XML 89 R76.htm IDEA: XBRL DOCUMENT v3.24.2
Financial Instruments (Tables)
12 Months Ended
Mar. 31, 2024
Disclosure of detailed information about financial instruments [abstract]  
Summary of Maximum Exposure to Credit Risk

The carrying amount of financial assets and contract assets represents the maximum credit exposure. The maximum exposure to credit risk at the reporting date was:

 

 

 

As at March 31

 

Particulars

 

2023

 

 

2024

 

Contract assets

 

 

 

 

 

253

 

Trade and other receivables

 

 

75,026

 

 

 

99,646

 

Receivable from related party

 

 

49

 

 

 

24

 

Term deposits

 

 

202,674

 

 

 

280,688

 

Cash and cash equivalents (except cash in hand)

 

 

283,938

 

 

 

326,907

 

Total

 

 

561,687

 

 

 

707,518

 

 

The cash and cash equivalents and term deposits are mainly held with banks, which are rated A+, AAA, AA-, A-, BBB-, BB+ and BB- based on rating agency Fitch ratings. The Group considers that its cash and cash equivalents and term deposits have low credit risk based on the external credit ratings of the counterparties.

The maximum exposure to credit risk for contract assets and trade and other receivables at the reporting date, categorised by type of counterparty was:

 

 

 

As at March 31

 

Particulars

 

2023

 

 

2024

 

Airlines

 

 

18,617

 

 

 

28,549

 

Retail customers

 

 

1,301

 

 

 

1,856

 

Corporate customers

 

 

35,079

 

 

 

48,465

 

Deposit with hotels and others

 

 

8,260

 

 

 

9,804

 

Others

 

 

11,769

 

 

 

11,225

 

Total

 

 

75,026

 

 

 

99,899

 

Summary of Age of Contract Assets and Trade and Other Receivables, Term Deposits and Security Deposits

The age of contract assets and trade and other receivables at the reporting date was:

 

 

 

As at March 31

 

 

 

2023

 

 

2024

 

Particulars

 

Gross

 

 

Impairment

 

 

Gross

 

 

Impairment

 

Not past due

 

 

39,796

 

 

 

 

 

 

55,815

 

 

 

 

Past due 0-30 days

 

 

18,417

 

 

 

 

 

 

25,361

 

 

 

 

Past due 30-120 days

 

 

12,446

 

 

 

 

 

 

14,606

 

 

 

 

More than 120 days

 

 

6,981

 

 

 

2,614

 

 

 

7,316

 

 

 

3,199

 

Total

 

 

77,640

 

 

 

2,614

 

 

 

103,098

 

 

 

3,199

 

Summary of Movement in Allowance for Doubtful Debts in Respect of Contract Assets and Trade and Other Receivables

The movement in the allowance for impairment in respect of contract assets and trade and other receivables during the year was as follows:

 

 

 

For the year ended
March 31

 

Particulars

 

2023

 

 

2024

 

Balance at the beginning of the year

 

 

2,812

 

 

 

2,614

 

Allowance for impairment

 

 

349

 

 

 

837

 

Reversal of allowance for impairment

 

 

(165

)

 

 

 

Amounts written off against the allowance

 

 

(195

)

 

 

(201

)

Effects of movement in exchange rate

 

 

(187

)

 

 

(51

)

Balance at the end of the year

 

 

2,614

 

 

 

3,199

 

Summary of Contractual Maturities of Financial Liabilities, Including Estimated Interest Payments and Excluding Impact of Netting Agreements

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
amount

 

 

Contractual
cash flows*

 

 

6 months
or less

 

 

6 -12
months

 

 

1 -2
years

 

 

2 -5
years

 

 

More than
5 years

 

Convertible notes

 

 

216,118

 

 

 

230,000

 

 

 

 

 

 

230,000

 

 

 

 

 

 

 

 

 

 

Lease liabilities

 

 

16,379

 

 

 

21,549

 

 

 

2,342

 

 

 

2,046

 

 

 

4,272

 

 

 

11,124

 

 

 

1,765

 

Secured bank loans

 

 

2,667

 

 

 

3,077

 

 

 

485

 

 

 

462

 

 

 

850

 

 

 

1,279

 

 

 

1

 

Trade and other payables

 

 

89,780

 

 

 

89,780

 

 

 

89,780

 

 

