Exhibit 99.5
MakeMyTrip Limited |
|
Separate Financial Statements |
March 31, 2024 |
|
With Independent Auditors’ Report Thereon |
MakeMyTrip Limited
Separate Financial Statements
March 31, 2024
Table of Contents | Page |
3 | |
4– 12 | |
13 | |
14 | |
15-19 | |
20 | |
Separate Statement of Profit or Loss and Other Comprehensive Income | 21 |
22–23 | |
24 | |
25–61 |
2
MakeMyTrip Limited
Corporate Data
S. No. | Name of Director | Date of Appointment | Date of Resignation |
1. | Deep Kalra | October 9, 2001 | - |
2. | Aditya Tim Guleri | April 3, 2007 | - |
3. | Rajesh Magow | November 6, 2012 | - |
4. | James Jianzhang Liang | January 27, 2016 | - |
5. | Paul Laurence Halpin | April 30, 2018 | - |
6. | Jane Jie Sun | August 30, 2019 | - |
7. | Cindy Xiaofan Wang | August 30, 2019 | May 15, 2024 |
8. | Xing Xiong | August 30, 2019 | - |
9. | Xiangrong Li | September 6, 2019 | May 15, 2024 |
10. | Hyder Aboobakar | August 20, 2020 | September 15, 2023 |
11. | Savinilorna Payandi Pillay Ramen | September 15, 2023 | - |
12. | May Yihong Wu | May 15, 2024 | - |
13. | Moshe Rafiah | May 15, 2024 | - |
Corporate Secretary
C/o IQ EQ Corporate Services (Mauritius) Ltd
33, Edith Cavell Street
Port Louis, 11324
Republic of Mauritius
Registered office
C/o IQ EQ Corporate Services (Mauritius) Ltd
33, Edith Cavell Street
Port Louis, 11324
Republic of Mauritius
Auditors
KPMG
KPMG Centre
31, Cybercity
Ebène
Republic of Mauritius
Banker
HSBC Bank Mauritius Ltd
6th Floor HSBC Centre
18, Cybercity
Ebène
Republic of Mauritius
3
MakeMyTrip Limited
Corporate Governance Report
General Information
MakeMyTrip Limited (the “Company”) is a company domiciled in the Republic of Mauritius. The address of the Company’s registered office is C/o IQ EQ Corporate Services (Mauritius) Limited, 33, Edith Cavell Street, Port Louis, 11324, Republic of Mauritius. As at March 31, 2024, the Company had four (4) significant subsidiaries as mentioned below:
S. No. | Name of Subsidiary | Date of Incorporation | Place of Incorporation |
1. | MakeMyTrip (India) Private Limited | April 13, 2000 | India |
2. | Ibibo Group Holdings (Singapore) Pte. Ltd. | November 30, 2012 | Singapore |
3. | Redbus India Private Limited (formerly known as ibibo Group Private Limited) | March 23, 2012 | India |
4. | Quest 2 Travel.com Private Limited | March 23, 2000 | India |
MakeMyTrip Limited together with its subsidiaries and associates is collectively referred to as “Group”.
The Board of Directors
The Board is composed of ten (10) directors coming from different sectors. Every director has drawn from his professional background and expertise in positively contributing to the Board’s activities. The Board is currently made up of eight (8) non-executive directors.
Directors
Independent
1. Aditya Tim Guleri
2. May Yihong Wu
3. Paul Laurence Halpin
Non-Executive
1. Aditya Tim Guleri
2. Moshe Rafiah
3. James Jianzhang Liang
4. Jane Jie Sun
5. May Yihong Wu
6. Paul Laurence Halpin
7. Savinilorna Payandi Pillay Ramen
8. Xing Xiong
4
MakeMyTrip Limited
Corporate Governance Report (Continued)
The Board of Directors (Continued)
Directors (Continued)
Executive
1. Deep Kalra
2. Rajesh Magow
The Board is responsible for directing the affairs of the Company in the best interests of shareholders, in conformity with legal and regulatory framework, and consistent with its constitution and best governance practices.
The Directors profile
Unless otherwise indicated, the business address of our directors and executive officers is 19th Floor, Building No. 5, DLF Cyber City, Gurugram, 122002, India.
5
MakeMyTrip Limited
Corporate Governance Report (Continued)
The Board of Directors (Continued)
The Directors profile (Continued)
(a United Kingdom-based online travel company that was listed on the Nasdaq Stock Market until it was acquired by the Cendant group in February 2005) from 2001 to June 2006. Before leaving Tecnovate eSolutions, he was the acting chief executive officer of that company. Mr. Magow was part of the senior management team that set up eBookers’ call center and back office operations in India and was a board member of Tecnovate from January 2001 to June 2006. Prior to Tecnovate, he also worked with Aptech Limited and Voltas Limited. Mr. Magow rejoined our company in 2006. He also serves as the Vice-Chairman for IAMAI (Internet and Mobile Association of India), and as the Chairperson of ASSOCHAM’s National Council on Travel & Tourism. Mr. Magow is a qualified Chartered Accountant from the Institute of Chartered Accountants of India.
6
MakeMyTrip Limited
Corporate Governance Report (Continued)
The Board of Directors (Continued)
The Directors profile (Continued)
7
MakeMyTrip Limited
Corporate Governance Report (Continued)
The Board of Directors (Continued)
The Directors profile (Continued)
8
MakeMyTrip Limited
Corporate Governance Report (Continued)
Constitution
Public Limited Company.
Committees of the Board of Directors
We have established two committees under our board of directors: an audit committee and a compensation committee. Each committee’s members and functions are described below.
Audit Committee
The audit committee consists of two members, May Yihong Wu and Aditya Tim Guleri and one non-voting observer, Jane Jie Sun. The chairperson is May Yihong Wu. Each member of the audit committee satisfies the independence requirements of applicable Nasdaq Rules and the independence requirements of Rule 10A-3 under the Exchange Act. Our board of directors has determined that May Yihong Wu qualifies as an audit committee financial expert within the meaning of the SEC rules, and that each of May Yihong Wu and Aditya Tim Guleri is financially literate. Our audit committee oversees our accounting and financial reporting processes and the audit of the financial statements of our company. Our audit committee is responsible for, among other things:
Under the Terms of Issue, at any time the Permitted Holders (as defined in the Terms of Issue) beneficially own 10% or more of our issued and outstanding voting securities and no Class B director serves on the audit committee, the Class B Members shall have the right to appoint a representative to attend audit committee meetings as an observer.
9
MakeMyTrip Limited
Corporate Governance Report (Continued)
Committees of the Board of Directors (Continued)
Audit Committee (Continued)
The Nasdaq Rules provide that foreign private issuers may follow home country practice in lieu of the corporate governance requirements of the Nasdaq Stock Market LLC, subject to certain exceptions and requirements and except to the extent that such exemptions would be contrary to US federal securities laws and regulations. We follow home country practice that permits its audit committee to consist of less than three members, in lieu of complying with Rule 5605(c)(2)(A) of the Nasdaq Rules that requires each company to have an audit committee of at least three members. Our audit committee currently consists of two members and a non-voting observer.
Compensation Committee
The compensation committee consists of four members, Aditya Tim Guleri, May Yihong Wu, James Jianzhang Liang and Jane Jie Sun. The chairman is Aditya Tim Guleri. Each member of the compensation committee satisfies the independence requirements of the Nasdaq Rules. Our compensation committee approves the compensation of our employee-directors and executive officers. The compensation committee is responsible for, among other things:
We currently do not have in place a nominations committee, and the actions ordinarily taken by such committee are resolved by a majority of the independent directors on our board. As a foreign private issuer, we are permitted to follow home country corporate governance practices under Rule 5615(a)(3) of the Nasdaq Rules. Our home country practice differs from Rule 5605(e) of the Nasdaq Rules regarding implementation of a nominations committee charter or board resolution, because our company, as a holder of Global Business License issued by the Financial Services Commission of Mauritius, is not required under Mauritius Companies Act to establish a nominations committee.
10
MakeMyTrip Limited
Corporate Governance Report (Continued)
Duties of Directors
Under Mauritius Companies Act, our directors have a duty to our company to exercise their powers honestly in good faith in the best interests of our company. Our directors also have a duty to our company to exercise the degree of care, diligence and skill that a reasonably prudent person would exercise in comparable circumstances. Where a director of a public company also holds office as an executive, the director is required under Mauritius Companies Act to exercise that degree of care, diligence and skill which a reasonably prudent and competent executive in that position would exercise. In fulfilling their duty of care to our company, our directors must ensure compliance with the Mauritius Companies Act and our Constitution, as amended from time to time. A shareholder has the right to seek damages against our directors if a duty owed by our directors to him as a shareholder is breached.
The functions and powers of our board of directors include, among others:
Identification of key risks for the Company
The Board is ultimately responsible for the Company’s system of internal control and for reviewing its effectiveness. The Board confirms that there is an ongoing process for identifying, evaluating and managing the various risks faced by the Company.
Related party transactions
The related party transactions have been set out in note 24 of these separate financial statements.
11
MakeMyTrip Limited
Corporate Governance Report (Continued)
Directors’ liability insurance
We have a liability policy to insure our directors and officers from various liabilities arising out of the general performance of their duties.
Code of Business Conduct and Ethics
Our code of business conduct and ethics provides that our directors and officers are expected to avoid any action, position or interest that conflicts with the interests of our Company or gives the appearance of a conflict. Directors and officers have an obligation under our code of business conduct and ethics to advance our Company’s interests when the opportunity to do so arises.
Environment
Due to the nature of its activities, the Company has no adverse impact on environment.
Corporate social responsibility and donations
During the year, the Company has not made any donations.
Nature of business
The principal activity of the Company is as defined in our Global Business License – which is investment activities.
Auditors Report and Accounts
The auditors’ report is set out on pages 15 to 19 and the separate statement of profit or loss and other comprehensive income is set out on page 21 of these separate financial statements.
Fees for financial statement audit and other services
The fees payable to statutory auditor (KPMG Mauritius) for the financial statement audit for the year amounted to USD 20,000 (2023: USD 18,000). Additionally, a fee of USD 3,250 (2023: USD 3,250) is payable to KPMG Mauritius for the issuance of a regulatory agreed upon procedure report.
Appreciation
The Board expresses its appreciation and gratitude to all those involved for their contribution during the year.
12
MakeMyTrip Limited
Commentary of the Directors
Results
The results for the years ended March 31, 2023 and 2024 are as follows:
|
| (in ‘USD 000’) |
| |||||
| For the year ended March 31 |
| ||||||
Particulars |
| 2023 |
|
| 2024 |
| ||
Total income |
|
| 2,017 |
|
|
| — |
|
Total expenses |
|
| (2,162 | ) |
|
| (2,233 | ) |
Finance income |
|
| 5,403 |
|
|
| 10,362 |
|
Finance costs |
|
| (17,850 | ) |
|
| 14,238 |
|
Share of profit (loss) of equity - accounted associates |
|
| 3 |
|
|
| (26 | ) |
Income tax benefit (expense) |
|
| 1,839 |
|
|
| (6,038 | ) |
Profit (Loss) for the year |
|
| (10,750 | ) |
|
| 16,303 |
|
Statement of Directors’ responsibilities in respect of the separate financial statements
Mauritius Companies Act requires the directors to prepare separate financial statements for each financial year, which present fairly the separate financial position, separate financial performance and the separate cash flows of the Company. The directors are also responsible for keeping accounting records which:
The directors confirm that they have complied with the above requirements in preparing the separate financial statements.
The directors have made an assessment of the Company’s ability to continue as a going concern and have no reason to believe that the business will not be a going concern for the year ahead.
Auditors
The auditors, KPMG, have expressed their willingness to continue in office.
13
MakeMyTrip Limited
CERTIFICATE FROM THE SECRETARY
To the members of MakeMyTrip Limited under section 166(d) of the Mauritius Companies Act.
We certify to the best of our knowledge and belief that we have filed with the Registrar of Companies all such returns as are required of MakeMyTrip Limited under the Mauritius Companies Act for the year ended March 31, 2024.
…………………………………………………………
For IQ EQ Corporate Services (Mauritius)
Corporate Secretary
Registered office:
C/o IQ EQ Corporate Services (Mauritius) Ltd
33, Edith Cavell Street
Port Louis, 11324
Republic of Mauritius
Date: July 02, 2024
14
INDEPENDENT AUDITORS’ REPORT
TO THE SHAREHOLDERS OF MAKEMYTRIP LIMITED
Report on the Audit of the Separate Financial Statements
Opinion
We have audited the separate financial statements of MakeMyTrip Limited (the Company), which comprise the separate statement of financial position as at 31 March 2024 and the separate statement of profit or loss and other comprehensive income, separate statement of changes in equity and separate statement of cash flows for the year then ended, and the notes to the separate financial statements, comprising material accounting policies and other explanatory information, as set out on pages 20 to 61.
In our opinion, the accompanying separate financial statements give a true and fair view of the separate financial position of MakeMyTrip Limited as at 31 March 2024, and of its separate financial performance and separate cash flows for the year then ended in accordance with International Financial Reporting Standards (IFRS) as issued by the International Accounting Standards Board (IASB) and in compliance with the requirements of the Mauritius Companies Act.
Basis for Opinion
We conducted our audit in accordance with International Standards on Auditing (ISAs). Our responsibilities under those standards are further described in the Auditors' Responsibilities for the Audit of the Separate Financial Statements section of our report. We are independent of the Company in accordance with the International Ethics Standards Board for Accountants’ International Code of Ethics for Professional Accountants (including International Independence Standards) (IESBA Code), and we have fulfilled our other ethical responsibilities in accordance with these requirements and the IESBA Code. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Key Audit Matters
Key audit matters are those matters that, in our professional judgement, were of most significance in our audit of the separate financial statements of the current period. These matters were addressed in the context of our audit of the separate financial statements as a whole, and in forming our opinion thereon, and we do not provide a separate opinion on these matters.
15
INDEPENDENT AUDITORS’ REPORT
TO THE SHAREHOLDERS OF MAKEMYTRIP LIMITED
Report on the Audit of the Separate Financial Statements (Continued)
Key Audit Matters (continued)
Valuation of investments in Subsidiaries Refer to notes 2d(ii), 3 (a)(i), 9 and 22 | |
Key audit matter | How the matter was addressed in our audit |
The investment in subsidiaries as at 31 March 2024 amounted to USD 3,590,777 thousands, which constitutes 89% of total assets.
The Company measures these investments at fair value through other comprehensive income.
A high degree of judgement was required in the determination of the approach to value the investments and the selection of comparable publicly traded companies to derive the market multiple for determination of the fair value of these investments.
