ACME Solar Holdings (ACML) is a renewable power
generation company in India with a portfolio of solar, wind, hybrid and FDRE
(firm and dispatchable renewable energy) projects. As end of Oct 29, 2024, it have an
aggregate operational solar power capacity of 1,340 MW (1,826 MWp); under
construction contracted (Project for which PPA signed but not yet achieved its
commercial operation date) capacity of 3,250 MW [comprising 1500 MW of Solar,
150 MW wind, 1030 MW of hybrid, 570 MW of FDRE] and under construction awarded
(Letter of award received from off-taker but PPA not yet signed) capacity of
1,730 MW [comprising 600 MW of Solar, 450 MW of hybrid, 680 MW of FDRE]. Power projects of the company are located
across 11 Indian states of Rajasthan, Gujarat, Punjab, Madhya Pradesh, Uttar
Pradesh, Bihar, Chattisgarh, Andhra Pradesh, Odisha, Karnataka and Telangana.
In
addition to the aggregate operational and under construction power capacity of
6320 MW, it has a MoU with the Government of Uttar Pradesh for the development
of a 600 MW closed loop pump storage project through its wholly owned
subsidiary ACME Urja Two, which it acquired on Jun 17 2024 from ACME
Cleantech. Terms of reference required
for environment clearance has been completed, the site for the project has been
identified for which land acquisition is underway and the project implementation
will start once the project off-take has been firmed up and the power purchase
agreement is executed. Further it also has
secured grid connectivity of 647 MW,
which has not been allocated to any projects, and have also applied for
connectivity of 3,300 MW for future bids.
It
develop, build, own, operate and maintain utility scale renewable energy
projects (through its in-house engineering, procurement and construction
(“EPC”) division and operation and maintenance team), and generate revenue
through the sale of electricity to various off-takers including central and
state government-backed entities. As of June 30, 2024, the weighted average
residual period (based on the contracted capacity) under the PPAs for all its
Operational Projects was 19.94 years.
Except
for one Under Construction Contracted solar merchant project of 300 MW all of
its projects are with off takers from central and state government entities and
government backed entities. Of the total
contracted capacity (which includes Operational Projects, Under Construction
Contracted Projects and Under Construction Awarded Projects), the share of off takers from central sector is 79.6%[ SECI
42.41%, SJVN 13.77%, NTPC 12.66%, NHPC 10.76%], state sector 15.65%[MSEDCL
4.75%, GUVNL 2.61%, APSPDCL 2.53%, TSNPDCL 1.58%, TSSPDCL 1.27%, balance from
other state distribution utilities] and 4.75% from merchant.
As of
June 30, 2024, the company has estimated that it will incur a total of Rs
38465.381 crore as capital expenditure for its Under Construction Contracted
Projects and Under Construction Awarded Projects (based on the estimated
project cost as per the TUV Reports minus the amounts already incurred in
setting up the projects as of June 30, 2024).
The
company was established in 2015 to consolidate the ACME Group’s renewable energy
business and to capitalize on the opportunities in the Indian renewable energy
industry. The ACME Group has a track record of developing, executing and
commissioning a total of 2,719 MW (3,668 MWp) of solar power projects from
inception until the date of this Red Herring Prospectus. Further, MKU Holdings Private Limited (one of
the Promoters of the company) is currently setting up a1200 MW solar PV module
manufacturing facility in Jaipur (Rajasthan) as part of group strategy of
being an integrated player in renewable
energy. This Solar PV plant is expected
to be commissioned by end of 2024 and ACML have entered into a memorandum of
understanding dated June 25, 2024 with MKU Holdings Private Limited for the
supply of solar PV modules.
In
Fiscal 2024, the ACME Group was one of the leading bidders for FDRE
projects and won projects with an
aggregate capacity of 1,250 MW out of 8,250 MW auctioned representing 15.15% of the total FDRE
projects bids in India during Fiscal 2024, which required installation of high
renewable energy capacity and BESS for supplying firm and dispatchable power
during peak hours of the day.
The Issue and Object of the Issue
The public issue comprises both offers
for sales and a fresh issue. The OFS
comprises sales of equity shares with a value aggregating Rs 505 crore by ACME
Cleantech Solutions, the promoter company.
The fresh issue comprises an issue of shares aggregating upto Rs 2395
crore.
Of the net proceeds from fresh
issue, Rs 1795 crore for investment in subsidiaries
for repayment/prepayment of a portion/full of certain outstanding
borrowings availed by its subsidiaries and the balance is
for general corporate expenses.
As on August 31, 2024, the
company had outstanding borrowings (fund based) of Rs 9891.693 crore on a
consolidated basis.
