analyst presentation 4th quarter 2015-16hdil.in/wp-content/uploads/2016/02/q4-analyst... · analyst...

39
Analyst Presentation 4 th Quarter 2015-16

Upload: others

Post on 10-Oct-2020

7 views

Category:

Documents


0 download

TRANSCRIPT

Page 1: Analyst Presentation 4th Quarter 2015-16hdil.in/wp-content/uploads/2016/02/Q4-Analyst... · Analyst Presentation 4th Quarter 2015-16. ... FY 2014-15 FY 2015-16 Sales *Sales Figure

Analyst Presentation 4th Quarter 2015-16

Page 2: Analyst Presentation 4th Quarter 2015-16hdil.in/wp-content/uploads/2016/02/Q4-Analyst... · Analyst Presentation 4th Quarter 2015-16. ... FY 2014-15 FY 2015-16 Sales *Sales Figure

Company Overview

1

Promoters:

– Executive Chairman

• Mr. Rakesh Kumar Wadhawan

– Vice Chairman & Managing Director

• Mr. Sarang Wadhawan

Three Decades of Expertise in Real Estate

sector

*Promoter Shareholding - 34.25%

*FII & FPI Shareholding - 47.34%

Land Reserves - 241.73 Million Sq. Ft.

Largest Land Bank Owner in Mumbai

Metropolitan Region

* On 20/05/2016

Page 3: Analyst Presentation 4th Quarter 2015-16hdil.in/wp-content/uploads/2016/02/Q4-Analyst... · Analyst Presentation 4th Quarter 2015-16. ... FY 2014-15 FY 2015-16 Sales *Sales Figure

Residential Portfolio

2

Completed construction of 100 Mn. Sq. Ft.

since inception i.e. 1977

More than 1.5 Lakh Homes Delivered

22 Ongoing Projects

46 Million Sq. Ft. Area under Construction

Possession handed in last 24 months of

approx. 2500 residential units.

Next 12-18 months we will hand over 4,500

residential units

Major Projects: Metropolis, Premier Exotica,

Paradise City

Page 4: Analyst Presentation 4th Quarter 2015-16hdil.in/wp-content/uploads/2016/02/Q4-Analyst... · Analyst Presentation 4th Quarter 2015-16. ... FY 2014-15 FY 2015-16 Sales *Sales Figure

Project Mix

3

Residential

Commercial

Retail

•Ongoing Projects – 2,750,000•Planned Projects - 6,960,000

•Ongoing Projects – 64,456•Planned Projects - 16,727,821

•Ongoing Projects – 13,109,035 •Planned Projects - 39,925,000

•Ongoing Projects– 29,747,810•Planned Projects- 131,749,589

SRA

Ongoing Projects Segment wise Breakup & Saleable Area as on March 31, 2016.

*SRA includes TDR component of 6.90 million sq.ft. to be generated over 18-24 months

Residential Commercial & Retail SRA

64.31%7.33%

28.35%

Page 5: Analyst Presentation 4th Quarter 2015-16hdil.in/wp-content/uploads/2016/02/Q4-Analyst... · Analyst Presentation 4th Quarter 2015-16. ... FY 2014-15 FY 2015-16 Sales *Sales Figure

Residential Portfolio

4

BKC

Churchgate

Virar

Churc

hgate

to V

irar

(52 k

ms)

Bandra

to V

irar

(30 k

ms)

Suburb

an R

ail R

oute

Premier Exotica

Majestic Towers

Whispering Tower

Berkeley Square

Daulat Nagar

Planet HDIL

Meadows

Ekta Nagar

Project Saleable Area (in Sq.ft.)

Metropolis 490,000

Galaxy 175,000

Planet HDIL Phase I 15,882,810

Paradise City 5,000,000

Ekta Nagar 1,500,000

Majestic 1,300,000

Meadows - Phase I 1,000,000

Whispering Towers-Phase I 1,200,000

Whispering Towers-Phase II 800,000

Premier Exotica Phase II 800,000

Berkeley Square 900,000

Premier Exotica Phase I 700,000

Total 29,747,810

Paradise City

Metropolis

Galaxy

as on March 31, 2016.

Residency Park

Page 6: Analyst Presentation 4th Quarter 2015-16hdil.in/wp-content/uploads/2016/02/Q4-Analyst... · Analyst Presentation 4th Quarter 2015-16. ... FY 2014-15 FY 2015-16 Sales *Sales Figure

TDR

5

• TDR sold during the quarter – 3.5 lakh sq.ft

for Kurla SRA project

• TDR price – Approx ~ Rs. 3750 per sq.ft.

• Overall TDR expected – 6.90 million sq.ft.

in the next 18 months

• Unlock the potential investment in Kurla

SRA project

• TDR sold till now 13 lakh sq. ft.