Given the significant judgement involved in determining the fair value, the valuation of investments in subsidiaries has been identified as a key audit matter. |
Our audit procedures included the following: • Evaluated the design and implementation and tested the operating effectiveness of the internal controls related to the Company's fair value measurement process, including the control over the development of the significant assumptions, such as the nature of the underlying business of the investee companies and their profile of operations to determine the appropriate valuation approach. • Assessed the appropriateness of the comparable publicly traded companies (comparables) used to derive the market multiple used to calculate fair value considering the similarity in operations, trend and consistency of historical results and the stage of the development of these comparables with the investee companies. • Tested management’s reconciliation of the total fair value of these investments to the market capitalisation of the Company.
|
16
INDEPENDENT AUDITORS’ REPORT
TO THE SHAREHOLDERS OF MAKEMYTRIP LIMITED
Report on the Audit of the Separate Financial Statements (Continued)
Key Audit Matter (continued)
Valuation of investments in Subsidiaries Refer to notes 2d(ii), 3 (a)(i), 9 and 22 | |
Key audit matter | How the matter was addressed in our audit |
• We involved valuation professionals with specialised skills and knowledge, who assisted in: o Evaluating the appropriateness of the Company’s valuation approach. o Evaluating the appropriateness of the comparables used for the purposes of determination of fair value. • Assessed the adequacy of the separate financial statement disclosures, including disclosures of key assumptions and judgements to align with the IFRS 7, Financial instruments disclosures and IFRS 13, Fair value measurement. |
Other Information
The directors are responsible for the other information. The other information comprises the Corporate Data, Corporate Governance Report, Commentary of the Directors and Certificate from the Secretary, but does not include the separate financial statements and our auditors' report thereon.
Our opinion on the separate financial statements does not cover the other information and we do not express any form of assurance conclusion thereon.
In connection with our audit of the separate financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the separate financial statements or our knowledge obtained in the audit, or otherwise appears to be materially misstated.
If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard.
17
INDEPENDENT AUDITORS’ REPORT
TO THE SHAREHOLDERS OF MAKEMYTRIP LIMITED
Report on the Audit of the Separate Financial Statements (Continued)
Responsibilities of Directors for the Separate Financial Statements
The directors are responsible for the preparation of separate financial statements that give a true and fair view in accordance with International Financial Reporting Standards (IFRS) as issued by the International Accounting Standards Board (IASB) and in compliance with the requirements of the Mauritius Companies Act, and for such internal control as the directors determine is necessary to enable the preparation of separate financial statements that are free from material misstatement, whether due to fraud or error
In preparing the separate financial statements, the directors are responsible for assessing the Company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the Company or to cease operations, or have no realistic alternative but to do so.
Auditors’ Responsibilities for the Audit of the Separate Financial Statements
Our objectives are to obtain reasonable assurance about whether the separate financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditors' report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these separate financial statements.
As part of an audit in accordance with ISAs, we exercise professional judgement and maintain professional scepticism throughout the audit. We also:
18
INDEPENDENT AUDITORS’ REPORT
TO THE SHAREHOLDERS OF MAKEMYTRIP LIMITED
Report on the Audit of the Separate Financial Statements (Continued)
Auditors’ Responsibilities for the Audit of the Separate Financial Statements (continued)
We communicate with the directors regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit.
We also provide the directors with a statement that we have complied with relevant ethical requirements regarding independence and communicate with them all relationships and other matters that may reasonably be thought to bear on our independence, and where applicable, actions taken to eliminate threats or safeguards applied.
From the matters communicated with the directors, we determine those matters that were of most significance in the audit of the separate financial statements of the current period and are therefore the key audit matters. We describe these matters in our auditors' report unless law or regulation precludes public disclosure about the matter or when, in extremely rare circumstances, we determine that a matter should not be communicated in our report because the adverse consequences of doing so would reasonably be expected to outweigh the public interest benefits of such communication.
Use of our Report
This report is made solely to the Company's shareholders as a body, in accordance with Section 205 of the Mauritius Companies Act. Our audit work has been undertaken so that we might state to the Company’s shareholders as a body, those matters that we are required to state to them in an auditors' report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the Company and the Company’s shareholders as a body, for our audit work, for this report, or for the opinions we have formed.
Report on Other Legal and Regulatory Requirements
Mauritius Companies Act
We have no relationship with or interests in the Company other than in our capacity as auditors.
We have obtained all the information and explanations we have required.
In our opinion, proper accounting records have been kept by the Company as far as it appears from our examination of those records.
KPMG
| Christo Smith Licensed by FRC |
19
MakeMyTrip Limited
Separate Statement of Financial Position
(Amounts in USD thousands)
|
|
| As at March 31 |
| ||||||
| Note |
| 2023 |
|
| 2024 |
| |||
Assets |
|
|
|
|
|
|
|
| ||
Intangible assets |
|
|
|
| 83 |
|
|
| 83 |
|
Investment in subsidiaries |
| 9 |
|
| 2,288,024 |
|
|
| 3,590,777 |
|
Investment in associates |
| 10 |
|
| 268 |
|
|
| 242 |
|
Other investments |
| 11 |
|
| 667 |
|
|
| 667 |
|
Trade and other receivables |
| 12 |
|
| 177,658 |
|
|
| 117,676 |
|
Other non-current assets |
| 14 |
|
| 3,667 |
|
|
| - |
|
Total non-current assets |
|
|
|
| 2,470,367 |
|
|
| 3,709,445 |
|
Trade and other receivables |
| 12 |
|
| 54,338 |
|
|
| 104,350 |
|
Term deposits |
| 13 |
|
| 165,000 |
|
|
| 175,000 |
|
Other current assets |
| 14 |
|
| 541 |
|
|
| 3,607 |
|
Cash and cash equivalents |
| 15 |
|
| 26,179 |
|
|
| 55,251 |
|
Total current assets |
|
|
|
| 246,058 |
|
|
| 338,208 |
|
Total assets |
|
|
|
| 2,716,425 |
|
|
| 4,047,653 |
|
Equity |
|
|
|
|
|
|
|
| ||
Share capital |
| 16 |
|
| 53 |
|
|
| 55 |
|
Share premium |
| 16 |
|
| 2,057,362 |
|
|
| 2,161,217 |
|
Other components of equity |
| 16 |
|
| 696,659 |
|
|
| 1,920,788 |
|
Accumulated deficit |
|
|
|
| (258,681 | ) |
|
| (242,326 | ) |
Total equity |
|
|
|
| 2,495,393 |
|
|
| 3,839,734 |
|
Liabilities |
|
|
|
|
|
|
|
| ||
Loans and borrowings |
| 20 |
|
| — |
|
|
| 201,240 |
|
Deferred tax liabilities, net |
| 23 |
|
| — |
|
|
| 4,314 |
|
Total non-current liabilities |
|
|
|
| — |
|
|
| 205,554 |
|
Loans and borrowings |
| 20 |
|
| 216,118 |
|
|
| — |
|
Trade and other payables |
| 18 |
|
| 594 |
|
|
| 641 |
|
Other current liabilities |
| 19 |
|
| 4,320 |
|
|
| 1,724 |
|
Total current liabilities |
|
|
|
| 221,032 |
|
|
| 2,365 |
|
Total liabilities |
|
|
|
| 221,032 |
|
|
| 207,919 |
|
Total equity and liabilities |
|
|
|
| 2,716,425 |
|
|
| 4,047,653 |
|
These separate financial statements have been approved by the Board of Directors on July 02, 2024 and signed in its behalf by:
/s/Rajesh Magow |
| /s/Savinilorna Payandi Pillay Ramen |
Rajesh Magow Director |
| Savinilorna Payandi Pillay Ramen Director |
The notes on pages 25 to 61 form an integral part of these separate financial statements.
20
MakeMyTrip Limited
Separate Statement of Profit or Loss and Other Comprehensive Income
(Amounts in USD thousands except per share data)
| Note |
| For the year ended March 31 |
| ||||||
|
|
| 2023 |
|
| 2024 |
| |||
Other income |
| 6 |
|
| 2,017 |
|
|
| — |
|
Other operating expenses |
| 7 |
|
| (2,162 | ) |
|
| (2,233 | ) |
Results from operating activities |
|
|
|
| (145 | ) |
|
| (2,233 | ) |
Finance income |
| 8 |
|
| 5,403 |
|
|
| 10,362 |
|
Finance costs |
| 8 |
|
| (17,850 | ) |
|
| 14,238 |
|
Net finance income (costs) |
|
|
|
| (12,447 | ) |
|
| 24,600 |
|
Share of profit (loss) of equity - accounted associates |
| 10 |
|
| 3 |
|
|
| (26 | ) |
Profit (Loss) before tax |
|
|
|
| (12,589 | ) |
|
| 22,341 |
|
Income tax benefit (expense) |
| 23 |
|
| 1,839 |
|
|
| (6,038 | ) |
Profit (Loss) for the year |
|
|
|
| (10,750 | ) |
|
| 16,303 |
|
Other comprehensive income (loss), net of tax |
|
|
|
|
|
|
|
| ||
Items that will not be reclassified to profit or loss: |
|
|
|
|
|
|
|
| ||
Equity instruments at FVOCI - net change in fair value |
| 9 |
|
| 293,826 |
|
|
| 1,284,081 |
|
|
|
|
| 293,826 |
|
|
| 1,284,081 |
| |
Items that are or may be reclassified subsequently to profit or loss: |
|
|
|
|
|
|
|
| ||
Equity-accounted associates - share of other comprehensive income (OCI) |
| 10 |
|
| (95 | ) |
|
| — |
|
Other comprehensive income for the year, net of tax |
|
|
|
| 293,731 |
|
|
| 1,284,081 |
|
Total comprehensive income for the year |
|
|
|
| 282,981 |
|
|
| 1,300,384 |
|
Earnings (Loss) per share (in USD) |
| 17 |
|
|
|
|
|
| ||
Basic |
|
|
|
| (0.10 | ) |
|
| 0.15 |
|
Diluted |
|
|
|
| (0.10 | ) |
|
| 0.05 |
|
The notes on pages 25 to 61 form an integral part of these separate financial statements.
21
MakeMyTrip Limited
Separate Statement of Changes in Equity
(Amounts in USD thousands)
| Attributable to owners of the Company |
| ||||||||||||||||||||||||||||||
|
|
|
|
|
|
| Other components of equity |
|
|
|
|
|
|
| ||||||||||||||||||
| Share Capital** |
|
| Share Premium** |
|
| Equity Component of Convertible Notes |
|
| Fair Value Reserve** |
|
| Share Based Payment Reserve** |
|
| Other Reserve** |
|
| Accumulated Deficit |
|
| Total |
| |||||||||
Balance as at April 1, 2022 |
|
| 53 |
|
|
| 2,034,663 |
|
|
| 31,122 |
|
|
| 195,146 |
|
|
| 161,767 |
|
|
| (175 | ) |
|
| (247,981 | ) |
|
| 2,174,595 |
|
Total comprehensive income (loss) for the year |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Loss for the year |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| (10,750 | ) |
|
| (10,750 | ) |
Other comprehensive income (loss) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Equity-accounted associates - share of OCI |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| (95 | ) |
|
| — |
|
|
| (95 | ) |
Equity instruments at FVOCI - net change in fair value |
|
| — |
|
|
| — |
|
|
| — |
|
|
| 293,826 |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 293,826 |
|
Total other comprehensive income (loss) |
|
| — |
|
|
| — |
|
|
| — |
|
|
| 293,826 |
|
|
| — |
|
|
| (95 | ) |
|
| — |
|
|
| 293,731 |
|
Total comprehensive income (loss) for the year |
|
| — |
|
|
| — |
|
|
| — |
|
|
| 293,826 |
|
|
| — |
|
|
| (95 | ) |
|
| (10,750 | ) |
|
| 282,981 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Transactions with the owners of the Company |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Contributions by owners |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Share-based payment (refer note 21) |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 35,617 |
|
|
| — |
|
|
| — |
|
|
| 35,617 |
|
Issue of ordinary shares on exercise of share based awards |
| * |
|
|
| 22,699 |
|
|
| — |
|
|
| — |
|
|
| (20,499 | ) |
|
| — |
|
|
| — |
|
|
| 2,200 |
| |
Transfer to accumulated deficit on expiry of share based awards |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| (50 | ) |
|
| — |
|
|
| 50 |
|
|
| — |
|
Total contributions by owners |
| * |
|
|
| 22,699 |
|
|
| — |
|
|
| — |
|
|
| 15,068 |
|
|
| — |
|
|
| 50 |
|
|
| 37,817 |
| |
Balance as at March 31, 2023 |
|
| 53 |
|
|
| 2,057,362 |
|
|
| 31,122 |
|
|
| 488,972 |
|
|
| 176,835 |
|
|
| (270 | ) |
|
| (258,681 | ) |
|
| 2,495,393 |
|
**refer note 16
* less than 1
The notes on pages 25 to 61 form an integral part of these separate financial statements.
22
MakeMyTrip Limited
Separate Statement of Changes in Equity – (Continued)
(Amounts in USD thousands)
| Attributable to owners of the Company |
| ||||||||||||||||||||||||||||||
|
|
|
|
|
|
| Other components of equity |
|
|
|
|
|
|
| ||||||||||||||||||
| Share Capital** |
|
| Share Premium** |
|
| Equity Component of Convertible Notes |
|
| Fair Value Reserve** |
|
| Share Based Payment Reserve** |
|
| Other Reserve** |
|
| Accumulated Deficit |
|
| Total |
| |||||||||
Balance as at April 1, 2023 |
|
| 53 |
|
|
| 2,057,362 |
|
|
| 31,122 |
|
|
| 488,972 |
|
|
| 176,835 |
|
|
| (270 | ) |
|
| (258,681 | ) |
|
| 2,495,393 |
|
Total comprehensive income for the year |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Profit for the year |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 16,303 |
|
|
| 16,303 |
|
Other comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Equity-accounted associates - share of OCI |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
Equity instruments at FVOCI - net change in fair value |
|
| — |
|
|
| — |
|
|
| — |
|
|
| 1,284,081 |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 1,284,081 |
|
Total other comprehensive income |
|
| — |
|
|
| — |
|
|
| — |
|
|
| 1,284,081 |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 1,284,081 |
|
Total comprehensive income for the year |
|
| — |
|
|
| — |
|
|
| — |
|
|
| 1,284,081 |
|
|
| — |
|
|
| — |
|
|
| 16,303 |
|
|
| 1,300,384 |
|
Transactions with the owners of the Company |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Contributions by owners |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Share-based payment (refer note 21) |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 37,962 |
|
|
| — |
|
|
| — |
|
|
| 37,962 |
|
Issue of ordinary shares on exercise of share based awards |
|
| 2 |
|
|
| 103,855 |
|
|
| — |
|
|
| — |
|
|
| (97,862 | ) |
|
| — |
|
|
| — |
|
|
| 5,995 |
|
Transfer to accumulated deficit on expiry of share based awards |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| (52 | ) |
|
| — |
|
|
| 52 |
|
|
| — |
|
Total contributions by owners |
|
| 2 |
|
|
| 103,855 |
|
|
| — |
|
|
| — |
|
|
| (59,952 | ) |
|
| — |
|
|
| 52 |
|
|
| 43,957 |
|
Balance as at March 31, 2024 |
|
| 55 |
|
|
| 2,161,217 |
|
|
| 31,122 |
|
|
| 1,773,053 |
|
|
| 116,883 |
|
|
| (270 | ) |
|
| (242,326 | ) |
|
| 3,839,734 |
|
**refer note 16
The notes on pages 25 to 61 form an integral part of these separate financial statements.
