NHPC Limited (NHPC) Earnings Call Transcript & Summary
February 16, 2021
Earnings Call Speaker Segments
Abhay Singh
executiveOur CMD had had to go for an emergent call, so he's not available at present. I sincerely hope that you and all your family members are keeping yourself healthy and safe. The vaccination drive has started now. And I sincerely hope that all of us will get protection at the earliest. Friends, the Board has adopted 9 months of financial results for the period ended 31st December, '20, in its meeting held on 11th February, '21. And the same has already been communicated to the exchanges. By now, I hope you all would have got the chance to go through the quarterly and 9 monthly set of numbers. First, I will touch upon the major highlights and then detailed analysis of the results shall be discussed by our Director of Finance, Shri Goyal. The brief highlights of the financial results and important updates on the company are as follows: during 9 months financial year '21, our power stations have achieved generation of 21,262 million units vis-à-vis 22,152 million units generated in the corresponding period of the previous year during FY -- during 9 months FY '21, which is about 4% lower that is 890 million units lower. This is mainly on account of low water availability and complete shutdown of Sewa Power II station with effect from 25 September, 2020. Restoration work is under progress on the station. Our PAF for the 9 months of financial year '20 stands at 88.59% against the corresponding previous period PAF of 87.47%, which is about 1% higher. During 9 months FY '21, the company has earned revenue from operations of INR 7,165 crores as against INR 6,822 crores in the corresponding previous period, which is about 5% higher that is about INR 343 crores higher. During 9 months financial year '21, the company has earned cash of INR 2,829 crores vis-à-vis INR 2,624 crores of the corresponding period of last year, which is about INR 205 crores that is 8% higher. On the physical front, the -- as we had shared earlier, the active construction work at Subansiri Lower Project has been fully resumed with effect from 15 October, 2019, after clearance by the honorable NGT. And the work at site is going on in a full-fledged manner. Our hope is that we shall commission one unit by August 2022 and the complete commissioning shall be done by August 2023. We have already shared that unit 1 and 2 of Parbati-II Hydroelectric Projects were got resynchronized on 28th and 29th April, 2020, respectively. Further, unit 3 and 4 of 200 megawatts each of the Parbati-II H.E. Project were also resynchronize with the grids on 6th and 7th July, '20, respectively. We are trying to complete the remaining tunneling works with the help of tunnel boring machine and drilled drafting method, both to complete the project in the financial year 2022. In respect of the Dibang Multipurpose Project, which is a 2,880 megawatt project, their Forest Clearance stage 2 approval has been granted and investment approval towards pre-investment activities for INR 1,600 crores obtained, PIB memo for implementation of project stands submitted to the Ministry of Power. The NHPC has emerged as a successful bidder with a bid of INR 165 crores in respect of Jal Power Corporation Rangit projects in Sikkim. This is a 120-megawatt project. The honorable NCLT Hyderabad has approved NHPC's resolution plan while its order dated 24th December, 2020. The definitive agreement for implementation of the approved resolution plan was signed on 13th January, '21. The estimated cost of the project is INR 943 crores. And estimated levelized tariff is INR 4.40 per unit. As you are aware, the Jal Power Corp. is the second company after Lanco Teesta Hydro Power Limited, which we have acquired through the NCLT route. We are constantly on the lookout for such strategic acquisitions as a part of our portfolio-building process. In respect of the Ratle Hydroelectric Project in Jammu and Kashmir, which is a 850-megawatt project, an MOU was signed on 3rd February, 2019, for implementation through a JV between NHPC and JKSPDC. A supplementary MOU to the initial MOU has been signed on 3rd January, '21, in line with the recommendations of the PIB. The Union Cabinet has recorded investment approval of INR 5,281 crores on 20th January for implementation of the project. The levelized tariff of the project would be INR 3.92 per unit. Tendering for the execution of the project is under progress. An MOU was signed on 25th September, 2019, with the Government of Himachal Pradesh for execution of the Dugar Hydroelectric Project by NHPC on BOOT basis for a period of 70 years. Installed capacity of the project has been increased from 449 megawatts to 500 megawatts as per power potential study by the CEA, resulting in increase in design energy from 1,610 million units to 1,758 million units. Detailed project report has been submitted to the CEA on 25th November, 2020. Survey and investigation of the project is under progress. MOUs have been signed with Jammu and Kashmir State Power Development Corporation on 3rd January, '21, for execution of Kirthai-II Hydroelectric Project, which is 930 megawatts; Sawalkot Hydroelectric Project, which is 1,856 megawatt; Uri-I stage 2 H.E.P., which is 240 megawatts; and Dulhasti stage 2 H.E.P. 258 megawatt; and Ratle H.E.P. 850 megawatt in the Union Territory of Jammu and Kashmir. Kirthai-II H.E. Project shall be implemented by CVPPL, which is [indiscernible], while