bihar also we are targeting, but we are not sure of winning because on the history sales, we have not won anything. So that's the main thing. Jharkhand, somewhere in West Bengal and all, also we are looking at now.

Mohit Kumar

analyst
#216

So any kind of opportunities there? How many if we can...

Kamidi Reddy

executive
#217

At Kerala -- Kerala is also -- there have been a few projects. Because of the land problem, they have been getting postponed, postponed, but I think that it just might happen in this March.

Operator

operator
#218

The next question is from the line of Ravi Naredi from Naredi Investments.

Ravi Naredi;Naredi Investments Pvt. Ltd.;Analyst

analyst
#219

Sir, question, except for [indiscernible] revenue down in this quarter. Any reason?

K. Venkatram Rao

executive
#220

Pardon, sir? Sir, pardon?

Ravi Naredi;Naredi Investments Pvt. Ltd.;Analyst

analyst
#221

Just for [ toll ] revenue down in this quarter. So any...

K. Venkatram Rao

executive
#222

There was one [indiscernible], let's say 2 actually, that is a rail-cum-road bridge, that bridge was damaged. So due to that, whatever traffic plying they are not allowing the heavy vehicles to pass through that bridge. And from that bridge, this traffic is plying to our roads. So due to that reason, this toll collection was less in this quarter.

Ravi Naredi;Naredi Investments Pvt. Ltd.;Analyst

analyst
#223

So what is the situation now?

K. Venkatram Rao

executive
#224

It is -- still it is now INR 18 lakhs -- INR 17 lakhs to INR 18 lakhs, but it is not that much improved...

S. Vaikuntanathan

executive
#225

The [indiscernible] is still going on.

K. Venkatram Rao

executive
#226

And it will take further 6 to 8 months to complete that market.

Ravi Naredi;Naredi Investments Pvt. Ltd.;Analyst

analyst
#227

And any more arbitration claim will -- do we likely to be in the current quarter? In quarter 4, we thought we'll not use the word [ engage ], can we engage any arbitration claim in quarter 4?

Kamidi Reddy

executive
#228

Actually, as of now, nothing seems to be that green, sir. Maybe in 2021 year, we would realize some claims.

Ravi Naredi;Naredi Investments Pvt. Ltd.;Analyst

analyst
#229

Can you tell the amount?

Kamidi Reddy

executive
#230

It's quite difficult to say that.

K. Venkatram Rao

executive
#231

This is a [indiscernible]

Ravi Naredi;Naredi Investments Pvt. Ltd.;Analyst

analyst
#232

And sorry, last. This SPA details you have given in the investor presentation with Cube -- in Cube, so whenever we transferred the estate to this road to Cube you could realize the profit in that year only, right?

K. Venkatram Rao

executive
#233

Yes, yes. Correct, sir. In that year only.

Ravi Naredi;Naredi Investments Pvt. Ltd.;Analyst

analyst
#234

And then when we are -- I suppose we are just completing 50% more this time, so we are not claiming any profit from this, right? Suppose we have sold INR 49 crores [indiscernible] sales are [indiscernible] INR 73 crores.

K. Venkatram Rao

executive
#235

Sir, that will happen on the date of COD, sir. We will transfer around half of our estate to them, and on COD plus 2, balance half of that. So on the respective 2 years, we will account that increase, sir.

Operator

operator
#236

The next question is from the line of [ Ulja Jain ] from [ Federal Bank ].

Unknown Analyst

analyst
#237

Congratulations on the set of results. There is one question that I wanted to ask. While comparing FY '18 and '19 results, you see the subcontracting expenses have gone down substantially as a percentage of the total expenses. So has the trend continued for this year also?

K. Venkatram Rao

executive
#238

Yes, madam, previously, we are getting some projects to the subcontractor. Now there is no project we are getting them. [indiscernible] the contract is completely back-to-back subcontracting. So in our order book now, that project is not much. Almost the only INR 200 crores projects are there. In our order book, that is back-to-back subcontracting. So it will tend -- because generally, we execute our project, our own. We don't believe in the subcontracting, only when the project is around INR 100 crores, INR 150 crores, then we can give to subcontracting.

Unknown Analyst

analyst
#239

Okay. And sir, if you could just highlight about what does this trading and assortment expenses really mean.

