Private & Confidential 1 1 Private & Confidential
BLK: Founded in 1959, Collaborated in 2009 NANAVATI: Founded in 1950, Collaborated in 2014
FY20 Earnings Update July 23, 2020 Private & Confidential - - PowerPoint PPT Presentation
BLK: Founded in 1959, Collaborated in 2009 NANAVATI: Founded in 1950, Collaborated in 2014 a passion for healing FY20 Earnings Update July 23, 2020 Private & Confidential Private & Confidential 1 1 Disclaimer The information
Private & Confidential 1 1 Private & Confidential
BLK: Founded in 1959, Collaborated in 2009 NANAVATI: Founded in 1950, Collaborated in 2014
Private & Confidential 2 2 Private & Confidential
The information in this release has been included in good faith and is meant for general purposes only. Such information is based on the management’s perception of business, market conditions and overall growth potential by the relevant parties. This information is disseminated generally and not addressed to any person or party or for any purpose specific or otherwise. It should not be relied upon for any specific purpose and no representation or warranty is given as regards to its accuracy or
parties referenced in this announcement (including their affiliates) nor their officers, employees or agents shall be liable for any loss, damage or expense arising out of any action taken on the basis of this release, including, without limitation, any loss of opportunity, profit, indirect, incidental or consequential loss or any actions undertaken based on information provided in this release. Figures presented may have been regrouped where required for ease of comparison Certain statements in this release are forward-looking statements, which involve a number of risks, uncertainties, assumptions and other factors that could cause actual results to differ materially from those in such forward-looking statements. All statements, other than statements of historical fact are statements that could be deemed forward looking statements. The risks and uncertainties relating to these statements include, but are not limited to, risks and uncertainties regarding impact of pending regulatory proceedings, non – completion of conditions agreed between parties to the transaction, approval for the merger not being obtained, ability to recognize the anticipated benefits of the merger including potential growth and business synergies, fluctuations in earnings, dependency on good monsoons and other climatic conditions, fluctuations in foreign currencies ability of each of the relevant parties to manage growth, intense competition in the business any other business and corporate actions. There can be no assurance that the forward looking statements made herein will prove to be accurate, and issuance of such forward looking statements should not be regarded as a direct or indirect, express or implied, representation or warranty of any nature whatsoever by any of the relevant parties, or any other person, that the objective and plans envisaged by the parties hereto will be achieved. All forward looking statements made herein are based on information presently available to the management of the relevant entities set out herein and they do not undertake or are in anyway obliged to update any forward-looking statement that may be made from time to time by or on behalf of each of the entities or the proposed transaction. This presentation should not, nor should anything contained in it, form the basis of, or be relied upon in any connection with any contract or commitment whatsoever. This presentation is not intended to be a prospectus (as defined under the Companies Act, 2013, as amended) or an offer document under the Securities and Exchange Board of India (Issue of Capital and Disclosure Requirements) Regulations, 2018, as amended.
Private & Confidential 3 3 Private & Confidential
Private & Confidential 4 4 Private & Confidential
Private & Confidential 5 5 Private & Confidential
Background
hospitals: — BLK Hospital, Delhi - 650 beds with ~540 census beds — Nanavati Hospital, Mumbai - 350 beds with ~328 census beds
Focus on Clinical Excellence
facility
Strong Team
Strong Financial Performance(1)
— BLK – Revenue CAGR of 37% from FY10 to FY20 and EBITDA CAGR of 46% from FY13 to FY20 respectively — Nanavati – Revenue CAGR of 19% from FY15 to FY20; FY20 EBITDA of 6.3% compared to negative (15%) EBITDA in FY15 prior to assuming operations
CNBC TV 18 Best Multi-speciality Hospital in Metro Award for BLK in 2018
2019- 20, by ET Healthworld
India Today Health Summit, 2018 (Readers’ Digest)
Accreditation for three consecutive years - 2017, 2018 and 2019
2016
management – 2017
Note: 1. Revenue and Normalized EBITDA from I-GAAP/ IND AS FS | Does not include corporate overheads
Private & Confidential 6 6 Private & Confidential
Note: 1. ARPOB is calculated as Gross Revenue / Total OBD | Abovementioned numbers are for the year ended March 31, 2020 |
Private & Confidential 7 7 Private & Confidential
31 74 125 213 283 378 448 502 521 604 701
FY10 FY11 FY12 FY13 FY14 FY15 FY16 FY17 FY18 FY19 FY20
150 185 240 298 327 357 FY15 FY16 FY17 FY18 FY19 FY20
+37%
Nanavati – Net Revenue (INR Cr.)