23
MakeMyTrip Limited
Separate Statement of Cash Flows
(Amounts in USD thousands)
| For the year ended March 31 |
| ||||||
| 2023 |
|
| 2024 |
| |||
Cash flows from operating activities |
|
|
|
|
|
| ||
Profit (Loss) for the year |
|
| (10,750 | ) |
|
| 16,303 |
|
Adjustments for: |
|
|
|
|
|
| ||
Share of (profit) loss of equity-accounted associates |
|
| (3 | ) |
|
| 26 |
|
Gain on discontinuation of equity accounted investment |
|
| (2,017 | ) |
|
| — |
|
Finance costs |
|
| 17,850 |
|
|
| (14,238 | ) |
Finance income |
|
| (5,403 | ) |
|
| (10,362 | ) |
Income tax (benefit) expense |
|
| (1,839 | ) |
|
| 6,038 |
|
|
|
| (2,162 | ) |
|
| (2,233 | ) |
Changes in : |
|
|
|
|
|
| ||
Other assets |
|
| (123 | ) |
|
| 132 |
|
Trade and other receivables |
|
| (76 | ) |
|
| (24 | ) |
Trade and other payables |
|
| (94 | ) |
|
| 47 |
|
Other liabilities |
|
| (8,680 | ) |
|
| (4,320 | ) |
Cash used in operating activities |
|
| (11,135 | ) |
|
| (6,398 | ) |
Income tax paid |
|
| (55 | ) |
|
| — |
|
Net cash used in operating activities |
|
| (11,190 | ) |
|
| (6,398 | ) |
|
|
|
|
|
|
| ||
Cash flows from investing activities |
|
|
|
|
|
| ||
Interest received |
|
| 3,340 |
|
|
| 10,722 |
|
Redemption of term deposits |
|
| 206,000 |
|
|
| 243,000 |
|
Investment in term deposits |
|
| (198,000 | ) |
|
| (253,000 | ) |
Acquisition / Investment in subsidiaries (refer note 9) |
|
| (13,775 | ) |
|
| (18,672 | ) |
Net cash used in investing activities |
|
| (2,435 | ) |
|
| (17,950 | ) |
|
|
|
|
|
|
| ||
Cash flows from financing activities |
|
|
|
|
|
| ||
Proceeds from issuance of shares on exercise of share based awards |
|
| 2,200 |
|
|
| 5,995 |
|
Proceeds from subsidiaries for fair value of share based awards exercised |
|
| — |
|
|
| 47,435 |
|
Other finance charges paid |
|
| (35 | ) |
|
| (10 | ) |
Net cash generated from financing activities |
|
| 2,165 |
|
|
| 53,420 |
|
|
|
|
|
|
|
| ||
Net increase (decrease) in cash and cash equivalents |
|
| (11,460 | ) |
|
| 29,072 |
|
Cash and cash equivalents at beginning of the year |
|
| 37,639 |
|
|
| 26,179 |
|
Cash and cash equivalents at end of the year (refer note 15) |
|
| 26,179 |
|
|
| 55,251 |
|
|
|
|
|
|
|
| ||
|
|
|
|
|
|
|
The notes on pages 25 to 61 form an integral part of these separate financial statements.
24
MakeMyTrip Limited
Year ended March 31, 2024
NOTES TO THE SEPARATE FINANCIAL STATEMENTS
(Amounts in USD thousands, except per share data and share count)
MakeMyTrip Limited (the “Company”) is a public limited company incorporated and domiciled in the Republic of Mauritius. The address of the Company’s registered office is IQ EQ Corporate Services (Mauritius) Limited, 33, Edith Cavell Street, Port Louis, 11324, Republic of Mauritius. The Company’s principal activity is that of investment holding and has investment in subsidiaries and associates which are primarily engaged in the business of selling travel products and solutions in India, the United States of America, Singapore, Malaysia, Thailand, the United Arab Emirates, Peru, Colombia, Vietnam, Cambodia and Indonesia.
The Company’s ordinary shares representing equity shares are listed on the NASDAQ Stock Exchange.
The separate financial statements have been prepared in accordance with International Financial Reporting Standards (IFRS) as issued by the International Accounting Standards Board (IASB) and the Mauritius Companies Act for the purpose of filing with the tax authorities and Financial Services Commission. Accounting policies have been applied consistently to all periods presented in these separate financial statements except as mentioned otherwise.
The separate financial statements were authorized for issue by the Board of Directors in its meeting held on July 02, 2024.
The separate financial statements have been prepared on the going concern basis using the historical cost convention and accrual basis except for the following material items:
These separate financial statements are presented in U.S. Dollar (USD) which is the Company’s functional currency. All amounts have been rounded to the nearest thousand, unless otherwise indicated.
Functional currency is the currency of the primary economic environment in which an entity operates.
The preparation of these separate financial statements in conformity with IFRS requires management to make judgments, estimates and assumptions that affect the application of the Company’s accounting policies and the reported amounts of assets, liabilities, income and expenses. Actual results may differ from these estimates.
Estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised prospectively.
25
MakeMyTrip Limited
Year ended March 31, 2024
NOTES TO THE SEPARATE FINANCIAL STATEMENTS - (Continued)
(Amounts in USD thousands, except per share data and share count)
Information about judgements made in applying accounting policies that have the most significant effects on the amounts recognised in the separate financial statements is included in the following notes:
Note 9 – Investment in subsidiaries: whether the Company controls an investee: The Company has control over another entity if it holds 50% or more of the voting power of the investee. In case the Company holds less than 50% of the voting power of the investees, then the Company applies judgement to determine its control over the investee.
Note 10 – Equity-accounted associates: whether the Company has significant influence over an associates: The Company has a significant influence over another entity if it holds 20% or more of the voting power of the associates. In case the Company holds less than 20% of the voting power of the associates, then the Company applies judgement to determine its significant influence over the associates.
Note 20 – Convertible Notes: The Company has applied its judgement in determining the expected future life of the instrument.
Note 23 – Income taxes: Significant management judgement is required to determine the amount of deferred tax assets that can be recognised, based upon the likely timing and the level of future taxable profits, together with future tax planning strategies. Further, the Company takes into account the impact of uncertain tax positions in determining the amount of current and deferred tax. This assessment involves a series of judgements about future events.
Information about assumptions and estimation uncertainties as at March 31, 2024 that have a significant risk of resulting in a material adjustment to the carrying amounts of assets and liabilities in the next financial year is included in the following notes:
Note 9 and 22- Fair valuation measurement of equity investment in unlisted investee: When the fair values of equity investments recorded in the separate statement of financial position cannot be measured based on quoted prices in active markets, their fair value is measured using valuation techniques. The inputs to these models are taken from observable markets where possible, but where this is not feasible, a degree of judgement is required in establishing fair values. Changes in assumptions could affect the reported fair value of these investments.
Note 21 - Share based payment: The share-based compensation expense is determined based on the Company’s estimate of equity instruments that will eventually vest.
26
MakeMyTrip Limited
Year ended March 31, 2024
NOTES TO THE SEPARATE FINANCIAL STATEMENTS - (Continued)
(Amounts in USD thousands, except per share data and share count)
e) Current/non-current classification
All assets and liabilities are classified into current and non-current.
Assets
An asset is classified as current when it satisfies any of the following criteria:
a) it is expected to be realised in, or is intended for sale or consumption in, the company’s normal operating cycle;
b) it is held primarily for the purpose of being traded;
c) it is expected to be realised within 12 months after the reporting date; or
d) it is cash or cash equivalent unless it is restricted from being exchanged or used to settle a liability for at least 12 months after the reporting date.
Current assets include the current portion of non-current assets.
All other assets are classified as non-current.
Liabilities
A liability is classified as current when it satisfies any of the following criteria:
a) it is expected to be settled in the company’s normal operating cycle;
b) it is held primarily for the purpose of being traded;
c) it is due to be settled within 12 months after the reporting date; or
d) the company does not have an unconditional right to defer settlement of the liability for at least 12 months after the reporting date. Terms of a liability that could, at the option of the counterparty, result in its settlement by the issue of equity instruments do not affect its classification.
Current liabilities include current portion of non-current liabilities.
All other liabilities are classified as non-current.
Operating cycle
Operating cycle is the time between the acquisition of assets for processing/servicing, and their realisation in cash or cash equivalents.
3) MATERIAL ACCOUNTING POLICIES
The accounting policies have been applied consistently to all periods presented in these separate financial statements.
27
MakeMyTrip Limited
Year ended March 31, 2024
NOTES TO THE SEPARATE FINANCIAL STATEMENTS - (Continued)
(Amounts in USD thousands, except per share data and share count)
3) MATERIAL ACCOUNTING POLICIES - (Continued)
Change in Material Accounting Policies
Amendment to IAS 8, Accounting policies, changes in accounting estimates and errors
The amendments to IAS 8 clarify the distinction between changes in accounting estimates, changes in accounting policies and the correction of errors. They also clarify how entities use measurement techniques and inputs to develop accounting estimates. The amendments had no impact on the Company’s separate financial statements.
Amendment to IAS 1 Presentation of Financial Statements and IFRS Practice Statement 2
The Company adopted Disclosure of Accounting Policies (Amendments to IAS 1 and IFRS Practice Statement 2) from April 1, 2023. The amendment requires the disclosure of ‘material’ rather than ‘significant’ accounting policies.
The amendments also provide guidance on the application of materiality to disclosure of accounting policies, assisting entities to provide useful, entity-specific accounting policy information that users need to understand other information in the separate financial statements.
The amendments had an impact on the Company’s disclosures of accounting policies, but not on the measurement, recognition or presentation of any items in the Company’s separate financial statements. Although the amendments did not result in any changes to the accounting policies themselves, they impacted the accounting policy information disclosed in the below section. Management has reviewed the accounting policies and made updates to the information disclosed in below material accounting policies (March 31, 2023: Significant accounting policies) in certain instances in line with the amendments.
Subsidiaries are entities controlled by the Company. The Company controls an entity when it is exposed to, or has rights to, variable returns from its involvement with the entity and has the ability to affect those returns through its power over the entity. Power is demonstrated through existing rights that give the ability to direct relevant activities, those which significantly affect the entity's returns.
Associates are those entities in which the Company has significant influence, but not control or joint control, over the financial and operating polices.
During the year ended March 31, 2023, the Company had changed the accounting policy retrospectively for its equity investments in subsidiaries from applying equity method accounting prescribed in IAS 28 Investment in associates and joint ventures to measuring these investments in subsidiaries in accordance with IFRS 9 Financial Instruments. As per IFRS 9, the Company has made an irrevocable election to measure these investments at FVOCI.
Equity investment in subsidiary is initially recognised and measured at fair value plus transactions costs. Subsequently, carrying amount of investments is increased or decreased to recognise the changes in fair value of the subsidiary fair values with corresponding impact on OCI. There is no subsequent reclassification of fair value gains and losses to profit or loss following the derecognition of the investment. Dividends from such investments continue to be recognised in profit or loss as other income when the Company's right to receive payment is established.
28
MakeMyTrip Limited
Year ended March 31, 2024
NOTES TO THE SEPARATE FINANCIAL STATEMENTS - (Continued)
(Amounts in USD thousands, except per share data and share count)
The consolidated financial statements are prepared in addition to the separate financial statements.
Foreign Currency Transactions
Transactions in foreign currencies are translated to the functional currency of the Company at the exchange rate at the date of the transactions. Monetary assets and liabilities denominated in foreign currencies at the reporting date are translated to the functional currency at the exchange rate at that date. Non-monetary assets that are measured at fair value in a foreign currency are translated into the functional currency at the exchange rate when the fair value was determined. Foreign currency differences arising on translation are presented with finance cost in profit or loss, except for the differences on investment in equity securities designated at FVOCI wherein any exchange component of gain or loss is recognized in Other Comprehensive Income (except on impairment, in which case foreign currency differences that have been recognised in OCI are reclassified to profit or loss). Non-monetary items that are measured based on historical cost in a foreign currency are not translated.
Trade receivables and debt securities issued are initially recognised when they are originated. All other financial assets and financial liabilities are initially recognised when the Company becomes a party to the contractual provisions of the instrument.
A financial asset (unless it is a trade receivable without a significant financing component) or financial liability is initially measured at fair value plus or minus, for an item not at FVTPL, transaction costs that are directly attributable to its acquisition or issue. A trade receivable without a significant financing component is initially measured at the transaction price.
Financial assets
On initial recognition, a financial asset is classified as measured at: amortized cost; FVOCI – debt investment; FVOCI – equity investment; or FVTPL.
Financial assets are not reclassified subsequent to their initial recognition unless the Company changes its business model for managing financial assets, in which case all affected financial assets are reclassified on the first day of the first reporting period following the change in the business model.
A financial asset is measured at amortized cost if it meets both of the following conditions and is not designated as at FVTPL:
29
MakeMyTrip Limited
Year ended March 31, 2024
NOTES TO THE SEPARATE FINANCIAL STATEMENTS - (Continued)
(Amounts in USD thousands, except per share data and share count)
A debt investment is measured at FVOCI if it meets both of the following conditions and is not designated as at FVTPL:
On initial recognition of an equity investment, which meets the definition of equity under IAS 32 Financial Instruments: Presentation and not held for trading, the Company may irrevocably elect to present subsequent changes in the investment’s fair value in OCI. This election is made on an investment-by-investment basis.
All financial assets not classified as measured at amortized cost or FVOCI as described above are measured at FVTPL. This includes all derivative financial assets. On initial recognition, the Company may irrevocably designate a financial asset that otherwise meets the requirements to be measured at amortized cost or at FVOCI as at FVTPL if doing so eliminates or significantly reduces an accounting mismatch that would otherwise arise.
Financial assets – Assessment whether contractual cash flows are solely payments of principal and interest
For the purposes of this assessment, ‘principal’ is defined as the fair value of the financial asset on initial recognition. ‘Interest’ is defined as consideration for the time value of money and for the credit risk associated with the principal amount outstanding during a particular period of time and for other basic lending risks and costs (e.g. liquidity risk and administrative costs), as well as a profit margin. In assessing whether the contractual cash flows are solely payments of principal and interest, the Company considers the contractual terms of the instrument. This includes assessing whether the financial asset contains a contractual term that could change the timing or amount of contractual cash flows such that it would not meet this condition. In making this assessment, the Company considers:
Financial assets – Subsequent measurement and gains and losses
Financial assets at amortized cost
These assets are subsequently measured at amortized cost using the effective interest method. The gross carrying amount is reduced by impairment losses. Interest income, foreign exchange gains and losses and impairment are recognized in profit or loss. Any gain or loss on derecognition is recognized in profit or loss.
30
MakeMyTrip Limited
Year ended March 31, 2024
NOTES TO THE SEPARATE FINANCIAL STATEMENTS - (Continued)
(Amounts in USD thousands, except per share data and share count)
Financial assets – Subsequent measurement and gains and losses - (Continued)
Debt investments at FVOCI
These assets are subsequently measured at fair value. Interest income calculated using the effective interest method, foreign exchange gains and losses and impairment are recognized in profit or loss. Other net gains and losses are recognized in OCI. On derecognition, gains and losses accumulated in OCI are reclassified to profit or loss.
