Skip to main content

AI assistant

Sign in to chat with this filing

The assistant answers questions, extracts KPIs, and summarises risk factors directly from the filing text.

Happiest Minds Technologies Limited Investor Presentation 2021

Jul 28, 2021

61298_rns_2021-07-28_45c801de-4cbc-408d-9d13-4678f3826d01.pdf

Investor Presentation

Open in viewer

Opens in your device viewer

==> picture [152 x 55] intentionally omitted <==

Happiest Minds Technologies Limited (formerly known as Happiest Minds Technologies Pvt Ltd) Regd. Office: #53/1-4, Hosur Main Road, Madivala, Bangalore-560068, Karnataka, India CIN of the Co. L72900KA2011PLC057931 P: +91 80 6196 0300, F: +91 80 6196 0700 Website: www.happiestminds.com Email: [email protected]

July 28, 2021

Listing Compliance & Legal Regulatory BSE Limited Phiroze Jeejeebhoy Towers Dalal Street, Mumbai 400 001 Stock Code: 543227

Listing & Compliance National Stock Exchange of India Limited Exchange Plaza, Bandra Kurla Complex Bandra East, Mumbai 400 051 Stock Code: HAPPSTMNDS

Dear Sir/Madam,

Sub: Earnings Presentation on the financial results of Q1 for FY’22

Pursuant to Regulation 30 of SEBI (Listing Obligations and Disclosure Requirements) Regulations, 2015, please find enclosed a copy of the Earnings Presentation of the financial results of the Company for the quarter ended June 30, 2021 that will be circulated to the Investors/Analysts for the Earnings Call scheduled on July 29, 2021.

This is for your information and records.

Thanking you,

Yours faithfully,

==> picture [91 x 94] intentionally omitted <==

For Happiest Minds Technologies Limited

==> picture [91 x 35] intentionally omitted <==

Praveen Kumar Darshankar Company Secretary & Compliance Officer Membership No. F6706

==> picture [253 x 99] intentionally omitted <==

July 2021

==> picture [173 x 26] intentionally omitted <==

==> picture [173 x 68] intentionally omitted <==

==> picture [137 x 5] intentionally omitted <==

==> picture [162 x 5] intentionally omitted <==

This presentation may contain certain forward-looking statements, which involves risks and uncertainties that could cause our future results to differ materially from those in such forwardlooking statements. The COVID-19 pandemic could decrease our customers’ technology spend, delaying prospective customers’ purchasing decisions, and impact our ability to provide services; all of which could adversely affect our future revenue, margin and overall financial performance. Our operations could also be negatively impacted by a range of external factors not within our control those due to the We do not undertake to of our including pandemic. update any forward-looking statements that may be made from time to time by us or on our behalf.

==> picture [162 x 4] intentionally omitted <==

www.happiestminds.com

2

==> picture [327 x 32] intentionally omitted <==

==> picture [173 x 68] intentionally omitted <==

==> picture [137 x 5] intentionally omitted <==

Next Generation Digital Transformation, Infrastructure, Security and Product Engineering Services Company

==> picture [48 x 18] intentionally omitted <==

==> picture [47 x 19] intentionally omitted <==

==> picture [67 x 19] intentionally omitted <==

IPO

Digital Digital

Agile

Active clients

RoCE[1]

In September 2020

  • 53 Fortune2000 / Forbes200 / Billion $ corporations

  • Completing 10 years of existence in August 2021

==> picture [68 x 18] intentionally omitted <==

==> picture [281 x 24] intentionally omitted <==

90% of repeat business

RoE

  • Strong Management Team & Corporate governance

Mission Statement

==> picture [173 x 15] intentionally omitted <==

==> picture [126 x 16] intentionally omitted <==

Happiest Minds

  • Ranked India's Best Companies to work for 2021

==> picture [150 x 16] intentionally omitted <==

rating

  • Ranked Asia’s Best Workplaces 2021

  • 325,000 investors

SMILES Values

on Glassdoor

across 7 Countries Diversity 25.2%

Sharing, Mindful, Integrity, Learning, Excellence, Social Responsibility

  • Top Companies for Data Scientists to Work for 2021

#2 for Indian IT Services

  • Robust growth and rofitabili

  • p ty

==> picture [742 x 112] intentionally omitted <==

Promoter

Ashok Soota

3 www.happiestminds.com

*All logos are properties of their respective owners Note 1 : ROCE / ROE is quarterly annualized

