Nyadi Hydropower Limited Opening IPO For General Public From Today; Do the Numbers Look Promising?

Company Profile:

Nyadi Hydropower Limited is a public company, incorporated on March 1, 2007. It is promoted by Butwal Power Company Limited (BPCL) and Lamjung Electricity Development Company Ltd. (LEDCO) for setting up a 30 MW run-of-river, Nyadi Hydropower Project (NHP) in Marshyangdi Municipality, Lamjung district of Nepal. The power project is proposed to utilize the available head and flow from Nyadi River. The project is constructed under the BOOT (Build, Own, Operate, and Transfer) mechanism. As per the Generation License, from the Government of Nepal – Ministry of Energy, obtained on February 14, 2013, the project shall be handed, on whatever conditions the project is, to the Government of Nepal after the expiry of the Generation License, which is 35 years.

About the Issue:

Nyadi Hydropower Limited is issuing 2,250,000 units of ordinary shares worth Rs. 22.5 crores to the general public from Ashwin-15, 2078. The early closing date of this IPO issue is on Ashwin-19, 2078. If this issue is not subscribed till Ashwin-19, 2078 then the issue will be extended up to Ashwin-31, 2078.

The company is set to issue a total of 2,250,000 units of shares i.e., 15% of the total issued capital from Ashwin-15, 2078. From the total of 2,250,000 units, 112,500 units i.e., 5% are for the Mutual Fund. 2% of the total units i.e., 45,000 units are for the employee of the company, and the remaining 2,092,500 units are for the general public.

Applications can be placed for a minimum of 10 units and a maximum of 50,000 units.

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

Particulars

Percentage

Units

Amount

Total Capital

100%

60,000,000

6,000,000,000

Total Issue

15%

2,250,000

225,000,000

Employees

2% of IPO Units

45,000

4,500,000

Mutual Fund

5% of IPO Units

112,500

11,250,000

General Public

93% of IPO Units

2,092,500

209,250,000

Issue Manager

Global IME Bank Limited

   

Issue Open Date

Ashwin 15, 2078

   

Issue Closing Date (earliest)

Ashwin 19, 2078

   

Issue Closing Date (Late)

Ashwin 31, 2078

   

Minimum Application

10

   

Maximum Application

50,000

   

Care Ratings Nepal Limited:

CARE Ratings Nepal Limited (CRNL) has assigned an Issuer rating of ‘CARE-NP BBB – (Is) [Pronounced triple B Minus (Issuer Rating)]’ to Ngadi Group Power Limited. Issuers with this rating are considered to have a moderate degree of safety regarding timely servicing of financial obligations, in Nepal.

Credit Weakness:

  • Project implementation risk and stabilization risk associated with the project and relatively high project cost
  • Hydrology risk associated with run-of-river power generation
  • Exposure to regulatory risk

Credit Strengths:

  • Experienced Board Members and management team
  • Associated with a group having multiple hydropower projects
  • Power purchase agreement with sufficient period coverage
  • Financial closure achieved for the full project cost
  • Low power evacuation risk
  • Moderate counter party risk
  • Power demand & supply gap coupled with the increasing demand for power in the country
  • Government support for the power sector

(Source: Care Ratings Nepal)

Capital Structure: 

Authorized Capital

1,500,000,000

Issued Capital

1,500,000,000

Current Paid-Up Capital

1,095,000,000

Capital after IPO Issuance

1,500,000,000

Shareholding Structure:

 

Number of Shares

Amount

Percentage

Remarks

Promoters Shareholders

10,950,000

1,095,000,000

73%

Already Issued

Project affected locals

1,800,000

180,000,000

12%

Already Issued

General Public

2,250,000

225,000,000

15%

To be Issued

Total

15,000,000

1,500,000,000

100%

-

Board of Directors: 

Board of Directors

Name

Position

Mr. Om Prakash Shrestha

Chairman

Mr. Pradeep Kumar Shrestha

Director

Mr. Bijay Bahadur Shrestha

Director

Mr. Ram Bahadur Gurung

Director

Mr. Uttar Kumar Shrestha

Director

Mr. Radheshyam Shrestha

Director

Projects:

Name of Project

Nyadi Hydropower Limited

Type

Run-of-River

Installed Capacity

30

General License Signed

Falgun 03, 2069

General License Valid up to

Falgun 02, 2104

PPA signed with NEA

6,117,755,000.00

Cost per Mega-watt

203,925,166.67

Use of funds from IPO:

S. N

Particulars

Amount

1

Civil, Hydro, and Electromechanical costs

405,000,000

Total

405,000,000

(The total amount includes the amount collected from IPO issued to people affected by the project)

Financial Highlights:

Particulars

Actual

Estimated

2074/2075

2075/2076

2076/2077

2077/2078*

2078/2079

2079/2080

2080/2081

2081/2082

Total Paid-Up Capital ('000)

1,095,000.00

1,095,000.00

1,095,000.00

1,095,000.00

1,095,000.00

1,500,000.00

1,500,000.00

1,500,000.00

Reserve & Surplus ('000)

-22,320.00

-37,285.00

-64,324.00

-87,764.00

-58,425.00

147,412.00

324,284.00

509,692.00

Debt ('000)

1,079,312.00

1,687,552.00

2,581,432.00

3,625,636.00

4,221,264.00

3,977,163.00

3,743,177.00

3,400,401.00

Revenue from sale of Electricity ('000)

626,071.00

1,189,178.00

130,249.00

1,495,260.00

759,550.00

934,247.00

961,590.00

988,934.00

Net Profit ('0000

-6,767.00

-14,964.00

-26,739.00

-20,474.00

29,339.00

205,838.00

251,871.00

297,908.00

Earnings per share (Rs.)

-0.62

-1.37

-2.44

-1.87

2.68

13.72

16.79

19.86

Net worth per share (Rs.)

97.96

96.59

94.13

91.99

94.66

109.83

121.62

133.98

Debt-Equity (times)

1.01

1.60

2.50

3.60

4.07

2.41

2.05

1.69

Return on Equity (%)

-0.63%

-1.41%

-2.59%

-2.03%

2.83%

12.49%

13.81%

14.82%

Trends of key parameters:

Reserve


Profitability:

How much to apply?

When we observe the current scenario, investors have shown a high level of confidence, which is shown by the huge demand for the last few months. Almost all of the stocks have been trading significantly higher than they were before lockdown. 

When we look at the current trend of IPO in the market, we see that more than 25 lakhs of investors have been applying in the recent issue’s which is a huge number when we compare it with past applicants. This shows that, even if a quarter of this number applied for the issue of Nyadi Hydropower Limited, the issue will be oversubscribed.

Since the "10 kitta rule" still holds true for IPO; 209,250 applicants will be lucky enough to get the 10-unit shares of Nyadi Hydropower Limited. So, it is advisable to apply only 10 units.