Financial assets at FVTPL
These assets are subsequently measured at fair value. Net gains and losses, including any interest or dividend income, are recognized as separate line item in profit or loss.
Equity investments at FVOCI
These assets are subsequently measured at fair value. Dividends are recognized as income in profit or loss unless the dividend clearly represents a recovery of part of the cost of the investment. Other net gains and losses are recognized in OCI and are never reclassified to profit or loss.
Financial liabilities – Classification, subsequent measurement and gains and losses
Financial liabilities are classified as measured at amortized cost or FVTPL. A financial liability is classified as at FVTPL if it is classified as held-for-trading, it is a derivative or it is designated as such on initial recognition. Financial liabilities at FVTPL are measured at fair value and net gains and losses, including any interest expense, are recognized in profit or loss. Other financial liabilities are subsequently measured at amortized cost using the effective interest method. Interest expense and foreign exchange gains and losses are recognized in profit or loss. Any gain or loss on derecognition is also recognized in profit or loss.
Financial assets
The Company derecognizes a financial asset when the contractual rights to the cash flows from the financial asset expire, or it transfers the rights to receive the contractual cash flows in a transaction in which substantially all of the risks and rewards of ownership of the financial asset are transferred or in which the Company neither transfers nor retains substantially all of the risks and rewards of ownership and it does not retain control of the financial asset.
Financial liabilities
The Company derecognizes a financial liability when its contractual obligations are discharged or cancelled, or expire. The Company also derecognizes a financial liability when its terms are modified and the cash flows of the modified liability are substantially different, in which case a new financial liability based on the modified terms is recognized at fair value.
On derecognition of a financial liability, the difference between the carrying amount extinguished and the consideration paid (including any non-cash assets transferred or liabilities assumed) is recognized in profit or loss.
31
MakeMyTrip Limited
Year ended March 31, 2024
NOTES TO THE SEPARATE FINANCIAL STATEMENTS - (Continued)
(Amounts in USD thousands, except per share data and share count)
Financial assets and financial liabilities are offset and the net amount presented in the separate statement of financial position when, and only when, the Company currently has a legally enforceable right to set off the amounts and it intends either to settle them on a net basis or to realize the asset and settle the liability simultaneously.
Ordinary shares
Ordinary shares are classified as equity with par value of $0.0005 per share. Incremental costs directly attributable to the issue of ordinary shares are recognized as a deduction from equity, net of any tax effects.
Income tax relating to transaction costs of an equity transaction is accounted for in accordance with IAS 12.
Class B Convertible Ordinary Shares
Class B Convertible Ordinary shares (“Class B shares”) are classified as equity with par value of $0.0005 per share. The terms of issue generally provide that the Class B shares issued to any shareholder will have the same powers and relative participation rights as ordinary shares of the Company and shall vote together with ordinary shares as a single class on all matters on which the Company shareholders are entitled to vote, except as required by applicable law. Class B shares will be convertible into an equal number of ordinary shares, which shall be fully paid, non-assessable and free of any preemptive rights, of the Company on demand at the election of the holder, and will be automatically converted into an equal number of ordinary shares upon the transfer of Class B shares to another party.
Incremental costs directly attributable to the issue of Class B shares are recognized as a deduction from equity.
Compound financial instruments issued by the Company comprise convertible notes denominated in USD that can be converted to ordinary shares at the option of the holder at any point of time till the date of mandatory conversion. The number of shares to be issued is fixed and is subject to certain adjustments in connection with a make-whole fundamental change or any conversion rate adjustments (in each case, as described in the indenture relating to the convertible notes) and does not vary with changes in fair value. The liability component of compound financial instruments is initially recognised at the fair value of a similar liability that does not have an equity conversion option. The equity component is initially recognised at the difference between the fair value of the compound financial instrument as a whole and the fair value of the liability component. Any directly attributable transaction costs are allocated to the liability and equity components in proportion to their initial carrying amounts.
32
MakeMyTrip Limited
Year ended March 31, 2024
NOTES TO THE SEPARATE FINANCIAL STATEMENTS - (Continued)
(Amounts in USD thousands, except per share data and share count)
Subsequent to initial recognition, the liability component of a compound financial instrument is measured at amortised cost using the effective interest method. The equity component of a compound financial instrument is not remeasured. Interest related to the financial liability is recognised in profit or loss. In case of any change in estimate related to expectations or timing of the repayment, new carrying amount of liability component is recalculated based on re-estimated cash flows discounted at the original effective rate and any difference in the carrying amounts is recognised in profit or loss.
Financial instruments
The Company recognises loss allowances for Expected Credit Loss (ECLs) on:
The Company measures loss allowances at an amount equal to lifetime ECLs, except for the following, which are measured as 12-month ECLs:
The Company has elected to measure loss allowances for trade receivables at an amount equal to lifetime ECLs. When determining whether the credit risk of a financial asset has increased significantly since initial recognition and when estimating ECLs, the Company considers reasonable and supportable information that is relevant and available without undue cost or effort. This includes both quantitative and qualitative information and analysis, based on the Company’s historical experience and informed credit assessment and including forward-looking information. The Company assumes that the credit risk on a financial asset has increased significantly if it is more than 30 days past due.
The Company considers a financial asset to be in default when:
The maximum period considered when estimating ECLs is the maximum contractual period over which the Company is exposed to credit risk.
33
MakeMyTrip Limited
Year ended March 31, 2024
NOTES TO THE SEPARATE FINANCIAL STATEMENTS - (Continued)
(Amounts in USD thousands, except per share data and share count)
Measurement of ECLs
ECLs are a probability-weighted estimate of credit losses. Credit losses are measured as the present value of all cash shortfalls (i.e. the difference between the cash flows due to the entity in accordance with the contract and the cash flows that the Company expects to receive). ECLs are discounted at the effective interest rate of the financial asset.
Credit-impaired financial assets
At each reporting date, the Company assesses whether financial assets carried at amortised cost are credit-impaired. A financial asset is ‘credit-impaired’ when one or more events that have a detrimental impact on the estimated future cash flows of the financial asset have occurred.
Presentation of allowance for ECL in the separate statement of financial position
Loss allowances for financial assets measured at amortised cost are deducted from the gross carrying amount of the assets. For debt securities at FVOCI, the loss allowance is recognised in other comprehensive income.
Write-off
The gross carrying amount of a financial asset is written off when the Company has no reasonable expectations of recovering a financial asset in its entirety or a portion thereof. For customers, the Company makes an assessment with respect to the timing and amount of write-off based on whether there is a reasonable expectation of recovery. The Company expects no significant recovery from the amount written off. However, financial assets that are written off could still be subject to enforcement activities in order to comply with the Company’s procedures for recovery of amounts due.
The carrying amounts of the Company’s non-financial assets are reviewed at each reporting date to determine whether there is any indication of impairment. If any such indication exists, then the asset’s recoverable amount is estimated.
An impairment loss is recognized if the carrying amount of an asset or cash generating unit (CGU) exceeds its recoverable amount.
The recoverable amount of an asset or CGU is the greater of its value in use and its fair value less costs to sell. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assumptions of the time value of money and the risks specific to the asset or CGU. For the purpose of impairment testing, assets are grouped together into the smallest group of assets that generates cash inflows from continuing use that are largely independent of the cash inflows of other assets or CGUs.
Impairment losses are recognized in profit or loss. Impairment loss is reversed only to the extent that the asset’s carrying amount does not exceed the carrying amount that would have been determined, net of depreciation or amortization, if no impairment loss had been recognised.
34
MakeMyTrip Limited
Year ended March 31, 2024
NOTES TO THE SEPARATE FINANCIAL STATEMENTS - (Continued)
(Amounts in USD thousands, except per share data and share count)
The grant date fair value of share-based payment awards granted to employees of subsidiaries is recognised as receivable from subsidiaries, with a corresponding increase in equity, over the period that the employees unconditionally become entitled to the awards. The amount recognized as receivable is adjusted to reflect the number of awards for which the related service and non-market vesting conditions are expected to be met, such that the amount ultimately recognized is based on the number of awards that do meet the related service and non-market performance conditions at the vesting date. The increase in equity recognized in connection with a share based payment transaction is presented in the share based payment reserve, as a separate component in equity.
A provision is recognised if, as a result of a past event, the Company has a present legal or constructive obligation that can be estimated reliably, and it is probable that an outflow of economic benefits will be required to settle the obligation. Provisions are determined by discounting the expected future cash flows at a pre-tax rate that reflects current market assumptions of the time value of money and the risks specific to the liability. The unwinding of discount is recognised as finance cost.
The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at reporting date, taking into account the risks and uncertainties surrounding the obligation.
A provision for onerous contracts is measured at the present value of the lower of the expected cost of terminating the contract and the expected net cost of continuing with the contract, which is determined based on incremental costs of fulfilling the obligation under the contract and an allocation of other costs directly related to fulfilling the contract.
Contingent liabilities are possible obligations that arise from past events and whose existence will only be confirmed by the occurrence or non-occurrence of one or more future events not wholly within the control of the Company. Where it is not probable that an outflow of economic benefits will be required, or the amount cannot be estimated reliably, the obligation is disclosed as a contingent liability, unless the probability of outflow of economic benefits is remote.
(g) Finance Income and Costs
Finance income comprises interest income on funds invested and foreign currency gains (net). Interest income is recognized as it accrues in profit or loss, using the effective interest method.
Finance costs comprise interest expense on convertible notes, change in financial asset/liability, impairment losses on financial assets, including trade and other receivables and costs related to public offerings. Foreign currency gains and losses are reported on a net basis.
The ‘effective interest rate’ is the rate that exactly discounts estimated future cash payments or receipts through the expected life of the financial instrument to:
35
MakeMyTrip Limited
Year ended March 31, 2024
NOTES TO THE SEPARATE FINANCIAL STATEMENTS - (Continued)
(Amounts in USD thousands, except per share data and share count)
(h) Earnings (Loss) Per Share
The Company presents basic and diluted earnings (loss) per share (EPS) data for its ordinary shares (including Class B shares). Basic EPS is calculated by dividing the profit or loss attributable to ordinary shareholders (including Class B shareholders) of the Company by the weighted average number of ordinary shares (including Class B shares) outstanding during the period. Diluted EPS is determined by adjusting the profit or loss attributable to ordinary shareholders (including Class B shareholders) and the weighted average number of ordinary shares (including Class B shares) outstanding after adjusting for the effects of all potential dilutive ordinary shares (including Class B shares and convertible notes).
(i) Taxation
Income tax
Income tax expense comprises current and deferred tax. It is recognised in profit or loss except to the extent that it relates to items recognised directly in equity or in other comprehensive income.
Current tax
Current tax is the expected tax payable or receivable on the taxable income or loss for the year and any adjustment to tax payable or receivable in respect of previous years. It is measured using tax rates enacted or substantively enacted at the reporting date. Current tax also includes any tax arising from dividends.
Deferred tax
Deferred tax is recognised in respect of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for taxation purposes.
Deferred tax is not recognised for:
Deferred tax assets are recognised for unused tax losses, unused tax credits and deductible temporary differences to the extent that it is probable that future taxable profits will be available against which they can be utilised. Deferred tax assets are reviewed at each reporting date and are reduced to the extent that it is no longer probable that the related tax benefit will be realised.
Unrecognised deferred tax assets are reassessed at each reporting date and recognised to the extent that it has become probable that future taxable profits will be available against which they can be used.
36
MakeMyTrip Limited
Year ended March 31, 2024
NOTES TO THE SEPARATE FINANCIAL STATEMENTS - (Continued)
(Amounts in USD thousands, except per share data and share count)
(i) Taxation – (Continued)
Deferred tax - (Continued)
Deferred tax is measured at the tax rates that are expected to be applied to temporary differences when they reverse, using tax rates enacted or substantively enacted at the reporting date.
The measurement of deferred tax reflects the tax consequences that would follow from the manner in which the Company expects, at the reporting date, to recover or settle the carrying amount of its assets and liabilities.
Deferred tax assets and liabilities are offset only if certain criteria are met:
(j) Cash and Cash Equivalents
Cash and cash equivalents comprise cash at bank and on hand and short-term deposits with original maturities of three months or less that are readily convertible to known amounts of cash and which are subject to an insignificant risk of change in value, and funds in transit.
(k) Cash Flow Statement
Cash flows are reported using the indirect method, whereby profit for the year is adjusted for the effects of transactions of a non-cash nature, any deferrals or accruals of past or future operating cash receipts or payments and item of income or expenses associated with investing or financing cash flows. The cash flows from operating, investing and financing activities of the Company are segregated.
(l) New Accounting Standards Issued But Not Yet Adopted
Amendment to IAS 1
On January 23, 2020, the International Accounting Standards Board (IASB) has issued “Classification of liabilities as Current or Non-Current (Amendments to IAS 1)” providing a more general approach to the classification of liabilities under IAS 1 based on the contractual arrangement in place at the reporting date. The amendments aim to promote consistency in applying the requirements by helping companies to determine whether, in the statement of financial position, debt and other liabilities with an uncertain settlement date should be classified as current (due or potentially due to be settled within one year) or non-current.The amendments also clarified the classification requirements for debt a company might settle by converting it into equity.
37
MakeMyTrip Limited
Year ended March 31, 2024
NOTES TO THE SEPARATE FINANCIAL STATEMENTS - (Continued)
(Amounts in USD thousands, except per share data and share count)
(l) New Accounting Standards Issued But Not Yet Adopted - (Continued)
Amendment to IAS 1 - (Continued)
The effective date for adoption of these amendments is annual periods beginning on or after January 1, 2024 and are to be applied retrospectively, although early adoption is permitted. These amendments are applicable on Company for annual reporting periods beginning on April 1, 2024. The Company has evaluated these amendments and there will be no impact on its separate financial statements.
Amendment to IAS 21
On August 15, 2023, IASB has issued amendments to IAS 21 The Effects of Changes in Foreign Exchange Rates, Lack of Exchangeability that will require companies to provide more useful information in their financial statements when a currency cannot be exchanged into another currency. These amendments specify when a currency is exchangeable into another currency and when it is not and specify how an entity determines the exchange rate to apply when a currency is not exchangeable. The effective date for adoption of this amendment is annual periods beginning on or after January 1, 2025, although early adoption is permitted. These amendments are applicable on Company for annual reporting periods beginning on April 1, 2025. The Company is currently evaluating the impact of amendments to IAS 21 on its separate financial statements.
IFRS 18 – Presentation and Disclosures in Financial Statements
In April 2024, the IASB issued its new standard IFRS 18 – Presentation and Disclosures in Financial Statements that will replace IAS 1 – Presentation of Financial Statements. The new standard aims at improving how entities communicate in their financial statements. The effective date for adoption of this standard is annual periods beginning on or after January 1, 2027, although early adoption is permitted. This standard is applicable on Company for annual reporting periods beginning on April 1, 2027. The Company is currently evaluating the impact of IFRS 18 on its separate financial statements.