==> picture [186 x 25] intentionally omitted <==

==> picture [818 x 471] intentionally omitted <==

----- Start of picture text -----

IoT Blockchain
DevOps & RPA Cloud
Software Defined Networking / NFV BPM & Integration
Big Data & Adv. Analytics Security
BFSI Edutech Hi-Tech
Mfg/Industrial Retail Travel & Hosp.
4
----- End of picture text -----

4 www.happiestminds.com

==> picture [379 x 28] intentionally omitted <==

==> picture [173 x 68] intentionally omitted <==

==> picture [137 x 5] intentionally omitted <==

==> picture [500 x 309] intentionally omitted <==

----- Start of picture text -----

Learning Excellence
Integrity
Social
Responsibility
Mindful
Sharing
Our Mission
Happiest People . Happiest Customers
----- End of picture text -----

==> picture [9 x 15] intentionally omitted <==

==> picture [6 x 15] intentionally omitted <==

Be the Happiness Evangelists for each other, our Customers and Society

Be known as the company with highest standards of Corporate Governance

Achieve a very successful IPO

==> picture [271 x 223] intentionally omitted <==

Happiest Minds is the first Indian IT firm to be The Mindful IT Company

==> picture [9 x 15] intentionally omitted <==

Be recognized for Be a leader in Thought Leadership in Social Responsibility our focused areas of initiatives technology and solutions

www.happiestminds.com

5

==> picture [347 x 32] intentionally omitted <==

==> picture [173 x 68] intentionally omitted <==

==> picture [137 x 5] intentionally omitted <==

==> picture [784 x 337] intentionally omitted <==

----- Start of picture text -----

Business Agile
Transformation Organization
Agile
Business
CREATING
MINDFULLY
DIGITAL
AGILE
CAPITAL
Platformize and Agile
Modernize Delivery
Reimagining Engineering &
Customer Experience Operational Excellence
----- End of picture text -----

www.happiestminds.com

6

==> picture [241 x 32] intentionally omitted <==

==> picture [173 x 68] intentionally omitted <==

==> picture [137 x 5] intentionally omitted <==

For a multinational

company , Happiest Minds was chosen as a partner to accelerate their Digital roadmap

==> picture [53 x 54] intentionally omitted <==

For the software business group of a Fortune 500 company , Happiest Minds was chosen as a partner to consult on the API strategy for their on-prem and cloud products

==> picture [53 x 54] intentionally omitted <==

For a leading US electric For a large US leasing vehicle infrastructure company , Happiest Minds company , Happiest Minds was chosen to upgrade their was chosen as a partner cloud-based leasing and once again to build a realorigination services time scalable Edge Analytics Solution for Asset Monitoring and Monetization.

For a large US based For a leading European For a leading Australian Telecom supplier , Happiest GameTech company , retailer , Happiest Minds was Minds has been chosen as a Happiest Minds has been chosen as a partner for partner for their Cloud chosen to build & deliver the security incident response Security programs Automation framework and automation services

==> picture [53 x 54] intentionally omitted <==

==> picture [53 x 54] intentionally omitted <==

==> picture [53 x 54] intentionally omitted <==

==> picture [223 x 190] intentionally omitted <==

www.happiestminds.com

7

==> picture [106 x 25] intentionally omitted <==

==> picture [137 x 5] intentionally omitted <==

==> picture [185 x 185] intentionally omitted <==

==> picture [169 x 169] intentionally omitted <==

==> picture [32 x 31] intentionally omitted <==

==> picture [139 x 15] intentionally omitted <==

==> picture [48 x 48] intentionally omitted <==

==> picture [139 x 15] intentionally omitted <==

Two case studies recognized as Standout Case Studies

==> picture [173 x 68] intentionally omitted <==

==> picture [184 x 185] intentionally omitted <==

==> picture [62 x 62] intentionally omitted <==

==> picture [29 x 29] intentionally omitted <==

==> picture [260 x 260] intentionally omitted <==

==> picture [48 x 48] intentionally omitted <==

==> picture [52 x 51] intentionally omitted <==

==> picture [26 x 26] intentionally omitted <==

on the Best Workplaces in Asia[TM] 2021 list in India’s Best Companies To Work For 2021 Top 50 Companies for Data Scientists to Work For - 2021 for APAC Best in Class - Build on IBM Cloud Partner

