AI assistant
Mahindra Lifespace Developers Ltd. Interim / Quarterly Report 2021
62304_rns_2020-07-29_10b9aaeb-3a55-4bad-bf3d-d493e61c56c0.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
mahlndra LIFESPACES 2
Date: 29th July, 2020
To,
| BSE Limited | National Stock Exchange of India Limited | |||
|---|---|---|---|---|
| Corporate Services, | Exchange Plaza, | |||
| Piroze Jeejeebhoy Towers, | Bandra Kurla Complex, | |||
| Dalal Street, Mumbai - 400 001 | Sandra (East), Mumbai 400051 | |||
| Listing : http://listinq .bseindia.com | Listing: https://www.connect2nse.com/LISTING/ | |||
| Re: | ||||
| Security | BSE | NSE | ISIN | |
| Equity Shares | 532313 | MAHLIFE | INE813A01018 |
Sub: Intimation under Regulation 30(2) of the Securities & Exchange Board of India (Listing Obligations and Disclosure Requirements) Regulations, 2015 ("SEBI LODR").
Dear Sir/ Madam,
Pursuant to Regulation 30(2) of the SEBI LODR, enclosed is the presentation on the Company's financial & operational results for the 1st quarter ended on 30th June, 2020.
This will also be uploaded on the website of the Company http://www.mahindralifespaces.com.
Kindly take the same on your record and display the same on your website.
Thanking you,
Yours faithfully, For Mahindra Lifespace Developers Limited
Suhas Kulkarni General Counsel & Company Secretary (FCS - 2427)
Encl.: a/a
Mahindra Lifespace Developers Ltd. CIN • L45200MH1999PLC118949 Mahindra Towers, 5th Floor, Dr. G. M. Bhosale Marg, Worli, Mumbai 400 018, India Tel.: +91 22 67478600 / 8601
- Key Highlights
- Residential Business Update
- Integrated Cities & Industrial Clusters Update
- Financial Update
Key Highlights
The operating highlights from Slide 4 to Slide 24 are for the Company and its subsidiaries / joint ventures / associates engaged in the real estate business (mainly MLDL, MHPL, MBDL, MITL, MRDL, MHDL, MWCDL, MWCJL, MIPCL & MIPPL)
Disclaimer:
The Company has registered its ongoing projects in the applicable jurisdictions / States under the Real Estate (Regulation and Development) Act, 2016 ("RERA"). None of the images, material, projections, details, descriptions, area statements and other information that are mentioned herein should be deemed to be or constitute advertisements, solicitations, marketing, offer for sale, invitation to offer, invitation to acquire, including within the purview of the RERA.
The Company uses carpet areas as per RERA in its customer communication. However, the data in saleable area terms has been referred in this presentation, to enable continuity of information to investors and shall not be construed to be of any relevance to home buyers / customers.
Q1 FY21 Business Performance
Residential
- Achieved Sales of 0.08 msft for Rs 39 Crores
- Collections stood at Rs 72 Crores
Integrated Cities and Industrial Clusters
- Sales at MWC, Jaipur of 1.7 acres for 4.98 Crores
- Sales at MWC, Chennai of 0.8 acres for 2.7 Crores
Q1 FY21 Financial Performance
All figures in Rs. Crs
| ConsolidatedForMLDL(AsAS)INDper | Q1FY21 | Q4FY20 | Q1FY20 |
|---|---|---|---|
| TotalIncome | 22 | 111 | 120 |
| EBIDTA** | 19- | 92- | 19 |
| PAT | 20- | 224#- | 13 |
| ConsolidatedForMLDL(AsAS)INDper | Q1FY21 | FY20 |
|---|---|---|
| TotalIncome | 22 | 646 |
| PAT | 20- | 193#- |
| NetDebt | 112 | 99 |
| NetWorth | 1681 | 1701 |