Amendment to IFRS 9 and IFRS 7
On May 30, 2024, IASB has issued below amendments to the classification and measurement requirements in IFRS 9 Financial Instruments and IFRS 7 Financial Instruments: Disclosures. This amendment provide clarification on derecognition of a financial liability settled through electronic transfer, classification of financial assets and disclosure requirements w.r.t. investments in equity instruments designed at fair value through other comprehensive income. The effective date for adoption of this amendment is annual periods beginning on or after January 1, 2026, although early adoption is permitted. These amendments are applicable to the Company for annual reporting periods beginning on April 1, 2026. The Company is currently evaluating the impact of amendments to IFRS 9 and IFRS 7 on its separate financial statements.
Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date in the principal or, in its absence, the most advantageous market to which the Company has access at that date.
38
MakeMyTrip Limited
Year ended March 31, 2024
NOTES TO THE SEPARATE FINANCIAL STATEMENTS - (Continued)
(Amounts in USD thousands, except per share data and share count)
A number of the Company’s accounting policies and disclosures require the measurement of fair values, for both financial assets and liabilities.
The Company has an established control framework with respect to the measurement of fair values. This includes a finance team that has overall responsibility for overseeing all significant fair value measurements with the help of an external independent valuer, including level 3 fair values, and reports directly to the Group Chief Financial Officer.
The finance team regularly reviews significant unobservable inputs and valuation adjustments.
When measuring the fair value of an asset or a liability, the Company uses market data as far as possible. Fair values are categorized into different levels in a fair value hierarchy based on the inputs used in the valuation techniques as follows:
If the inputs used to measure the fair value of an asset or a liability fall into different levels of the fair value hierarchy, then the fair value measurement is categorized in its entirety in the same level of the fair value hierarchy as the lowest level input that is significant to the entire measurement.
The Company recognises transfers between levels of fair values hierarchy at the end of the reporting date during which the change has occurred.
The assumption made in measuring fair values are given below. When applicable, further information about the assumptions made in measuring fair values is disclosed in the notes specific to that asset or liability.
Fair value is calculated based on the present value of the expected future payments, discounted using a risk-adjusted discount rate.
The fair value of restricted stock units (RSUs) given under MakeMyTrip 2010 Share Incentive Plan (“Share Incentive Plan”) is calculated by multiplying the number of units given with the Company’s share price on the date of grant. The fair value of Employee Stock Options (ESOPs) given under Share Incentive Plan is measured using Black Scholes Model. Service and non-market performance conditions attached to the arrangements were not taken into account in measuring fair value.
The fair value of trade and other receivables is estimated as the present value of future cash flows, discounted at the market rate of interest at the reporting date.
The fair value of investment in equity securities is determined using valuation techniques. Valuation techniques employed include market multiples and discounted cash flows analysis using expected future cash flows and a market related discount rate.
39
MakeMyTrip Limited
Year ended March 31, 2024
NOTES TO THE SEPARATE FINANCIAL STATEMENTS - (Continued)
(Amounts in USD thousands, except per share data and share count)
Overview
In the normal course of its business, the Company is exposed to liquidity, credit and market risk (interest rate and foreign currency risk), arising from financial instruments.
Liquidity Risk
Liquidity risk is the risk that the Company will encounter difficulty in meeting the obligations associated with its financial liabilities that are settled by delivering cash or another financial asset. The Company is an investment company and its objective is to ensure that it is able to meet its requirements for funds for its subsidiaries on a timely basis. The Company regularly monitors its liquidity based on the requirement of the subsidiaries and availability of cash. The Company’s approach to manage liquidity is to ensure, as far as possible, that it will always have sufficient liquidity to meet its liabilities when due, under both normal and stressed conditions, without incurring unacceptable losses or risk to the Company’s reputation. The objective of Company is to ensure liquidity which is sufficient to meet company operational requirements in short-term and long-term.
To ensure smooth operations, the Company has invested surplus funds in term deposits with banks.
Credit Risk
Credit risk is the risk of financial loss to the Company if a counterparty to a financial instrument fails to meet its contractual obligation. The Company’s exposure to credit risk is limited to amount receivable from its subsidiaries for the reimbursement of the share based awards cost and other receivables. The objective behind credit risk management is to reduce the Company’s losses which could follow from subsidiaries’ insolvency.
Additionally, the Company places its cash and cash equivalents and term deposits with banks with high investment grade ratings, limits the amount of credit exposure with any one bank and conducts ongoing evaluation of the credit worthiness of the banks with which it does business. Given the high credit ratings of these financial institutions, the Company does not expect these financial institutions to fail in meeting their obligations. The maximum exposure to credit risk is represented by the carrying amount of each financial asset.
Market Risk
Market risk is the risk that changes in market prices such as foreign exchange rates and interest rates, will affect the Company’s income or the value of its holdings of financial instruments. The objective of market risk management is to manage and control market risk exposures within acceptable parameters, while optimizing the return on risk.
Foreign Currency Risk
The Company does not have any significant exposure to foreign currency risk. All assets and liabilities are denominated in USD, the functional currency of the Company.
Interest Rate Risk
The Company does not have any variable rate interest bearing financial instruments, hence there is no interest rate risk.
6) OTHER INCOME
|
| For the year ended March 31 |
| |||||
Particulars |
| 2023 |
|
| 2024 |
| ||
Gain on discontinuation of equity accounted investment (refer note 9) |
|
| 2,017 |
|
|
| — |
|
Total |
|
| 2,017 |
|
|
| — |
|
40
MakeMyTrip Limited
Year ended March 31, 2024
NOTES TO THE SEPARATE FINANCIAL STATEMENTS - (Continued)
(Amounts in USD thousands, except per share data and share count)
|
| For the year ended March 31 |
| |||||
Particulars |
| 2023 |
|
| 2024 |
| ||
Legal and professional |
|
| 1,522 |
|
|
| 1,604 |
|
Insurance |
|
| 640 |
|
|
| 629 |
|
Total |
|
| 2,162 |
|
|
| 2,233 |
|
8) FINANCE INCOME AND COSTS
|
| For the year ended March 31 |
| |||||
Particulars |
| 2023 |
|
| 2024 |
| ||
Interest income on term deposits measured at amortised cost |
|
| 5,219 |
|
|
| 10,304 |
|
Other interest income |
|
| 184 |
|
|
| 58 |
|
Finance income |
|
| 5,403 |
|
|
| 10,362 |
|
Interest expense on financial liability measured at amortized cost |
|
| 14,878 |
|
|
| 15,700 |
|
Change in carrying value of financial liability measured at amortised cost (refer note 20) |
|
| — |
|
|
| (30,578 | ) |
Change in fair value of financial asset measured at FVTPL |
|
| 2,821 |
|
|
| — |
|
Net foreign exchange loss |
|
| 67 |
|
|
| 578 |
|
Other finance charges |
|
| 34 |
|
|
| 10 |
|
Impairment loss on trade and other receivables |
|
| 50 |
|
|
| 52 |
|
Finance costs |
|
| 17,850 |
|
|
| (14,238 | ) |
Net finance income (costs) recognized in profit or loss |
|
| (12,447 | ) |
|
| 24,600 |
|
9) INVESTMENT IN SUBSIDIARIES
|
| As at March 31 |
| |||||
Particulars |
| 2023 |
|
| 2024 |
| ||
At the beginning of the year |
|
| 1,977,159 |
|
|
| 2,288,024 |
|
Investments made in subsidiaries during the year* |
|
| 13,775 |
|
|
| 18,672 |
|
Conversion of associate to subsidiary# |
|
| 3,264 |
|
|
| — |
|
Fair value gain on investments measured at fair value |
|
| 293,826 |
|
|
| 1,284,081 |
|
Total |
|
| 2,288,024 |
|
|
| 3,590,777 |
|
*The Company has invested the below amounts in the respective subsidiaries (refer note 24).
|
| As at March 31 |
| |||||
Name of subsidiary |
| 2023 |
|
| 2024 |
| ||
MakeMyTrip (India) Private Limited |
|
| 9,300 |
|
|
| 14,572 |
|
Ibibo Group Holdings (Singapore) Pte. Ltd. |
|
| 4,000 |
|
|
| 3,800 |
|
Luxury Tours & Travel Pte. Ltd. |
|
| 250 |
|
|
| 200 |
|
Hotel Travel Limited |
|
| 125 |
|
|
| 100 |
|
Luxury Tours (Malaysia) Sdn. Bhd. |
|
| 100 |
|
|
| — |
|
Total |
|
| 13,775 |
|
|
| 18,672 |
|
#As at September 28, 2022, the Company had equity interest in Simplotel of 41.94% with a carrying amount of USD 1,247 and was considered as an investment in equity accounted associate. On September 28, 2022, the Company through one of its Indian subsidiaries acquired additional equity interest in Simplotel, resulting in controlling stake. As a result, Simplotel had ceased to be an associate of the Company and accordingly, the equity method accounting had been discontinued. This investment is now accounted for as a subsidiary measured at FVOCI. The Company had recognised a gain of USD 2,017 in the separate statement of profit or loss and other comprehensive income, on account of discontinuation of equity method of accounting (refer note 6).
The Company’s exposure to risks and fair value measurement is disclosed in note 5 and 22.
41
MakeMyTrip Limited
Year ended March 31, 2024
NOTES TO THE SEPARATE FINANCIAL STATEMENTS - (Continued)
(Amounts in USD thousands, except per share data and share count)
10) INVESTMENT IN ASSOCIATES
| As at March 31 |
| ||||||
Particulars |
| 2023 |
|
| 2024 |
| ||
At the beginning of the year |
|
| 1,607 |
|
|
| 268 |
|
Share of profit (loss) of associates |
|
| 3 |
|
|
| (26 | ) |
Share of other comprehensive loss of associates |
|
| (95 | ) |
|
| — |
|
Conversion of associate to subsidiary (refer note 9) |
|
| (1,247 | ) |
|
| — |
|
Total |
|
| 268 |
|
|
| 242 |
|
11) OTHER INVESTMENTS
| As at March 31 |
| ||||||
Particulars |
| 2023 |
|
| 2024 |
| ||
Financial assets measured at FVTPL |
|
|
|
|
|
| ||
- Equity securities (unlisted) |
|
| 591 |
|
|
| 591 |
|
|
|
|
|
|
|
| ||
Financial assets measured at amortised cost |
|
|
|
|
|
| ||
- Other securities |
|
| 76 |
|
|
| 76 |
|
Total |
|
| 667 |
|
|
| 667 |
|
The Company’s exposure to risks and fair value measurement is disclosed in note 5 and 22.
42
MakeMyTrip Limited
Year ended March 31, 2024
NOTES TO THE SEPARATE FINANCIAL STATEMENTS - (Continued)
(Amounts in USD thousands, except per share data and share count)
12) TRADE AND OTHER RECEIVABLES
| As at March 31 |
| ||||||
Particulars |
| 2023 |
|
| 2024 |
| ||
Trade and other receivables, net of provision |
|
| 227,403 |
|
|
| 217,847 |
|
Security deposit |
|
| 1,500 |
|
|
| 1,500 |
|
Interest accrued |
|
| 3,093 |
|
|
| 2,679 |
|
Total |
|
| 231,996 |
|
|
| 222,026 |
|
Non-current |
|
| 177,658 |
|
|
| 117,676 |
|
Current |
|
| 54,338 |
|
|
| 104,350 |
|
Total |
|
| 231,996 |
|
|
| 222,026 |
|
Receivables represent dues from subsidiaries which are mainly in nature of recharge cost on issue of share options, recoverable only on exercise of share options by the employees of subsidiaries. Security deposits represents amount paid in advance to suppliers of hotels to guarantee the provision of those services on behalf of one of the subsidiary.
The Company’s exposure to credit and currency risks related to trade and other receivables is disclosed in notes 5 and 22. Trade and other receivables from related parties are disclosed in note 24.
13) TERM DEPOSITS
| As at March 31 |
| ||||||
Particulars |
| 2023 |
|
| 2024 |
| ||
Term deposits |
|
| 165,000 |
|
|
| 175,000 |
|
Total |
|
| 165,000 |
|
|
| 175,000 |
|
Current |
|
| 165,000 |
|
|
| 175,000 |
|
Total |
|
| 165,000 |
|
|
| 175,000 |
|
The Company’s exposure to credit risk and interest rate risk is disclosed in notes 5 and 22.
14) OTHER ASSETS
| As at March 31 |
| ||||||
Particulars |
| 2023 |
|
| 2024 |
| ||
Prepaid expenses |
|
| 424 |
|
|
| 334 |
|
Other assets* |
|
| 117 |
|
|
| 72 |
|
Tax assets |
|
| 3,667 |
|
|
| 3,201 |
|
Total |
|
| 4,208 |
|
|
| 3,607 |
|
Current |
|
| 541 |
|
|
| 3,607 |
|
Non-Current |
|
| 3,667 |
|
|
| — |
|
Total |
|
| 4,208 |
|
|
| 3,607 |
|
* Other assets include amount recoverable of Nil (March 31, 2023: USD 117), which was lying in an escrow account.
43
MakeMyTrip Limited
Year ended March 31, 2024
NOTES TO THE SEPARATE FINANCIAL STATEMENTS - (Continued)
(Amounts in USD thousands, except per share data and share count)
15) CASH AND CASH EQUIVALENTS
| As at March 31 |
| ||||||
Particulars |
| 2023 |
|
| 2024 |
| ||
Bank balances |
|
| 6,179 |
|
|
| 4,811 |
|
Term deposits |
|
| 20,000 |
|
|
| 50,440 |
|
Total |
|
| 26,179 |
|
|
| 55,251 |
|
The Company’s exposure to credit risk and interest rate risk is disclosed in notes 5 and 22.
16) CAPITAL AND RESERVES
| Ordinary Shares |
|
| Class B Shares |
| |||||||||||||||||||
Particulars |
| Number |
|
| Share capital |
|
| Share premium |
|
| Number |
|
| Share capital |
|
| Share premium |
| ||||||
Balance as at April 1, 2022 |
|
| 65,606,041 |
|
|
| 33 |
|
|
| 816,743 |
|
|
| 39,667,911 |
|
|
| 20 |
|
|
| 1,217,920 |
|
Shares issued during the year on exercise of share based awards |
|
| 856,521 |
|
| * |
|
|
| 22,699 |
|
|
| — |
|
|
| — |
|
|
| — |
| |
Balance as at March 31, 2023 |
|
| 66,462,562 |
|
|
| 33 |
|
|
| 839,442 |
|
|
| 39,667,911 |
|
|
| 20 |
|
|
| 1,217,920 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Balance as at April 1, 2023 |
|
| 66,462,562 |
|
|
| 33 |
|
|
| 839,442 |
|
|
| 39,667,911 |
|
|
| 20 |
|
|
| 1,217,920 |
|
Shares issued during the year on exercise of share based awards |
|
| 3,652,013 |
|
|
| 2 |
|
|
| 103,855 |
|
|
| — |
|
|
| — |
|
|
| — |
|
Balance as at March 31, 2024 |
|
| 70,114,575 |
|
|
| 35 |
|
|
| 943,297 |
|
|
| 39,667,911 |
|
|
| 20 |
|
|
| 1,217,920 |
|
*less than 1
The Company presently has ordinary shares and Class B Convertible Ordinary Shares (“Class B Shares”) with par value of $0.0005 per share. The terms of issue generally provide that the Class B Shares issued to any shareholder will have the same powers and relative participation rights as ordinary shares of the Company and shall vote together with ordinary shares as a single class on all matters on which the Company shareholders are entitled to vote, except as required by applicable law. The Class B Shares will be convertible into an equal number of ordinary shares, which shall be fully paid, non-assessable and free of any preemptive rights, of the Company on demand at the election of the holder, and will be automatically converted into an equal number of ordinary shares upon the transfer of Class B Shares to another party.