==> picture [75 x 12] intentionally omitted <==

==> picture [87 x 12] intentionally omitted <==

==> picture [131 x 15] intentionally omitted <==

==> picture [154 x 11] intentionally omitted <==

==> picture [48 x 49] intentionally omitted <==

www.happiestminds.com

8

==> picture [162 x 540] intentionally omitted <==

==> picture [486 x 34] intentionally omitted <==

==> picture [173 x 68] intentionally omitted <==

==> picture [132 x 29] intentionally omitted <==

9 www.happiestminds.com

==> picture [232 x 27] intentionally omitted <==

==> picture [173 x 68] intentionally omitted <==

==> picture [137 x 5] intentionally omitted <==

All amounts in Lakhs unless stated otherwise

Particulars Q1 FY 22 Q1 FY 22 Q4 FY 21 Q4 FY 21 QoQ Q1 FY 21 YoY
Revenues($'000) 33,152 30,235 9.6% 23,444 41.4%
Revenues 24,461 22,071 10.8% 17,702 38.2%
Other Income 926 303 205.6% 997 (7.1)%
Total Income 25,387 22,374 13.5% 18,699 35.8%
EBITDA 6,615 5,883 12.4% 4,782 38.3%
% 26.1% 26.3% 25.6%
PBT before Exceptional Item 5,728 4,924 16.3% 4,084 40.3%
% 22.6% 22.0% 21.8%
Exceptional Item* (609) - -
PBT 5,119 4,924 4.0% 4,084 25.3%
% 20.2% 22.0% 21.8%
Tax 1,546 1,319 17.2% (934) (265.5)%
% 6.1% 5.9% (5.0)%
PAT 3,573 3,605 (0.9)% 5,018 (28.8)%
% 14.1% 16.1% 26.8%

* Loss on Fair Valuation of Warrant Liability

www.happiestminds.com

10

==> picture [65 x 24] intentionally omitted <==

==> picture [92 x 32] intentionally omitted <==

==> picture [82 x 24] intentionally omitted <==

==> picture [74 x 32] intentionally omitted <==

==> picture [5 x 6] intentionally omitted <==

==> picture [173 x 68] intentionally omitted <==

==> picture [137 x 5] intentionally omitted <==

==> picture [440 x 36] intentionally omitted <==

----- Start of picture text -----

Digital
----- End of picture text -----

==> picture [57 x 8] intentionally omitted <==

----- Start of picture text -----

% of Revenue
----- End of picture text -----

==> picture [399 x 243] intentionally omitted <==

----- Start of picture text -----

97.2% 97.1%
96.9% 96.8%
96.6% 96.6%
96.3% 96.2%
FY 19 FY 20 FY 21 Q1 21 Q2 21 Q3 21 Q4 21 Q1 22
----- End of picture text -----

==> picture [439 x 36] intentionally omitted <==

----- Start of picture text -----

Agile
----- End of picture text -----

==> picture [58 x 7] intentionally omitted <==

----- Start of picture text -----

% of Revenue
----- End of picture text -----

==> picture [385 x 243] intentionally omitted <==

----- Start of picture text -----

93.9% 92.8% 92.8% 94.2% 93.4%
90.2%
87.9%
71.1%
FY 19 FY 20 FY 21 Q1 21 Q2 21 Q3 21 Q4 21 Q1 22
----- End of picture text -----

www.happiestminds.com

11

==> picture [454 x 32] intentionally omitted <==

==> picture [173 x 68] intentionally omitted <==

==> picture [137 x 5] intentionally omitted <==

==> picture [457 x 392] intentionally omitted <==

----- Start of picture text -----

Revenues - Growth
Total Income (₹ Lakhs)
79,765
71,423
60,181
48,912
25,387
22,374
20,129
18,699 18,791
FY18 FY19 FY20 FY21 Q1 21 Q2 21 Q3 21 Q4 21 Q1 22
----- End of picture text -----