Strength
One of large renewable energy
player in the country with diversified portfolio of solar (54.43% of total
portfolio of 6320 MW), wind (2.37%), hybrid (23.42%) and FDRE (19.78%) projects.
Strong in-house O&M, project
development and EPC capability with extensive experience in renewable energy
industry to facilitate efficient operation of existing capacity and successful
bidding and execution of projects tapping into strong industry tailwinds in IPP
business in the country.
Long-term stable cash flows
based on contracts with central and state government entities.
Access to diversified sources of
funding;
Design and value engineering
leading to higher efficiencies.
Benefit
from strong experience of ACME Group in renewable energy sector and its
backward integration capabilities ensuring better visibility over supply chain
and enhance cost efficiency and reliability.
Weakness
Of the total portfolio of 6320
MW about 4980 MW is under construction and successful execution of the projects
is crucial.
Majority of operational projects
are located in the states of Andhra Pradesh, Rajasthan and Telangana which
contributed 79.81% and 63.22% of its
revenue from operations in the three months ended June 30, 2024 and Fiscal 2024 respectively.
Restrictions on renewable energy
equipment imports may increase costs of procurement of such equipment.
Any constraints in the
availability of the electricity grid, including inability of the company to
obtain access to transmission lines in a timely and cost-efficient manner,
could adversely affect the business.
Operating in a capital intensive
business and incur significant capital expenditure in commissioning new
renewable energy projects as well as upgrading and improving its existing
projects. If not able to source funding
for future renewable energy projects in
a timely manner will adversely impact the financials of the company.
Do not have experience in
commissioning wind, hybrid, FDRE power projects and closed loop pump storage
projects. Typically renewable energy projects, takes 18 to 24 months from the
date of signing of the PPA to the project achieving commercial operations, but
FDRE/Hybrid/pumped storage projects are complex and any difficulties in
commissioning them may affect the performance of the company.
The reduction, modification or
elimination of government and economic incentives may reduce the economic
benefits of existing renewable energy projects and opportunities to develop or
acquire new renewable energy projects.
Changes in technology may render
its current technologies obsolete or require it to make substantial capital
investments. Further use of battery energy storage system (“BESS”) technology
is subject to certain risks.
The performance of solar power
projects is affected by varying radiation levels and it can only be estimated
based on historical average Global Horizontal Irradiance (“GHI”) data and
soiling losses, which may fluctuate during a period and lead to the
unreliability of such predictions.
Have divested certain of its
project SPVs in the past (divested 369 MW in FY24 & 510 MW in FY22) and may
continue to undertake such divestments in the future. . Undertaking acquisitions or divestments may
subject it to additional risks.
Adverse orders in ongoing
litigation in relation to approval of connectivity at Fatehgarh-II substation
(for 850 MW), Ananthpuram (for 400 MW Wind power) and Kurnool-III substations
(for 400 MW Solar) as
well as failure to obtain, maintain or renew of any approvals/license/permission
for operation may adversely affect the business.
Counterparties to PPAs entered by the company for its
projects may not fulfill their obligations and expose the projects and the
company to risks
ASML along with ACME Cleantech and ACME Solar Energy have
received certain office orders from the Directorate of Enforcement in
connection with investigations under the Foreign Exchange Management Act, 1999,
as amended.
Joint Statutory Auditors have
included certain emphasis of matters in their examination report on the
Restated Consolidated Financial Information
There have been delays in
payment of statutory dues by the company and its subsidiaries in the past
including Q1FY25 and FY24
Have in the past entered into a
number of related party transactions and may continue to enter into related
party transactions in the future on an arm’s length basis.
ACME Cleantech, one of the
promoters of the company has pledged the equity shares (125,329,895 Equity
Shares)of the company to a lender for availing external financing facilities on
which pledge has been temporarily released for lock-in purposes and such equity
shares shall be re-pledged with the lender.
ACME Cleantech and MKU Holdings,
promoters of the company and certain of their Subsidiaries and Group Companies
are engaged, or are authorized by their constitutional documents to engage, in
business activities which are similar to those undertaken by the company and
Subsidiaries. Further, Manoj Kumar Upadhyay (promoter of the company) may have
interest in business similar to it, which may result in conflicts of interest
with the company.
Debt equity ratio (on expanded
equity) stands at 2.1.
Valuation
Consolidated re-stated revenue
stood higher by 2% to Rs 1319.25 crore in FY 2024. Just a modest growth in
revenue for the fiscal is largely as the company divested assets with AC
capacity of 369 MW during Fiscal 2024 and had revenue contribution from these
assets only for part of the fiscal. Further with OPM contract by sharp 800 bps
to 82.6%, OP declined by 7% to Rs 1089.15 crore. After accounting for higher
other income, lower interest and depreciation, the PBT was higher at Rs 160.73
crore against a loss of Rs 54.84 crore, a year ago. EO income for the period was Rs 748.69 crore
against an expense of Rs 39.44 crore. Eventually, Pat after MI stood at a
profit of Rs 697.80 crore against a loss of Rs 3.14 crore.