** EBITDA includes Other Income and share of profits from JV and associates
Mahindra Homes Private Limited (MHPL), a Joint Venture of the Company, is executing residential projects at NCR and Bengaluru. The residential project in NCR is a Joint Development with the landowner. The project saw a successful launch in 2015 in a buoyant market. The market has thereafter seen muted demand and declining prices. During the year the company also saw significant cancellations of earlier bookings. Consequently, MHPL has valued its balance inventory as per its accounting policies. Similarly, the Company has in turn, based on estimated Net Present Value of forecasted cash flows, provided for impairment of its equity value in MHPL. On a consolidated basis, the impact of impairment is Rs 135 crores, in addition to an impact of Rs 64 crores as Share of Loss from MHPL JV. This has been done as a matter of prudence considering uncertain market conditions
Business Overview
Residential Integrated Cities & Industrial Clusters
| Mid and PremiumResidential | AffordableHousing | Integrated Cities | Industrial Clusters | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Brand: | Brand: | Brand: | Brand: | ||||||||
| DevelopmentFootprint** | 22.24msft | Footprint** | Development | 3.13msft | Gross Area | 4437acres | Gross Area | 629acres | |||
| Completed | Development * | 16.47msft | Completed | Development * | 1.00msft | LeasableArea*** | 3156acres | LeasableArea*** | 430acres | ||
| Ongoing & | Forthcoming Area** | 5.77msft | Ongoing & | Forthcoming Area** | 2.13msft | Leased Area | 1957acres | Leased Area | 38acres | ||
| Future Sales** | Area available for | 4.79msft | Area available forFuture Sales** | 1.09msft | for Leasing | Area available | 1199acres | for Leasing | Area available | 392acres | |
| Entities | EconomicInterest | Ongoing &ForthcomingArea (msft)** | Entities | EconomicInterest | Ongoing &ForthcomingArea (msft)** | Entities | EconomicInterest | LeasableArea (acres)*** | Entities | EconomicInterest | LeasableArea (acres)*** |
| MLDL | 100% | 2.89 | MLDL | 100% | 0.25 | MWCDL | 89% | 1145 | MIPCL | 53.4% | 209 |
| MHPL | 50% | 0.77 | MHDL | 25% | 1.88 | MWCJL | 74% | 2011 | MIPPL | 50% | 221 |
| MBDL | 100% | 0.56 | |||||||||
| MITL | 96.3% | 1.31 | |||||||||
| MRDL | 96.3% | 0.24 |
*Completed Development does not include projects completed by GESCO and includes commercial units that are part of residential development
** Data represents estimated saleable area including JD partner's share, wherever applicable; includes commercial space completed in residential projects
*** Leasable area is based on management estimates.
Residential Business Update
Sales – Annual Trend
Note: All figures correspond to MLDL (including associates) share of residential units, including commercial units that are part of residential developments. * Based on saleable area including JD partner's share.
Sales – Quarterly Trend
Note: All figures correspond to MLDL (including associates) share of residential units, excluding commercial units that are part of residential developments.
Note: Total sales volume considered is 0.08 msft saleable area and total sales value considered is Rs. 38.98 Crs. NCR has a tower toggle and hence a net negative value sale
Operating Metrics
NA = No values for Q1 FY21
Project Portfolio
| Location | Saleable Area (msft) | # | |
|---|---|---|---|
| Ongoing | Forthcoming | Land Inventory | |
| MMR** | 1.51 | 1.32 | 0.94 |
| Pune | 0.50 | 0.70 | - |
| Nagpur | 0.56 | - | - |
| NCR* | 0.41 | 0.36 | - |
| Bengaluru | - | 0.74 | - |
| Chennai | 0.62 | 1.18 | 9.50 |
| Total | 3.60 | 4.30 | 10.44 |
Total Completed Development – 17.47*** msft
* NCR includes Delhi, Gurgaon and Faridabad;
** MMR includes Mumbai, Boisar, Palghar, Thane, Kalyan and Alibaug;
*** Does not include projects completed by GESCO. Includes commercial development inside residential complexes # Based on saleable area including JD partner's share wherever applicable.