==> picture [457 x 390] intentionally omitted <==

----- Start of picture text -----

Revenue Contributories
3.6%
20.7%
45.8%
29.8%
PES DBS IMSS Oth Inc
----- End of picture text -----

12

www.happiestminds.com

==> picture [580 x 32] intentionally omitted <==

==> picture [173 x 68] intentionally omitted <==

==> picture [137 x 5] intentionally omitted <==

==> picture [919 x 411] intentionally omitted <==

----- Start of picture text -----

EBITDA High FCF [1] conversion
(₹ Lakhs) Margin % FCF (INR mn) FCF Conversion %
99.6%
27.0%
21,476
21,573
99.6%
15.8%
11,266
11,312
11.0% 26.1% 98.8% 99.3%
29.7% 26.3% 99.2% 99.5%
6,628 25.6% 26.3% 6,615 6,549 99.8% 99.8% 6,569
5,969 5,883 5,920 5,853
4,782 4,939 4,772 4,931
1.6%
85.0%
762
649
FY18 FY19 FY20 FY21 Q1 21 Q2 21 Q3 21 Q4 21 Q1 22
FY18 FY19 FY20 FY21 Q1 21 Q2 21 Q3 21 Q4 21 Q1 22
----- End of picture text -----

Note: 1. FCF Conversion = FCF/EBITDA and FCF = EBITDA – Capex

13

www.happiestminds.com

==> picture [173 x 68] intentionally omitted <==

==> picture [653 x 33] intentionally omitted <==

==> picture [118 x 32] intentionally omitted <==

==> picture [634 x 38] intentionally omitted <==

----- Start of picture text -----

Happiest Minds & Utilization
----- End of picture text -----

==> picture [872 x 385] intentionally omitted <==

----- Start of picture text -----

79.5% 81.6% 82.6% 82.1%
76.9% 78.7%
3,228
77.3% 3,228 3,538
68.4% 2,658 2,721 2,885
2,462 2,666
2,253
74.9%
FY18 FY19 FY20 FY21 Q1 21 Q2 21 Q3 21 Q4 21 Q1 22
Offshore / Onsite Voluntary Attrition % [1]
By Number of Employees
25.2%
18.7%
16.2%
14.2% 14.7%
12.4% 13.1% 12.4%
95.3% 94.6% 95.4% 94.9% 95.3% 95.1% 95.0% 94.9% 94.9%
4.7% 5.4% 4.6% 5.1% 4.7% 4.9% 5.0% 5.1% 5.1%
FY18 FY19 FY20 FY21 Q1 21 Q2 21 Q3 21 Q4 21 Q1 22 FY19 FY20 FY21 Q1 21 Q2 21 Q3 21 Q4 21 Q1 22
Onsite Offshore
----- End of picture text -----

Note: 1. Attrition % : Trailing 12 Months

www.happiestminds.com

14

==> picture [580 x 32] intentionally omitted <==

==> picture [173 x 68] intentionally omitted <==

==> picture [137 x 5] intentionally omitted <==

==> picture [920 x 22] intentionally omitted <==

----- Start of picture text -----

Revenue model
----- End of picture text -----

==> picture [908 x 179] intentionally omitted <==

----- Start of picture text -----

Q1 22
Model Geography Digital Revenue [1] Vertical [1]
3.8% 12.0%
26.0% 9.4% 9.9% 23.4%
6.3%
12.4%
12.9% 42.3% 7.1%
10.4% 11.0% 13.4% 14.2%
74.0% 67.8%
20.2% 13.9% 9.6%
T&M FP Digital Infra / Cloud SAAS Edu Tech Hitech Retail / CPG
Americas Europe India ROW
Security Analytics / AI TME BFSI Industrial
IoT Others
MFG Others
----- End of picture text -----