Sawalkot, Uri-II, Dulhasti H.E.P. shall be executed by NHPC. Ratle H.E. Project shall be executed through a separate JV consisting of NHPC and JSKPDC (sic) [ JKSPDC ] where NHPC shall have 50% equity -- 51% equity. NHPC has been allotted the states of Telangana, Odisha and J&K for development of floating solar power projects under Ultra Mega Renewable Energy Power Parks, scheme of MNRE. MOU has been signed with Odisha for 500 megawatts on 20th July, '20. The project shall be developed by a JV between NHPC and JEDCOL, which is Green Energy Development Corporation of India Limited. In-principle approval has been obtained from MNRE on 8th December, '20, for setting up of 100-megawatt floating solar by the proposed JV company under Solar Park Scheme. MOU with Telangana for 500 megawatt is under consideration for approval. Development of solar power projects in other states like Uttar Pradesh and Rajasthan is also being explored. In-principle approval has been obtained from MNRE on 17th September, 2020, for development of 1,200 megawatt Solar Park Scheme by Bundelkhand Saur Urja Limited under Ultra Mega Renewable Energy Power Parks mode of the Solar Park Scheme in the Jalaun District of Uttar Pradesh. We are also in discussion with the State Government of Rajasthan for development of solar power project of 600-megawatt capacity in the state under UMREPP. Besides the above, we are also in the process of development of 50-megawatt floating solar power project in Kerala and 150-megawatt solar park in Odisha. In-principle approval has been obtained from MNRE on 8th December, 2020, for setting up of 50-megawatt floating solar power project in Kerala under the Solar Park Scheme. Now I would request our Director, finance, Shri Goyal, to discuss the financial results in detail. Thank you.
Rajendra Goyal
executiveGood morning, friends. I'm going to share with you detailed quarterly and 9 months set of numbers with the detail analysis. The Board has adopted 9 months financial results ended 31st December, 2020, in its meeting held on 11th February, 2021, and the same has already been communicated to exchanges. Brief highlights of the financial results and important updates on the company are as under. During 9 months of FY '21, our power systems have achieved generation of 21,262 million units vis-à-vis 22,152 million units generated in corresponding period of previous year, excluding interim power of Parbati-II, which is about 4% lower in comparison to previous 9 months. Our PAF for 9 months FY '21 stands at 88.59% against the corresponding previous period PAF of 87.47%, which is around 1% higher. Our PAF for third quarter FY '21 stands at 83.11% against the corresponding previous period PAF of 81.43%, which is about 2% higher. For 9 months FY '21, company has earned revenue from operations of INR 7,165 crore is against INR 6,822 crores in corresponding previous period, which is about 5% higher. The increase in revenue is mainly due to increase in sales pertaining to previous years on account of tariff order for TLDP-IV power system at -- which has resulted in additional revenue of INR 723 crores and INR 142 crores towards interest on -- towards [Lanco Teesta ] tariff orders. During quarter 3 FY '21, company has earned revenue of INR 2,092 crores as against INR 795 crore in the corresponding previous period, which is about 17% higher. The increase in revenue is mainly due to increase in sales pertaining to previous year on the tariff order of TLDP-IV as I mentioned for 9 months period. This increase is partly set up by lower secondary energy by INR 17 crore and lower incentive by INR 92. Other income for 9 months FY '21 is of the order of INR 714 crore vis-à-vis -- versus INR 651 crore during the corresponding previous period, which is about 10% higher. This is mainly due to increase in late payment surcharge by INR 34 crore and increase in dividend income by INR 27 crore from NSBC, one of our subsidiary. Other income for quarter 3 FY '21 is of the order INR 202 versus INR 65 crore during the corresponding previous period, which is about 211% higher. This is mainly due to increase in late payment surcharge. Current period -- during current period, we have recognized surcharge of about INR 156 crore as against INR 15 crore recognized during corresponding previous quarter. During 9 months FY '21, the generation expenses have come down from INR 736 crore to INR 723 crore. That is by INR 13 crores, which is mainly due to lower water cess on account of lower generation in J&K projects. During quarter 3 FY '21, the generation expenses have come down from INR 158 crore to INR 119 crore that is by -- decreased by INR 39 crores, which is mainly due to lower water cess on account of lower generation in J&K projects. During 9 months FY '21, the employee cost has come down from INR 1,133 crores to INR 1,049 crores that is by INR 84 crores -- lower by INR 84 crores. The decrease is mainly due to subordination of employees, which has impact of INR 138 crore and capitalization of employee cost of Subansiri Lower Project by INR 36 crores, which was being -- earlier being charged to [indiscernible]. This saving has been partly offset by increase due to DA increment, promotion, et cetera, by INR 90 crore. During quarter 3 FY '21, the employee cost has come down from INR 399 crore to INR 379 crore. That is by -- decreased by INR 20 crores. The decrease is mainly due to subordination of employees by -- having impact of INR 46 crore, which is partly offset by increase due to