Summary of Ongoing and Forthcoming Projects
| Region | Project Name | Company /SPV | TotalDevelopment | LaunchedDevelopment | CompletedDevelopment | OngoingDevelopment | Balance (Tobe launched) |
|---|---|---|---|---|---|---|---|
| A | B | C | D | E = (A-C-D) | |||
| MMR | Roots | MLDL | 0.14 | 0.14 | - | 0.14 | - |
| Vicino | MLDL | 0.26 | 0.07 | - | 0.07 | 0.19 | |
| Sakinaka # | MLDL | 0.39 | - | - | - | 0.39 | |
| Serenes | MLDL | 0.16 | 0.06 | - | 0.06 | 0.10 | |
| Happinest Palghar 1 | MHDL | 0.41 | 0.41 | - | 0.41 | - | |
| Happinest Palghar 2 | MHDL | 0.64 | - | - | - | 0.64 | |
| Happinest Kalyan | MHDL | 0.83 | 0.83 | - | 0.83 | - | |
| Pune | Antheia | MLDL | 1.64 | 1.64 | 1.48 | 0.16 | - |
| Centralis | MLDL | 0.34 | 0.34 | - | 0.34 | - | |
| New Project (Tathawade) | MLDL | 0.70 | - | - | - | 0.70 | |
| Nagpur | Bloomdale | MBDL | 1.55 | 1.55 | 0.99 | 0.56 | - |
| NCR | Luminare # | MHPL | 1.14 | 0.78 | 0.37 | 0.41 | 0.36 |
| Bengaluru | New Project (Kanakpura) | MLDL | 0.74 | - | - | - | 0.74 |
| Chennai | Aqualily | MRDL | 1.58 | 1.50 | 1.34 | 0.16 | 0.08 |
| Lakewoods | MITL | 0.90 | 0.28 | - | 0.28 | 0.62 | |
| MWC Chennai Residential 21 | MITL | 0.41 | - | - | - | 0.41 | |
| Happinest Avadi | MLDL | 0.73 | 0.66 | 0.48 | 0.18 | 0.07 | |
| TOTAL | 12.56 | 8.26 | 4.66 | 3.60 | 4.30 |
All figures in msft
Note: Above figures are based on saleable area including JD partner's share wherever applicable. # Project under Joint Development (JD).
Development mix of Ongoing Projects
| Region | ProjectName | Location | Segment | DevelopmentMix | AreaRangeSaleable(sqft) | IndicativePrices(RsCrs) |
|---|---|---|---|---|---|---|
| MMR | Roots | Mumbai | MidPremium- | 1&2BHK | 740- 1239 | 1- 15 |
| Vicino | Mumbai | MidPremium- | 12&3BHK, | 754- 2137 | 15- 39 | |
| Serenes | Alibaug | Luxury | BHKVillas34, | 3000- 3400 | 3- 35 | |
| HappinestBoisar | Boisar | Affordable | 1RK1&2BHK, | 369- 762 | 013- 027 | |
| HappinestPalghar1 | Palghar | Affordable | 1RK1&2BHK, | 234- 812 | 008- 028 | |
| HappinestKalyan | Kalyan | Affordable | &BHK12 | 555- 896 | 03-05 | |
| Pune | Antheia | Pune | MidPremium- | BHK12253,,, | 724- 1789 | 05- 15 |
| Centralis | Pune | MidPremium- | 1&2BHK | 665- 885 | 045- 070 | |
| Nagpur | Bloomdale | Nagpur | MidPremium- | BHK12253,,,,RowHouses&DuplexHomes | 739- 2440 | 03- 1 |
| NCR | Luminare | Gurgaon | Luxury | 3&4BHK | 2985- 6007 | 3- 455 |
| Chennai | Aqualily | Chennai | MidPremium- | &BHK13354,, | 581- 2228 | 025- 1 |
| Lakewoods | Chennai | MidPremium- | 2&3BHK | 1079- 1478 | 045- 070 | |
| HappinestAvadi | Chennai | Affordable | 1&2BHK | 395- 677 | 01- 025 |
Note: Above information is indicative and provides generic information about the project.
Summary of Ongoing Projects
| Launched | PTDArea | SalesPTD | RERA | |||
|---|---|---|---|---|---|---|
| Location | ProjectName | Development1 | Sold | Completion**% | Value | Completion |
| (msft) | (msft) | (RsCr) | Date*** | |||
| MMR | Roots | 014 | 009 | 60% | 1141 | Sep-22 |
| VicinoI | 007 | 003 | 63% | 543 | Mar-24 | |
| HappinestKalyanI | 033 | 023 | 35% | 121.7 | Dec-23 | |
| HappinestKalyanII | 049 | 038 | 34% | 1976 | Jun-24 | |
| PalgharProjectPhaseI1 | 014 | 012 | 83% | 368 | Dec-20 | |
| PalgharProjectPhaseII1 | 015 | 013 | 64% | 406 | Sep-21 | |
| PalgharProject1PhaseIII | 008 | 005 | 60% | 160 | Sep-21 | |
| PalgharProject1PhaseIV | 004 | 004 | 59% | 11.5 | Dec-21 | |
| Serenes- I | 006 | 001 | 83% | 7.6 | Dec-21 | |
| Pune | AntheiaIIID | 016 | 014 | 90% | 89.5 | Mar-22 |