==> picture [446 x 21] intentionally omitted <==

----- Start of picture text -----

Revenue Concentration [3]
----- End of picture text -----

==> picture [446 x 21] intentionally omitted <==

----- Start of picture text -----

Million $ Customers [2]
----- End of picture text -----

==> picture [879 x 165] intentionally omitted <==

----- Start of picture text -----

(% Revenue) (#)
31
60.3%
25 26 23 24 25 26
44.4% 21
16
30.2%
13.1%
Top 1 Top 5 Top 10 Top 20 FY18 FY19 FY20 FY21 Q1 21 Q2 21 Q3 21 Q4 21 Q1 22
$ 1M Customers 15 www.happiestminds.com
----- End of picture text -----

Notes: 1. TME: Travel, Media & Entertainment, 2. Based on quarter revenues on an annualized basis. 3. Top 20 includes Top 1, 5 & 10

==> picture [580 x 32] intentionally omitted <==

==> picture [173 x 68] intentionally omitted <==

==> picture [137 x 5] intentionally omitted <==

==> picture [440 x 38] intentionally omitted <==

----- Start of picture text -----

Onsite/Offshore
----- End of picture text -----

By Revenue

(USD ‘000)

Avg. annual revenue / active customer

==> picture [850 x 300] intentionally omitted <==

----- Start of picture text -----

751
737
683
659
634
615 615
502
78.6% 78.0% 77.5% 81.0% 79.0% 78.1% 81.0% 471
85.0% 84.0%
21.4% 22.0% 22.5% 19.0% 21.0% 21.9% 19.0%
15.0% 16.0%
FY18 FY19 FY20 FY21 Q1 21 Q2 21 Q3 21 Q4 21 Q1 22 FY18 FY19 FY20 FY21 Q1 21 Q2 21 Q3 21 Q4 21 Q1 22
Onsite Offshore
----- End of picture text -----

www.happiestminds.com

16

==> picture [580 x 32] intentionally omitted <==

==> picture [173 x 68] intentionally omitted <==

==> picture [137 x 5] intentionally omitted <==

FY18 FY19 FY20 FY21Q1
FY21Q2
FY21Q3
FY21Q4
FY21Q1
FY21Q2
FY21Q3
FY21Q4
FY21Q1
FY21Q2
FY21Q3
FY21Q4
FY21Q1
FY21Q2
FY21Q3
FY21Q4
FY21
FY22Q1
FY21
FY22Q1
Customer Industry group
Edutech 18.0% 21.3% 21.3% 27.0% 27.0% 24.9% 24.1% 25.6% 23.4%
Hitech 24.6% 21.0% 21.0% 20.5% 19.5% 20.2% 13.5% 18.2% 14.2%
BFSI 17.9% 18.2% 17.5% 17.4% 16.3% 17.4% 14.8% 16.4% 13.4%
Travel, Media and
Entertainment (TME)
11.0% 13.8% 17.1% 12.9% 13.0% 14.4% 14.0% 13.6% 13.9%
Retail / CPG 7.0% 6.9% 7.5% 5.7% 4.5% 2.2% 8.6% 5.4% 9.6%
Industrial 6.2% 8.1% 7.0% 6.4% 6.9% 7.0% 7.7% 7.1% 7.1%
Manufacturing 3.2% 3.8% 3.7% 5.7% 6.8% 6.9% 7.1% 6.6% 6.3%
Others 12.3% 6.9% 4.9% 4.6% 6.0% 7.0% 10.2% 7.1% 12.0%
Digital Service Offerings
Digital infrastructure/Cloud - 40.9% 31.2% 43.7% 41.1% 41.0% 44.2% 41.6% 42.3%
SaaS - 28.6% 29.4% 23.6% 24.6% 21.6% 20.9% 22.7% 20.2%
Security Solutions - 10.2% 14.9% 7.6% 7.4% 8.7% 9.1% 8.7% 11.0%
Analytics/AI - 9.1% 11.6% 12.1% 13.5% 14.4% 12.9% 13.3% 12.9%
IoT - 8.4% 9.8% 9.3% 10.5% 11.0% 9.5% 10.5% 9.9%
Total - 97.2% 96.9% 96.3% 97.1% 96.6% 96.6% 96.8% 96.2%
Automation as a % of
total revenue
20.7% 24.2% 24.3% 27.8% 24.4% 25.2% 23.9%

