Locals IPO of Balephi Hydropower Limited Opens Today, Here's What You Should Know About the Company

Thu, Feb 10, 2022 10:04 AM on Company Analysis,

Company Profile:

Incorporated on February 15, 2012, as a private limited company, Balephi Hydropower Limited (BHL) was converted into a public limited company on January 6, 2017, to facilitate public participation. BHL is developing a 36-MW Upper Balephi A hydroelectric project in Sindhupalchowk district of Province 3 of Nepal, which is around 95-98% complete as of November[1]end 2021. This run of the river (R-o-R) project is being developed at a 41.60% probability of exceedance (Q41.60). The project has been estimated to be developed at a revised budgeted cost of NPR 7,856 million (~NPR 218 million per MW) at a debt-equity ratio of 74:26. BHL has a paid-up capital of ~NPR 1,462 million, as of mid-July 2021, which is 100% held by the promoters. The major promoters of the company include Mr. Shakti Kumar Golyan (18.25%), Mr. Shulav Agrawal (18.25%), Mr. Shushil Gupta (17.50%), Mr. Shandeep Kumar Sharda (15%), Mrs. Prabha Goyanka (Bhimshariya) (9.95%) and Mr. Umesh Kasaju (8.68%). Out of the total equity requirement, the promoters have already injected their 100% capital commitment and the rest 20% of the equity, which is yet to be issued an Initial Public Offering (IPO), has been funded through a bridge gap loan against the proposed IPO

About the Issue:

Balephi Hydropower Limited is issuing 1,827,970 units of ordinary shares worth Rs. 18.27 crores to the project affected locals from Magh 27, 2078. The early closing date of this IPO issue is on Falgun 12, 2078. If this issue is not fully subscribed till Falgun 11, 2078 then the issue will be extended up to Falgun 27, 2078.

Applications can be placed for a minimum of 10 units to a maximum of 100,000 units.

Global IME Capital Limited has been appointed as the issue manager.

Particulars

Percentage

Units

Amount

Total Capital

100%

18,279,700

1,827,970,000

Total Issue

20%

3,655,940

365,594,000

Project-Affected Locals

10%

1,827,970

182,797,000

General Public

10%

1,827,970

182,797,000

Issue Manager

Global IME Capital Limited

   

Issue Open Date

Magh 27, 2078

   

Issue Closing Date (Earliest)

Falgun 12, 2078

   

Issue Closing Date (Late)

Falgun 27, 2078

   

Minimum Application

10

   

Maximum Application

100,000

   

ICRA Rating:

ICRA Rating Nepal has assigned [ICRANP-IR] IPO BB to the proposed Initial Public Offering (IPO) of Balephi Hydropower Limited indicating a moderate risk of default regarding timely servicing of financial obligations.

Key Grading Weakness:

  • Lower Project Execution risk
  • Lower evacuation risk
  • Experienced promoters and management
  • Low tariff and offtake risks with the presence of long-term PPA at predetermined tariffs and escalations

Key Grading Strengths:

  • High project commissioning cost
  • Funding gap amid the escalated project cost
  • Failure to get extended RCOD could result in tariff escalation loss and late COD penalty
  • High hydrology risks, given lack of deemed generation clause in PPA

Board Members:

Board of Directors

Name

Position

Mr. Umesh Kasaju

Chairman

Mr. Sushil Gupta

Director

Mr. Sulav Agrawal

Director

Mr. Sandeep Sharda

Director

Mr. Shakti Kumar Golyan

Director

Capital Structure:

Authorized Capital

2,400,000,000

Issued Capital

1,827,970,000

Current Paid-Up Capital

1,462,376,000

Capital afer IPO Issuance

1,827,970,000

Shareholding Pattern:

Particulars

Percentage

Units

Amount

Remarks

Promoters

80%

14,623,760

1,462,376,000

Paid

Public (Project Affected)

10%

1,827,970

182,797,000

To be issued

Public

10%

1,827,970

182,797,000

To be issued

Total

100%

18,279,700

1,827,970,000

-

Project Information:

Name of Project

Upper Balephi A

Type of Project

Run-of-River

Installed Capacity

36 MW

Expected Energy Generation

11/17/2078

Total Cost (Inc. Interest)

7,655,949.48

Use of Funds collected from IPO

S. N

Particulars

Amount

1

Payment of Bridge Gap Loan

360,000,000

2

Payment of Interest On Loans

5,594,000

Total

365,594,000

Financial Highlights:

Particulars

Actual

Estimated

2075/2076

2076/2077

2077/2078

2077/2078*

2078/2079

2079/2080

2080/2081

Total Paid-Up Capital ('000)

1,182,110.00

1,462,376.00

1,462,376.00

1,462,376.00

1,827,970.00

1,827,970.00

1,827,970.00

Reserve & Surplus ('000)

65,385.00

-88,959.00

-93,034.00

-94,018.00

-279,988.00

-18,378.00

31,830.00

Debt ('000)

575,426.00

837,272.00

1,349,596.00

5,980,660.00

5,876,218.00

5,702,758.00

5,313,658.00

Revenue from sale of Electricity ('000)

102.39

0.00

0.00

0.00

318,519.69

1,177,217.64

1,211,565.96

Net Profit ('0000

-76,941.00

-83,215.43

-88,958.53

-94,017.64

-279,988.08

-18,377.69

31,830.25

Earnings per share (Rs.)

-6.51

-5.69

-6.08

-6.43

-15.32

-1.01

1.74

Net worth per share (Rs.)

105.53

93.92

93.64

93.57

84.68

98.99

101.74

Debt-Equity (times)

0.46

0.61

0.99

4.37

3.80

3.15

2.86

Return on Equity (%)

-6.17%

-6.06%

-6.50%

-6.87%

-18.09%

-1.02%

1.71%