 

 

 

 

 

 

 

 

 

 

 

Other liabilities (related to business combinations)

 

 

9,368

 

 

 

10,479

 

 

 

5,071

 

 

 

 

 

 

 

 

 

5,408

 

 

 

 

Other liabilities (related to Hotel Travel Group)

 

 

4,320

 

 

 

4,320

 

 

 

4,320

 

 

 

 

 

 

 

 

 

 

 

 

 

Refund due to customers

 

 

34,025

 

 

 

34,025

 

 

 

34,025

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

372,657

 

 

 

393,230

 

 

 

136,023

 

 

 

232,508

 

 

 

5,122

 

 

 

17,811

 

 

 

1,766

 

 

 

Notes: * Represents undiscounted cash flows of interest and principal

As at March 31, 2024

 

Non-derivative financial liabilities (including hybrid financial liabilities)

 

Carrying
amount

 

 

Contractual
cash flows*

 

 

6 months
or less

 

 

6 -12
months

 

 

1 -2
years

 

 

2 -5
years

 

 

More than
5 years

 

Convertible notes

 

 

201,240

 

 

 

230,000

 

 

 

 

 

 

 

 

 

230,000

 

 

 

 

 

 

 

Lease liabilities

 

 

16,658

 

 

 

20,689

 

 

 

2,790

 

 

 

2,601

 

 

 

5,345

 

 

 

9,953

 

 

 

 

Secured bank loans

 

 

3,726

 

 

 

4,325

 

 

 

710

 

 

 

682

 

 

 

1,230

 

 

 

1,703

 

 

^

 

Trade and other payables

 

 

118,548

 

 

 

118,548

 

 

 

118,548

 

 

 

 

 

 

 

 

 

 

 

 

 

Other liabilities (related to business combinations)

 

 

12,438

 

 

 

12,438

 

 

 

 

 

 

 

 

 

 

 

 

12,438

 

 

 

 

Refund due to customers

 

 

45,870

 

 

 

45,870

 

 

 

45,870

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

398,480

 

 

 

431,870

 

 

 

167,918

 

 

 

3,283

 

 

 

236,575

 

 

 

24,094

 

 

 

 

 

Notes: ^ less than 1

* Represents undiscounted cash flows of interest and principal

 

The balanced view of liquidity and financial indebtedness (excluding lease liabilities) is stated in the table below:

 

 

 

As at March 31

 

Particulars

 

2023

 

 

2024

 

Cash and cash equivalents

 

 

284,018

 

 

 

327,065

 

Term deposits

 

 

202,674

 

 

 

280,688

 

Loans and borrowings

 

 

(218,785

)

 

 

(204,966

)

Net cash position

 

 

267,907

 

 

 

402,787

 

Summary of Currency Risk

Between USD and INR

 

 

 

 

As at March 31

 

Particulars

 

2023

 

 

2024

 

Trade and other receivables

 

 

3,411

 

 

 

2,629

 

Trade and other payables

 

 

(212,192

)

 

 

(218,083

)

Cash and cash equivalents

 

*

 

 

 

5

 

Net exposure

 

 

(208,781

)

 

 

(215,449

)

 

* less than 1

Between AED and INR

 

 

 

As at March 31

 

Particulars

 

2023

 

 

2024

 

Trade and other receivables

 

 

35,336

 

 

 

41,381

 

Trade and other payables

 

 

(664

)

 

 

(1,923

)

Cash and cash equivalents

 

 

14

 

 

 

38

 

Net exposure

 

 

34,686

 

 

 

39,496

 

 

Between INR and AED

 

 

 

As at March 31

 

Particulars

 

2023

 

 

2024

 

Trade and other receivables

 

 

83,572

 

 

 

82,449

 

Net exposure

 

 

83,572

 

 

 

82,449

 

 

The following significant exchange rates applied during the year:

 

 

 

Average exchange rate per unit

 

 

Reporting date rate per unit

 

 

 

Financial Year

 

 

As at March 31

 

 

 

2022-23

 

 

2023-24

 

 

2023

 

 

2024

 

INR to USD

 

 

0.0125

 

 

 

0.0121

 

 

 

0.0122

 

 

 

0.0120

 

INR to AED

 

 

0.0458

 

 

 

0.0444

 

 

 

0.0447

 

 

 

0.0441

 