www.happiestminds.com

17

==> picture [580 x 32] intentionally omitted <==

==> picture [173 x 68] intentionally omitted <==

==> picture [137 x 5] intentionally omitted <==

FY18 FY19 FY20 FY21 Q1 FY21 Q2 FY21 Q3 FY21 Q4 FY 21 FY22 Q1
Location of external customer
USA 73.5% 75.5% 77.5% 77.3% 77.3% 72.2% 68.4%
73.4%
67.8%
India 11.7% 11.9% 11.9% 10.9% 10.9% 13.4% 11.7%
11.8%
12.4%
Europe 11.4% 9.5% 7.2% 9.8% 9.2% 10.6% 11.6%
10.4%
10.4%
ROW 3.4% 3.1% 3.4% 2.0% 2.6% 3.8% 8.4%
4.4%
9.4%
Million $ Customers1
$ 10 M + 1 1 1 1 1 1
1
1
$ 5M to $ 10M 2 2 - 1 - 2 3
3
3
$ 3M to $ 5M 2 1 9 4 6 5 6
6
6
$ 1M to $ 3M 12 17 15 17 17 17 16
16
21
Total 16 21 25 23 24 25 26
26
31
Revenue Mix
Onsite 21.4% 22.0% 22.5% 21.0% 21.9% 19.0% 15.0%
19.0%
16.0%
Offshore2 78.6% 78.0% 77.5% 79.0% 78.1% 81.0% 85.0%
81.0%
84.0%
Revenue Model
Fixed Price 18.4% 16.8% 19.0% 18.8% 19.3% 22.2% 26.0%
22.0%
26.0%
Time and Material 81.6% 83.2% 81.0% 81.2% 80.7% 77.8% 74.0%
78.0%
74.0%
Active customers
# of active customers 173 163 157 148 152 155 173
173
180
Billion $ corporation
# of customers 37 36 39 38 46
46
53
N 1 Bd lid 2 Offh R f d f Idi www.happiestminds.com
18

Note: 1: Based on quarter revenue annualized 2: Offshore: Revenues from customers served from India;

==> picture [580 x 32] intentionally omitted <==

==> picture [173 x 68] intentionally omitted <==

==> picture [137 x 5] intentionally omitted <==

FY18 FY19 FY20 FY21Q1 FY21Q2 FY21Q3 FY21Q4 FY21 FY22Q1
Happiest Minds
Onsite 105 132 123 124 133 145 166 166 180
Offshore 2,148 2,330 2,543 2,534 2,588 2,740 3,062 3062 3,358
Total 2,253 2,462 2,666 2,658 2,721 2,885 3,228 3,228 3,538
Happiest Minds by delivery
centres
Onsite 4.7% 5.4% 4.6% 4.7% 4.9% 5.0% 5.1% 5.1% 5.1%
Offshore 95.3% 94.6% 95.4% 95.3% 95.1% 95.0% 94.9% 94.9% 94.9%
Utilization
Utilization % 68.4% 77.3% 76.9% 74.9% 78.7% 81.6% 82.6% 79.5% 82.1%
Diversity
Women Happiest Minds 22.0% 23.0% 24.0% 23.4% 23.3% 24.0% 24.5% 24.5% 25.2%
Days Sales Outstanding
Billed 74 80 60 51 51 46 50 57 46
Unbilled 6 11 23 32 26 31 24 28 36
Total DSO(Days) 80 91 83 83 77 77 75 85 82
EPS(₹ Per Share)
Diluted 5.36 3.72 2.42 2.94 2.48 11.45 2.45
Capital Return Ratios %
Return on Capital Employed
RoCE
28.9% 50.9% 37.0% 41.9% 33.3% 31.2% 30.7%
Return on EquityRoE 27.1% 62.9% 29.4% 33.2% 26.4% 29.8% 24.7%

