About the Trust
Virescent Renewable Energy Trust ("VRET" or "Trust") is an irrevocable trust set up under the Indian Trusts Act, 1882 and registered with the Securities and Exchange Board of India as an infrastructure investment trust under the Securities and Exchange Board of India (Infrastructure Investment Trusts) Regulations, 2014.
Growth Through Acquisition
In FY22, the Trusts portfolio comprised of 14 operational solar power projects, aggregating to 500 MWp, in the States of Maharashtra, Tamil Nadu, Rajasthan, Gujarat and Uttar Pradesh. Subsequently, in the current year ending 31 March 2023, the Trust acquired 2 operational solar power projects, aggregating to 38 MWp, in the States of Rajasthan & Uttar Pradesh, thereby taking the cumulative capacity to 538 MWp.
Further, Trust (through its subsidiary) has entered into binding agreements for the acquisition of 25 MWp operational solar power project in Gujarat, from Samta Energy Private Limited.
Financial Statements
The Summary of financial statements on a Consolidated and Standalone basis of the Trust for the year ended March 31, 2023, are as follows:
(Amt in INR Mn)
Particulars |
Consolidated | Standalone |
Total Income |
5,366 | 3,342 |
EBITDA |
4,246 | 3,244 |
Profit / (Loss) before tax |
741 | 1,854 |
Profit/ (Loss) after tax |
709 | 1,817 |
Income Statement
Consolidated income statement comprises of Revenue, EBITDA and PAT generated from seed assets of (i.e., assets acquired from sponsor) as well as assets acquired by InvIT (from Focal Energy Group, GPIL and Jakson group). Revenue from seed assets is recorded from the beginning of financial year or from the date of acquisition by the sponsor, whichever is later. In case of assets acquired by InvIT, revenue is accounted from the date of acquisition.
Standalone income statement comprises of revenue generated from interest on debt provided by VRET to underlying SPVs.
Segment Reporting
VRET is primarily engaged in owning and operating renewable energy assets with long term PPAs tied up with respective central/state offtakers. Accordingly, VRET has a single segment as per the requirements of Ind AS 108 - Operating Segments. All assets are located in India and revenue of VRET is earned in India hence, there is single geographic segment.
Borrowings
During FY23, the following borrowings have been raised:
Date of Availment |
Entity |
Tenor | Amount Availed (in INR Mn) | Outstanding Amount in INR Mn as on 31 March 2023 | Type of Instrument |
12 August 2022 |
Virescent Renewable Energy Trust |
3 years | 500.0 | 488.75 | Non-Convertible Debenture |
23 September 2022 |
Virescent Renewable Energy Trust |
3 years | 800.0 | 782.00 | Non-Convertible Debenture |
23 September 2022 |
Virescent Renewable Energy Trust |
7 years | 700.0 | 684.25 | Non-Convertible Debenture |
Total |
2,000.0 | 1955.00 |
Consolidated borrowings as on March 31, 2023, stood at INR 17,401 Mn entirely in the form of Non-Convertible Debentures.
External Ratings
Rating Agency |
Rated Entity |
Rating |
Date | Rating Rationale |
CRISIL |
Virescent Renewable Energy Trust |
CRISIL AAA/Stable |
March 24, 2023 | ? Revenue visibility due to presence of long-term power- purchase agreements |
? Healthy generation track record |
||||
? Robust financial risk profile, marked by low leverage and strong liquidity |
||||
India Ratings |
Virescent Renewable Energy Trust |
IND AAA/Stable |
March 23, 2023 | ? Presence of long-term power purchase agreements (PPAs) for the entire capacity |
? Diverse portfolio of underlying projects |
||||
? Demonstrated track record of stable operations |
||||
? Timely receipt of payments from offtakers for majority of the projects |
||||
? Strong debt coverages & robust debt protection features |
Key Metrics
o Weighted Average Cost of Debt = 7.57% payable quarterly (7.79% annualized) o AAA Rating by CRISIL & India Ratings
Repayment/Refinancing Schedule as on 31 March 2023 (INR Mn)
Financial Year |
Principal repayment/ Refinancing amount (INR Mn) |
FY 2024 |
867 |
FY 2025 |
3,359 |
FY 2026 |
1,989 |
FY 2027 |
4,255 |
FY 2028 |
555 |
FY 2029 |
1,645 |
FY 2030 |
1,755 |
FY 2031 |
313 |
FY 2032 |
2,665 |
Total |
17,401 |
Deviation and variation in the use of proceeds from the object stated in the Placement Memorandum
The Investment Manager (on behalf of VRET) has made best efforts to utilise the Issue Proceeds (allocated towards payments of Issue expenses) as per the terms of the Placement Memorandum dated September 28, 2021. However, there has been a reduction in actual Issue Expenses incurred, as against the estimate made at the time of Issue, to the extent of INR 27.00 Mn.
Virescent Renewable Energy Trust with the approval of Unitholders on September 15, 2022, has included the below object with respect to unutilized Use of Proceeds for an aggregate amount of INR 27.00 Mn from the Issue Proceeds, which was not covered in the Placement Memorandum (PM) dated September 28, 2021:
Interest payment/principal repayment (including creation of Debt Service Reserve), for Non-Convertible Debentures issued/ to be issued by VRET.
Invest wise with Expert advice
IIFL Customer Care Number
(Gold/NCD/NBFC/Insurance/NPS)
1860-267-3000 / 7039-050-000
IIFL Capital Services Support WhatsApp Number
+91 9892691696
IIFL Securities Limited - Stock Broker SEBI Regn. No: INZ000164132, PMS SEBI Regn. No: INP000002213,IA SEBI Regn. No: INA000000623, SEBI RA Regn. No: INH000000248
This Certificate Demonstrates That IIFL As An Organization Has Defined And Put In Place Best-Practice Information Security Processes.