DA increment, et cetera, by INR 26 crore. During 9 months FY '21, the depreciation and amortization expenses has come down from INR 1,160 crores INR 998 crores that is by INR 162 crore. This is mainly due to completion of 12 years of life of Dulhasti Power Station in FY '19/'20. During quarter 3 FY '21, the depreciation and amortization expenses has come down from INR 387 crores to INR 335 crores that is by INR 52 crores. This is, again, mainly due to completion of 12 years of life of Dulhasti Power Station in FY '19/'20. During 9 months FY '21, other expenses has gone up from INR 860 crore to INR 1,009 crores by -- that is by INR 149 crores. This has increased by INR 149 crore. This is mainly due to increase in provisioning in respect of Tawang-II H.E. Project, which is under survey and investigation. Provisioning of Tawang-II has impact of INR 133 crore on other expenses. During quarter 3 FY '21, other expenses has gone up from INR 267 crores to INR 417 crores that is by INR 150 crores. This is mainly -- again, mainly due to increase in provisioning in respect of Tawang-II Project, which is under survey and investigation. During 9 months FY '21, there has been decrease in the finance cost from INR 644 crores to INR 435 crores, resulting in saving of -- by INR 209 crores, mainly on account of capitalization of finance cost in respect of Subansiri Lower Project, post resumption of active construction in the project and balance decrease of INR 51 crore. Capitalization of Subansiri Project has resulted in decrease in finance cost by INR 158 crore, and the balance sheet decrease of INR 51 crore is due to repayment of loans. During Q3 FY '21, there has been decrease in finance cost from INR 156 crores to INR 142 crores, decrease by INR 14 crores, which is mainly due to repayment of loans. During 9 months FY '21, an exceptional item of INR 185 crores on account of onetime rebate has been passed on to beneficiaries due to effect of COVID-19. During 9 months FY '21, we have earned PAT of INR 2,829 crore vis-à-vis INR 2,624 crores of corresponding period, which is up by INR 205 crores. That is 8% increase approx. And the reasons for decrease and increase in the line items, we have just discussed in following paragraphs. During Q3 FY '21, we have earned PAT of INR 808 crore vis-à-vis INR 404 crores of corresponding period -- previous period, which is up by INR 404 crore. That is 100% approx increase. And the reasons for decrease and increase in the line items, we have just discussed in the following paragraphs. During 9 months FY '21, the incentive position are as under. Secondary energy, current 9 months, it was INR 69.68 crore as against corresponding previous 9 months of INR 100.69 crore, resulting in decrease by INR 31.01 crore. PAF-based incentive. Current 9 months, it is INR 359.90 crores as against INR 346.12 crores during corresponding previous 9 months, which has increase of -- increased by INR 13.78 crore. Deviation charges. Current 9 months, INR 118.51 crore as against INR 87.94 crore in corresponding previous 9 months, resulting in increase by INR 30.57 crores. Our total incentive amount is INR 548.09 crore in current 9 months as against INR 534.75 crore during corresponding previous 9 months. CapEx during 9 months of FY '21 was INR 2,268 crore as against INR 2,855 crore in the corresponding period of previous years. The Board of Directors has declared and approved the payment of entering dividend at the rate of 12.5% that is INR 1.25 per equity sale, on the sales value of paid-up equity sales of INR 10 each for the financial year 2020/'21 against 11.80%. That is INR 1.18 per sale -- per equity sale in previous financial year. The Board has fixed Tuesday, that is, February 23, 2021, as record date for the purpose of ascertaining eligibility of shareholders for payment of interim dividend. The anticipated cost of Parbati-II Project is INR 9,898 crore, out of which we have already spent INR 8,705 crore till December 2020. The estimated levelized tariff based on the anticipated cost is INR 5.58 per unit as per CERC formula. The revised cost of Subansiri Project now stands at INR 19,992 crore, out of which we have already [ invest ] INR 12,855 crore till December 2020. The estimated levelized tariff based on the estimated -- anticipated cost is INR 5 per unit, that is again as per CERC formula. Other major highlights of the company are as under. On relation front, NHPC has received INR [indiscernible] from the beneficiaries against sale of energy during 9 months ending FY '21 as compared to INR 5,531 crore in corresponding period of previous years -- 9 months period. Trade receivables as on 31st December, 2020, stands at INR 4,170 crore as against INR 3,818 crore as on 31st March, 2020. The major receivables are as under. UP Power Corporation, that is UP state, as on -- trigger as on 31st December, 2020, INR 1,458 crore. These are total dues. Out of this, more than 45 days dues are INR 1,384 crore. PDD, J&K, including newly formed [ discount ], total dues are INR 1,080 crore, out of which dues more than 45 days are INR 945 crore. Punjab, INR 353 crore total dues, out of which dues more than 45 days are INR 318 crore. Rajasthan, INR 143 crore, out of which INR 133 crore is more than 45 days. West Bengal, INR 119 crores. More than 45 days, dues are INR 79 crore. And others are INR 1,017 crore, out of which dues more than 45 days are INR 387 crores. This is all from our side. Now the phone is open for questions and answers. Thank you.