Page 7: Analyst Presentation 4th Quarter 2015-16hdil.in/wp-content/uploads/2016/02/Q4-Analyst... · Analyst Presentation 4th Quarter 2015-16. ... FY 2014-15 FY 2015-16 Sales *Sales Figure

TDR

6

Kurla SRA Project

Page 8: Analyst Presentation 4th Quarter 2015-16hdil.in/wp-content/uploads/2016/02/Q4-Analyst... · Analyst Presentation 4th Quarter 2015-16. ... FY 2014-15 FY 2015-16 Sales *Sales Figure

7

Project Update

Page 9: Analyst Presentation 4th Quarter 2015-16hdil.in/wp-content/uploads/2016/02/Q4-Analyst... · Analyst Presentation 4th Quarter 2015-16. ... FY 2014-15 FY 2015-16 Sales *Sales Figure

8

PARADISE CITY (PALGHAR)

Possession of 500 no flats in Next 6 Months

Page 10: Analyst Presentation 4th Quarter 2015-16hdil.in/wp-content/uploads/2016/02/Q4-Analyst... · Analyst Presentation 4th Quarter 2015-16. ... FY 2014-15 FY 2015-16 Sales *Sales Figure

9

BERKELEY SQUARE (GHATKOPAR)

Redevelopment will Complete in First Quarter. Explore options to sell saleable FSI

Page 11: Analyst Presentation 4th Quarter 2015-16hdil.in/wp-content/uploads/2016/02/Q4-Analyst... · Analyst Presentation 4th Quarter 2015-16. ... FY 2014-15 FY 2015-16 Sales *Sales Figure

10

WHISPERING TOWER (SRA BUILDING)

Page 12: Analyst Presentation 4th Quarter 2015-16hdil.in/wp-content/uploads/2016/02/Q4-Analyst... · Analyst Presentation 4th Quarter 2015-16. ... FY 2014-15 FY 2015-16 Sales *Sales Figure

Whispering Tower Phase I & II

11

Page 13: Analyst Presentation 4th Quarter 2015-16hdil.in/wp-content/uploads/2016/02/Q4-Analyst... · Analyst Presentation 4th Quarter 2015-16. ... FY 2014-15 FY 2015-16 Sales *Sales Figure

Majestic Tower (Sale Building)

12

Page 14: Analyst Presentation 4th Quarter 2015-16hdil.in/wp-content/uploads/2016/02/Q4-Analyst... · Analyst Presentation 4th Quarter 2015-16. ... FY 2014-15 FY 2015-16 Sales *Sales Figure

13

MAJESTIC TOWER (SRA BUILDING)

Page 15: Analyst Presentation 4th Quarter 2015-16hdil.in/wp-content/uploads/2016/02/Q4-Analyst... · Analyst Presentation 4th Quarter 2015-16. ... FY 2014-15 FY 2015-16 Sales *Sales Figure

Premier Exotica Phase II (Possession commenced)

14

Page 16: Analyst Presentation 4th Quarter 2015-16hdil.in/wp-content/uploads/2016/02/Q4-Analyst... · Analyst Presentation 4th Quarter 2015-16. ... FY 2014-15 FY 2015-16 Sales *Sales Figure

Financials: Results 4th Quarter 2015-16

15

Page 17: Analyst Presentation 4th Quarter 2015-16hdil.in/wp-content/uploads/2016/02/Q4-Analyst... · Analyst Presentation 4th Quarter 2015-16. ... FY 2014-15 FY 2015-16 Sales *Sales Figure

Key Development: 4th Quarter 2015-16

1. Income recognized in this Quarter from Kurla commercial

project and TDR of approx 3,50,000 sq ft.

2. Consolidated positive Cash Flow from operations this quarter

is Rs.295.31 Cr

3. Consolidated Net Debt stands at Rs.2730.16 Cr.

4. Cash and cash equivalents Rs. 177.24 cr

5. During the quarter, the company sold approx. 331450 sq ft

of saleable area amounting to approx. Rs. 363.77 Cr.

6. TDR prices range between Rs.3500 to 4000 per sq ft.

7. Company expects TDR sales range of approx 3,50,000 to

4,00,000 sq ft every quarter.

8. Planet HDIL : In advanced stage to close first large FSI sale

transaction. Likely closure in 1St quarter.

9. Company in advanced stage to sell incremental FSI of

6 million sq ft generated in Paradise city Palghar.

10. Company to explore options to Sell FSI in Berkeley square

projects in Ghatkopar, Redevelopment to be completed in

1st quarter 2016-17.

16

Metropolis

Page 18: Analyst Presentation 4th Quarter 2015-16hdil.in/wp-content/uploads/2016/02/Q4-Analyst... · Analyst Presentation 4th Quarter 2015-16. ... FY 2014-15 FY 2015-16 Sales *Sales Figure

Financial Ratio

17

Note:

Cash On Hand: 177.24

LRD: 75.00

Net Debt: 2730.16All Figure in INR Crore.