| Centralis- Tower1 | 009 | 009 | 29% | 566 | Aug-22 | |
| Centralis- Tower2 | 009 | 009 | 29% | 566 | Aug-22 | |
| Centralis- Tower3 | 009 | 009 | 29% | 55.6 | Mar-22 | |
| Centralis- Tower4 | 007 | 007 | 27% | 446 | Mar-22 | |
| Nagpur | BloomdaleIIIB | 011 | 008 | 63% | 340 | Sep-20 |
| BloomdaleIIIC- 2 | 004 | 003 | 62% | 148 | Mar-20 | |
| BloomdaleIIID | 005 | 004 | 69% | 181 | Sep-21 | |
| BloomdaleIVA | 014 | 006 | 43% | 263 | May-22 | |
| BloomdaleIVB | 014 | 008 | 59% | 303 | Jun-21 | |
| IVCBloomdale | 003 | - | 56% | 11 | Sep-21 | |
| BloomdaleIVD | 004 | 002 | 59% | 9.5 | May-20 | |
| NCR | LuminareII# | 041 | 014 | 86% | 1901 | Mar-21 |
| Chennai | AqualilyAptsC2 | 016 | - | 46% | - | NA |
| LakewoodsI | 028 | 018 | 36% | 66.7 | Mar-22 | |
| HappinestAvadiIV | 006 | 006 | 90% | 19.5 | Jul-20 | |
| HappinestAvadiV | 010 | 009 | 84% | 332 | Dec-20 | |
| HappinestAvadiVIB | 002 | 001 | 52% | 3.5 | Mar-22 | |
| Total | 3.60 | 2.35 | 59% | 1,350.2 |
1 Based on saleable area including JD partner's share wherever applicable.
** Completion shown is with respect to total estimated project cost which includes land costs and construction related costs.
*** RERA completion dates for the projects are as per the specific phases registered with the authorities.
Project under Joint Development (JD).
PTD stands for Period To Date
Forthcoming Projects
| Location | ofProjectNamethe | SaleableEstAreamsft |
|---|---|---|
| Subsequent | PhasesofExistingProjects | |
| MMR | Vicino | 019 |
| Serenes | 010 | |
| NCR | Luminare# | 036 |
| Aqualily | 008 | |
| Chennai | Lakewoods | 062 |
| HappinestAvadi | 007 | |
| TOTAL- Subsequent | PhasesofExistingProjects | 142 |
| NewProjects | ||
| MMR | Sakinaka# | 039 |
| HappinestPalghar2 | 064 | |
| Pune | NewProject(Tathawade) | 070 |
| Bengaluru | NewProject(Kanakpura) | 074 |
| Chennai | MWCChennaiResidential21 | 041 |
| TOTAL- New | Projects | 288 |
| TOTAL- Forthcoming | Projects | 430 |
Est. saleable area includes JD partner's share wherever applicable.
Project under Joint Development (JD).
Balance Inventory in Completed Projects
| Location | ProjectName | Company | MLDLHolding | unitsBalancesell*to | Balancearea(msft)sell*to |
|---|---|---|---|---|---|
| MMR | HappinestBoisar | MLDL | 100% | 150 | 007 |
| Vivante | MLDL | 100% | 1 | 000 | |
| Pune | Antheia | MLDL | 100% | 4 | 001 |
| Nagpur | Bloomdale | MBDL | 100% | 5 | 001 |
| NCR | Luminare# | MHPL | 50% | 43 | 013 |
| Bengaluru | Windchimes | MHPL | 50% | 39 | 008 |
| Chennai | AqualilyApts | MRDL | 96% | 13 | 003 |
| TOTAL | 255 | 033 |
Project under Joint Development (JD).
* The numbers of units shown includes JD partner's share of inventory.
Cash Flow Potential
| Particulars | Value | |
|---|---|---|
| (RsCr) | ||
| Ongoing&Completed | Salescompletedinongoingprojects | 1350 |
| Projects | LessAmountcollectedfromsales: | 433 |
| (A)Netbecollectedcompletedsalesamounttoon | 917 | |
| Estimatedsalesfromfinishedgoods&balanceinventoryinongoingprojects# | 1084 | |
| Less:Estimatedconstructionbeongoingprojects**costtospenton | 700 | |
| Netbecollectedfuturesales(B)amounttoon | 384 | |
| Cashflowfromongoing | (A+B)(C)&completedprojects= | 1301 |
| SubsequentPhasesof | Estimatedsalespotential# | 1115 |
| OngoingProjects | Less:Estimatedconstructioncost** | 540 |
| Cashflowfromfuture | ofongoingprojects(D)phases | 575 |
| EstimatedCashflows*Total | (CD)(E)+= | 1876 |
* Does not include cash flow potential of "New Projects" and "Land Bank".