Operator
operator[Operator Instructions] The first question is from the line of Mohit Kumar from DAM Capital Services.
Mohit Kumar
analystAm I audible?
Rajendra Goyal
executiveYes, yes.
Mohit Kumar
analystI have first question on this, sir, why is the revenues up by INR 500 crores? And how much is the impact of the Teesta lower dam for tariff order? Can you please quantify that?
Rajendra Goyal
executiveYes. Revenue squeezed up by more than INR 500 crores is due to earlier year sales in respect of TLDP-IV power system. Principal amount is INR 323 crores. And INR 142 crore is on account of interest on tariff. And additionally, current year sales has also increased by INR 80 crore around, for 9 months period. So these 3 factors have resulted in additional revenue by around INR 500 crore.
Mohit Kumar
analystUnderstood, sir. And secondly, sir, on the upcoming projects, Subansiri and Parbati-III -- Parbati-II, do we have the PPA for the entire quntum?
Rajendra Goyal
executiveYes. We have -- we pay for entire quantum in respect of Parbati-II as well as Subansiri, minus 130 megawatt in respect Subansiri, for which we are talking to daily discounts.
Mohit Kumar
analystSo only 130 megawatt is left.
Rajendra Goyal
executive130 megawatt.
Mohit Kumar
analystUnderstood. Sir, lastly, sir, on this increment of this hydropower, IHP obligation, which was recently notified by the Ministry of Power, how does that help us in near term to tie-up, if anything, which is left? Does it help at all?
Rajendra Goyal
executiveJust -- basically, discounts will be under obligation to purchase hydropower to fill up the gap of renewable energy. So hydropower will be -- will have a boost for development and to attract purchase of hydropower by discounts.
Abhay Singh
executiveSee, this will help us in the future -- upcoming projects also [indiscernible] the discounts have an obligation to buy hydropower, any power which has not been coming under a PPA, we will be able to sell it through the HPO. And -- yes...
Mohit Kumar
analystUnderstood sir. Does it help us on an immediate basis given that we already have, I think, almost all the power tied-up. Am I right in saying that?
Abhay Singh
executiveOur commissioned officer, the Magistrate Directors, after [ year pre-'19 ], all those have been covered under HPO, which is a separate thing under malls owners. So they are compulsory that they have to buy.
Rajendra Goyal
executiveSee, at present, it does not make a material difference because all our power is tied-up. We already have PPAs for the existing projects, but it will definitely help us for any untied power in the projects which are going to come up.
Abhay Singh
executiveSo Subansiri and Parbati both will come under HPO.
Mohit Kumar
analystSir, one more question, if I may squeeze in, sir. Is Chenab Valley Power Projects Ltd. will get consolidated post the acquisition of 2% from PTC. Am I say -- am I right in saying that?
Rajendra Goyal
executiveYes, yes. We are in the process of acquisition of 2% from PTC. Our Board has already approved the agenda, and we are just waiting for government approvals. Otherwise, all the parties have already agreed for the 2% transfer from PTC to NHPC.
Operator
operator[Operator Instructions] The next question is from the line of Dhruv from HDFC Asset Management Company.
Dhruv Muchhal
analystSir, first question was on the receivables. If I remember correctly, the last quarter end, the receivables were about INR 5,000 crores, which have reduced by about INR 1,000 crores now. But sir, under [indiscernible], I think UP and J&K have got a decent amount in this quarter. But it seems we have not benefited much from it, sir. [indiscernible]
Rajendra Goyal
executiveYes, please. I'm just taking figures for the September ending quarter and vis-à-vis current as on date. So UP and J&K, we were having total dues of INR 2,247 crore and as on debt, we are having INR 1,226 crore in respect of PDD and J&K. Uttar Pradesh, it was INR 1,272 crore and as on debt, it is INR 827 crores. Punjab, as on 30th September, '20, it was INR 354 crore, which has been reduced to INR 146 crore as on debt. Next, West Bengal, it was INR 167 crores as on 30th September, 2020. Now it has been reduced to INR 148 crore. Himachal, it was INR 152 crores, which has made almost nil. And -- in rest of the others, it was INR 813 crore, which has also been reduced to INR 369 crore. So in totality, in September ending quarter, we were having total dues of INR [ 5,005 ] crore, which has been reduced to INR 2,778 crore as on debt.