Particulars

Consolidated Standalone Consolidated

Quarter Ended Quarter Ended Year Ended

31-Mar-16 31-Dec-15 Growth % 31-Mar-16 31-Mar-15 Growth % 31-Mar-16 31-Dec-15Growth

%31-Mar-1631-Mar-15

Growth %

Turnover (Net) 343.35 322.66 6.41% 343.35 156.45 119.46% 342.3 322.63 6.10% 1169.45 1022.47 14.37%

Other Income 4.85 6.42 -24.45% 4.85 6.23 -22.15% 4.75 6.41 -25.90% 23.02 60.64 -62.04%

Total Income 348.2 329.08 5.81% 348.2 162.68 114.04% 347.05 329.04 5.47% 1192.47 1083.11 10.10%

PBT 68.92 82.99 -16.95% 68.92 45.94 50.02% 67.87 82.94 -18.17% 290.11 297.79 -2.58%

PBT % to income 19.79% 25.22% 19.79% 28.24% 19.56% 25.21% 24.33% 27.49%

EBIDTA 82.66 95.58 -13.52% 82.68 58.34 41.72% 81.54 95.46 -14.58% 354.57 371.73 -4.62%

EBIDTA % to income

23.74% 29.04% 23.74% 35.86% 23.50% 29.01% 29.73% 34.32%

PAT 56.14 92.94 -39.60% 56.14 31.9 75.99% 55.41 92.91 -40.36% 266.13 218.65 21.72%

PAT % to income 16.12% 28.24% 16.12% 19.61% 15.97% 28.24% 22.32% 20.19%

Net worth 11147.75 11091.79 0.50% 11147.75 10385.67 7.34% 10997.19 10941.8 0.51% 11147.75 10385.67 7.34%

Debt 2982.4 3179.01 -6.18% 2982.4 3231.3 -7.70% 2107.61 2303.95 -8.52% 2982.4 3231.05 -7.70%

Debt Equity ratio 0.27 0.29 0.27 0.31 0.19 0.21 0.27 0.31

EPS -Basic 1.34 2.27 1.34 0.76 1.32 2.22 8.19 5.20

- Diluted 1.34 2.27 1.34 0.76 1.32 2.22 8.19 5.20

Inventories 13640.31 13550.25 0.66% 13640.31 13078.96 4.29% 11063.31 11067.98 -0.04% 13640.31 13078.96 4.29%

Page 19: Analyst Presentation 4th Quarter 2015-16hdil.in/wp-content/uploads/2016/02/Q4-Analyst... · Analyst Presentation 4th Quarter 2015-16. ... FY 2014-15 FY 2015-16 Sales *Sales Figure

Major Ongoing Project- Sales and Cashflow Status

18

CONTINUOUS GROWTH IN SALES FOR DEPICTS REVIVAL OF MARKET FOR

AFFORDABLE HOUSING & STRONG EXECUTION.

ProjectPre Sales in

Q4 FY 15-16

Existing Avg.

sales price

Sales

Turnover

Customer

Collection

Sq.Ft. INR Cr. INR Cr. INR

Meadows - Phase I18400 13775 25.35 12.17

Whispering Towers-Phase I45600 12675 57.80 27.74

Whispering Towers-Phase II48600 12675 61.60 26.49

Majestic 58960 11275 66.48 39.22

Premier Exotica Phase II47500 13800 65.55 34.74

Premier Exotica Phase I46500 13750 63.94 35.17

Palghar Township (Phase I & II)65890 3500 23.06 10.38

Total331450 363.77 185.90

1423.34

1447.7

FY 2014-15 FY 2015-16

Sales

*Sales Figure in INR Cr

Page 20: Analyst Presentation 4th Quarter 2015-16hdil.in/wp-content/uploads/2016/02/Q4-Analyst... · Analyst Presentation 4th Quarter 2015-16. ... FY 2014-15 FY 2015-16 Sales *Sales Figure

Sales Trend

19

Sales Figure in INR Cr

*Sales figure does not include TDR

#Seasonally weak quarter due to monsoon

353.2

341.6

389.2

363.8

Q1 Q2 Q3 Q4

Sales FY 2015-16

Sales in Cr

Page 21: Analyst Presentation 4th Quarter 2015-16hdil.in/wp-content/uploads/2016/02/Q4-Analyst... · Analyst Presentation 4th Quarter 2015-16. ... FY 2014-15 FY 2015-16 Sales *Sales Figure

Projected Cashflows for Unsold Inventory

20

ProjectTotal Saleable

Area

Unsold Inventory as

on 31 December 15

Sales in

Q4FY15-16

Unsold Inventory as

on 31 March 16

Sales

Price*

Value (Rs. In

Cr.)