K. Venkatram Rao

executive
#240

It's is cutting us -- assortment is [indiscernible] in the setup. We had a [indiscernible] because basically for the road laying or irrigation work, we will view work to that contractor based on the [ piece rate ] quarter. So this work is related to that directly.

Operator

operator
#241

The next question is from the line of Anupam Gupta from IIFL.

Anupam Gupta

analyst
#242

Sir, I just wanted a small clarification on the debt number. So you said that the debt has -- is INR 329 crores for stand-alone.

K. Venkatram Rao

executive
#243

Yes.

Anupam Gupta

analyst
#244

Why has it gone up versus [indiscernible] despite mobilization amounts also coming in during this quarter?

K. Venkatram Rao

executive
#245

Because lots of execution has taken place, and we have not drawn actually much basis on how much [indiscernible]. If you see, our receivables is also there around INR 350 crores. Out of that, around INR 320 crores is receivables from the SPVs [indiscernible] 31st of December. So our quality is that we should not -- at a consolidated level, we should not go for more disbursement or more debt. So we are taking that control and managing that.

Anupam Gupta

analyst
#246

So basically, you're not drawing the debt at the SPV level and...

K. Venkatram Rao

executive
#247

Yes, yes, yes.

S. Vaikuntanathan

executive
#248

In fact, just -- all our -- after disbursement probably we are now taking in 2 HAM project. And in [indiscernible], but we have not taken any [indiscernible].

Anupam Gupta

analyst
#249

Okay. So this year, you should end by [ EBIT ] what level of return? Do you mean Walayar proceeds, come in and your promoter loan is paid off? What should be the debt level you should end with at stand-alone level in this year?

K. Venkatram Rao

executive
#250

Might be the same level, might be the same level.

Anupam Gupta

analyst
#251

Okay. And this can continue -- so the policy of not drawing in the SPV, that will -- that can continue in -- until when? In FY '21?

K. Venkatram Rao

executive
#252

Well, we'll -- definitely, we'll have to see the cash flow of the parent company and as well as that and the...

S. Vaikuntanathan

executive
#253

The development of funds for the SPV.

K. Venkatram Rao

executive
#254

Development of funds. So on that basis, we will take that [ challenge ]. But we will try to ensure that there should [ not much debate ], either through the [ CRI ], the parent company. So we will optimize both the rate of interest, and we will do it.

Operator

operator
#255

The next question is from the line of Parikshit Kandpal from HDFC Securities.

Parikshit Kandpal

analyst
#256

Sir, NHAI started the cancellation process for settling the claims. So anything -- are you in talks with NHAI on your claims?

Kamidi Reddy

executive
#257

Yes, we are already under discussion with them. Really, they wanted to approach with the request by submitting all the claims enrolled to them. After that, they would give you how much they can pay you during the thing. So we will set a -- make a trial. I heard wherever there is award thing is there, that means the arbitration has given an award. And if they won negotiation on that, we are definitely not in favor of giving any sort of a rebate to that, except for the interest part. That's what we have clarified, but they are even asking on certain other items also to be given on that [ rebate ] and all. We'll have to see, but I don't see anything positive that could turn out from that because of the amount of negotiation is more than -- it's better we go through the court process.

Parikshit Kandpal

analyst
#258

So how much as of now can you give a breakup of how much is the attrition awarded in our favor and how much is in the pipeline?

Kamidi Reddy

executive
#259

Sir, actually, as the JV concerned, but you cannot, JV concerned around INR 400 crores plus, is there under claims. And KNR alone is also having around INR 400 crores to INR 500 crores.

Parikshit Kandpal

analyst
#260

Sir, how much of this has come in your favor already put together?

Kamidi Reddy

executive
#261

Actually, the KNR concerned, INR 200 crores plus is there. But JV concerned, all INR 400 crores plus is already awarded.

Parikshit Kandpal

analyst
#262

Okay. So [ total ] INR 600 crores of all that, they're in your favor?

Kamidi Reddy

executive
#263

Yes.

Parikshit Kandpal

analyst
#264

And on this, you are ready to forgo part of interest cost. But if they ask for the principal back, then you are more...

Kamidi Reddy

executive
#265

Actually, no. What happens is -- our contract is they want 12% interest. Even arbitrators in many of the cases, they have given 12%. It's a 9% on all, but we may settle at 10% rate of interest. If they want to come on to the main award and they want us to give a rebate on that, probably we are not in favor of that.