Dhruv Muchhal
analystINR 2,000 crore or INR 4,000 crore?
Rajendra Goyal
executiveINR 2,778 crore as on date, today.
Dhruv Muchhal
analystOkay. So the total receivables are currently INR 2,272 crores?
Rajendra Goyal
executiveINR 2,778 crore as on date.
Dhruv Muchhal
analystOkay. Got it, sir. Sir, with this approval of Teesta, now the capital cost is approved heavily. So what is the incremental annual revenue you benefit from? Is it INR 100-odd crores?
Rajendra Goyal
executiveIt is INR 125 crores around.
Dhruv Muchhal
analystSo that is -- that was not there in the last year, which we'll benefit from the future years now? Will be beneficial to the future years?
Rajendra Goyal
executiveYes, yes. That's why we have recognized earlier sales of around INR 500 crores.
Dhruv Muchhal
analystGit it, sir. So sir, now, all the project -- there were 5 projects or 6 projects which were pending capital cost approval. Now all -- for all of them, the capital cost is approved. There is nothing pending now?
Rajendra Goyal
executiveNo, there is no as such pending cost as on date.
Dhruv Muchhal
analystOkay. So this was the last time, this is also done now. Got it, sir. Got it.
Rajendra Goyal
executiveYes, yes.
Dhruv Muchhal
analystSo even for Kishanganga, the approval is done or there is some under recovery there?
Rajendra Goyal
executiveKishanganga, in case of Kishanganga, we have bilateral arrangement with the state. And this is -- this will have no impact on cost.
Dhruv Muchhal
analystOkay. So no -- so there is no impact already. I mean, there is no impact to the business, like no benefit also?
Rajendra Goyal
executiveYes, yes.
Dhruv Muchhal
analystAnd sir, on Sewa, probably this is a small amount, but the shutdown, how much is the AFC impact annually?
Rajendra Goyal
executiveSewa. This -- actually, in case of Sewa, the shutdown was after peak season. The shutdown has taken place in the lean season. So there is hardly any impact on the revenue. This can be around INR 30 crores, INR 40 crores.
Dhruv Muchhal
analystOkay. And sir, okay. Annual year fee is INR 30 crore, INR 40 crores.
Rajendra Goyal
executiveExcellent.
Dhruv Muchhal
analystOkay. That's okay. And sir, you have written off Tawang-II. So that -- does it like mean you're not going ahead with the project, so that's the reason [ you need ] the INR 133 crore write-off?
Abhay Singh
executiveTawang, we are not getting a good response from the state government. So for the time being, we are keeping it at bay. And when we'll get proper response, then we'll go ahead.
Dhruv Muchhal
analystOkay, okay. Got it. So that's the reason you have taken it off for now. Okay. And sir, last thing was on Parbati. In our last interaction, you had mentioned that you have started the work from both the sites now, and the tunneling work has to achieve a run rate of about 200 meters per month. So sir, is that on track? I mean is that achieved?
Abhay Singh
executiveYes, we are on the track and around 2.3 kilometers are left. And next financial year, we are planning to commission the units. I mean, COD of the units.
Dhruv Muchhal
analystOkay. So sir, what is the drilling rate right now? I mean, what have you -- what level have you reached monthly run rate?
Abhay Singh
executive[ January ], we achieved 100 meters from both the end together.
Dhruv Muchhal
analystOkay. Okay. So we have to move toward 200, which you believe we are on track for to achieve that?
Abhay Singh
executiveYes, yes, we might get more than 200 also.
Operator
operatorThe next question is from the line of Aniket Mittal from Motilal Oswal.
Aniket Mittal
analystMy first question is on the CapEx front. Could you provide me a project-wise CapEx detail for FY '21 and FY '22?
Rajendra Goyal
executiveJust a minute. Project-wise CapEx for FY 2021 as per project estimate is as under: Parbati-II, INR 1,318 crore; Subansiri Lower, INR 2,135 crore; Kishanganga, left over was INR 281 crore; Dibang, INR 1,367 crore; then solar projects, around INR 80 crore; and RMU of Baira Siul Power System, INR 70 crores; RMU of Loktak INR 12 crores. And total CapEx for FY 2021 has been planned for INR 5,401 crore.
Aniket Mittal
analystAnd for '22?
Rajendra Goyal
executive'22, just a second. Total CapEx for FY '21/22 is INR 8,202 crore. It includes Parbati-II, INR 1,058 crore; Subansiri Lower, INR 2,355 crore; then Dibang, INR 635 crore; Teesta-IV, if all goes well, it will be INR 431 crore; then solar power projects, INR 460 crore; and solar projects under CEPC scheme, INR 1,600 crore. This is a broad detail of CapEx for FY '21/22.