Sq.Ft. Cr. INR Cr. INR Cr. INR

Meadows - Phase I1,000,000 211539 18400 193139

13775266.04

Whispering Towers-Phase I1,200,000 587050 45600 541450

12675686.28

Whispering Towers-Phase II800,000 403118 48600 354518

12675449.35

Majestic 1,300,000 505971 58960 447011

11275504

Premier Exotica Phase II800,000 329380 47500 281880

13800388.99

Premier Exotica Phase I700,000 233207 46500 186707

13750256.72

Palghar Township (Phase I & II)5,000,000 500198 65890 434308

3500152

Total

10800000 2770462 331450 2439012 2703.38

Page 22: Analyst Presentation 4th Quarter 2015-16hdil.in/wp-content/uploads/2016/02/Q4-Analyst... · Analyst Presentation 4th Quarter 2015-16. ... FY 2014-15 FY 2015-16 Sales *Sales Figure

Consolidated Debt Analysis

21

Gross Debt 2982.4

Lease Rental Discounting 75.00

Cash & cash equivalents 177.24

Net Debt 2730.16

All Figure in INR Crore.

• HDIL has reduced its debt by INR 248.9 Cr from Rs.

3231.3

•Debt declined by approx 27 % from FY12

• Net debt as on March 31, 2015 is INR 2730.16 Cr

• Cash and cash equivalents includes cash on hand

and investments

•FSI sales in Planet HDIL & incremental FSI in

Paradise city will help to further reduce in 2016-17

• Issuance of warrants to promoters for Rs.150cr will

help further debt reduction

4137.95

3231.32982.4

Fy12 FY15 Fy16

Debt in Cr.

Page 23: Analyst Presentation 4th Quarter 2015-16hdil.in/wp-content/uploads/2016/02/Q4-Analyst... · Analyst Presentation 4th Quarter 2015-16. ... FY 2014-15 FY 2015-16 Sales *Sales Figure

Net Debt

22

All Figure in INR Crore.

3142.29

2942.16 2916.07

2970.41

2890.55

2730.16

Dec-14 Mar-15 Jun-15 Sep-15 Dec-15 16-Mar

Page 24: Analyst Presentation 4th Quarter 2015-16hdil.in/wp-content/uploads/2016/02/Q4-Analyst... · Analyst Presentation 4th Quarter 2015-16. ... FY 2014-15 FY 2015-16 Sales *Sales Figure

Consolidated Financial Ratios

23

PAT

EPSPAT Figure in INR Cr

73.56

177.68

218.16

266.13

Mar-13 Mar-14 Mar-15 Mar-16

1.75

4.21

5.20

8.19

Mar-13 Mar-14 Mar-15 Mar-16

Page 25: Analyst Presentation 4th Quarter 2015-16hdil.in/wp-content/uploads/2016/02/Q4-Analyst... · Analyst Presentation 4th Quarter 2015-16. ... FY 2014-15 FY 2015-16 Sales *Sales Figure

Consolidated Balance Sheet (Audited)

24

Particulars 31st March, 2016 31st December, 2015 31st March, 2015

(Audited) (Unaudited) (Audited)

I. EQUITY AND LIABILITIES

(1) Shareholders' Funds

Share capital 4,190,039,860 4,190,039,860 4,190,039,860 Reserves and surplus 107,287,472,853 111,477,512,713 106,727,925,427 110,917,965,287 103,856,772,143 108,046,812,003

(c) Money received against share warrants - - -

Share application money pending allotment - - -(2) Minority Interest 72,688,843 72,791,576 73,672,691

(3) Non-Current Liabilities

Long-term borrowings 9,020,530,602 9,297,928,675 10,616,671,060 Deferred tax liabilities (Net) 184,626,574 180,254,409 189,358,704 Long term provisions 22,715,193 9,227,872,369 22,022,313 9,500,205,397 16,722,995 10,822,752,759

(4) Current Liabilities

Short-term borrowings 19,276,638,195 19,533,262,148 16,457,319,243 Trade payables 4,897,811,510 4,537,860,357 4,464,317,035 Other current liabilities 30,018,067,400 32,218,736,558 34,169,315,588 Short-term provisions 1,518,178,498 55,710,695,603 1,392,051,339 57,681,910,402 2,148,837,620 57,239,789,486

Total 176,488,769,528 178,172,872,662 176,183,026,939

II.ASSETS

(1) Non-current assets

Fixed assets(i) Tangible assets 1,372,409,829 1,085,942,953 1,199,384,767 (ii) Intangible assets 391,179 1,372,801,008 487,100 1,086,430,053 926,732 1,200,311,499 (iii) Capital work-in-progress - - -(iv) Intangible assets under development -

Goodwill on consolidation - - -

Non-current investments 1,296,315,210 1,596,503,095 1,596,503,096 (c) Deferred tax assets (net) - - -

Long term loans and advances 822,744,916 763,448,291 728,277,925 (e) Other non-current assets - - -

(2) Current assets

Current investments 89,485,202 89,485,202 79,485,202 Inventories 136,403,156,256 135,502,582,498 130,789,665,668 Trade receivables 2,635,064,134 2,563,561,815 3,041,733,047 Cash and bank balances 1,424,802,554 1,749,981,696 1,891,446,976 Short-term loans and advances 32,444,400,248 172,996,908,394 34,820,880,012 174,726,491,223 36,855,603,526 172,657,934,419