# Estimated sales value is based on management estimates taking into consideration current price realisation for respective projects.
** Construction costs are based on management estimates.
Integrated Cities & Industrial Clusters Update
Mahindra World City, Chennai – Business Update
- Total number of customers: 82 (67 Operational)
- 0.78 acres leased during Q1 FY21
- ✓ Naviya Tech Private Ltd
SMC Pneumatics facility in DTA
Srinivasa Fashions facility in Apparel SEZ
Mahindra World City, Jaipur – Business Update
** Total Leasable Area of Residential & Social is indicative (assumed at yield of 65%) until finalisation and approval of Master Plan.
*** Includes 25 acres for Evolve.
- Total number of customers: 94 (65 Operational)
- 1.7 acres leased during Q1 FY21
- ✓ Bhagwati Hotels and Resorts 0.26 scres
- ✓ Bansal Oil Mill Ltd 1.44 acres
Infosys Aerial View
MWC Aerial View
Creating Economic Value
Mahindra World City Jaipur
Industrial Parks – Origins, Ahmedabad & North Chennai
Ahmedabad Project Details: (Ongoing)
- SPV Name: MIPPL
- Location: Village Jansali, on NH 47 (Ahmedabad Rajkot Highway), Taluka Limbdi, Gujarat.
- Project Approvals: Received
- Construction Progress: Under development.
North Chennai Project Details: (Ongoing)
- SPV Name: MIPCL
- Location: Ponneri, Thiruvallur, Tamil Nadu
- Project Approvals: Received
- Construction Progress: Under development.
* Leasable area is based on management estimates.
Recurring Rental Income
| Evolve, MWCJ | |
|---|---|
| Total area | 0.431msft |
| Area leased | 0.375msft |
| Mahindra Towers, Delhi | |
| Total area | 0.056 msft |
Evolve, Mahindra World City Jaipur Mahindra Towers, Delhi
* Restated for change in accounting grouping
Financial Update
Financial Snapshot – MLDL Consolidated
▪ Statement of Profit and Loss All figures in Rs. Crs
| Particulars | Q1FY21 | Q4FY20 | Q1FY20 | FY20 |
|---|---|---|---|---|
| Income | ||||
| fromOperationsIncome | 143 | 1014 | 1062 | 6109 |
| OtherIncome | 78 | 94 | 141 | 350 |
| 221 | 1108 | 1203 | 6459 | |
| Expenditure | ||||
| OperatingExpenses | 58 | 935 | 656 | 4830 |
| EmployeeRemuneration&Benefits | 199 | 159 | 215 | 822 |
| FinanceCosts | 37 | 13 | 23 | 76 |
| Depreciation&Amortisation | 18 | 19 | 20 | 77 |
| Administration&OtherExpenses | 86 | 435 | 159 | 1025 |
| 398 | 1560 | 1072 | 6831 | |
| Items#Exceptional | - | (1346) | (1346) | |
| ProfitfromOrdinaryActivitiesbeforeTax/Share | (177) | (1798) | 132 | (1718) |
| inNetProfit/LossofAssociates | ||||
| ShareProfit/(Loss)inNetofAssociates | (70) | (496) | 20 | (245) |
| ProfitfromOrdinaryActivitiesbeforeTax | (247) | (2295) | 152 | (1962) |
| CurrentLessProvisionforTaxation: | 12 | 05 | 16 | 49 |
| LessProvisionforDeferredTaxation: | (54) | (53) | 04 | (66) |
| NetProfitfortheperiod | (205) | (2247) | 131 | (1946) |
| Less:MinorityInterest | (05) | (08) | 02 | (11) |
| NetProfit/(Loss)afterTaxesandMinority | (200) | (2239) | 129 | (1934) |
| Interest |