Aniket Mittal
analystOkay. Sure. Sir, just [indiscernible] a lot of that you're implementing. Let's say, if I were to take on 3 to 4 year from you, would it be fair to assume that your CapEx [ number ] would be somewhere around INR 7,000 crores to INR 8,000 crores going for the next, let's say, 3 to 4 years as well?
Rajendra Goyal
executiveYes. After 2, 3 years, our CapEx will be around INR 8,000 crores annually.
Aniket Mittal
analystOkay. And just to, word only, I think you mentioned earlier also the certain solar projects that you're undertaking. And [indiscernible], I think CapEx used, you'd be probably doing at an EPC move. Could you tell me which are these projects? What's the total quantum in terms of megawatt?
Rajendra Goyal
executiveYou're asking about solar or hydro?
Aniket Mittal
analystSir, solar. So in your FY '22 as well as your FY '21 CapEx predictions, you've made a certain amount of CapEx for solar projects, right? So just wanted to understand the quantum of these projects in terms of size in megawatts?
Rajendra Goyal
executiveDuring FY '21/22, we are planning to go for around 300 megawatt in different states.
Aniket Mittal
analystAnd just solar projects that you're are implementing under CPSU, has the approval for that come?
Rajendra Goyal
executiveFor CPSU scheme, we have already signed PPA and PSA and developers are developing projects.
Aniket Mittal
analystAnd sir, what's the quantum on it? What's the quantum under CPSU that you're developing?
Rajendra Goyal
executiveQuantum in terms of megawatt?
Aniket Mittal
analystYes. Since December.
Rajendra Goyal
executiveThat is 2,000 megawatt.
Aniket Mittal
analyst2,000 megawatt?
Rajendra Goyal
executiveYes.
Aniket Mittal
analystOkay. And sir, just one question on TLDP. If I recall this current year, I think in FY '20 as well, we had -- I think we revised our booking for TLDP-IV based on the fact that we were expecting the final tariff order to come.
Rajendra Goyal
executiveYes. Yes.
Aniket Mittal
analystYes. So just -- so what's happened anything other than FY '20? Now we've revised it further based on the final tariff order, right?
Rajendra Goyal
executiveYes. During next year? During next year, it will impact of INR 125 crores around on revenue.
Aniket Mittal
analystOkay. Could you tell me in terms of capital cost, maybe, what were we, let's say, booking at?
Rajendra Goyal
executive[indiscernible] capital cost has been approved INR 1,698 crore. That has been considered by CFC for fixation of tariff.
Aniket Mittal
analystAnd what were we booking less that?
Rajendra Goyal
executiveThere is a gap also of around INR 90 crores. Like, if you are asking about the actual capital costs, that is higher by INR 90 crores around.
Aniket Mittal
analystSo roughly INR 90 crores of capital cost?
Rajendra Goyal
executiveINR 90 crores. Yes. There's a gap.
Operator
operatorThe next question is from the line of Anuj Upadhyay from HDFC Securities.
Anuj Upadhyay
analystYes. Sir, one clarification. On the debtor side, initially, you mentioned that the total outstanding is around INR 4,170 crores. But later on, the follow-up question, one of the participants, you mentioned it around INR 2,778 crores. Whereas...
Rajendra Goyal
executiveYou're right. Actually that figure was as on 31st December, 2020. That is cut-off date for Q3 results. And annual fee as on date, current figure.
Anuj Upadhyay
analystOkay, INR 2,778 crores as on date?
Rajendra Goyal
executiveYes, sir.
Anuj Upadhyay
analystSo this is total debtor, sir, or the overdue part?
Rajendra Goyal
executiveThe total debtor. INR 2,778 crore is the total debtor.
Anuj Upadhyay
analystCan I get the overdue part as well, sir?
Rajendra Goyal
executiveOverdue. Just a minute. Overdue part is INR 2,199 crores. That is more than 45 days old.
Anuj Upadhyay
analystGot it, sir. Another thing on the CapEx segment as per, you listed somewhere around INR 3,000-odd crores of solar projects, sir, in your initial remarks. So the entire this 3,000 megawatts of solar project would be -- we will be active as a developer or we would act as a EPC for this project? Or it's a combination of both?
Rajendra Goyal
executiveCombination of both.
Anuj Upadhyay
analystCombination of both. Okay. So the 80 megawatts which -- sorry, the 300 megawatts, which we are planning to commission next year, again, it's a combination of both? Because the current year CapEx in the solar segment is only INR 80 crores. So that's why I just need a clarification this front as well, sir. So how much we would be developing on our own portfolio?
Rajendra Goyal
executiveThat is also combination of both.
Anuj Upadhyay
analystOkay. But any quantum, sir, that we'll be developing for our own portfolio? I mean, how much would be for NHPC's own project for FY -- next year?
Rajendra Goyal
executiveThat'd be around 100 megawatt.