AED to INR

 

 

21.8559

 

 

 

22.5401

 

 

 

22.3716

 

 

 

22.6913

 

Sensitivity Analysis of Exchange Rate

 

 

 

For the year ended
March 31

 

Particulars

 

2023

 

 

2024

 

 

 

Profit or loss

 

10% strengthening of USD against INR

 

 

(20,878

)

 

 

(21,545

)

10% strengthening of AED against INR

 

 

3,469

 

 

 

3,950

 

10% strengthening of INR against AED

 

 

8,357

 

 

 

8,245

 

Summary of Fair Values of Financial Assets and Liabilities, together with Carrying Amounts

The fair values of financial assets and liabilities, together with the carrying amounts shown in the statement of financial position, are as follows:

 

 

 

 

 

As at March 31, 2023

 

 

As at March 31, 2024

 

 

 

Note

 

Carrying amount

 

 

Fair value

 

 

Carrying amount

 

 

Fair value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial assets measured at fair value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other investments - equity securities (FVOCI)

 

9

 

 

452

 

 

 

452

 

 

 

452

 

 

 

452

 

Other investments - equity securities (FVTPL)

 

9

 

 

591

 

 

 

591

 

 

 

591

 

 

 

591

 

Other investments - other securities (FVTPL)

 

9

 

 

149

 

 

 

149

 

 

 

242

 

 

 

242

 

 

 

 

 

1,192

 

 

 

1,192

 

 

 

1,285

 

 

 

1,285

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial assets not measured at fair value
(amortised cost)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade and other receivables

 

21

 

 

75,026

 

 

 

75,026

 

 

 

99,646

 

 

 

99,646

 

Term deposits

 

23

 

 

202,674

 

 

 

202,674

 

 

 

280,688

 

 

 

280,688

 

Cash and cash equivalents

 

22

 

 

284,018

 

 

 

284,018

 

 

 

327,065

 

 

 

327,065

 

Receivable from related party

 

24

 

 

49

 

 

 

49

 

 

 

24

 

 

 

24

 

Other investments - other securities

 

9

 

 

76

 

 

 

76

 

 

 

76

 

 

 

76

 

 

 

 

 

561,843

 

 

 

561,843

 

 

 

707,499

 

 

 

707,499

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities measured at fair value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other liabilities (related to business combination)

 

29,30

 

 

9,368

 

 

 

9,368

 

 

 

12,438

 

 

 

12,438

 

 

 

 

 

9,368

 

 

 

9,368

 

 

 

12,438

 

 

 

12,438

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities not measured at fair value (amortised cost)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured bank loans

 

28

 

 

2,667

 

 

 

2,667

 

 

 

3,726

 

 

 

3,726

 

Trade and other payables

 

31

 

 

89,780

 

 

 

89,780

 

 

 

118,548

 

 

 

118,548

 

Refund due to customers

 

29

 

 

34,025

 

 

 

34,025

 

 

 

45,870

 

 

 

45,870

 

Other liabilities (related to Hotel Travel Group)

 

29

 

 

4,320

 

 

 

4,320

 

 

 

 

 

 

 

Convertible notes

 

28

 

 

216,118

 

 

 

212,189

 

 

 

201,240

 

 

 

197,698

 

 

 

 

 

346,910

 

 

 

342,981

 

 

 

369,384

 

 

 

365,842

 

Summary of Financial Instruments Carried at Fair Value

 

 

As at March 31, 2023

 

Particulars

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other investments - equity securities (FVOCI)

 

 

 

 

 

 

 

 

452

 

 

 

452

 

Other investments - equity securities (FVTPL)

 

 

 

 

 

 

 

 

591

 

 

 

591

 

Other investments - other securities (FVTPL)

 

 

149

 

 

 

 

 

 

 

 

 

149

 

Total

 

 

149

 

 

 

 

 

 

1,043

 

 

 

1,192

 

Other liabilities (related to business combinations)

 

 

 

 

 

 

 

 

9,368

 

 

 

9,368

 

Total

 

 

 

 

 

 

 

 

9,368

 

 

 

9,368

 

 

 

 

As at March 31, 2024

 

Particulars

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other investments - equity securities (FVOCI)

 

 

 

 

 

 

 

 

452

 

 

 

452

 

Other investments - equity securities (FVTPL)

 

 

 