Mauritian law mandates that any dividends shall be declared out of the distributable profits, after having set off accumulated losses at the beginning of the accounting period and no distribution may be made unless the Company’s board of directors is satisfied that upon the distribution being made (1) the Company is able to pay its debts as they become due in the normal course of business and (2) the value of the Company’s assets is greater than the sum of (a) the value of its liabilities and (b) Company’s stated capital. Should the Company declare and pay any dividends on ordinary shares, such dividends will be paid in USD to each holder of ordinary shares and Class B shares in proportion to the number of shares held to the total ordinary shares and Class B shares outstanding as on that date.
44
MakeMyTrip Limited
Year ended March 31, 2024
NOTES TO THE SEPARATE FINANCIAL STATEMENTS - (Continued)
(Amounts in USD thousands, except per share data and share count)
16) CAPITAL AND RESERVES - (Continued)
In the event of liquidation of the Company, all preferential amounts, if any, shall be discharged by the Company. The remaining assets of the Company shall be distributed to the holders of Class B shares at par with ordinary shares in proportion to the number of shares held to the total ordinary shares (including Class B shares) outstanding as on that date.
The reserve comprises the cumulative net change in the fair value of equity investments at FVOCI.
Share-based payment reserve comprise the value of equity-settled share based payment transactions provided to employees of the subsidiaries and is recognised as receivable from subsidiary with a corresponding increase in equity.
Other reserve comprise Company’s share of other comprehensive income of associates, mainly consisting of foreign currency translation reserve.
Equity share capital and other equity are considered for the purpose of Company’s capital management. The Company’s objective for capital management is to manage its capital so as to safeguard its ability to continue as a going concern and to support the growth of the Company. The capital structure of the Company is based on management’s judgement of its strategic and day-to-day needs with a focus on total equity so as to maintain investors, creditors and market confidence. The funding requirements are met through equity and convertible notes. The Company’s focus is to keep strong total equity base to ensure independence, security, as well as a high financial flexibility for potential future borrowings, if required without impacting the risk profile of the Company. The Company is not subject to any externally imposed capital requirements.
45
MakeMyTrip Limited
Year ended March 31, 2024
NOTES TO THE SEPARATE FINANCIAL STATEMENTS - (Continued)
(Amounts in USD thousands, except per share data and share count)
17) EARNINGS (LOSS) PER SHARE
The following is the reconciliation of the Earnings (loss) attributable to ordinary shareholders (including Class B shareholders) and weighted average number of ordinary shares (including Class B shares) used in the computation of basic and diluted loss per share for the year ended March 31, 2023 and 2024:
| For the year ended March 31 |
| ||||||
Particulars |
| 2023 |
|
| 2024 |
| ||
Earnings (loss) attributable to ordinary shareholders (including Class B shareholders) used in computing basic earnings (loss) per share (A) |
|
| (10,750 | ) |
|
| 16,303 |
|
Interest expense and changes in carrying amount of convertible notes, net of tax |
|
| — |
|
|
| (10,857 | ) |
Earnings (loss) attributable to ordinary shareholders (including Class B shareholders) used in computing diluted earnings (loss) per share (B) |
|
| (10,750 | ) |
|
| 5,446 |
|
|
|
|
|
|
|
| ||
Weighted average number of ordinary shares (including Class B shares) outstanding used in computing basic earnings (loss) per share (C) |
|
| 109,656,200 |
|
|
| 111,094,561 |
|
Dilutive effect of conversion of convertible notes |
|
| — |
|
|
| 5,934,810 |
|
Dilutive effect of share based awards |
|
| — |
|
|
| 1,206,485 |
|
Weighted average number of ordinary shares (including Class B shares) outstanding used in computing dilutive earnings (loss) per share (D) |
|
| 109,656,200 |
|
|
| 118,235,856 |
|
|
|
|
|
|
|
| ||
Earnings (loss) per share (USD) |
|
|
|
|
|
| ||
Basic (A/C) |
|
| (0.10 | ) |
|
| 0.15 |
|
Diluted (B/D) |
|
| (0.10 | ) |
|
| 0.05 |
|
For the year ended March 31, 2024, Nil (March 31, 2023 : 1,336,069) employees share based awards, were excluded from the calculation of diluted weighted average number of ordinary shares as their effect would have been anti-dilutive.
For the year ended March 31, 2024, Nil (March 31, 2023: 5,934,810) ordinary shares issuable on conversion of convertible notes, were excluded from the calculation of diluted weighted average number of ordinary shares as their effect would have been anti-dilutive.
18) TRADE AND OTHER PAYABLES
| As at March 31 |
| ||||||
Particulars |
| 2023 |
|
| 2024 |
| ||
Accrued expenses |
|
| 594 |
|
|
| 641 |
|
Total |
|
| 594 |
|
|
| 641 |
|
Trade and other payables primarily include amount payable for various expenses.
The Company's exposure to liquidity risk related to trade and other payables is disclosed in note 5 and 22.
46
MakeMyTrip Limited
Year ended March 31, 2024
NOTES TO THE SEPARATE FINANCIAL STATEMENTS - (Continued)
(Amounts in USD thousands, except per share data and share count)
19) OTHER CURRENT LIABILITIES
| As at March 31 |
| ||||||
Particulars |
| 2023 |
|
| 2024 |
| ||
Other liabilities (related to Hotel Travel Group) |
|
| 4,320 |
|
|
| — |
|
Statutory liabilities |
|
| — |
|
|
| 1,724 |
|
Total |
|
| 4,320 |
|
|
| 1,724 |
|
|
|
|
|
|
|
|
20) LOANS AND BORROWINGS
This note provides information about the contractual terms of Company’s interest bearing loans and borrowings, which are measured at amortized cost. For more information about the Company’s exposure to interest rate and liquidity risk, refer note 5 and 22.
| As at March 31 |
| ||||||
Particulars |
| 2023 |
|
| 2024 |
| ||
Convertible notes |
|
| 216,118 |
|
|
| 201,240 |
|
|
|
|
|
|
|
| ||
Non-current |
|
| — |
|
|
| 201,240 |
|
Current |
|
| 216,118 |
|
|
| — |
|
Total |
|
| 216,118 |
|
|
| 201,240 |
|
On February 9, 2021, the Company had issued USD 230,000 principal amount 0.00% convertible senior notes (the "Notes") including USD 30,000 in aggregate principal amount of the Notes issued pursuant to the full exercise of the initial purchasers’ option to purchase additional Notes.
The Notes are convertible based upon an initial conversion rate of 25.8035 of the Company’s ordinary shares, par value USD 0.0005 per share (the “ordinary shares”) per USD 1,000 principal amount of Notes (equivalent to a conversion price of approximately USD 38.75 per ordinary share). The Notes will mature on February 15, 2028, unless earlier repurchased, redeemed or converted. The Notes will be convertible into ordinary shares, at the option of the holders, in integral multiples of USD 1,000 principal amount, at any time prior to the close of business on the second business day preceding February 15, 2028. Holders of the Notes have the right to require the Company to repurchase for cash all or part of their Notes on February 15, 2024 and February 15, 2026 (each, a “repurchase date”) at a repurchase price equal to 100% of the principal amount of the Notes to be repurchased, plus accrued and unpaid special interest, if any, to, but excluding, the relevant repurchase date.
The conversion rate will be subject to adjustment upon the occurrence of certain specified events, but will not be adjusted for accrued and unpaid special interest, if any. In addition, in connection with a make-whole fundamental change or following the Company’s delivery of a notice of tax redemption, the Company will, in certain circumstances, increase the conversion rate for a holder who elects to convert its Notes “in connection with” such make-whole fundamental change or a notice of tax redemption, as the case may be. Further, the Company may, at its option, redeem the Notes, in whole but not in part, following the occurrence certain tax law changes at a redemption price equal to 100% of the principal amount of the Notes to be redeemed, plus accrued and unpaid special interest, if any, to, but excluding, the redemption date (unless the redemption date falls after a special interest record date but on or prior to the special interest payment date to which such special interest record date relates, in which case the Company will instead pay the full amount of accrued and unpaid special interest, if any, to the holder of record as of the close of business on such special interest record date, and the redemption price will be equal to 100% of the principal amount of the Notes to be redeemed).
47
MakeMyTrip Limited
Year ended March 31, 2024
NOTES TO THE SEPARATE FINANCIAL STATEMENTS - (Continued)
(Amounts in USD thousands, except per share data and share count)
20) LOANS AND BORROWINGS - (Continued)
Upon the occurrence of a fundamental change, holders may require the Company to repurchase for cash all or any portion of their Notes at a fundamental change repurchase price equal to 100% of the principal amount of the Notes to be repurchased, plus accrued and unpaid special interest, if any, to, but excluding, the fundamental change repurchase date.
The Notes are general unsecured obligations of the Company. The Notes rank senior in right of payment to any of the Company’s indebtedness that is expressly subordinated in right of payment to the Notes, rank equal in right of payment to any of the Company’s unsecured indebtedness that is not so subordinated, are effectively subordinated in right of payment to any of the Company’s secured indebtedness to the extent of the value of the assets securing such indebtedness and are structurally junior to all indebtedness and other liabilities of the Company’s subsidiaries.
The carrying amount of the liability component was calculated by measuring the fair value of a similar liability that does not have an associated conversion feature. The carrying amount of the equity component representing the conversion option was determined by deducting the fair value of the liability component from the initial proceeds and recorded as equity component of convertible notes in equity. The resulting discount, together with the allocated issuance costs, were accreted at an effective interest rate of 7.39% over the period from the issuance date to February 15, 2024, the earliest put date of the Notes representing the first date on which the amount could be required to be paid to the Notes holders.
On January 17, 2024, the Company notified holders of the Notes, of the right, at the option such holder, to require the Company to repurchase at par all of such holder’s Notes or any portion thereof that is an integral multiple of USD 1,000 principal amount for cash on February 15, 2024, or the Repurchase Right, if properly tendered by the holders subject to the terms and conditions set forth. However, no notes were tendered for repurchase. The next repurchase date will be February 15, 2026 as per the agreement.
Consequent to aforementioned event, the Company has adjusted the gross carrying amount of the Notes at the present value of the estimated future contractual cash flows that are discounted up to next repurchase date at the original effective interest rate to reflect actual and revised estimated contractual cash flows. The difference of USD 30,578 between the gross carrying amount as at February 15, 2024 and revised gross carrying amount is recognised in separate statement of profit or loss as reversal of finance cost, being change in carrying value of financial liabilities measured at amortised cost during the year ended March 31, 2024. The revised carrying amount of the Notes will be accreted up to the principal amount over a remaining period of 1.88 years representing the next date on which the amount could be required to be paid to the Notes holders.
Terms and debt repayment schedule of convertible notes:
|
|
|
|
|
|
| As at March 31, 2023 |
|
| As at March 31, 2024 |
| |||||||||||
Particulars |
| Currency |
| Interest rate |
| Year of maturity |
| Original value |
|
| Carrying amount |
|
| Original |
|
| Carrying amount |
| ||||
Convertible notes |
| USD |
| 7.39% |
| 2026 |
|
| 230,000 |
|
|
| 216,118 |
|
|
| 230,000 |
|
|
| 201,240 |
|
48
MakeMyTrip Limited
Year ended March 31, 2024
NOTES TO THE SEPARATE FINANCIAL STATEMENTS - (Continued)
(Amounts in USD thousands, except per share data and share count)
20) LOANS AND BORROWINGS - (Continued)
Reconciliation of movements of liabilities to cash flows arising from financing activities:
Changes in cash flows from financing activities
| Convertible |
| ||
Balance as at April 1, 2022 |
|
| 201,240 |
|
Interest accrued |
|
| 14,878 |
|
Balance as at March 31, 2023 |
|
| 216,118 |
|
Interest accrued |
|
| 15,700 |
|
Adjustment due to change in estimate |
|
| (30,578 | ) |
Balance as at March 31, 2024 |
|
| 201,240 |
|
21) SHARE BASED PAYMENT
Description of the share-based payment arrangements
Share Option Programs (Equity-Settled)
Share Incentive Plan
i) Restricted Share Units (RSUs)
In 2010, the Company approved a share incentive plan in Mauritius, named the MakeMyTrip 2010 Share Incentive Plan (“Share Incentive Plan”). During the years ended March 31, 2023 and 2024, the Company granted restricted share units, or RSUs, under the plan to eligible employees. Each restricted share unit represents the right to receive one common share. The fair value of each restricted share unit is the market price of one common share of the Company on the date of grant.
Terms and Conditions of the RSUs
The terms and conditions relating to the RSUs grants under this Share Incentive Plan are given below:
Grant details |
| Number of |
|
| Vesting |
| Contractual | |
RSUs granted during the year ended March 31, 2023 |
|
| 1,455,554 |
|
| Refer notes |
| 4 – 8 years |
RSUs granted during the year ended March 31, 2024 |
|
| 829,578 |
|
| Refer notes |
| 4 – 8 years |
Notes:
- 571,784 (March 31, 2023: 1,120,117) RSUs have graded vesting over 4 years: 25% on the expiry of 12 months from the grant date, 25% on the expiry of 24 months from the grant date, 25% on the expiry of 36 months from the grant date, 25% on the expiry of 48 months from the grant date.
- Nil (March 31, 2023: 335,274) RSUs have 100% vesting on September 30, 2025 and 209,731(March 31, 2023: Nil) RSUs have 100% vesting on September 30, 2026. Further, the Company's estimate of the number of shares to be issued is adjusted upward or downward based upon the probability of achievement of the factors like Company and its subsidiaries performance (revenue, profit and gross merchandise value) of next three financial years and service condition. Maximum shares the employees are eligible to receive under this scheme are 150% of the total RSUs granted.
- 48,063 (March 31, 2023: 163) RSUs were fully vested on the grant date.
49
MakeMyTrip Limited
Year ended March 31, 2024
NOTES TO THE SEPARATE FINANCIAL STATEMENTS - (Continued)
(Amounts in USD thousands, except per share data and share count)
21) SHARE BASED PAYMENT - (Continued)
Description of the Share-Based Payment Arrangements – (Continued)
Share Option Programs (Equity-Settled) - (Continued)
Share Incentive Plan - (Continued)
- These RSUs can be exercised within a period of 48 months from the date of vesting or within a period of 6 months from the date of termination of employment, whichever is earlier.