+19%
Note: Based on I-GAAP Financials/ MIS. Revenue excludes ‘Other operating income’
Private & Confidential 8 8 Private & Confidential
Chairman and Managing Director Founder promoter of Radiant Life Care Co-founded a USD 300 million Special Situations Fund, with investments across sectors Instrumental in setting up financial restructuring business in Andersen and subsequently led the restructuring services team of E&Y Successfully turned around BLK and Nanavati and made Radiant among the fastest growing and most efficient company in the hospital space BA from St. Stephens, Delhi and MBA from European University, Belgium
Director Veteran in the field of Corporate Advisory, Corporate Financing and Restructuring space in India. On the boards of several public and private companies including Max Healthcare Institute Limited and Nitrex Chemicals India Limited. A qualified Chartered Accountant
Director CEO and Country Head for Kohlberg Kravis Roberts & Co (KKR) in India. On the boards of several portfolio companies of KKR including, Avendus Capital Private Limited, KKR India Financial Services Limited, KKR India Advisors Private Limited Prior to KKR, he was the CEO of Citigroup India and South East Asia. MBA in Finance from the Indian Institute of Management, Ahmedabad and a bachelor in Mechanical Engineering from Delhi University
Director Managing Director for Kohlberg Kravis Roberts & Co (KKR) private equity team Prior to KKR, he was a director and member of the Investment committee at ChrysCapital, and previously with Warburg Pincus, Karsch Capital Management and Sun Capital B.Tech. from the Indian Institute of Technology Delhi, post-graduate diploma in management from the Indian Institute of Management Kolkata, and an M.B.A. from The Wharton School at the University of Pennsylvania
Director 35+ years of experience; Started his business consultancy career with Arthur Anderson Previously worked with KPMG, and is also on the Boards of Magma Fincorp Limited, PI Industries Limited, SBI Capital Markets Limited and The Clearing Corporation of India Limited A qualified Chartered Accountant
Private & Confidential 9 9 Private & Confidential
Private & Confidential 10 10 Private & Confidential
928 1,067 22 FY19 FY20 20 23 2 FY19 FY20 118 142 12 FY19 FY20
EBITDA (INR Cr.)(1)
Actual EBITDA
Net Revenue (INR Cr.)
Normalization Impact(3) Actual Revenue
19 impact. On a normalized basis, revenue could have been INR 1,089 Cr (17% YoY growth). ARPOB and occupancy both contributed to growth
basis, EBITDA could have been INR 154 Cr (31% YoY growth)
been INR 25 lacs (27% YoY Growth)
Margin (%)(2)
FY19 : 12.7% | FY20 : 13.3% | FY20 (Norm.) : 14.1% 31% 21% 154 1,089
Gross Revenue (INR Cr.)
EBITDA per bed (INR lacs)
25 15% 18% 27%
Normalization Impact (3) Normalization Impact (3) Actual EBITDA/Bed
Note:1. EBITDA based on IND AS financials including IND AS 116 impact. Pre IND AS 116 EBITDA is INR ~135 Cr | 2. EBITDA margin is calculated on Net revenue | 3. Normalization is based on management estimates 17%
FY19 : 999 | FY20 : 1,159
Private & Confidential 11 11 Private & Confidential
71 66 68 70
Q4FY19 Q4FY20 FY19 FY20
49 55
46
52
Q4FY19 Q4FY20 FY19 FY20
+12.1% +3.4% +12.5%
4.9 4.8
4.8 4.8
Q4FY19 Q4FY20 FY19 FY20
Note: 1. ARPOB calculated as Gross Revenue / Total OBD Note 2:. ALOS calculated for discharged IP patients only
Private & Confidential 12 12 Private & Confidential
11 11 45 47 Q4FY19 Q4FY20 FY19 FY20
113
111
476
Q4FY19 Q4FY20 FY19 FY20
+17.5% +4.8%
― Over 60% drop in OP consults towards March
13
15
48
56 Q4FY19 Q4FY20 FY19 FY20
+15.5% +17.9%
Private & Confidential 13 13 Private & Confidential
Note: 1. Based on unaudited I-GAAP financials | 2. BLK also includes performance of Radiation Oncology operated by Radiant
Private & Confidential 14 14 Private & Confidential
Particulars (INR Cr.)