26 # Mahindra Homes Private Limited (MHPL), a Joint Venture of the Company, is executing residential projects at NCR and Bengaluru. The residential project in NCR is a Joint Development with the landowner. The project saw a successful launch in 2015 in a buoyant market. The market has thereafter seen muted demand and declining prices. During the year the company also saw significant cancellations of earlier bookings. Consequently, MHPL has valued its balance inventory as per its accounting policies. Similarly, the Company has in turn, based on estimated Net Present Value of forecasted cash flows, provided for impairment of its equity value in MHPL. On a consolidated basis, the impact of impairment is Rs 135 crores, in addition to an impact of Rs 64 crores as Share of Loss from MHPL JV. This has been done as a matter of prudence considering uncertain market conditions
Financial Snapshot – MLDL Consolidated
▪ Balance Sheet All figures in Rs. Crs
| EQUITY&LIABILITIES | Q1FY21 | FY20 | ASSETS | Q1FY21 | FY20 |
|---|---|---|---|---|---|
| PropertyPlantandEquipment, | 92 | 110 | |||
| EquitySharecapital | 514 | 514 | Capitalwork-in-progress | 123 | 122 |
| OtherEquity | 16298, | 16499, | InvestmentProperty | 208 | 209 |
| Networth | 16811, | 17013, | Goodwill | 660 | 660 |
| OtherIntangibleassets | 01 | 02 | |||
| NonControllingInterest | 414 | 419 | FinancialAssets | ||
| (i)Investments | 5459 | 5482 | |||
| FinancialLiabilities | (ii)Tradereceivables | - | - | ||
| (i)Borrowings | 629 | 629 | (iii)Loans | 154 | 205 |
| (ii)Tradepayables | - | - | Others(iv) | 01 | 01 |
| (iii)Otherfinancialliabilities | 25 | 28 | Deferred(Net)taxassets | - | - |
| Provisions | 44 | 38 | NonCurrentTaxAssets | 585 | 566 |
| Deferredliabilities(Net)tax | 23 | 77 | NonCurrentAssets | 7285 | 7358 |
| Otherliabilitiesnon-current | - | - | |||
| NonCurrentLiabilities | 721 | 277 | Inventories | 12105, | 12043, |
| FinancialAssets | |||||
| FinancialLiabilities | (i)Investments | 00 | 00 | ||
| (i)Borrowings | 1729 | 1441 | (ii)Tradereceivables | 976 | 1144 |
| (ii)Tradepayables | 1204 | 1276 | Cash(iii)andcashequivalents | 896 | 925 |
| (iii)Otherfinancialliabilities | 798 | 850 | (iv)Bankbalancesotherthan(iii)above | 597 | 400 |
| Otherliabitiliescurrent | 3488 | 3397 | (v)Loans | 580 | 629 |
| Provisions | 140 | 97 | (vi)Others | 1501 | 1496 |
| Current(Net)TaxLiabilities | 153 | 151 | Current(Net)TaxAssets | - | - |
| CurrentLiabilities | 7514 | 7213 | Othercurrentassets | 1521 | 1423 |
| CurrentAssets | 51817, | 80519, | |||
| forLiabilitiesassociatedwithheldsaleassets | - | - | |||
| TOTAL | 25460, | 25417, | TOTAL | 25460, | 25417, |
| PropertyPlantandEquipment, | 92 | 110 |
|---|---|---|
| OtherIntangibleassets | 01 | 02 |
| (i)Investments | 5459 | 5482 |
| FinancialAssets | ||
| CurrentAssets | 18175, | 18059, |
Key Highlights
Key Highlights
Residential and IC&IC Business Performance
| Particulars | Residential* | IC&IC |
|---|---|---|
| Q1FY21 | Q1FY21 | |
| Sold(msft)/(acres)AreaLandLeased | 008 | 250 |
| Sales/LeaseIncome | 39 | 8 |
| OperatingTotalIncome | 18 | 24 |
| EBIDTA | 23- | 10 |
| EBIDTAMargin(%) | 1249%- | 412% |
| PAT | 165- | 35- |
| (%)PATMargin | 906%- | 145%- |
| Networth | 1329 | 603 |
| Debt# | 421 | 447 |
| DebtEquityRatio | 03 | 07 |
All figures in Rs Crs unless specified
Note: The above details are provided for better understanding of the performance of Residential and Industrial segments of the Company. Due care has been taken in compilation of the same by Management.
* All the figures correspond to residential units and includes commercial units, if any.
Debt represents funding from Banks/ FI's / Third Parties. Any contribution made by promoters / strategic partners (including ICDs) is excluded in the debt number.
