Enviro Infra Engineers (EIEL) is
in the business of designing, construction, operation and maintenance of Water
and Wastewater Treatment Plants (WWTPs) and Water Supply Scheme Projects
(WSSPs) for government authorities/bodies.
WWTPs include Sewage Treatment
Plants (STPs), Sewerage Schemes (SS) and Common Effluent Treatment Plants
(CETPs). The treatment process installed at most of the STPs and CETPs is Zero
Liquid Discharge (ZLD) compliant and the treated water can be used for
horticulture, washing, refrigeration and other process industries. The WSSPs include Water Treatment Plants
(WTPs) alongwith pumping stations and laying of pipelines for supply of water
(collectively, “Projects”).
The company bids for tenders
issued by State Governments and ULBs for developing WWTPs and WSSPs on an EPC
or HAM basis. The states or Urban Local
Bodies (ULBs) under their respective schemes fund the WWTPs and WSSPs along
with the Central Government. WWTPs and WSSPs are partly funded by the Central
Government under schemes like the Atal Mission for Rejuvenation and Urban
Transformation (AMRUT) and fully funded under the National Mission for Clean
Ganga (NMCG) for projects in urban areas. WSSPs are similarly funded by the
Central Government schemes like the Jal Jeevan Mission (JJM) for rural areas of
the country.
As on Jun 30, 2024, it had successfully developed 28 WWTPs and WSSPs
across India in past seven (7) years which included 22 projects with 10 MLD
capacity and above across states of Gujarat, Rajasthan, Punjab, Haryana, Uttar
Pradesh, Uttarakhand and Chhattisgarh. Of the 28 WWTPs and WSSPs completed in last 7
years about 7 are with Joint Venture partners.
The order backlog (excluding
O&M) as of end of June 30, 2024, stood at Rs 1906.2806 crore and of which
HAM order backlog is Rs 194.70 crore and balance is EPC. Additionally operating and maintenance
(O&M) contracts, which is in almost all cases an inherent part of its EPC
and HAM project contract stood at was Rs 753.9706 crore (unexecuted portion).
The O&M order book is spread across
40 projects having a term from 1 years to 15 years as end of Jun 2024. Of the 40 O&M contracts the O&M
activities for 16 projects are ongoing as of end of June 2024.
The company is presently executing 5 projects under the Atal
Mission for Rejuvenation and Urban Transformation, 5 projects under the Jal
Jeevan Mission, 2 projects under the Namami Gange Programme and 1 project under
the National Mission for Clean Ganga. As on June 30, 2024, it was executing 5
WWTPs and WSSPs projects in partnership with joint venture partners.
It is presently executing
projects in eight (8) states namely, Gujarat, Rajasthan, Delhi, Jharkhand,
Karnataka, Uttar Pradesh, Chattisgarh and Madhya Pradesh.
The company, along with its
joint venture partners, has been awarded two (2) HAM projects having a contract
value of Rs 233.7210 lakh and Rs 240.01 crore, respectively from Uttar Pradesh Jal Nigam, under the Namami
Gange Programme, for cleaning, rejuvenation and protection of river Ganga at
Bareilly and Mathura, Uttar Pradesh.
While the Bareilly project is completed ahead of the scheduled time by
more than two months and for Mathura project the SPV have already been
sanctioned term loan facilities to the tune of Rs 87.62 crore by banks.
Further, the company along with its
JV partner have been awarded another HAM based STP project at Saharanpur, Uttar
Pradesh on July 26, 2024, for design, development and operation &
maintenance of STP of 135 MLD along with associated infrastructure.
All the ongoing and completed
projects are government projects in the last 7 years; except for 3 completed
projects, i.e., construction of 10 MLD STP and 5 MLD STP at Udaipur, Rajasthan;
1000 KLD STP at Jind Haryana and 40 KLD STP at Rohini, Delhi which were
completed in the year 2019-20, 2024 and 2021, respectively.
The company is selective in
expanding to new locations and look at new geographies where it can deliver
quality services without experiencing significant delays and interruptions due
to local considerations. It looks to
expand its business operations to other regions of the country, especially the
East and South India. It has recently been awarded projects in the States of
Jharkhand and Karnataka and has submitted bids for projects in the States of
Odisha, West Bengal and Goa.
The company currently have executed
projects, both construction and upgradation in the range of 5 to 100 MLD in
case of STPs and 3 to 26 MLD in case of CETPs. It increase its focus on
qualification, bidding/execution of projects of higher size to upto 50-200 MLD
for STPs and 20-50 MLF for CETPs.