(f) Other current assets - - -

Total 176,488,769,528 178,172,872,662 176,183,026,939

Page 26: Analyst Presentation 4th Quarter 2015-16hdil.in/wp-content/uploads/2016/02/Q4-Analyst... · Analyst Presentation 4th Quarter 2015-16. ... FY 2014-15 FY 2015-16 Sales *Sales Figure

P&L Consolidated (Audited)

25

ParticularsQuarter ended

31st March, 2016

Quarter ended 31st December,

2015

Quarter ended 31st March, 2015

Year ended 31st March, 2016

Year ended 31st March, 2015

Audited Unaudied Audited Audited Audited

Revenue:

Revenue from operations 3,433,537,725 3,226,676,454 1,564,475,903 11,694,547,570 10,224,754,579

Other Income 48,493,713 64,198,389 62,327,977 230,159,946 606,466,288

Total Revenue 3,482,031,438 3,290,874,843 1,626,803,880 11,924,707,516 10,831,220,867 Expenses :

Cost of material consumed 1,830,492,566 1,830,492,566 1,957,973,012 8,134,845,409 7,748,110,835 Changes in inventories of finished goods, work in progress and stock in trade (900,573,758) (900,573,758) (2,348,810,268) (5,613,490,585) (6,705,520,873)

Employee benefits expense 108,601,231 108,601,231 100,124,503 435,316,456 411,940,797

Finance costs 1,348,231,251 1,348,231,251 1,212,611,256 5,122,824,967 5,534,449,193

Depreciation and amortisation expense 13,281,729 13,281,729 46,888,905 57,559,423 153,194,532

Other expenses 392,764,681 392,764,681 198,637,213 886,554,409 711,063,390

Total Expenses 2,792,797,700 2,460,886,203 1,167,424,621 9,023,610,079 7,853,237,874

Profit before tax 689,233,738 829,988,640 459,379,259 2,901,097,437 2,977,982,992 Tax expense:

Current tax 123,508,264 (91,151,510) 136,830,917 245,469,176 791,696,257

Deferred tax (credit)/charge 4,372,166 (8,233,877) 3,617,064 (4,732,128) (71,158)

Profit after tax 561,353,308 929,374,027 318,931,278 2,660,360,389 2,186,357,893

Less : Minority Interest (103,330) (124,296) 119,518 (985,678) (155,359)

Profit for the year 561,456,638 929,498,323 318,811,760 2,661,346,067 2,186,513,252 Earnings per equity share of ` 10/-

(1) Basic 1.34 2.27 0.71 8.19 5.2

(2) Diluted 1.34 2.27 0.71 8.19 5.2

Page 27: Analyst Presentation 4th Quarter 2015-16hdil.in/wp-content/uploads/2016/02/Q4-Analyst... · Analyst Presentation 4th Quarter 2015-16. ... FY 2014-15 FY 2015-16 Sales *Sales Figure

Cash flow Consolidated (Audited)

26

Particulars Quarter ended 31st March,2016 Audited

A Cash flow from operating activitiesNet profit before tax 689,233,738 Adjustments for :Depreciation and amortisation expense 13,281,729 Interest expenses 1,348,231,251 Interest received (34,906,469)Dividend received -Preliminary/pre-operative expenses written off -Loss/(profit) on sale of investments (584,175)Loss by fire -Loss on sale of fixed assets - 1,326,022,336 Operating profit before working capital changes 2,015,256,074 Movements in working capital :Decrease / (Increase) in inventory (900,573,758)Decrease / (Increase) in trade receivable (71,502,319)Decrease / (Increase) in other receivables 2,317,183,139 (Decrease) / Increase in trade and other payables (403,915,470)Net movement in working capital 941,191,592 Cash generated from operations 2,956,447,666 Less : Direct taxes paid (net of refunds) 3,329,722 Net cash from operating activities 2,953,117,944

B Cash flows from investing activities(Increase) / Decrease in capital work in progress -(Increase) / Decrease in investments (net)

Proceeds from sale of mutual fund units 300,772,060 Interest received 34,906,469 Dividend received -Purchase of fixed assets (299,652,684)Consideration received on diposal of subsidiary -Sale of fixed assets -Net cash from investing activities 36,025,845

C Cash flows from financing activitiesProceeds from borrowings 13,942,584 Repayment of borrowings (1,980,034,264)Expenses on increase in authorised share capital -Interest paid (1,348,231,251)Net cash used in financing activities (3,314,322,931)

Net increase in cash and cash equivalents (A + B + C) (325,179,142)Cash and cash equivalents at the beginning of the year/period 1,749,981,696 Less : Delink of subsidiary -Cash and cash equivalents at the end of the year/period 1,424,802,554

Components of cash and cash equivalents as atCash on hand 154,811,181 With banks - on current account 40,901,121