www.happiestminds.com

19

FY22Q1

==> picture [580 x 32] intentionally omitted <==

==> picture [173 x 68] intentionally omitted <==

==> picture [137 x 5] intentionally omitted <==

(All figures in ₹ Lakhs) FY18 FY19 FY20

FY21Q1 FY21Q2 FY21Q3 FY21Q4 FY21

Revenue by Business Units

(All figures in ₹ Lakhs) FY18 FY18 FY19 FY19 FY20 FY20 FY20 FY21Q1 FY21Q1 FY21Q2 FY21Q2 FY21Q3 FY21Q3 FY21Q4 FY21Q4 FY21 FY21 FY22Q1 FY22Q1
Revenue by Business Units
Infrastructure Management
& Security Services
9,862 20.2% 12,943 21.5% 15,361 21.5% 3,641 19.5% 3,959 21.1% 4,334 21.5% 4,487 20.1% 16,421 20.6% 5,251 20.7%
Digital Business Services 15,403 31.5% 18,090 30.1% 19,167 26.8% 4,598 24.6% 4,710 25.1% 4,985 24.8% 6,995 31.3% 21,288 26.7% 7,570 29.8%
Product Engineering
Services
21,024 43.0% 28,003 46.5% 35,293 49.4% 9,463 50.6% 9,615 51.2% 9,965 49.5% 10,589 47.3% 39,632 49.7% 11,639 45.8%
Total Revenue 46,289 94.6% 59,036 98.1% 69,821 97.8% 17,702 **94.7% ** 18,284 **97.3% ** 19,284 **95.8% ** 22,071 **98.6% ** 77,341 **97.0% ** 24,460 96.4%
Other income 2,623 5.4% 1,145 1.9% 1,602 2.2% 997 5.3% 507 2.7% 845 4.2% 303 1.4% 2,424 3.0% 926 3.6%
Total income 48,912 100% 60,181 100% 71,423 100% 18,699 **100% ** 18,791 **100% ** 20,129 **100% ** 22,374 **100% ** 79,765 **100% ** 25,387 100%

www.happiestminds.com

20

==> picture [580 x 33] intentionally omitted <==

==> picture [173 x 68] intentionally omitted <==

==> picture [137 x 5] intentionally omitted <==

Summary Profit & Loss statement

(All figures inLakhs) FY 18 FY 19 FY 20














FY 21 Q1 FY 21 Q2 FY 21 Q3 FY 21 Q4 FY 21 FY 22 Q1
Income
Operating revenue 46,289
59,036

69,821
17,702
18,284

19,284

22,071

77,341

24,461
Other income 2,623
1,145

1,602
997
507

845

303

2,424

926
Total income 48,912
60,181

71,423
18,699
18,791

20,129

22,374

79,765

25,387
Cost of revenue 32,652
36,987

42,927
9,978
10,401

11,155

12,849

44,382

14,661
Gross margin 13,637
22,049

26,894
7,724
7,884

8,129

9,222

32,959

9,800
% 29.5% 37.3% 38.5% 43.6% 43.1% 42.2% 41.8% 42.6% 40.1%
SG&A 15,498
16,566

17,184
3,939
3,452

3,005

3,642

13,810

4,111
EBITDA 762
6,628

11,312
4,782
4,939

5,969

5,883

21,573

6,615
% 1.6% 11.0% 15.8% 25.6% 26.3% 29.7% 26.3% 27.0% 26.1%
Depreciation 2,075
2,478

2,023
512
512

516

734

2,274

723
EBIT (1,313) 4,150
9,289
4,270
4,427

5,453

5,149

19,299

5,892
% -2.7% 6.9% 13.0% 22.8% 23.6% 27.1% 23.0% 24.2% 23.2%
Finance cost 995
1,594