BLK Hospital(4) Nanavati Hospital Radiant Consolidated(3)
FY19(2) FY20 FY19(2) FY20 FY19(2) FY20
Net Revenue (Incl. Other Operating Inc.)
599 709 328 358 928 1,067
(-) Direct Costs Material Costs
157 174 71 71 228 245
Clinician Payout
125 142 94 105 216 247
Contribution (Excl Non Op Income)
317 394 163 182 484 575
Contribution Margin %
53.0% 55.5% 49.6% 50.8% 52.2% 53.9%
(-) Personnel Cost
103 111 97 104 208 230
(-) Other Indirect Overheads
105 160 66 40 214 246
EBITDA
109 123
38 62 99
(+) Adj. for Contingent Consid. (IND AS)
5 6 14
19
Operating EBITDA/ Computed EBITDA
114 129 14 26 81 99
EBITDA Margin %
19.1% 18.1% 4.2% 7.2%
(-) Corporate Overheads
5 7 3 3
(+) Adj. for One time/ Transaction cost
37 43
Adjusted EBITDA
109 122 11 22 118 142
EBITDA Margin %
18.2% 17.2% 3.4% 6.3% 12.7% 13.3%
(+) Non Op Inc. (Incl. Cont consid) (IND AS)
15 41
(-) Finance Cost
49 83
(-) Depreciation
45 46
Profit before tax
10
(-) Tax
6
Profit after tax
10
Note: 1. Financials based on audited IND AS FS and Grouping has been done wherever applicable | 2. FY19 numbers have been reclassified for like to like comparison with FY20 | 3. Radiant consolidated includes BLK, Nanavati, Radiant Standalone and its subsidiaries | 4. BLK also includes performance of Radiation Oncology operated by Radiant
Private & Confidential 15 15 Private & Confidential
INR Cr Particular FY19 FY20 Details Amount Details Amount 1 EBIDTA working as per consolidated Ind AS financial statement: Profit before Tax (PBT) (17) 10 Add: Depreciation 45 46 Add: Finance Cost 49 83 Add: Contingent Consideration 19 (6) Less: Non operating Income (15) (35) Computed EBITDA 81 99 2 Other non operating income – Eliminated Less: EPCG Income recognized in IND AS (4) (4) (9) (9) 3 One time expenses / Non Operating Expense - Added back Add: Onetime/ Transaction expenses 30 45 Add: GST expenses on Management fees 7 7 Add: One time compensation paid for insourcing of Ophthal. services 2
2 41
Total Adjustments ( 2 + 3 ) 37 43 Adjusted IND AS EBITDA 118 142 4 Differences between I-GAAP and IND AS - Impact reversed Add: Impact of IND AS 116 (7) Add: Other IND AS Adjustments 5 3 Total Adjustments ( 2 + 3 + 4) 5 4 Derived EBITDA as per I-GAAP 123 138
Private & Confidential 16 16 Private & Confidential
Note: 1. Financials based on Ind AS accounting | 2. Figures have been regrouped from audited financials where required | 3. Excludes INR 440 Cr given to Max Healthcare as shareholder loan, IND AS 116 lease liability of INR 20 Cr and IND AS EIR effect of INR 3 Cr | 4. Net worth is for consolidated business and Radiant’s healthcare business respectively | 5. Excludes capital infusion for investment of INR 2,136 Cr in Max Healthcare I 5. Excludes INR 440 Cr and downstream investment in Max Healthcare I 6. Invested Capital Includes accumulated losses of past years