Execution of higher capacity projects has lesser competition, better
margins, economies of scale and better utilization of resources. The company
will pursue larger projects of higher MLD, both in partnership with other
players in the industry or independently.
Large sized projects will require requisite higher level of competencies
in designing and execution of such projects.
Under the backdrop of supportive
regulatory and industry trends, the company has taken initiatives towards
transforming “Waste to Energy” in its projects and focus on its commitment to
renewable energy, maximizing energy efficiency, reducing carbon footprint, and
enhancing, protecting and contributing to environmental sustainability. It is
also committed to offering solutions which aid in producing green energy which
are economically viable. Out of its existing order book of 21 WWTPs and WSSPs,
7 projects are “Projects contributing to Sustainable Development”.
The Issue, Object of the Issue
The Initial Public Offer comprises
fresh issue of up to 38680000 equity shares of Rs 10 each, and an offer for
sale of up to 5268000 equity shares of Rs 10 face value each.
Entire portion of offer for
sales is by promoters, i.e., Sanjay Jain (2134000 equity shares), Manish Jain
(2134000 equity shares), Ritu Jain (500000 equity shares) and Shachi Jain
500000 equity shares).
Of the net proceeds from the fresh
issue of equity shares, about Rs 181 crore will be used to meet working capital
requirement, Rs 30 crore for infusion of fund in EIEL Mathura Infra Engineers
(EIEL), a subsidiary of the company and SPV for 60 MLD STP project at Mathura
(in UP) through Hybrid Annuity based PPP project, Rs 120 crore for
repayment/prepayment in full or in part of certain outstanding borrowings and
balance for general corporate purposes.
Total outstanding as at June 30, 2024, stood at Rs 305.5894 crore and
this includes unsecured loans of about Rs 49.1838 crore.
Strengths
Strong experience in executing
EPC/HAM projects in WWSPs/WSSPs with successful completion of about 28
WWTPs/WSSPs in the past 7 years.
Strong projects order book at
about 2.6 times of its FY2024 revenue. Additionally healthy O&M order book
provides recurring revenue over 1-15 years. Revenue from O&M contracts
accounted for 4.01% and 3.31% in FY24 and Q1FY2025, respectively.
Rely on its in-house designing,
engineering and construction teams for project execution
Water, being a precious thing,
along with stringent environmental protection policies/legislation/regulations,
greatly encourages water reuse and ZLD (Zero Liquid Discharge) solutions,
leading to greater government/industrial expenditure.
Ambitious initiatives of the Indian
government including the Jal Jeevan Mission-Har Ghar Jal, AMRUT, NAMAMI Gange
Programme, and SWAJAL have expanded the market opportunity for the company.
Have the technical and financial
qualifications to bid for CETP projects and upto 200 MLD STP projects
Use of advanced technologies in the construction and
installation of WWTPs and WSSPs.
Weakness
Business growth relies on government
contracts in the WWTPs and WSSPs spaced based on EPC/HAM awarded through
tenders under competitive bidding process and the ability of the company to
qualify independently/jointly with other partners, availability of enough
projects, timely award of the tendered contract as well as ability of the
company to win it at competitive bids.Project bid/win percentage stood at 58%,
41%, 17% in FY2024, FY2023 and FY2022, respectively.
Typically, EPC projects are
exposed to various implementation and other risks, including risks of time and
cost overruns, and uncertainties, which may adversely affect business,
financial condition, results of operations, and prospects.
Undertakes projects in JV or
executes projects with sub-contractors and thus any execution delays,atthe JV
partner/ client level, will materially impact the fortune of the company.
Cash flow from operating
activities stood negative in FY2024 and quarter ended June 2024.
Construction of 8.52 MLD STP at
Hoskote from Karnataka Urban Water Supply & Drainage Board faces
delay in execution due to
reasons not attributable to the company and
the unexecuted order book of this project amounting Rs 3.66 crore is
part of the order book.
Business transactions of the
company are with government or government funded entities in India, which may
expose it to risk, including additional regulatory scrutiny.
Failure to increase the size of
projects and pre-qualification may affect growth prospects
Issued bank guarantees
(including letter of credit) amounting to Rs 257.0032 crore towards securing
its financial/ performance obligations under ongoing projects as of June 30,
2024.
Its application for trade marks
“Enviro” and “EiE” as a word market has
received objections even though is application for “EiE’ as a device name and
“Empowering Green Planet” as a word mark have been registered by Trademark
authorities. Thus inability to protect or use intellectual property rights may
adversely affect its business.
Failure to achieve financial
closures and funding arrangements within a stipulated period for Hybrid Annuity
Model (HAM) projects may attract penalty and may also lead to termination of
the contract.