802
186
160

126

225

697

164
PBT before exceptional items* (2,308) 2,556
8,487
4,084
4,267

5,327

4,924

18,602

5,728
% -4.7% 4.2% 11.9% 21.8% 22.7% 26.5% 22.0% 23.3% 22.6%
Exceptional Items+ - 1,258 1,126 - - - - - 609
**PBT *** (2,308) 1,298
7,361
4,084
4,267

5,327

4,924

18,602

5,119
% -4.7% 2.2% 10.3% 21.8% 22.7% 26.5% 22.0% 23.3% 20.2%
Current tax - -
190
851
682

1,105

889
3,527
1,595
Deferred tax (61) (123) - (1,785) 177 7 430 (1,171) (49)
**PAT *** (2,247) 1,421
7,171
5,018
3,408

4,215

3,605

16,246

3,573
% -4.6% 2.4% 10.0% 26.8% 18.1% 20.9% 16.1% 20.4% 14.1%

* "PBT before exceptional items, PBT and PAT " for FY18 & FY19 are restated as per IndAS, forming part of our IPO documents.

[+] Exceptional items for FY19 & FY20 refer to Impairment of Goodwill and for FY22 Q1 refers to Valuation Loss on Warrant Liability

www.happiestminds.com

21

==> picture [580 x 33] intentionally omitted <==

==> picture [173 x 68] intentionally omitted <==

==> picture [137 x 5] intentionally omitted <==

Condensed Balance Sheet Condensed Balance Sheet Condensed Balance Sheet Condensed Balance Sheet Condensed Balance Sheet Condensed Balance Sheet Condensed Balance Sheet Condensed Balance Sheet Condensed Balance Sheet
(All figures inLakhs) 31.03.2018 31.03.2019 31.03.2020 30.06.2020 30.09.2020 31.12.2020 31.03.2021 30.06.2021
Assets
Non-current Assets
Property, plant and equipment 264 214 93 77 60 72 69 83
Goodwill 2,961 1,736 610 610 611 611 7,644 7,756
Financial & Other assets 7,685 6,003 5,598 6,266 5,788 5,040 10,029 18,033
Total non-current assets (A) 10,910 7,953 6,301 6,953 6,459 5,723 17,742 25,872
Current assets
Financial & Other assets
i. Trade receivable 9,437 12,927 11,487 9,851 10,302 9,765 12,192 12,431
ii. Cash & Cash equivalents, Investments & Other financial
assets
16,928 19,610 31,967 39,196 52,387 54,286 60,928 60,476
iii. Other assets 1,424 862 1,060 1,308 1,721 1,531 1,333 1,117
Total current assets (B) 27,789 33,399 44,514 50,355 64,410 65,582 74,453 74,024
Total assets (A + B) 38,699 41,352 50,815 57,308 70,869 71,305 92,195 99,896
Equity and Liabilities
Total equity (A) (10,888) (6,605) 26,531 31,901 46,380 50,836 54,599 58,125
Non-current liabilities
Financial liabilities 5,797 3,814 1,863 1,674 1,518 1,248 7,339 10,775
Provisions & Deferred tax liability 935 940 1,255 1,508 1,513 1,662 2,378 2,325
Total non-current liabilities (B) 6,732 4,754 3,118 3,182 3,031 2,910 9,717 13,100
Current liabilities
Financial & Contract liabilities
i. Trade payable 2,498 2,878 3,442 3,600 6,307 3,781 4,101 4,913
ii. Others 38,866 38,591 15,947 15,907 12,402 10,931 20,340 20,090
Provisions & Other current liabilities 1,491 1,734 1,777 2,718 2,749 2,847 3,438 3,668
Total current liabilities (C) 42,855 43,203 21,166 22,225 21,458 17,559 27,879 28,671
Total liabilities (D = B + C) 49,587 47,957 24,284 25,407 24,489 20,469 37,596 41,771
Total equity and liabilities (A + D) 38,699 41,352 50,815 57,308 70,869 71,305 92,195 99,896

www.happiestminds.com

22

==> picture [464 x 125] intentionally omitted <==

==> picture [181 x 66] intentionally omitted <==

==> picture [346 x 19] intentionally omitted <==

[email protected]

India | United States | United Kingdom | Canada | Australia | Dubai

www.happiestminds.com