Pursuant to Scheme of Amalgamation and Arrangement, Radiant’s healthcare business (BLK & Nanavati) has been demerged from Radiant and merged with MHIL as on June 01, 2020
Private & Confidential 17 17 Private & Confidential
Private & Confidential 18 18 Private & Confidential
19 care
healthcare authorities — Formulated detailed clinical protocols for clinical management and infection prevention — Created isolation areas for segregation — Provided intensive training to frontline medical personnel
mild symptoms
material rate renegotiations and deferment of discretionary expenses ― Strong balance sheet to support operation
tele/video consultations
critically ill patients
surgeries during Covid-19
rare disorder linked to Covid-19 complication (multisystem inflammatory abnormal syndrome)
performing TAVR amidst challenges of lockdown
including sero studies, genomic studies and Favipiravir study
partnership with ICMR
Note: 1.As on July 15, 2020
Private & Confidential 19 19 Private & Confidential
Private & Confidential 20 20 Private & Confidential
Private & Confidential 21 21 Private & Confidential
47.0% 52.0% 12.0% 7.0% 23.3% 17.7%
KKR to acquire additional 4.99% stake of Merged Entity from Max Promoters
Note: Shareholding post allotment of shares in accordance with the scheme
Private & Confidential 22 22 Private & Confidential
Private & Confidential 23 23 Private & Confidential
Private & Confidential 24 24 Private & Confidential
109 122 9 FY19 FY20
EBITDA (INR Cr.)(1)
599 709 16 FY19 FY20
Net Revenue (INR Cr.)
INR 725 Cr (21% YoY growth)
EBITDA could have been INR 131 Cr (20% YoY growth)
On a normalized basis, EBITDA/bed could have been INR 33 lacs (11% YoY Growth)
21% 18% 20% 12%
131 721 721 725 30 31 2 FY19 FY20
EBITDA per bed (INR lacs)
Normalization Impact(3) Actual Revenue Normalization Impact (3) Actual EBITDA
11% 33
Note:1. EBITDA Based on IND AS financials including IND AS116 impact. Pre IND AS 116 EBITDA is ~INR 117 Cr . EBITDA is calculated after Corporate Overheads | 2. EBITDA margin is calculated on Net revenue. | 3. Normalization is based on management estimates
3%
Normalization Impact (3) Actual EBITDA/bed
Margin (%)(2)
FY19 : 18.2% | FY20 : 17.2% | FY20 (Norm.) : 18.0%
International Revenue (%.)
FY19 : 24% | FY20 : 23%
Private & Confidential 25 25 Private & Confidential
72 68
67
73
Q4FY19 Q4FY20 FY19 FY20
+9.0%
50 56
49
54
Q4FY19 Q4FY20 FY19 FY20
+11.6% +10.2% 4.8 4.7 4.6 4.6 Q4FY19 Q4FY20 FY19 FY20
+0.0%
Note: 1. ARPOB calculated as Gross Revenue / Total OBD Note 2:. ALOS calculated for discharged IP patients only
Gross Revenue (INR Cr.)