The number and weighted average exercise price of RSUs under share incentive plan are as follows:
|
| Weighted |
|
| Number of |
|
| Weighted |
|
| Number of |
| ||||
| For the year ended March 31 |
| ||||||||||||||
Particulars |
| 2023 |
|
| 2023 |
|
| 2024 |
|
| 2024 |
| ||||
Outstanding at the beginning of the year |
|
| 0.0005 |
|
|
| 7,445,641 |
|
|
| 0.0005 |
|
|
| 7,773,744 |
|
Granted during the year |
|
| 0.0005 |
|
|
| 1,455,554 |
|
|
| 0.0005 |
|
|
| 829,578 |
|
Forfeited and expired during the year |
|
| 0.0005 |
|
|
| (369,630 | ) |
|
| 0.0005 |
|
|
| (178,993 | ) |
Exercised during the year |
|
| 0.0005 |
|
|
| (757,821 | ) |
|
| 0.0005 |
|
|
| (3,383,113 | ) |
Outstanding at the end of the year |
|
| 0.0005 |
|
|
| 7,773,744 |
|
|
| 0.0005 |
|
|
| 5,041,216 |
|
Exercisable at the end of the year |
|
| 0.0005 |
|
|
| 4,327,478 |
|
|
| 0.0005 |
|
|
| 2,234,132 |
|
The grant date fair value of RSUs granted during the year is in the range of USD 24.00 to USD 55.42 (March 31, 2023: USD 24.25 to USD 32.62).
The RSUs outstanding at March 31, 2024, have an exercise price per share of USD 0.0005 (March 31, 2023: USD 0.0005) and a weighted average contractual life of 4.3 years (March 31, 2023: 3.9 years).
During the year ended March 31, 2024, share based payment expense of USD 37,962 (March 31, 2023: USD 34,651) has been pushed down to the respective subsidiaries as the same relates to the employees of the subsidiaries (refer note 24).
50
MakeMyTrip Limited
Year ended March 31, 2024
NOTES TO THE SEPARATE FINANCIAL STATEMENTS - (Continued)
(Amounts in USD thousands, except per share data and share count)
21) SHARE BASED PAYMENT - (Continued)
Description of the Share-Based Payment Arrangements – (Continued)
Share Option Programs (Equity-Settled) - (Continued)
Share Incentive Plan - (Continued)
In 2010, the Company approved a share incentive plan in Mauritius, named the MakeMyTrip 2010 Share Incentive Plan (“Share Incentive Plan”). Each ESOP represents the right to receive one hundred common equity shares of the Company. No options were granted during the years ended March 31, 2023 and 2024, respectively.
The number and weighted average exercise price of ESOPs under share incentive plan are as follows:
|
| Weighted |
|
| Number of |
|
| Weighted |
|
| Number of |
| ||||
| For the year ended March 31 |
| ||||||||||||||
Particulars |
| 2023 |
|
| 2023 |
|
| 2024 |
|
| 2024 |
| ||||
Outstanding at the beginning of the year |
|
| 2,229 |
|
|
| 19,489 |
|
|
| 2,229 |
|
|
| 18,502 |
|
Exercised during the year |
|
| 2,229 |
|
|
| (987 | ) |
|
| 2,229 |
|
|
| (2,689 | ) |
Outstanding at the end of the year |
|
| 2,229 |
|
|
| 18,502 |
|
|
| 2,229 |
|
|
| 15,813 |
|
Exercisable at the end of the year |
|
| 2,229 |
|
|
| 18,502 |
|
|
| 2,229 |
|
|
| 15,813 |
|
The ESOPs outstanding at March 31, 2024 have an exercise price per ESOP of USD 2,229 (March 31, 2023: USD 2,229) and a weighted average contractual life of 1.4 years (March 31, 2023: 2.4 years).
During the year ended March 31, 2024, share based payment expense of Nil (March 31, 2023: USD 966) for the ESOPs granted under the Share Incentive Plan has been pushed down to the respective subsidiaries as the same relates to the employees of the subsidiaries (refer note 24).
22) FINANCIAL INSTRUMENTS
Credit Risk
Exposure to Credit Risk
The carrying amount of financial assets represents the maximum credit exposure. The maximum exposure to credit risk at the reporting date was:
| As at March 31 |
| ||||||
Particulars |
| 2023 |
|
| 2024 |
| ||
Trade and other receivables |
|
| 231,996 |
|
|
| 222,026 |
|
Term deposits |
|
| 165,000 |
|
|
| 175,000 |
|
Cash and cash equivalents |
|
| 26,179 |
|
|
| 55,251 |
|
Total |
|
| 423,175 |
|
|
| 452,277 |
|
The cash and cash equivalents and term deposits are mainly held with banks, which are rated A+, AAA, AA-, BBB- and BBB based on rating agency Fitch ratings. The Company considers that its cash and cash equivalents and term deposits have low credit risk based on the external credit ratings of the counterparties.
51
MakeMyTrip Limited
Year ended March 31, 2024
NOTES TO THE SEPARATE FINANCIAL STATEMENTS - (Continued)
(Amounts in USD thousands, except per share data and share count)
22) FINANCIAL INSTRUMENTS - (Continued)
Credit Risk - (Continued)
Exposure to Credit Risk - (Continued)
The maximum exposure to credit risk for trade and other receivables at the reporting date, categorised by type of counterparty was:
| As at March 31 |
| ||||||
Particulars |
| 2023 |
|
| 2024 |
| ||
Balance due from subsidiaries |
|
| 227,403 |
|
|
| 217,847 |
|
Others |
|
| 4,593 |
|
|
| 4,179 |
|
Total |
|
| 231,996 |
|
|
| 222,026 |
|
Impairment Losses
The Company uses a provision matrix to compute the expected credit loss allowance for trade and other receivables. The provision matrix takes into account available external and internal credit risk factors such as credit default and the Company's historical experience for its receivables.
The age of trade and other receivables at the reporting date was:
| As at March 31 |
| ||||||||||||||
Particulars |
| 2023 |
|
| 2024 |
| ||||||||||
| Gross |
|
| Impairment |
|
| Gross |
|
| Impairment |
| |||||
Not past due |
|
| 231,996 |
|
|
| — |
|
|
| 222,026 |
|
|
| — |
|
Total |
|
| 231,996 |
|
|
| — |
|
|
| 222,026 |
|
|
| — |
|
Liquidity risk
The following are the contractual maturities of financial liabilities, including estimated interest payments and excluding the impact of netting agreements:
As at March 31, 2023
Non-derivative financial liabilities (including hybrid financial liabilities) |
| Carrying |
|
| Contractual |
|
| 6 months |
|
| 6-12 |
|
| 1-2 years |
|
| 2-5 years |
|
| More |
| |||||||
Convertible notes |
|
| 216,118 |
|
|
| 230,000 |
|
|
| — |
|
|
| 230,000 |
|
|
| — |
|
|
| — |
|
|
| — |
|
Trade and other |
|
| 594 |
|
|
| 594 |
|
|
| 594 |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
Total |
|
| 216,712 |
|
|
| 230,594 |
|
|
| 594 |
|
|
| 230,000 |
|
|
| — |
|
|
| — |
|
|
| — |
|
As at March 31, 2024
Non-derivative financial liabilities (including hybrid financial liabilities) |
| Carrying |
|
| Contractual |
|
| 6 months |
|
| 6-12 |
|
| 1-2 years |
|
| 2-5 years |
|
| More |
| |||||||
Convertible notes |
|
| 201,240 |
|
|
| 230,000 |
|
|
| — |
|
|
| — |
|
|
| 230,000 |
|
|
| — |
|
|
| — |
|
Trade and other |
|
| 641 |
|
|
| 641 |
|
|
| 641 |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
Total |
|
| 201,881 |
|
|
| 230,641 |
|
|
| 641 |
|
|
| — |
|
|
| 230,000 |
|
|
| — |
|
|
| — |
|
* Represents undiscounted cash-flows of interest and principal
52
MakeMyTrip Limited
Year ended March 31, 2024
NOTES TO THE SEPARATE FINANCIAL STATEMENTS - (Continued)
(Amounts in USD thousands, except per share data and share count)
22) FINANCIAL INSTRUMENTS - (Continued)
Liquidity Risk - (Continued)
The balanced view of liquidity and financial indebtedness is stated in the table below:
| As at March 31 |
| ||||||
Particulars |
| 2023 |
|
| 2024 |
| ||
Cash and cash equivalents |
|
| 26,179 |
|
|
| 55,251 |
|
Term deposits |
|
| 165,000 |
|
|
| 175,000 |
|
Loans and borrowings |
|
| (216,118 | ) |
|
| (201,240 | ) |
Net cash position |
|
| (24,939 | ) |
|
| 29,011 |
|
Interest Rate Risk
The Company does not account for any fixed rate financial assets and liabilities at fair value through profit or loss. Therefore, a change in interest rates at the reporting date would not affect profit or loss.
The Company does not have any variable rate interest bearing financial instruments, hence there is no risk relating to change in interest rates.
Fair values
Fair Values Versus Carrying Amounts
The fair values of financial assets and liabilities, together with the carrying amounts shown in the separate statement of financial position, are as follows:
| As at March 31, 2023 |
|
| As at March 31, 2024 |
| |||||||||||
| Carrying amount |
|
| Fair value |
|
| Carrying amount |
|
| Fair value |
| |||||
Financial assets measured at fair value |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Investment in subsidiaries (FVOCI) |
|
| 2,288,024 |
|
|
| 2,288,024 |
|
|
| 3,590,777 |
|
|
| 3,590,777 |
|
Other investments - equity securities (FVTPL) |
|
| 591 |
|
|
| 591 |
|
|
| 591 |
|
|
| 591 |
|
|
| 2,288,615 |
|
|
| 2,288,615 |
|
|
| 3,591,368 |
|
|
| 3,591,368 |
| |
Financial assets not measured at fair value (amortised cost) |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Trade and other receivables |
|
| 231,996 |
|
|
| 231,996 |
|
|
| 222,026 |
|
|
| 222,026 |
|
Term deposits |
|
| 165,000 |
|
|
| 165,000 |
|
|
| 175,000 |
|
|
| 175,000 |
|
Cash and cash equivalents |
|
| 26,179 |
|
|
| 26,179 |
|
|
| 55,251 |
|
|
| 55,251 |
|
Other investments - other securities |
|
| 76 |
|
|
| 76 |
|
|
| 76 |
|
|
| 76 |
|
|
|
| 423,251 |
|
|
| 423,251 |
|
|
| 452,353 |
|
|
| 452,353 |
|
Financial liabilities not measured at fair value (amortised cost) |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Trade and other payables |
|
| 594 |
|
|
| 594 |
|
|
| 641 |
|
|
| 641 |
|
Other liabilities (related to Hotel Travel Group) |
|
| 4,320 |
|
|
| 4,320 |
|
|
| — |
|
|
| — |
|
Convertible notes |
|
| 216,118 |
|
|
| 212,189 |
|
|
| 201,240 |
|
|
| 197,698 |
|
|
|
| 221,032 |
|
|
| 217,103 |
|
|
| 201,881 |
|
|
| 198,339 |
|
The fair value measurements of financial assets and liabilities reported above have been categorized as Level 3 fair values based on the inputs to the valuation techniques used.
53
MakeMyTrip Limited
Year ended March 31, 2024
NOTES TO THE SEPARATE FINANCIAL STATEMENTS - (Continued)
(Amounts in USD thousands, except per share data and share count)
22) FINANCIAL INSTRUMENTS - (Continued)
Fair values - (Continued)
Fair Values Versus Carrying Amounts - (Continued)
Fair value of trade and other receivables, term deposits, cash and cash equivalents, other investments - other securities, other liabilities (related to Hotel Travel Group) and trade and other payables reasonably approximates to its carrying amount.
The fair value of convertible notes is determined using discounted cash flows. The valuation model considers the present value of expected payments, discounted using a risk-adjusted discount rate.
Fair value hierarchy
The table below analyses financial instruments carried at fair value, by valuation method. The different levels have been defined as follows:
• Level 1: quoted prices (unadjusted) in active markets for identical assets or liabilities.
• Level 2: inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly (i.e. as prices) or indirectly (i.e. derived from prices).
• Level 3: inputs for the asset or liability that are not based on observable market data (unobservable inputs).
| As at March 31, 2023 |
| ||||||||||||||
Particulars |
| Level 1 |
|
| Level 2 |
|
| Level 3 |
|
| Total |
| ||||
Investment in subsidiaries (FVOCI) |
|
| — |
|
|
| — |
|
|
| 2,288,024 |
|
|
| 2,288,024 |
|
Other investments - equity securities (FVTPL) |
|
| — |
|
|
| — |
|
|
| 591 |
|
|
| 591 |
|
Total |
|
| — |
|
|
| — |
|
|
| 2,288,615 |
|
|
| 2,288,615 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
| As at March 31, 2024 |
| ||||||||||||||
Particulars |
| Level 1 |
|
| Level 2 |
|
| Level 3 |
|
| Total |
| ||||
Investment in subsidiaries (FVOCI) |
|
| — |
|
|
| — |
|
|
| 3,590,777 |
|
|
| 3,590,777 |
|
Other investments - equity securities (FVTPL) |
|
| — |
|
|
| — |
|
|
| 591 |
|
|
| 591 |
|
Total |
|
| — |
|
|
| — |
|
|
| 3,591,368 |
|
|
| 3,591,368 |
|
There were no transfers between Level 1, Level 2 and Level 3 during the year.
The following table shows a reconciliation from the opening balances to the closing balances for fair value measurement in Level 3 of the fair value hierarchy:
|
| As at March 31, 2023 |
| ||||||
Particulars |
|
| Other investments (equity securities - FVTPL) |
|
| Investment in subsidiaries (FVOCI) |
| ||
Opening balances |
|
|
| 3,412 |
|
|
| 1,977,159 |
|
Invested during the year (refer note 9) |
|
|
| — |
|
|
| 13,775 |
|
Conversion of associate to subsidiary (refer note 9) |
|
|
| — |
|
|
| 3,264 |
|
Total gains and (losses) recognized in: |
|
|
|
|
|
|
| ||
- profit or loss |
|
|
| (2,821 | ) |
|
| — |
|
- other comprehensive income |
|
|
| — |
|
|
| 293,826 |
|
Closing balances |
|
|
| 591 |
|
|
| 2,288,024 |
|
54
MakeMyTrip Limited
Year ended March 31, 2024
NOTES TO THE SEPARATE FINANCIAL STATEMENTS - (Continued)
(Amounts in USD thousands, except per share data and share count)
22) FINANCIAL INSTRUMENTS - (Continued)
Fair value hierarchy - (Continued)
| As at March 31, 2024 |
| ||||||
Particulars |
| Other investments (equity securities - FVTPL) |
|
| Investment in subsidiaries (FVOCI) |
| ||
Opening balances |
|
| 591 |
|
|
| 2,288,024 |
|
Invested during the year (refer note 9) |
|
| — |
|
|
| 18,672 |
|
Total gains and losses recognized in: |
|
|
|
|
|
| ||
- other comprehensive income |
|
| — |
|
|
| 1,284,081 |
|
Closing balances |
| 591 |
|
|
| 3,590,777 |
|
Valuation Techniques and significant unobservable inputs
The following tables show the valuation techniques used in measuring Level 3 fair values as at March 31, 2023 and March 31, 2024, as well as the significant unobservable inputs used.