Anuj Upadhyay
analyst100 megawatt. Okay. Fine, sir. And lastly, on Parbati. Any commissioning date, the target by when we plan to at least the COD of Parbati in FY '22?
Rajendra Goyal
executiveWe are planning to commission this project in next financial year.
Anuj Upadhyay
analystI mean, first half? Second half? Any time line, sir?
Rajendra Goyal
executiveProbably first half.
Anuj Upadhyay
analystOkay, first half. Because in the CapEx trend, you have mentioned, you will be incurring another INR 1,000 crores in FY '22. That's again the used term. So I was just wondering whether this INR 1,000 crores would be spent within this -- in the first half this the year? Or it includes some maintenance CapEx as well?
Rajendra Goyal
executiveSo we will try to commission in first half.
Operator
operatorThe next question is from the line of Dhruv from HDFC Asset Management Company.
Dhruv Muchhal
analystYes. Sir, just to clarify, on Parbati, I believe the commissioning was September, October FY '22. So when you're referring first half of next financial year, are you saying FY '22 or '23?
Rajendra Goyal
executiveFY '21/'22.
Dhruv Muchhal
analystOkay. So first half, that means within 6 months?
Rajendra Goyal
executiveNo, no, no. March '22.
Unknown Executive
executiveYes, the completion will be in the second half of the financial year '21, '22, that is what we expect. Second half.
Dhruv Muchhal
analystSecond half of financial year FY '22. Got it. Yes. That is what we wanted to understand. And sir, secondly, I got the clarification on the revenue -- on the receivables number, you mentioned INR 2,700 crore -- INR, 2,778 crores is at the at-spot date. I mean, currently, it is this level versus INR 4,100 crore. So sir, would we expect a big LPS income in the next quarter because you receive it -- you book it on cash basis?
Rajendra Goyal
executiveActually, we are still having around INR 400 crores on account of LPS, for which we are trying to get acceptance from our discounts.
Dhruv Muchhal
analystOkay. So next quarter, there will be not a big LPS income? You have not received LPS, you're just sticking with principal amount?
Rajendra Goyal
executiveWe will try to maximize the amount on account of late payment surcharge.
Dhruv Muchhal
analystOkay. So currently, it is not, but you're trying to get it from the discounts?
Rajendra Goyal
executiveYes, yes.
Dhruv Muchhal
analystOkay. Okay. Got it. Sir, how does this work? How do you recover the LPS? I mean isn't it recovered upfront from the amount that you receive from discounts?
Rajendra Goyal
executiveDuring current year, we have realized around INR 150 crores on account of LPS.
Dhruv Muchhal
analystNo, sir. I mean, there is a very sharp reduction in receivables from December to February. So there should also be a big LPS income. I'm just wondering, but you are not very -- I mean, saying that unlikely to be. So I'm just wondering, don't you recover LPS also when the receivables have reduced so much?
Rajendra Goyal
executiveThat's why we are having INR 400 crore around outstanding, and which we are trying to recognize.
Unknown Executive
executiveOnce the outstanding is less, then obviously, LPS income is going to go down. That is going to be there. It is going to reduce.
Dhruv Muchhal
analystOkay. Okay. Probably I'll take that off-line. And sir, just one last question was on the solar CPSE project that you mentioned. You mentioned that you're developing 2,000 megawatt or 2 gigawatt of projects. This all is under the development mode or the EPC mode?
Rajendra Goyal
executive[indiscernible]
Dhruv Muchhal
analystThe CPSE projects. Solar CPSE projects of INR 1,600 crores that you mentioned for 2 gigawatt.
Unknown Executive
executiveThey will all be under the developer mode.
Dhruv Muchhal
analystSo all will stand in your balance sheet, it does not -- I mean, you're not be carrying entity? It will stand in your balance sheet, right?
Rajendra Goyal
executiveYes. That will be out of our balance sheet.
Unknown Shareholder
shareholderThis will be out of balance sheet, Dhruv.
Dhruv Muchhal
analystThis will be your balance sheet, right?
Rajendra Goyal
executiveNo, no. Out of balance sheet. We are just acting as you know, middleman.
Dhruv Muchhal
analystOkay. Got it, got it. So then INR 1,600 crore CapEx will not be there, right? It is just -- because then you will not be investing the CapEx amount. The INR 1,600 crores CapEx that you mentioned that is separate?
Rajendra Goyal
executiveIt is for EPC contracts, which will be owned by NHPC.
Unknown Executive
executiveSo in the opening remarks, you have already seen that we have a lot of solar power projects under pipeline, floating solar power, Solar Park. So we have cap provision CapEx for these amounts. Yes, yes.
Dhruv Muchhal
analystOkay. So this is not linked to be 2 gigawatt projects? It does not relate to that?
Unknown Executive
executiveExactly, exactly.