Summary of Key Financials by Legal Entities for Q1 FY21
Key Legal Entities in Residential Business All figures in Rs. Crs
| Economic | Total | |||||
|---|---|---|---|---|---|---|
| EntityName | Interest | Income | EBIDTA | PAT | Debt# | NetWorth |
| MLDL | 1000% | 112 | (125) | (121) | 1394 | 14843, |
| MHPL^ | 500% | 79 | (01) | (22) | 1136 | 4244 |
| MBDL | 1000% | 25 | (05) | (04) | - | (38) |
| MITL | 963% | 04 | (14) | (29) | 883 | 652 |
| MRDL | 963% | 33 | 11 | 08 | - | 922 |
| MHDL^ | 250% | 01 | (64) | (77) | 800 | (312) |
Key Legal Entities in IC & IC Business
| EntityName | EconomicInterest | TotalIncome | EBIDTA | PAT | Debt# | NetWorth |
|---|---|---|---|---|---|---|
| MWCDL^ | 89 | 9 | 3 | (1 | 281 | 138 |
| 0% | 5 | 9 | 8) | 9 | 8 | |
| MWCJL^ | 74 | 15 | 8 | 0 | 52 | 304 |
| 0% | 0 | 0 | 4 | 4 | 6 | |
| MIPCL^ | 534% | - | (12) | (16) | 1122 | 1716 |
| MIPPL^ | 50 | 0 | (3 | (2 | 0 | (12 |
| 0% | 0 | 6) | 7) | 4 | 4) | |
Note: All numbers are for respective SPV's on standalone basis and are aggregated without considering any inter-company eliminations.
#: Debt number represents borrowing from Bank/Institutions/Third Parties and does not include borrowings from group entities, promoter and strategic partners as applicable in various entities.
^ : The entities are classified as JVs and are not consolidated in MLDL consolidation.
Structure Overview
Note: Overview includes asset owning SPVs only. Shareholding percentage are based on common equity capital in SPVs as on December 2019. Numbers are rounded to the nearest percentage.
MIPPL is a strategic partnership between MLDL and IFC.
Management Structure
Completed Projects
| Location | ofNametheProject | Area | Area | Location | ofNametheProject | Area | Area |
|---|---|---|---|---|---|---|---|
| (mnsqm) | (msft) | (mnsqm) | (msft) | ||||
| Mumbai | Eminente | 005 | 058 | NCR | Aura | 013 | 136 |
| Splendour | 007 | 078 | LuminareI# | 003 | 037 | ||
| Vivante | 001 | 016 | Chloris | 004 | 039 | ||
| MahindraPark | 002 | 019 | CentralPark | 011 | 117 | ||
| MahindraHeights | 001 | 006 | GreatEasternPlaza | 001 | 007 | ||
| MahindraGardens | 003 | 036 | GreatEasternCentre | 000 | 005 | ||
| GreatEasternLinks | 003 | 035 | Bengaluru | WindchimesI | 004 | 044 | |
| GreatEasternGardens | 005 | 049 | WindchimesII | 004 | 043 | ||
| Fairwinds | 000 | 001 | Hyderabad | Ashvita | 010 | 109 | |
| HappinestBoisar | 005 | 052 | Chennai | IrisCourt | 008 | 086 | |
| Pune | Royale | 006 | 063 | SylvanCounty | 005 | 050 | |
| TheWoods | 005 | 053 | AqualilyVillas | 004 | 046 | ||
| GreatEasternPlaza | 001 | 015 | AqualilyApartmentsABC1&2E,, | 008 | 088 | ||
| Retreat | 000 | 004 | Nova | 005 | 054 | ||
| Nest | 001 | 009 | MWCClub | 001 | 007 | ||
| LeMirage | 001 | 012 | MahindraWorldSchool | 001 | 011 | ||
| IIICAntheiaIIIIIIAIIIB&,,, | 014 | 149 | Canopy | 000 | 005 | ||
| L'Artista | 001 | 009 | HDFCBank | 001 | 010 | ||
| Mspace | 000 | 002 | HappinestAvadiPhIII&III, | 004 | 048 | ||
| Nagpur | IICIIICBloomdaleIIIAIIBIIB-2IIIA-1&IIID-2,,,,,, | 009 | 099 | Jaipur | Evolve1 | 004 | 040 |
Total Development* : 1.62 mn sqm (17.47 msft)
* Does not include projects completed by GESCO. Includes commercial development at Residential projects and Chennai & Jaipur inside respective Mahindra World City's.
Geographic presence of residential business
Refers to IT Park, Evolve developed by Mahindra World City Jaipur Ltd.
** Data represents estimated saleable / leasable area. ## Includes 0.23 msft developed by Mahindra World City Chennai Developers Ltd.