- on Unpaid dividend account -- on escrow account 20,291,150 - on deposit account * 1,042,799,102 - on DSRA 166,000,000

Total 1,424,802,554

Page 28: Analyst Presentation 4th Quarter 2015-16hdil.in/wp-content/uploads/2016/02/Q4-Analyst... · Analyst Presentation 4th Quarter 2015-16. ... FY 2014-15 FY 2015-16 Sales *Sales Figure

27

Particulars 31st March 2016 31st December 2015 31st March 2015

(Audited) (Unaudited) (Audited)

I. EQUITY AND LIABILITIES

(1) Shareholders' Funds

Share Capital 4,190,039,860 4,190,039,860 4,190,039,860 Reserves and Surplus 105,781,941,969 109,971,981,829 105,228,010,062 109,418,049,922 102,360,556,823 106,550,596,683

(2) Share application money pending allotment

(2) Non-Current Liabilities

Long-term borrowings 1,630,748,069 1,908,489,642 2,283,730,103 Deferred tax liabilities (Net) 188,487,786 184,004,330 192,701,856 Long term provisions 22,351,126 1,841,586,981 21,682,001 2,114,175,973 16,406,774 2,492,838,733

(3) Current Liabilities

Short-term borrowings 17,876,196,753 18,129,734,706 14,499,444,801 Trade payables 4,529,993,395 4,154,465,769 4,017,165,330 Other current liabilities 21,918,891,810 24,603,304,015 30,265,597,397 Short-term provisions 1,511,837,396 45,836,919,354 1,388,989,300 48,276,493,790 2,147,003,190 50,929,210,718

Total 157,650,488,164 159,808,719,685 159,972,646,134

II.ASSETS

(1) Non-current assets

Fixed assets(i) Tangible assets 1,365,606,800 1,078,513,371 1,189,782,099 (ii) Intangible assets 391,179 1,365,997,979 487,100 1,079,000,471 926,732 1,190,708,831 (iii) Capital work-in-progress - - -

Non-current investments 12,066,653,858 12,364,341,744 12,364,341,744 Long term loans and advances 4,252,768 4,252,768 3,654,058

(2) Current assets

Current investments 10,157,548 10,157,548 157,548 Inventories 110,633,129,811 110,679,869,666 109,053,617,480

Trade receivables 1,631,766,119 1,560,353,312 1,909,668,251 Cash and bank balances 1,369,369,417 1,694,022,713 1,868,902,720 Short-term loans and advances 30,569,160,664 144,213,583,559 32,416,721,463 146,361,124,702 33,581,595,502 146,413,941,501

Total 157,650,488,164 159,808,719,685 159,972,646,134

Standalone Balance Sheet (Audited)

Page 29: Analyst Presentation 4th Quarter 2015-16hdil.in/wp-content/uploads/2016/02/Q4-Analyst... · Analyst Presentation 4th Quarter 2015-16. ... FY 2014-15 FY 2015-16 Sales *Sales Figure

28

ParticularsQuarter ended

31st March, 2016

Quarter ended 31st December,

2015

Quarter ended 31st March, 2015

Year ended 31st March, 2016

Year ended 31st March, 2015

(Audited) (Unaudited) (Audited) (Audited) (Audited) Revenue:

Revenue from operations 3,423,072,687 3,226,303,704 1,471,618,615 11,682,964,282 10,052,484,058 Other Income 47,553,849 64,137,944 62,291,184 227,981,960 856,852,583

Total Revenue 3,470,626,536 3,290,441,648 1,533,909,799 11,910,946,242 10,909,336,641 Expenses:

Cost of material consumed 1,203,693,788 1,362,779,071 1,763,596,640 5,591,184,043 6,606,049,036

Changes in inventories of finished goods andwork-in-progress

46,739,855 (63,387,117) (1,830,343,563) (1,579,512,331) (3,678,386,740)

Employee benefits expense 112,872,655 110,061,942 95,230,899 426,474,352 386,815,629 Finance costs 1,034,458,153 835,172,097 809,578,757 3,672,042,786 3,869,407,048 Depreciation and amortisation expense 12,655,176 13,824,031 27,575,142 54,759,787 67,126,466 Other expenses 381,542,763 202,499,054 193,253,416 860,586,264 583,000,035

Total Expenses 2,791,962,390 2,460,949,078 1,058,891,291 9,025,534,901 7,834,011,474

Profit before tax 678,664,146 829,492,570 475,018,508 2,885,411,341 3,075,325,167

Exceptional Items - -Adjustment on account of Revise depreciation as per Sch II of the Companies Act,2013

- - -

Profit before extraordinary items and tax 678,664,146 829,492,570 475,018,508 2,885,411,341 3,075,325,167

Extraordinary Items - - - -Profit before tax 678,664,146 829,492,570 475,018,508 2,885,411,341 3,075,325,167