 

 

 

 

 

591

 

 

 

591

 

Other investments - other securities (FVTPL)

 

 

242

 

 

 

 

 

 

 

 

 

242

 

Total

 

 

242

 

 

 

 

 

 

1,043

 

 

 

1,285

 

Other liabilities (related to business combinations)

 

 

 

 

 

 

 

 

12,438

 

 

 

12,438

 

Total

 

 

 

 

 

 

 

 

12,438

 

 

 

12,438

 

Summary of Reconciliation Fair Value Measurements in Level 3 of Fair Value Hierarchy

The following tables 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
liabilities
(related to
business
combinations)

 

 

Other
investments (equity securities-FVOCI)

 

 

Other investments (equity securities - FVTPL)

 

 

 

 

 

 

 

 

 

 

 

 

 

Opening balances

 

 

10,075

 

 

 

452

 

 

 

3,412

 

 

Acquired in business combinations (refer note 7 (c))

 

 

4,411

 

 

 

 

 

 

 

 

Total gains and losses recognized in:

 

 

 

 

 

 

 

 

 

 

—profit or loss

 

 

673

 

 

 

 

 

 

(2,821

)

 

—other comprehensive income (loss)

 

 

 

 

 

 

 

 

 

 

-net change in fair value

 

 

(858

)

 

 

 

 

 

 

 

-effect of movements in foreign exchange rates

 

 

102

 

 

 

 

 

 

 

 

Payment during the period (refer note 7 (a))

 

 

(5,035

)

 

 

 

 

 

 

 

Closing balances

 

 

9,368

 

 

 

452

 

 

 

591

 

 

 

 

As at March 31, 2024

 

Particulars

 

Derivative

 

 

Other
liabilities
(related to
business
combinations)

 

 

Other
investments (equity securities-FVOCI)

 

 

 

Other investments (equity securities - FVTPL)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Opening balances

 

 

 

 

 

9,368

 

 

 

452

 

 

 

 

591

 

Acquired in investment in equity accounted investee

 

 

5,084

 

 

 

 

 

 

 

 

 

 

 

Acquired in business combinations (refer note 7 (d))

 

 

 

 

 

7,311

 

 

 

 

 

 

 

 

 

Total gains and losses recognized in:

 

 

 

 

 

 

 

 

 

 

 

 

 

—profit or loss

 

 

115

 

 

 

215

 

 

 

 

 

 

 

 

—other comprehensive income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

-effect of movements in foreign exchange rates

 

 

 

 

 

(207

)

 

 

 

 

 

 

 

—equity

 

 

 

 

 

3,178

 

 

 

 

 

 

 

 

Payment during the period (refer note 7 (a))

 

 

 

 

 

(7,427

)

 

 

 

 

 

 

 

Derecognition on discontinuation of equity accounted investment (refer note 7 (d))

 

 

(5,199

)

 

 

 

 

 

 

 

 

 

 

Closing balances

 

 

 

 

 

12,438

 

 

 

452

 

 

 

 

591

 

Summary of Financial Instruments Measured at Fair Value

Financial Instruments measured at fair value:

 

Type

 

Valuation technique

 

Significant
unobservable inputs

 

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 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:
– the net revenue multiple was higher (lower)

Other liabilities (related to business combinations) - Q2T

 

Discounted cash flows: The valuation model considers the present value of the expected future payments, discounted using a risk-adjusted discount rate.

 

Expected cash flows: March 31, 2023: USD 5,071
Risk-adjusted discount rate: March 31, 2023:
10.2%

 

The estimated fair value would increase (decrease) if:
– the expected cash flows were higher (lower);
– the risk-adjusted discount rate was lower (higher)

Other liabilities (related to business combinations) - Simplotel

 

Monte Carlo Simulation (MCS): The valuation model incorporates assumptions as to volatility, risk free interest rate, discount rate, revenue and earnings before interest, tax, depreciation and amortisation (EBITDA).