Valuation
Consolidated re-stated revenue
for the fiscal ended March 2024 stood higher by 116% to Rs 728.92 crore. With
OPM contracting by 100 bps to 23.2%, the growth atoperating profit was107% to
Rs 169.32 crore. Finally the net profit after MI was up by 101% to Rs 110.54
crore.
For the quarter ended Jun 2024,
the net profit after MI was Rs 28.16 crore on a sales of Rs 205.18 crore.
The EPS for FY2024 on expanded
equity (on the upper price band) was Rs 6.3. The PE on upper price band works
out to 23.5 times and P/BV stood at 2.9 times.
In comparison, EMS quotes at a
PE of 28.1 times of its FY24 EPS and a P/BV and EV/sales of 5.2 and 5.3 times
respectively. Vishnu Prakash R Punglia, which is into water supply projects, is
quoting at a PE of 27.8 times of its
FY2024 consolidated EPS and P/BV of 4.7 times and EV/sales of 2.6 times. Similarly
Ion Exchange quotes at a PE of 46.4 times of its FY2024 EPS and P/BV and
EV/sales of 8.9 times and 4.1 times.
Va Tech Wabag, a desalination
player in water segment quotes at a PE of 45.1 times of its FY2024 consolidated
EPS. Welspun Enterprises that is also
have presence in large WWTPs quotes at a PE of 21.3 times and P/BV and EV/sales
of 2.7 times and 2.5 times. WPIL, which is a pump manufacturer as well as
undertakes JJM projects, quotes at a PE of 11.8 times of its consolidated FY2024
EPS. Though not comparable on apple-to-apple
basis, Thermax and Triveni Engineering Industries, which have presence in
water/waste-water treatment projects, quote at PE of 88.4 times and 20.2 times
of their respective FY2024 consolidated EPS.
Enviro Infra Engineers : Issue
Highlights
|
|
Fresh Issue (in equity share nos.)
|
38680000
|
Offer for sale (in equity share nos.)
|
5268000
|
Price band (Rs.) *
|
|
Upper
|
148
|
Lower
|
140
|
Post-issue equity (Rs crore)
|
175.53
|
Post-issue promoter (including
promoter group) stake (%)
|
70.02
|
Minimum Bid (in nos.)
|
101
|
Issue Open Date
|
22-11-2024
|
Issue Close Date
|
26-11-2024
|
Listing
|
BSE, NSE
|
Rating
|
48
/100
|
Enviro Infra Engineers : Re-stated Consolidated Financials
|
|
|
|
|
|
|
2203 (12)
|
2303 (12)
|
2403 (12)
|
2406 (3)
|
|
Sales
|
223.53
|
338.10
|
728.92
|
205.18
|
|
OPM (%)
|
22.4
|
24.2
|
23.2
|
25.0
|
|
OP
|
50.02
|
81.69
|
169.32
|
51.28
|
|
Other income
|
2.10
|
3.56
|
9.09
|
2.28
|
|
PBIDT
|
52.12
|
85.25
|
178.41
|
53.56
|
|
Interest
|
4.33
|
8.35
|
22.52
|
8.48
|
|
PBDT
|
47.79
|
76.89
|
155.89
|
45.08
|
|
Depreciation
|
1.72
|
2.30
|
6.08
|
1.96
|
|
PBT
|
46.07
|
74.59
|
149.81
|
43.12
|
|
EO Exp
|
0.00
|
0.00
|
0.00
|
2.61
|
|
PBT after EO
|
46.07
|
74.59
|
149.81
|
40.50
|
|
Tax
|
11.52
|
19.25
|
41.24
|
13.15
|
|
PAT from Continuing Biz
|
34.55
|
55.34
|
108.57
|
27.35
|
|
Share of Profit from Associates
|
0.00
|
0.00
|
0.00
|
0.00
|
|
PAT from Continuing Biz
|
34.55
|
55.34
|
108.57
|
27.35
|
|
Minority Interest
|
0.00
|
0.36
|
-1.97
|
-0.81
|
|
Net profit
|
34.55
|
54.98
|
110.54
|
28.16
|
|
EPS (Rs)*
|
2.0
|
3.1
|
6.3
|
6.8
|
|
* on post IPO fully dilluted
equity of Rs 175.53 crore. Face Value:
Rs 10
|
|
|
EPS is calculated after excluding
EO and relevant tax
|
|
|
|
|
|
|
|
Figures in Rs crore
|
|
|
|
|
|
|
|
Source: Capitaline Corporate
database
|
|
|
|
|
|
|
|
|