Tax expense:Current tax :Income tax 120,248,783 (91,514,783) 136,539,000 240,000,000 790,255,000 Deferred tax charge 4,483,456 (8,112,045) 4,061,747 (4,214,070) 21,735,153

124,732,239 (99,626,828) 140,600,747 235,785,930 811,990,153

Prior period expensesProfit for the period 553,931,907 929,119,398 334,417,761 2,649,625,411 2,263,335,014

Earnings per equity share of ` 10/-

Basic 1.32 2.27 0.75 8.17 5.49 Diluted 1.32 2.27 0.75 8.17 5.49

P & L Standalone (Audited)

Page 30: Analyst Presentation 4th Quarter 2015-16hdil.in/wp-content/uploads/2016/02/Q4-Analyst... · Analyst Presentation 4th Quarter 2015-16. ... FY 2014-15 FY 2015-16 Sales *Sales Figure

Cash Flow Standalone (Audited)

29

Particulars

Quarter ended 31st March, 2016

(Audited)

A Cash flow from operating activities

Net profit before tax 678,664,146 Adjustments for :Depreciation and amortisation expense 12,655,176 Interest expenses 1,034,458,153 Interest received (34,891,679)Dividend received -Profit on sale of fixed assets -Loss on sale of fixed assets -Fixed asset discardedProfit on sale of mutual FundAdjustment on account of Revise depreciation as per Sch II of the Companies Act,2013Profit on sale of investments - 1,012,221,650 Operating profit before working capital changes 1,690,885,796

Movements in working capital :Decrease / (Increase) in inventory 46,739,855 Decrease / (Increase) in trade receivable (71,412,807)Decrease / (Increase) in other receivables 1,847,560,799 (Decrease) / Increase in trade and other payables (872,194,499)Net movement in working capital 950,693,348 Cash generated from operations 2,641,579,144 Less : Direct taxes paid (net of refunds) 1,351,987 Net cash from operating activities 2,640,227,157

B Cash flows from investing activities

(Increase) / Decrease in capital work in progress -(Increase) / Decrease in other investments 297,687,886 Investment in liquid mutual fund units -Redemption of liquid mutual fund unitsProceeds from sale of investment -Interest received 34,891,679 Dividend received -Purchase of fixed assets (299,652,684)Profit on sale of investmentsSale of fixed assets -Net cash from investing activities 32,926,881

C Cash flows from financing activities

Proceeds from borrowings 13,942,584 Repayment of borrowings (1,977,291,765)Proceeds from share warrantsIncrease in share capital including share premiumShare issue expensesInterest paid (1,034,458,153)Net cash used in financing activities (2,997,807,334)

Net increase in cash and cash equivalents (A + B + C) (324,653,296)Cash and cash equivalents at the beginning of the period 1,694,022,713 Cash and cash equivalents at the end of the period 1,369,369,417

Components of cash and cash equivalents as at 31st March 2016

Cash on hand 106,888,054 With banks 33,618,476 on unpaid dividend account -on escrow account 20,291,150 on deposit account 1,042,571,737 on DSRA 166,000,000 Total 1,369,369,417

Page 31: Analyst Presentation 4th Quarter 2015-16hdil.in/wp-content/uploads/2016/02/Q4-Analyst... · Analyst Presentation 4th Quarter 2015-16. ... FY 2014-15 FY 2015-16 Sales *Sales Figure

30

Iconic Project

Page 32: Analyst Presentation 4th Quarter 2015-16hdil.in/wp-content/uploads/2016/02/Q4-Analyst... · Analyst Presentation 4th Quarter 2015-16. ... FY 2014-15 FY 2015-16 Sales *Sales Figure

31

Affordable Housing Project

‘Planet HDIL’ 550 Acre Township

Page 33: Analyst Presentation 4th Quarter 2015-16hdil.in/wp-content/uploads/2016/02/Q4-Analyst... · Analyst Presentation 4th Quarter 2015-16. ... FY 2014-15 FY 2015-16 Sales *Sales Figure

‘Planet HDIL’ Sales Potential of 74 million sq. ft.

Spread across 550 Acres

India’s first Smart City and Affordable Housing

Future Plans -

Iconic Project

Page 34: Analyst Presentation 4th Quarter 2015-16hdil.in/wp-content/uploads/2016/02/Q4-Analyst... · Analyst Presentation 4th Quarter 2015-16. ... FY 2014-15 FY 2015-16 Sales *Sales Figure

Planet HDIL Location

Planet HDIL is proposed in Vasai-Virarbelt (Part of Thane district) Preferredresidential destination, well connectedwith rail and road network

Mere 5Km away from Mumbai periphery

Thane is part of Mumbai MetropolitanRegion and the fastest growing district inIndia.

Vasai-Virar is sanctioned as Satellite cityby Govt. of India.

Project is well connected through roadand railways

Project is adjoining to Proposed railwaystation “HDIL City” connected to Mumbaiwith 4 dedicated tracks.