Operator
operatorThe next question is from the line of Ankur Deore from Bank of America.
Ankur Deore
analystThis is Ankur here. Sir, you mentioned the incentive position for the 9-month period split across secondary energy pass and deviation charges. Can you share the same for this quarter, 3Q FY '21? And what were the numbers for 3Q FY '20?
Rajendra Goyal
executiveJust a minute. For Q3, incentive position is as under: secondary energy, INR 47 crores; PAF incentive, INR 75 crore; deviation charges, INR 40 crores, totaling to INR 161 crores around.
Ankur Deore
analystAnd sir, what were these numbers for the corresponding quarter last year?
Rajendra Goyal
executiveCorresponding previous quarter, it was: secondary energy, INR 64 crore; PAF incentive, INR 91 crore; deviation charges, INR 35 crores, totaling to INR 190 crores.
Ankur Deore
analystOkay. Okay. And sir, surcharge income if you give quarter-wise for this quarter as well as corresponding quarter last year?
Rajendra Goyal
executiveDuring this quarter, we have moved less about surcharge INR 156 crore around.
Ankur Deore
analystINR 156 crores. Okay. Just one last question. The INR 156 crores is for this quarter, what was the corresponding number for the last quarter? That would be my last question.
Rajendra Goyal
executiveJust a minute. During corresponding previous quarter, it was INR 15 crores only.
Operator
operatorNext question is from the line of Mohit Kumar from DAM Capital Services.
Mohit Kumar
analystYes. Sir, my question pertains to tendering activities. So which are these projects where you are likely to award the tender in next 8 to 6 months?
Rajendra Goyal
executiveDuring next 6 months, we will be awarding Rangit IV, which has been acquired by NHPC through NCLT route. Teesta VI won the case; Gammon package, which was canceled by NHPC, and we have [ innovative ] tenders. Then Loktak downstream, EPC contract. Then Ratle, a newly formed joint venture for 500 megawatts. These are the projects which we will be awarding in next 6 months.
Mohit Kumar
analystOne for Dibang, sir? Dibang, I think there was something ...
Rajendra Goyal
executiveDibang is in [indiscernible] mode. So we are trying to resolve the issue. And in case the issue is resolved in our favor, immediately, we will go for awarding the work.
Mohit Kumar
analystSo what is the issue there, sir?
Rajendra Goyal
executiveTendering processes is going on.
Mohit Kumar
analystSo what is the issue there, sir in Dibang?
Unknown Executive
executiveActually land. We were in the process of land acquisition. The land was awarded, but because of high cost, there is an issue of compensation being demanded by the people there.
Mohit Kumar
analystUnderstood, sir. And sir, what is the reason we canceled the Gammon Contracting award?
Rajendra Goyal
executiveThere was some nonperformance of contractual conditions. So that's why we have cancelled that award.
Mohit Kumar
analystSo we have to reaward. Am I right, sir?
Rajendra Goyal
executiveYes, yes. We have already inverted fresh tender.
Mohit Kumar
analystUnderstood. And sir, lastly, on the solar portfolio, can you please repeat the number which you're looking to commission in the next couple of years in megawatt terms on own balance sheet?
Rajendra Goyal
executiveOn our own balance sheet, we are planning to commission solar projects of the magnitude of 300 megawatt around in different states. And that will require a CapEx of around INR 1,600 crores, which I have mentioned in my remarks.
Mohit Kumar
analystWhich is all floating solar. Am I right in saying that? And how will the tariffs get decided in this cases?
Rajendra Goyal
executiveWe are floating also. It is ground-mounted also. It is not all floating.
Mohit Kumar
analystUnderstood, sir. And what about tariffs? We will participate in the bid? Or is it just something like kind of fitting tariff or kind of something negotiated tariff.
Unknown Executive
executiveIt is negotiated one.
Mohit Kumar
analystOkay, okay. And are you going to participate in the upcoming bid -- upcoming solar tenders we are seeing in NHPC and H.E.P are not participating, but I don't see us participating in any of the competitive bid tenders.
Rajendra Goyal
executiveWe are participating, but somehow we are not able to compete with the load tariffs, which the companies are quoting.
Mohit Kumar
analystUnderstood. But you are willing to participate, right sir?
Rajendra Goyal
executiveYes, we have participated in some. We did not get it.
Operator
operatorLadies and gentlemen, due to the time constraint, we'll be closing this call now. I would now like to hand the conference over to Mr. Rupesh Sankhe from Elara Securities Private Limited for closing comments.
Rupesh Sankhe
attendeeYes, we thank management of NHPC for giving us an opportunity to host this call. And we also thank all the investors and the analysts for joining this call. Bye and good day.
Rajendra Goyal
executiveThank you.
Read the full transcript via the API
You're viewing the first half of this call. Get the complete NHPC 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 NHPC 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.