 

Volatility: 23.8% - 53.5% (March 31, 2023: 25.3% -58.5%)
Risk free interest rate:
7.13% (March 31, 2023: 7.25%)
Discount rate:
22.0% (March 31, 2023: 19.7%)
Revenue for 12 months ended September 30, 2025 - USD
4,907 (March 31, 2023: USD 5,442)
EBITDA (loss) for 12 months ended September 30, 2025 - USD (
265) (March 31, 2023: USD (48))

 

The estimated fair value would increase (decrease) if:
– the volatility was higher (lower)
– the risk free interest rate was lower (higher)
– the discount rate was lower (higher)
– the revenue was higher (lower)
– the EBITDA was higher (lower)

Other liabilities (related to business combinations) - Savaari

 

Monte Carlo Simulation (MCS): The valuation model incorporates assumptions as to volatility, risk free interest rate, discount rate, net revenue, servicing margin, profit before tax and financial parameters.

 

Volatility: 31.2% - 45.0%
Risk free interest rate:
7.17%
Discount rate:
17.0%-20.8%
Net revenue - USD
6,361 - USD 9,674
Servicing margin - USD
1,790 - USD 2,648
Profit before tax - USD
1.037 - USD 2,434
Financial parameters - USD
4,883 - USD 7,064

 

The estimated fair value would increase (decrease) if:
– the volatility was lower (higher)
– the risk free interest rate was lower (higher)
– the discount rate was lower (higher)
– the net revenue was higher (lower)
– the servicing margin was higher (lower)
– the profit before tax was higher (lower)
– the financial parameters were higher (lower)

Summary of Financial Instruments Not Measured at Fair Value

Financial Instruments not measured at fair value:

 

Type



Valuation technique



Significant unobservable inputs

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, receivable from related party and other investments-other securities. Other financial liabilities include secured bank loans, trade and other payables, refund due to customers, convertible notes, other liabilities (related to Hotel Travel Group) and lease liabilities.

Summary of Sensitivity Analysis for Other Investments

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

 

 

For the year ended
March 31, 2024

 

 

 

Profit or loss

 

 

Profit or loss

 

 

 

Increase

 

 

Decrease

 

 

Increase

 

 

Decrease

 

Net revenue multiple

 

 

4

 

 

 

(4

)

 

 

4

 

 

 

(4

)

Summary of Other Liabilities Related to Business Combination

For the fair values of other liabilities (related to business combinations), reasonably possible changes of 100 basis points at the reporting date to one of the significant unobservable inputs, holding other inputs constant, would have the following effects:

 

 

 

For the year ended
March 31, 2023

 

 

 

Profit or loss

 

 

 

Increase

 

 

Decrease

 

 

 

 

 

 

 

 

Risk adjusted discount rate

 

 

(17

)

 

 

18

 

For the fair values of other liabilities (related to business combinations), reasonably possible changes in significant unobservable inputs at the reporting date, holding other inputs constant, would have the following effects:

 

 

 

For the year ended
March 31, 2023

 

 

For the year ended
March 31, 2024

 

 

 

Equity

 

 

Equity

 

 

 

Increase

 

 

Decrease

 

 

Increase

 

 

Decrease

 

Volatility (1% Movement)

 

 

20

 

 

 

(22

)

 

 

10

 

 

 

(10

)

Risk free interest rate (1% Movement)

 

 

(17

)

 

 

16

 

 

 

(8

)

 

 

8

 

Discount rate (0.5% Movement)

 

 

(39

)

 

 

40

 

 

 

(26

)

 

 

26

 

Revenue for 12 months ended September 30, 2025 (1% Movement)

 

 

38

 

 

 

(38

)

 

 

42

 

 

 

(42

)

For fair values of other liabilities (related to business combinations), reasonably possible changes in significant unobservable inputs at the reporting date, holding other inputs constant, would have the following effects:

 

 

 

 

For the year ended
March 31, 2024

 

 

 

 

 

Equity

 

 

 

 

 

 

 

Increase

 

 

Decrease

 

Volatility (1% Movement)

 

 

 

 

 

 

(17

)

 

 

16

 

Risk free interest rate (1% Movement)

 

 

 

 

 

 

(120

)

 

 

123

 

Discount rate (0.5% Movement)

 

 

 

 

 

 

(12

)

 

 

(43

)

Net revenue (1% Movement)

 

 

 

 

 

 

26

 

 

 

(26

)

Servicing margin (1% Movement)

 

 

 

 

 

 

15

 

 

 

(15

)

Profit before tax (1% Movement)

 

 

 

 

 

 

10

 

 

 

(10

)

Financial parameters (0.25% Movement)

 

 

 

 

 

 

197

 

 

 

(124

)