For the three-month period ended
June 30, 2024, the sales were lower by 16% to Rs 309.64 crore hit by lower
operational power generating capacity with sale of 369 MW during FY24. The OPM
expanded by 70 bps to 87.8%, the operating profit was down by 16% to Rs 271.72
crore. After accounting for lower other income, higher interest and lower
depreciation, the PBT was down 56% to Rs 50.25 crore. The net profit after MI
was down by 98% to Rs 1.39 crore.
At the upper price band, the PE
works out to 152.1 times of its EPS for TTM period ended June 30, 2024. The
P/BV works out to 4 times and EV/Operational capacity works out to Rs 19.2
crore/MW.
In comparison Adani Green Energy
and JSW Energy quotes at a PE of 198.3 times and 65.6 times of their FY24 EPS
and P/BV of 42 times and 5.2 times respectively. EV/Operational capacity stands
at Rs 28.62 crore/MW and Rs 17.94/MW in case of Adani Green Energy and JSW
energy respectively.
Similarly other power generation
companies with significant presence in
renewable power with assets under captive/regulatory/merchant such as Orient
Green Power, KPI Energy, Tata Power, NTPC and NHPC quotes at a PE of 63.1 times,
61.9 times, 40.2 times, 18.5 times and 23 times of its FY24 EPS.
ACME Solar Holdings: Issue
Highlights
|
|
Fresh Issue (in Rs. Crore)
|
2395
|
Offer for sale (in Rs. Crore)
|
505
|
Price band (Rs.)*
|
|
Upper
|
289
|
Lower
|
275
|
Post-issue equity (Rs crore)
|
|
in Upper price band
|
121.02
|
in Lower Price Band
|
121.86
|
Post-issue promoter (including
promoter group) stake (%)
|
83.42
|
Minimum Bid (in nos.)
|
51
|
Issue Open Date
|
06-11-2024
|
Issue Close Date
|
08-11-2024
|
Listing
|
BSE, NSE
|
Rating
|
45 /100
|
* Employee discount is Rs 27/share
|
|
ACME Solar Holdings : Re-stated
Consolidated Financial Results
|
|
|
|
|
|
|
|
2203 (12)
|
2303 (12)
|
2403 (12)
|
2306 (3)
|
2406 (3)
|
|
Sales
|
1487.90
|
1294.90
|
1319.25
|
369.13
|
309.64
|
|
OPM (%)
|
83.4
|
90.6
|
82.6
|
87.1
|
87.8
|
|
OP
|
1240.32
|
1172.59
|
1089.15
|
321.70
|
271.72
|
|
Other income
|
74.82
|
66.47
|
147.02
|
57.43
|
30.37
|
|
PBIDT
|
1315.15
|
1239.06
|
1236.17
|
379.13
|
302.10
|
|
Interest
|
996.01
|
809.10
|
767.29
|
187.84
|
196.28
|
|
PBDT
|
319.14
|
429.97
|
468.87
|
191.29
|
105.81
|
|
Depreciation
|
546.28
|
484.80
|
308.14
|
76.56
|
55.56
|
|
PBT
|
-227.14
|
-54.84
|
160.73
|
114.73
|
50.25
|
|
EO Exp
|
-329.56
|
-39.44
|
-748.69
|
-7.45
|
0.00
|
|
PBT after EO
|
102.43
|
-15.40
|
909.43
|
122.18
|
50.25
|
|
Tax
|
40.42
|
-12.23
|
211.64
|
39.85
|
48.86
|
|
PAT
|
62.01
|
-3.17
|
697.78
|
82.33
|
1.39
|
|
Minority Interest
|
-0.02
|
-0.03
|
-0.02
|
0.00
|
0.00
|
|
Net profit
|
62.03
|
-3.14
|
697.80
|
82.33
|
1.39
|
|
EPS (Rs)**
|
-2.3
|
-0.2
|
2.0
|
5.1
|
0.1
|
|
** on post issue equity (on upper
price band) of Rs 121.02 crore. Face Value: Rs 2
|
EPS is calculated after excluding
EO and relevant tax
|
|
|
|
# EPS can not be annualised due to
seasonality in operations
|
|
|
Figures in Rs crore
|
|
|
|
|
|
|
|
|
|
Source: Capitaline Corporate
database
|
|
|
|
|
|