1KM away from NH-8, connecting toMumbai

BKC

Churchgate

Virar

Churc

hgate

to V

irar

(52 k

ms)

Bandra

to V

irar

(30

km

s)

Planet HDIL Suburb

an R

ail R

oute

India’s Largest Smart Affordable City

Bandra

33

Page 35: Analyst Presentation 4th Quarter 2015-16hdil.in/wp-content/uploads/2016/02/Q4-Analyst... · Analyst Presentation 4th Quarter 2015-16. ... FY 2014-15 FY 2015-16 Sales *Sales Figure

Attached to proposed railway station “HDIL City”

1KM from NH-8, Connecting to Mumbai to Ahmedabad

Land Area: 550 Acres Non-Agricultural Land

Suburban Station 2KM Away

Planet HDIL- Regional Setting

HDIL Industrial Park, Home to 150 Industries

Proposed Freight Corridor connecting JNPT under DMIC.

Railway Track

34

Page 36: Analyst Presentation 4th Quarter 2015-16hdil.in/wp-content/uploads/2016/02/Q4-Analyst... · Analyst Presentation 4th Quarter 2015-16. ... FY 2014-15 FY 2015-16 Sales *Sales Figure

Commitment towards

Environment Protection,

Education and Health

Care Facility

Plot Area-

2,48,76,761 Sq. Ft

Construction Area consisting Residential,

Commercial, Infrastructure-

5,49,71,909 Sq. Ft.

Saleable Area-

7,41,71,577 Sq. Ft.

Proposed Project Cost-

Rs. 11,000 Cr

Future Revenue Generated-

Rs 35,000-40,000 Cr

Residential Population Estimated-

3,36,050

Employment Generation Estimated-

35,000

Development will take place in 8-10 phases

Time Line-

10-12 Years

Open Green Space 15% of plot area

Economic Indicators of Project

35

Page 37: Analyst Presentation 4th Quarter 2015-16hdil.in/wp-content/uploads/2016/02/Q4-Analyst... · Analyst Presentation 4th Quarter 2015-16. ... FY 2014-15 FY 2015-16 Sales *Sales Figure

Project FutureCurrent Status of Land

• Land Cost Fully Paid and under possession of HDIL

• Environment clearance obtained

• Clearance from all local civic body for various infrastructure and construction

• 1st Phase of the affordable housing project 'Planet HDIL' – mega smart city and sale of

plotted development will be launched in Virar (East) in FY2016-17

• Advanced stage of discussion to sell FSI in Phase 1. transaction closure in 1st quarter

2016-17

• Targeting large warehousing, logistics park, cash and carry stores in and around Planet

HDIL to create potential job opportunities

Actual Pictures of Planet HDIL Location36

Page 38: Analyst Presentation 4th Quarter 2015-16hdil.in/wp-content/uploads/2016/02/Q4-Analyst... · Analyst Presentation 4th Quarter 2015-16. ... FY 2014-15 FY 2015-16 Sales *Sales Figure

Disclaimer

37373737

This investor presentation has been prepared by Housing Development and Infrastructure Ltd (“HDIL”). and does notconstitute a prospectus or placement memorandum or an offer to acquire any securities. This presentation or any otherdocumentation or information (or any part thereof) delivered or supplied should not be deemed to constitute an offer.

No representation or warranty, express or implied is made as to, and no reliance should be placed on, thefairness, accuracy, completeness or correctness of such information or opinions contained herein. The informationcontained in this presentation is only current as of its date. Certain statements made in this presentation may not be basedon historical information or facts and may be “forward looking statements”, including those relating to the generalbusiness plans and strategy of HDIL, its future financial condition and growth prospects, future developments in itsindustry and its competitive and regulatory environment, and statements which contain words or phrases such as‘will’, ‘expected to’, ‘horizons of growth’, ‘strong growth prospects’, etc., or similar expressions or variations of suchexpressions. These forward-looking statements involve a number of risks, uncertainties and other factors that could causeactual results, opportunities and growth potential to differ materially from those suggested by the forward-lookingstatements. These risks and uncertainties include, but are not limited to risks with respect to its real estate business, SEZbusiness and its infrastructure business.

HDIL may alter, modify or otherwise change in any manner the content of this presentation, without obligation to notifyany person of such revision or changes. This presentation cannot be copied and disseminated in any manner.

No person is authorized to give any information or to make any representation not contained in and not consistent withthis presentation and, if given or made, such information or representation must not be relied upon as having beenauthorized by or on behalf of HDIL. This presentation is strictly confidential.

Page 39: Analyst Presentation 4th Quarter 2015-16hdil.in/wp-content/uploads/2016/02/Q4-Analyst... · Analyst Presentation 4th Quarter 2015-16. ... FY 2014-15 FY 2015-16 Sales *Sales Figure

38

For further information please log on to http://www.hdil.in/ or contact:

Mr. Ashish M. PatilTel: +91 (22) 67888000Email: [email protected]

Thank You