Parikshit Kandpal

analyst
#266

So this INR 600 crores includes the interest cost. There was -- which are coming in favor at INR 600 crores. And how much would be that interest cost, if we can just -- if you have that number handy, if you can just highlight that?

K. Venkatram Rao

executive
#267

We will separately...

Parikshit Kandpal

analyst
#268

Sure. Sure, sir. Just lastly on this [ 80 ] states and now there has been talks of a 3 state, this 3 capital formation. So how do you think -- see the things changing there? And are we looking at bidding any of the projects, which they are coming up? So how soon do you think that the states will start coming back to the awarding stage for the project? Because these 3 capitals will have to be developed.

Kamidi Reddy

executive
#269

So yes. But 3 capital and all, it's only that what they are doing is that to reduce their infrastructure expenditure which they are planning, what I heard. So rather than happening when 1 city, 3 cities are going to give very less work than previous proposals. But it's very premature to say anything that we get any orders or not. But of course, the central government has given certain commitments to give them some roads and all that. So that may happen. So we may get benefited by central government projects. I don't think essentially we are not in the building construction. And also, we are not even looking at that project. The capital development will go with the buildings and connecting infrastructure like small, small roads, connecting roads or something. But major connecting -- major cities connecting road or the district headquarters connecting roads are all being planned with the central government, what I heard.

Parikshit Kandpal

analyst
#270

Well, the opportunity is with direct state projects and whatever [indiscernible] and don't see it as a big opportunity for bidding for us in central government...

Kamidi Reddy

executive
#271

In government, that's again doubtful with the funding. So we are really not keen in looking at it. That's the main thing. Unless they are backed with some world bank or some other, we'll have to look at it, sir.

Parikshit Kandpal

analyst
#272

Okay. Just one thing, last on the litigation side, you started mentioning on the call that there is one project which may get finalized this year, if I heard it correctly. If it is the case, then how big can this be -- this project be?

Kamidi Reddy

executive
#273

Sir, actually, the project size is almost -- there are -- 8 to 9 projects are there, sir, varying INR 800 crores to INR 2,200 crores, even INR 4,000 crores projects are there.

Parikshit Kandpal

analyst
#274

No, no. Earlier in the call, I think someone said that there is one project which is the final stages of like we may get it or we may not get it in the final stages of discussion. Is there any project obligation in the final stage of discussion on a single project?

Kamidi Reddy

executive
#275

Nothing like that, nothing like that. so there are trade bidding that is happening. [indiscernible] that after bidding, we will get it.

Parikshit Kandpal

analyst
#276

But I hope we have not bid anything in litigation. And I think it's still pending to be opened, right?

Kamidi Reddy

executive
#277

Until now, no bidding sir. I think by March, we are having some bids, that [ period ].

Operator

operator
#278

The next question is from the line of Jiten Rushi from Bank of Baroda Capital Markets.

Jiten Rushi

analyst
#279

Sir, just wanted to understand debtor days, like obviously, as you said, that the payments are still pending from the SPV and our debtor days are high at INR 62 crores -- 62 days. So what kind of mobilization expense -- mobilization advances you're expecting this quarter? And how do we see it moving by end of March and next year, sir?

K. Venkatram Rao

executive
#280

Mobilization advances there, around INR 200 crores is there as of December. Initially, it was INR 290 crores. And out of that, around INR 90 crores has been recorded. And right now, it is turning at around INR 200 crores and based on further execution of workers. So definitely, because as far as we say, condition, these mobilization will have to record in the milestone payments. So currently, we are also recovering from the EPC contractor. So we expect that by this year, it may -- it will completely [ begin ].

S. Vaikuntanathan

executive
#281

We exceed everything [ we did ].

Jiten Rushi

analyst
#282

What kind of mobilization advances you're expecting this quarter because you have issued appointed date for the HAM project -- 1 HAM project? And...

K. Venkatram Rao

executive
#283

Up to -- because for the HAM project, we have to apply the bank guarantee for that. So we expect that maybe by end of the March or maybe in the Q1 of next year, we will get mobilization advances of INR 114 crores from that project.

Jiten Rushi

analyst
#284

So for the other 3 HAM projects, we've already drawn down the mobilization advances, you say?