* Does not include projects completed by GESCO. Please refer "Glossary" for definitions on Completed, Ongoing, Forthcoming and Land inventory Classification of area.
a. NCR includes Delhi, Gurgaon and Faridabad.
b. MMR includes Mumbai, Thane, Boisar, Palghar, Kalyan and Alibaug.
Glossary
Classification of projects is as under:
- a. Completed: projects where construction has been completed and occupancy certificates have been granted by the relevant authorities
- b. Ongoing: projects where (i) all title or development rights, or other interest in the land is held either directly or indirectly by the Company/subsidiaries of the Company/joint ventures of the Company/consolidated partnership firms of the Company; (ii) if required, all land for the project has been converted for the intended use; (iii) the requisite approvals for commencement of construction have been obtained
- c. Forthcoming: projects in respect of which (i) all title or development rights or other interest in the land is held either directly or indirectly by the Company/subsidiaries of the Company/joint ventures of the Company/consolidated partnership firms of the Company; (ii) if required, applications have been made for conversion of use for the land for the intended use; (iii) preliminary management development plans are in place; and (iv) architects have been identified
- d. Land Inventory: land in which any of the Company/subsidiaries of the Company/joint ventures of the Company/consolidated partnership firms of the Company hold interest, but on which there is no planned development as of the date hereof
| Actis | Actis GP LLP | |
|---|---|---|
| DTA | Domestic Tariff Area | |
| HDFC | HDFC Capital Affordable Real Estate Fund-1 | |
| Capital | ||
| IC&IC | IntegratedCities and Industrial Cluster | |
| IFC | International Finance Corporation | |
| IND AS | Indian Accounting Standards | |
| KTL | Knowledge Township Limited | |
| MBDL | Mahindra Bloomdale Developers Limited | |
| MHDL | Mahindra Happinest Developers Limited | |
| MHPL | Mahindra Homes Private Limited | |
| MIPCL | Mahindra Industrial Park Chennai Limited | |
| MIPPL | Mahindra Industrial Park Private Limited | |
| MITL | Mahindra Integrated Township Limited | |
| MLDL | Mahindra Lifespace Developers Limited | |
| MMR | Mumbai Metropolitan Region | |
| MRDL | Mahindra Residential Developers Limited | |
| MSFT | Million Square Feet | |
| MWC | Mahindra World City | |
| MWCDL | Mahindra World City Developers Limited | |
| MWCJL | Mahindra World City (Jaipur) Limited | |
| NCR | National Capital Region | |
| RIICO | Rajasthan State Industrial Development & | |
| Investment Corporation Limited | ||
| SEZ | Special Economic Zone | |
| Tamil Nadu Industrial Development | ||
| TIDCO | Corporation Limited |
Disclaimer
- This note has been prepared exclusively for the benefit and internal use of the recipient and does not carry any right of reproduction or disclosure. Neither this note nor any of its contents maybe used for any other purpose without the prior written consent of Mahindra Lifespace Developers Limited.
- In preparing this note, we have relied upon and assumed, without any independent verification, the accuracy and completeness of all information available from public sources or which was otherwise reviewed by us.
- This note contains certain assumptions, which Mahindra Lifespace Developers Limited considers reasonable at this time and our views as of this date and are accordingly subject to change. Computations adopted in this note are indicative and are based on current prevailing market prices and general market sentiment. No representation or warranty is given by Mahindra Lifespace Developers Limited as to the achievement or reasonableness or completeness of any idea and/or assumptions.
- This note does not purport to contain all the information that the recipient may require. Recipients should not construe any of the contents herein as advice relating to business, financial, legal, taxation, or investment matters and are advised to consult their own business, financial, legal, taxation and other advisors concerning the company.
- This note does not constitute an offer for sale, or an invitation to subscribe for, or purchase equity shares or other assets or securities of the company and the information contained herein shall not form the basis of any contract. It is also not meant to be or to constitute any offer for any transaction.
Thank You
Investor Relations Contact
Mr. Vimal Agarwal Chief Financial Officer Phone : +91-22-67478660 Email: [email protected] Mr. Sumit Kasat
General Manager – Finance & Investor Relations Phone : +91-22-67478645
Email: [email protected]
Mahindra Lifespace Developers Limited CIN L45200MH1999PLC118949 5 th Floor, Mahindra Towers, Worli, Mumbai - 400 018. Tel: 022 6747 8600/ 6747 8601 | Fax: 022 2497 5084
40 www.mahindralifespaces.com | www.mahindraworldcity.com | www.happinest.co.in