Things to know for prospective investors about IPO of Chandragiri Hills Limited; high chance of lottery for 10 units

Company Profile:

Chandragiri Hills is a quick getaway just 7 km away from Thankot, Kathmandu. Established with a mission to create an “integrated tourist destination” has its historical significance as well. It was established in 2009 and located in Chandragiri hills. This project provides cable car services to the peak of the hill with religious importance, parks, and restaurants. The cable car operated on August 08, 2016. Initially, the company was named Kathmandu Fun Park Private Limited during registration and later was converted into a public limited company, however, the name was changed to Chandragiri hills limited on May 16, 2016.

The company is promoted by 15 individuals with Mr. Hem Raj Dhakal and Mr. Chandra Prasad Dhakal as the largest shareholders with a 21.8% stake each. Mr. Chandra Prasad Dhakal is the chairman of the company.

About the Issue:

The company is issuing 15,34,091 units as IPO to the general public at the par value of Rs. 100 per share to raise a capital worth Rs. 15.34 crores.

The company is set to issue a total of 15,34,091 lakhs units of shares from Poush-24, 2077. A total of 61,364 units i.e. 4% worth Rs, 61.36 lakhs is segregated for the employees of the company and a total of 76,705 unit shares i.e. 76.70 lakhs is segregated for a mutual fund. The remaining 13,96,022 units shares are for the general public. The earliest closing date is Poush-28, 2077. If the issue is not subscribed till the earliest closing date then the issue will be extended till Magh-09, 2077.

Locals of Chandragiri Hills Limited get shares as high as 80 units per individual

Global IME Capital Limited has been appointed as the issue manager.

Chandragiri Hills Limited

Particulars

Percentage

Units

Amount

Total Capital

100%

15,340,910

1,534,091,000

Total Issue

12%

1,840,910

184,091,000

General Public

10%

1,534,091

153,409,100

Employees 4% of IPO Units 61,364 6,136,400

Mutual Fund

5% of IPO Units

76,705

7,670,500

Public

91% of IPO Units

13,96,022

139,602,200

Issue Manager

Global IME Capital Limited

   

Issue Open Date

Poush-24, 2017

   

Issue Closing Date (earliest)

Poush -28, 2077

   

Issue Closing Date (late)

Magh- 09,2077

   

Minimum application

10

   

Maximum application

3,060

   

ICRA Rating:

ICRA Nepal has assigned an issuer rating of [ICRANP-IR] BB to the proposed Initial public offering (IPO) of Chandragiri Hills Limited (CHL). ICRA Nepal has assigned a long-term rating of [ICRANP] LBB to the long-term loans and a short-term rating of [ICRANP] A4+ to the short-term loans of CHL. The ratings are on Watch with negative implications.

Key Grading Strengths:

  • Financially resourceful promoters
  • Unique tourist attraction contributing to good revenue base over a short period of time
  • The tourism sector remains a priority for the government

Key Challenges:

  • Covid-19 pandemic would have a significant impact on the hospitality sector
  • Weak financial profile with high leverage and sub-par coverages ratios
  • Limited track record of operations for cable car; project stabilization risk high for the resort
  • The fragmented hotel industry and increasing competition

Board Members:

Board of Directors

Name

Position

Mr. Chandra Prasad Dhakal

Chairman

Mr. Hem Raj Dhakal

Director

Me. Ambika Prasad Poudel

Director

Mr. Uttam Nepal

Director

Mr. Kalyan Gurung

Director


The objective of IPO Issuance:

The objective of the Issue

Bank Loan Payment

Rs. 184,091,000


Capital Structure:

Capital Structure

Authorized Capital

2,000,000,000

Issued Capital

1,534,091,000

Current Paid-Up Capital

1,350,000,000

Capital after IPO Issuance

1,534,091,000

 

Shareholding Pattern:

 

Number of shares

Amount

Percentage

Remarks

Promoter Shareholders

13,500,000

1,350,000,000

88%

Already Issued

Project affected Locals

306,819

30,681,900

2%

Already Issued

General Public

1,534,091

153,409,100

10%

To be issued

Total

15,340,910

1,534,091,000

100%

-


Additional Information:

Particulars

Actual

Estimated*

2073/2074

2074/2075

2075/2076

2076/2077 (Ashad End)

2077/2078

2078/2079

2079/2080

Customer Inflow

582,454

702,718

729,603

451,275

601,922

878,807

926,293

Operation time (In Months)

11

12

12

8.33

10

12

12

Average Price per ticket (Rs. Per Ticket)

558

591

605

621

570

570

570

 

Dividend Expectation:

Year

Dividend (%)

2077/2078

0%

2078/2079

10%

2079/2080

20%


Financial Highlights:

Particulars

Actual

Estimated*

2073/2074

2074/2075

2075/2076

2076/2077 (Ashad End)

2077/2078

2078/2079

2079/2080

Total Paid-Up Capital ('000)

1,000,000.00

1,000,000.00

1,000,000.00

1,350,000.00

1,534,091.00

1,534,091.00

1,534,091.00

Reserve & Surplus ('000)

-124,092.00

-103,006.00

-102,472.00

204,120.00

-142,756.00

141,708.00

338,630.00

Debt ('000)

1,528,464.00

1,968,699.00

2,220,825.00

2,227,368.00

2,211,809.00

1,997,738.00

1,754,050.00

Revenue

415,780.00

547,904.00

569,656.00

416,075.00

781,086.00

1,203,724.00

1,473,319.00

Operating Profit ('000)

69,953.00

168,680.00

170,104.00

45,292.00

281,288.00

607,451.00

821,736.00

Interest expense

95,487.00

141,358.00

169,122.00

215,795.00

219,299.00

212,521.00

190,791.00

Net Profit ('000)

-21,314.00

21,145.00

605.00

-171,026.00

61,364.00

361,168.00

503,741.00

Earnings per share (Rs.)

-2.13

2.11

0.06

-12.67

4.00

23.54

32.84

Net worth per share ('000)

94.52

96.63

96.69

84.88

90.69

109.24

122.07

Debt-Equity

1.62

2.04

2.30

1.94

1.59

1.19

0.94

Return on Assets (%)

-0.79%

0.67%

0.02%

-4.74%

1.67%

9.39%

12.14%

Return on Equity (%)

-2.25%

2.19%

0.06%

-14.93%

4.41%

21.55%

26.90%

Interest coverage ratio

0.73

1.19

1.01

0.21

1.28

2.86

4.31

How much to apply?

If we see the recently concluded IPO’s of Prabhu Life Insurance Limited; more than 10.49 lakh applicants applied for the issue and we assume that the same or even more craze prevails in Chandragiri Hills Limited’s IPO too. Since the 10 kitta rule exists for IPO; only 1,39,602 applicants will be lucky enough to get the 10 shares of Chandragiri Hills.

To sum up, if the same number of applicants (or more) who applied for previous IPO’s apply for this issue then there is a high probability of getting 10 units through a lucky draw. So, it is advisable to apply only 10 units (minimum) in the IPO issue of Chandragiri Hills Limited.