Financial Instruments measured at fair value:
Type |
| Valuation technique |
| Significant |
| Inter- relationship between significant unobservable inputs and fair value measurement |
Other investments - equity securities (FVTPL) |
| Market comparison technique: The valuation model is based on market multiple derived from quoted prices and revenues of companies comparable to the investee. |
| Net revenue multiple: 3.7 - 4.8 (March 31, 2023: 3.7 - 4.8) |
| The estimated fair value would increase (decrease) if: |
Investment in subsidiaries (FVOCI) |
| Market comparison technique: The valuation model is based on market multiple derived from quoted prices and revenues of companies comparable to the investee. |
| Net revenue multiple: 4.8 - 5.8 (March 31, 2023: 2.6 - 5.5) |
| The estimated fair value would increase (decrease) if: |
Financial instruments not measured at fair value:
Type |
| Valuation technique |
| Significant unobservable |
Other financial assets and liabilities* |
| Discounted cash flows |
| Not applicable |
Notes: *Other financial assets include trade and other receivables, term deposits, cash and cash equivalents and other investments-other securities. Other financial liabilities include convertible notes, other liabilities (related to Hotel Travel Group) and trade and other payables.
55
MakeMyTrip Limited
Year ended March 31, 2024
NOTES TO THE SEPARATE FINANCIAL STATEMENTS - (Continued)
(Amounts in USD thousands, except per share data and share count)
22) FINANCIAL INSTRUMENTS - (Continued)
Sensitivity Analysis
Other investments - equity securities (FVTPL)
For the fair values of other investments - equity securities (FVTPL), reasonably possible changes of 100 basis points at the reporting date to the significant unobservable input, holding other inputs constant, would have the following effects:
| For the year ended March 31, 2023 |
| ||||||
| Profit or loss |
| ||||||
| Increase |
|
| Decrease |
| |||
Net revenue multiple |
|
| 4 |
|
|
| (4 | ) |
|
|
|
|
|
|
| ||
| For the year ended March 31, 2024 |
| ||||||
| Profit or loss |
| ||||||
| Increase |
|
| Decrease |
| |||
Net revenue multiple |
|
| 4 |
|
|
| (4 | ) |
Investment in subsidiaries (FVOCI)
For the fair values of investment in subsidiaries (FVOCI), reasonably possible changes of 100 basis points at the reporting date to the significant unobservable input, holding other inputs constant, would have the following effects:
| For the year ended March 31, 2023 |
| ||||||
| Other comprehensive income |
| ||||||
| Increase |
|
| Decrease |
| |||
Net revenue multiple |
|
| 20,430 |
|
|
| (20,430 | ) |
| For the year ended March 31, 2024 |
| ||||||
| Other comprehensive income |
| ||||||
| Increase |
|
| Decrease |
| |||
Net revenue multiple |
|
| 33,333 |
|
|
| (34,153 | ) |
23) INCOME TAX BENEFIT (EXPENSE)
Mauritius
The Company opting for preferential tax regime with respect to certain qualifying income, would be entitled to either (a) a foreign tax credit equivalent to the actual foreign tax suffered on its foreign income against the Company’s tax liability computed at 15% on such income, or (b) a partial exemption of 80% of the income derived, including but not limited to foreign source dividends or interest income, subject to meeting the necessary substance requirements as required under the Financial Services Act 2007 (as amended by the Finance Act 2019) and such other guidelines issued by the Financial Services Commission.
56
MakeMyTrip Limited
Year ended March 31, 2024
NOTES TO THE SEPARATE FINANCIAL STATEMENTS - (Continued)
(Amounts in USD thousands, except per share data and share count)
23) INCOME TAX BENEFIT (EXPENSE) - (Continued)
The Company has not availed the benefit of preferential tax regime in the year ended March 31, 2024.
Income tax recognised in profit or loss
| For the year ended March 31 |
| ||||||
Particulars |
| 2023 |
|
| 2024 |
| ||
Current tax expense |
|
|
|
|
|
| ||
Current period |
|
| - |
|
|
| (1,724 | ) |
Current tax expense |
|
| - |
|
|
| (1,724 | ) |
|
|
|
|
|
|
| ||
Deferred tax benefit (expense) |
|
|
|
|
|
| ||
Origination and reversal of temporary differences |
|
| 2,232 |
|
|
| (2,232 | ) |
Reversal of previously recognized tax losses |
|
| (393 | ) |
|
| (2,082 | ) |
Deferred tax benefit (expense) |
|
| 1,839 |
|
|
| (4,314 | ) |
|
|
|
|
|
|
| ||
Total |
|
| 1,839 |
|
|
| (6,038 | ) |
|
|
|
|
|
|
|
Reconciliation of Effective Tax Rate
| For the year ended March 31 |
| ||||||
Particulars |
| 2023 |
|
| 2024 |
| ||
Profit (Loss) for the year |
|
| (10,750 | ) |
|
| 16,303 |
|
Income tax benefit (expense) |
|
| 1,839 |
|
|
| (6,038 | ) |
Profit (Loss) before tax |
|
| (12,589 | ) |
|
| 22,341 |
|
|
|
|
|
|
|
| ||
Income tax benefit (expense) using the Company's domestic tax rate |
|
| 1,888 |
|
|
| (3,351 | ) |
Non-deductible expenses |
|
| (476 | ) |
|
| (123 | ) |
Tax exempt income |
|
| 303 |
|
|
| — |
|
Change in estimates related to previous years |
|
| — |
|
|
| (482 | ) |
Reversal of previously recognized tax losses |
|
| — |
|
|
| (2,082 | ) |
Others |
|
| 124 |
|
|
| — |
|
Income tax benefit (expense) recognised in profit or loss |
|
| 1,839 |
|
|
| (6,038 | ) |
As at March 31, 2024, the Company has a tax liability of USD 1,724 (March 31, 2023 : Nil) and does not have any tax losses to offset against any future tax liability.
As at March 31, 2024, an amount of USD 818,243 (March 31, 2023 : USD 416,393) related to temporary differences associated with investments in subsidiaries for which deferred tax liabilities have not been recognised by the Company.
57
MakeMyTrip Limited
Year ended March 31, 2024
NOTES TO THE SEPARATE FINANCIAL STATEMENTS - (Continued)
(Amounts in USD thousands, except per share data and share count)
23) INCOME TAX BENEFIT (EXPENSE) - (Continued)
Recognized Deferred Tax Assets and Liabilities
Deferred tax assets/(liabilities) are attributable to the following:
| As at March 31 |
| ||||||
Particulars |
| 2023 |
|
| 2024 |
| ||
Convertible notes |
|
| (2,082 | ) |
|
| (4,314 | ) |
Tax loss carry forwards |
|
| 2,082 |
|
|
| — |
|
Deferred tax assets/(liabilities) - Net |
|
| — |
|
|
| (4,314 | ) |
Movement in deferred tax assets/(liabilities)
| Balance as at March 31, 2022 |
|
| Recognised in profit or loss |
|
| Recognised directly in equity |
|
| Balance as at March 31, 2023 |
| |||||
Convertible notes |
|
| (4,314 | ) |
|
| 2,232 |
|
|
| — |
|
|
| (2,082 | ) |
Tax loss carry forwards |
|
| 2,475 |
|
|
| (393 | ) |
|
| — |
|
|
| 2,082 |
|
Total |
|
| (1,839 | ) |
|
| 1,839 |
|
|
| — |
|
|
| — |
|
| Balance as at March 31, 2023 |
|
| Recognised in profit or loss |
|
| Recognised directly in equity |
|
| Balance as at March 31, 2024 |
| |||||
Convertible notes |
|
| (2,082 | ) |
|
| (2,232 | ) |
|
| — |
|
|
| (4,314 | ) |
Tax loss carry forwards |
|
| 2,082 |
|
|
| (2,082 | ) |
|
| — |
|
|
| — |
|
Total |
|
| — |
|
|
| (4,314 | ) |
|
| — |
|
|
| (4,314 | ) |
Unrecognized Deferred Tax Assets
Deferred tax assets have not been recognized in respect of the following items:
| For the year ended March 31 |
| ||||||
Particulars |
| 2023 |
|
| 2024 |
| ||
Tax losses carried forward |
|
| 332 |
|
|
| — |
|
Deferred tax benefit |
|
| 332 |
|
|
| — |
|
58
MakeMyTrip Limited
Year ended March 31, 2024
NOTES TO THE SEPARATE FINANCIAL STATEMENTS - (Continued)
(Amounts in USD thousands, except per share data and share count)
24) RELATED PARTIES
Related parties and nature of related party relationships:
Nature of relationship |
| Name of related parties |
Subsidiary | MakeMyTrip (India) Private Limited | |
Subsidiary | MakeMyTrip Inc. | |
Subsidiary | Luxury Tours & Travel Pte. Ltd. | |
Subsidiary | Luxury Tours (Malaysia) Sdn. Bhd. | |
Subsidiary | Hotel Travel Limited | |
Subsidiary | Techblend Inc. | |
Subsidiary | HTN Co., Ltd. | |
Subsidiary | ITC Bangkok Co., Ltd | |
Subsidiary | MakeMyTrip FZ-LLC | |
Subsidiary | Ibibo Group Holdings (Singapore) Pte. Ltd | |
Subsidiary | Redbus India Private Limited (formerly ibibo Group Private Limited) | |
Subsidiary | Ibibo Group Pte. Limited | |
Subsidiary | Ibibo Group Sdn Bhd | |
Subsidiary | Empresea Digital Peruana S.A.C | |
Subsidiary | PT IBIBO Group Indonesia | |
Subsidiary | Bitla Software Private Limited | |
Subsidiary | Quest 2 Travel.com India Private Limited | |
Subsidiary | Tripmoney Fintech Solutions Private Limited | |
Subsidiary | Book My Forex Private Limited (From April 5, 2022) | |
Subsidiary | MakeMyTrip Arabia Travel and Tourism | |
Subsidiary | RedBus Vietnam Company Limited | |
Subsidiary | Simplotel Technologies Private Limited (From September 28, 2022) | |
Subsidiary | Savaari Car Rentals Private Limited (From January 17, 2024) | |
Key management personnel | Deep Kalra | |
Key management personnel | Rajesh Magow | |
Key management personnel | Mohit Kabra | |
Key management personnel | Aditya Tim Guleri | |
Key management personnel | James Jianzhang Liang# | |
Key management personnel | Paul Laurence Halpin# | |
Key management personnel | Jane Jie Sun# | |
Key management personnel | Moshe Rafiah # (from May 15, 2024) | |
Key management personnel | Xing Xiong# | |
Key management personnel | May Yihong Wu (from May 15, 2024) | |
Key management personnel | Cindy Xiaofan Wang# (upto May 15, 2024) | |
Key management personnel | Xiangrong Li (upto May 15, 2024) | |
Entity providing key management personnel services | IQ EQ Corporate Services (Mauritius) Limited | |
Entities having significant influence over the Company | Trip.com Group Limited and its subsidiaries | |
Equity-accounted associates | Pasajebus SpA |
Notes:
# nominees of Trip.com Group Limited. (Trip.com)
| For the year ended March 31 |
| ||||||
Particulars |
| 2023 |
|
| 2024 |
| ||
Investment in equity shares (refer note 9) |
|
| 13,775 |
|
|
| 18,672 |
|
Issuance of share based awards to the employees of subsidiaries |
|
| 35,617 |
|
|
| 37,962 |
|
Interest income on inter- corporate loan |
|
| 54 |
|
|
| 54 |
|
59
MakeMyTrip Limited
Year ended March 31, 2024
NOTES TO THE SEPARATE FINANCIAL STATEMENTS - (Continued)
(Amounts in USD thousands, except per share data and share count)
24) RELATED PARTIES – (Continued)
Balance outstanding
Trade and other receivables
| As at March 31 |
| ||||||
Particulars |
| 2023 |
|
| 2024 |
| ||
MakeMyTrip (India) Private Limited |
|
| 199,327 |
|
|
| 196,311 |
|
Redbus India Private Limited (formerly ibibo Group Private Limited) |
|
| 21,214 |
|
|
| 13,700 |
|
ITC Bangkok Co., Ltd |
|
| 2,227 |
|
|
| 2,217 |
|
Bitla Software Private Limited |
|
| 2,202 |
|
|
| 2,373 |
|
MakeMyTrip Inc. |
|
| 164 |
|
|
| 164 |
|
Luxury Tours & Travel Pte Ltd |
|
| 475 |
|
|
| 546 |
|
HTN Co., Ltd |
|
| 120 |
|
|
| 120 |
|
PT IBIBO Group Indonesia |
|
| 183 |
|
|
| 240 |
|
Tripmoney Fintech Solutions Private Limited |
|
| 828 |
|
|
| 1,148 |
|
MakeMyTrip FZ-LLC |
|
| 198 |
|
|
| 349 |
|
Empresea Digital Peruana S.A.C |
|
| 229 |
|
|
| 307 |
|
Luxury Tours (Malaysia) Sdn. Bhd. |
|
| 28 |
|
|
| 28 |
|
Ibibo Group Sdn Bhd |
|
| 57 |
|
|
| 73 |
|
Ibibo Group Pte. Limited |
|
| 49 |
|
|
| 52 |
|
RedBus Vietnam Company Limited |
|
| — |
|
|
| 20 |
|
Quest 2 Travel.com India Private Limited |
|
| — |
|
|
| 73 |
|
MakeMyTrip Arabia Travel and Tourism |
|
| 102 |
|
|
| 126 |
|
Total |
|
| 227,403 |
|
|
| 217,847 |
|
| For the year ended March 31 |
| ||||||
Transactions |
| 2023 |
|
| 2024 |
| ||
Key management personnel services |
|
| 7 |
|
|
| 7 |
|
Consultancy services |
|
| 20 |
|
|
| 25 |
|
| For the year ended March 31 |
| ||||||
Particulars |
| 2023 |
|
| 2024 |
| ||
Legal and professional |
|
| 84 |
|
|
| 84 |
|
Total |
|
| 84 |
|
|
| 84 |
|
| As at March 31 |
| ||||||
Balance Outstanding |
| 2023 |
|
| 2024 |
| ||
Accrued expenses |
|
| 78 |
|
|
| 75 |
|
Refer note 10 for transactions with equity-accounted associate.
All outstanding balances with these related parties are to be settled in cash. Receivables in nature of recharge cost on issue of share options are recoverable on exercise of share options by the employees of subsidiaries. None of the balances are secured. No expense has been recognised in the current year or prior year for bad or doubtful debts in respect of amounts owed by related parties.
60
MakeMyTrip Limited
Year ended March 31, 2024
NOTES TO THE SEPARATE FINANCIAL STATEMENTS - (Continued)
(Amounts in USD thousands, except per share data and share count)
25) SEGMENT REPORTING
The Company has made investment in entities engaged in the business of travel and leisure services and is not engaged in any revenue generating activity. Accordingly, the Company has only one reportable segment.
In accordance with IFRS 8, ‘Operating Segments’, following are the entity-wide disclosures:
Information about geographical areas
| Non-Current Assets** |
| ||||||
| As at March 31 |
| ||||||
Particulars |
| 2023 |
|
| 2024 |
| ||
Mauritius |
|
| 2,288,375 |
|
|
| 3,591,102 |
|
Total |
|
| 2,288,375 |
|
|
| 3,591,102 |
|
** Non-current assets presented above represent intangible assets, investment in subsidiaries and associates (excluding financial assets).
61