FY19 : 647 | FY20 : 773
Private & Confidential 26 26 Private & Confidential
8 7 29 32
Q4FY19 Q4FY20 FY19 FY20
75 75
325
Q4FY19 Q4FY20 FY19 FY20
+23.6% +8.0%
― Over 60% drop in OP consults towards March
9 10 35 40
Q4FY19 Q4FY20 FY19 FY20
+7.6% +16.5%
Private & Confidential 27 27 Private & Confidential
Note: 1. Oncology includes bone marrow transplant (BMT), Chemotherapy and Radiotherapy Note: 2:.Gastroenterology includes liver transplant Note: 3. Renal includes kidney transplant
Private & Confidential 28 28 Private & Confidential
Day care (100 beds) ICCU (125 ICU beds) Central Reception 17 OTs & 2 Cath Labs OPD Blocks (70 OPD chambers) Hospital Facade View
1959
Private & Confidential 29 29 Private & Confidential
73 77 75 75 76 76 72 77 67 72 76 56 30 33 53
Apr-19 May-19 Jun-19 Jul-19 Aug-19 Sep-19 Oct-19 Nov-19 Dec-19 Jan-20 Feb-20 Mar-20 Apr-20 May-20 Jun-20
56 65 61 65 62 64 60 66 60 62 60 54 24 29 37
Apr-19 May-19 Jun-19 Jul-19 Aug-19 Sep-19 Oct-19 Nov-19 Dec-19 Jan-20 Feb-20 Mar-20 Apr-20 May-20 Jun-20
Private & Confidential 30 30 Private & Confidential
Private & Confidential 31 31 Private & Confidential
328 358 7 FY19 FY20 11 22 3
5 10 15 20 25 30
FY19 FY20
EBITDA (INR Cr.)(1)
Actual EBITDA (INR Cr.)
Net Revenue (INR Cr.)
Actual Revenue (Rs. Cr)
19 impact. On a normalized basis, revenue could have been around INR 364 Cr (11% YoY growth)
basis, EBITDA could have been INR 25 Cr (126% YoY growth), given the improvement in ARPOB and significant savings across cost lines
have been INR 12 lacs (139% YoY Growth)
126% 99% 25 721 9% 721 11% 364 5 10 2 FY19 FY20
EBITDA per bed (INR lacs)
12 111% 139%
Normalization Impact (3) Actual EBITDA/Bed Normalization Impact(3) Normalization Impact (3)
Note:1. EBITDA Based on IND AS financials. Pre IND AS 116 EBITDA is ~INR 20 Cr. EBITDA is calculated after Corporate Overheads | 2. EBITDA margin is calculated on Net revenue | 3. Normalization is based on management estimates Margin (%)(2)
FY19 : 3.4% | FY20 : 6.3% | FY20 (Norm.) : 7%
International Revenue %
FY19 : 2% | FY20 : 4%
Private & Confidential 32 32 Private & Confidential
69 62 69 65 Q4FY19 Q4FY20 FY19 FY20
47 53 43 49 Q4FY19 Q4FY20 FY19 FY20
+12.7% +15.7%
5.1 5.1 5.2
5.0
Q4FY19 Q4FY20 FY19 FY20
0.1%
Note: 1. ARPOB calculated as Gross Revenue / Total OBD Note 2:. ALOS calculated for discharged IP patients only
Gross Revenue (INR Cr.)
FY19 : 352 | FY20 : 385
Private & Confidential 33 33 Private & Confidential
38 36
150 Q4FY19 Q4FY20 FY19 FY20
+6.2%
4 4
16 15 Q4FY19 Q4FY20 FY19 FY20
4 5 13 16
Q4FY19 Q4FY20 FY19 FY20
+36.1% +21.5%
Private & Confidential 34 34 Private & Confidential
Note: 1. Oncology includes bone marrow transplant (BMT), Chemotherapy and Radiotherapy Note: 2:. Gastroenterology includes liver transplant Note: 3. Renal includes kidney transplant
Private & Confidential 35 35 Private & Confidential
Hospital Facade View 25 Day Care beds 350 beds, including 75 ICU beds Cath Lab 10 OTs & 3T MRI with HIFU Open-air Terraces (for patients and attendants)
Private & Confidential 36 36 Private & Confidential
64 59 62 71 79 74 66 65 63 63 67 56 41 48 56
Apr-19 May-19 Jun-19 Jul-19 Aug-19 Sep-19 Oct-19 Nov-19 Dec-19 Jan-20 Feb-20 Mar-20 Apr-20 May-20 Jun-20
30 31 30 32 36 31 30 32 33 36 32 27 17 20 20
Apr-19 May-19 Jun-19 Jul-19 Aug-19 Sep-19 Oct-19 Nov-19 Dec-19 Jan-20 Feb-20 Mar-20 Apr-20 May-20 Jun-20
Private & Confidential 37 37 Private & Confidential