K. Venkatram Rao

executive
#285

Yes, yes. Already, we drawn entire mobilization.

Jiten Rushi

analyst
#286

And some highlight -- and please highlight some thoughts on these debtor days which is going up at 62 days now. So what is our thought on it? Like, will it remain stretched at 60 days plus? Or by end of March, if you can see some -- going back to the historical kind of around 45, 50 days. Or because of the high execution on the irrigation side, we expect this to remain stretched?

K. Venkatram Rao

executive
#287

Because these debtor days is basically -- basically with regard to the these 3 HAM project. I already told, out of around INR 350 crores of debt, at around INR 230 crores, INR 330 crores is pertaining to this 3 HAM project. So definitely, once I will draw the money -- because right now, funds is available. Actually, we can draw it and reduce the debtor days. But we are just optimizing our balance sheet, both the balance sheet of SPV as well as the parent company. And on that basis, we are just taking the arbitrage of interest, and we are working out that. Before March, we claim [ another ] 2 brands. Because there is a different milestone which we have to get from the NHAI -- from the client and from the debtors. So definitely, based on that, we will work out. If we are able to get the money from the client, which is interest fee, we are ready to take money first then rather than going for the debt divestment. [indiscernible] the debtors is there. It is mostly related to the HAM [ scheme ]. I think there is no...

S. Vaikuntanathan

executive
#288

There is no allowing that.

Jiten Rushi

analyst
#289

Okay. And sir, bank payments, fund-based and nonfund-based in utilization, please?

K. Venkatram Rao

executive
#290

In case of KNR, we have -- fund-based limit is around INR 138 crores. We are utilizing almost...

S. Vaikuntanathan

executive
#291

80%.

K. Venkatram Rao

executive
#292

Almost 80% to 90%. And nonfund-based limit, we have around INR 1,600 crores, and we are utilizing around 80%.

Operator

operator
#293

The next question is from the line of Santosh Hiredesai from SBICAP Securities.

Santosh Hiredesai

analyst
#294

Sir, to one of the previous questions, you said that you don't want to draw down too much of debt on the HAM, at least right away, so that it's understandable IDC component shouldn't go up. I'm just trying to understand, has it got anything to do with the terms that you have signed with Cube for these HAM projects?

S. Vaikuntanathan

executive
#295

No, no. Not at all.

K. Venkatram Rao

executive
#296

Not at all. That is different, that both are different.

Santosh Hiredesai

analyst
#297

So let's say, in terms of the final project cost or something like that, so has it got to do something with that? Or...

S. Vaikuntanathan

executive
#298

There is no link.

K. Venkatram Rao

executive
#299

It is that if there -- we have assumed project cost. If there is a saving in that project cost, that money belongs to us. If there is any cost overrun that we have to incur. So that is the understanding with the Cube actually. But if I will -- I will reduce my IDC and I will have saving in the project, this money will come to us in that case.

Santosh Hiredesai

analyst
#300

And if it does, there is an increase, which first would be funded by the stand-alone entity -- the parent entity?

K. Venkatram Rao

executive
#301

Pardon? Pardon, sir?

Santosh Hiredesai

analyst
#302

I'm saying, if at all there is an increase to that extent, also is to be borne by the parent company.

S. Vaikuntanathan

executive
#303

Yes, yes, parent company. Yes, both, actually. It is both the cost overrun as well as saving, both belongs to the parent company.

Santosh Hiredesai

analyst
#304

Okay. So that is how you structured your payments as well in terms of...

S. Vaikuntanathan

executive
#305

Yes, yes, yes.

Operator

operator
#306

Ladies and gentlemen, that was the last question. I now hand the conference over to the management for closing comments.

S. Vaikuntanathan

executive
#307

Yes. Thank you, everyone, for your participation in our earnings call. In case of other inquiries, you may get in touch with strategic growth advisers or Investor Relation adviser. Feel free to get in touch with us. Thank you very much.

K. Venkatram Rao

executive
#308

Thank you very much.

Kamidi Reddy

executive
#309

Thank you, very much.

Read the full transcript via the API

You're viewing the first half of this call. Get the complete KNR Constructions Limited transcript — plus 251,000+ 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 KNR Constructions Limited earnings transcripts and 251,000+ 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.