EX-99.1 2 mmyt-ex99_1.htm EX-99.1 EX-99.1

 

Exhibit 99.1

MAKEMYTRIP LIMITED ANNOUNCES FISCAL 2023 SECOND QUARTER RESULTS

Financial Highlights for Fiscal 2023 Second Quarter

Gross Bookings reached $1,541.7 million in 2Q23 versus $734.1 million in 2Q22.
Revenue was $131.2 million in 2Q23 versus $67.5 million in 2Q22.
Air Ticketing Revenue improved to $39.6 million in 2Q23 versus $21.3 million in 2Q22. Adjusted Margin(2) – Air Ticketing improved to $75.0 million in 2Q23 versus $38.6 million in 2Q22.
Hotels and Packages Revenue improved to $68.2 million in 2Q23 versus $33.5 million in 2Q22. Adjusted Margin(2) – Hotels and Packages improved to $57.4 million in 2Q23 versus $35.5 million in 2Q22.
Bus Ticketing Revenue improved to $16.1 million in 2Q23 versus $8.4 million in 2Q22. Adjusted Margin(2) – Bus Ticketing improved to $16.9 million in 2Q23 versus $7.9 million in 2Q22.
Other Revenue improved to $7.3 million in 2Q23 versus $4.3 million in 2Q22. Adjusted Margin(2) – Others improved to $7.5 million in 2Q23 versus $4.4 million in 2Q22.
Results from Operating Activities improved to a profit of $3.9 million in 2Q23 versus a loss of $8.0 million in 2Q22, reflecting an improvement of $11.9 million YoY.
Adjusted Operating Profit(2) improved to $15.1 million in 2Q23 versus $6.6 million in 2Q22, reflecting an improvement of $8.5 million YoY.

 

Gurugram, India and New York, November 1, 2022 — MakeMyTrip Limited (NASDAQ: MMYT), India’s leading travel service provider, today announced its unaudited interim financial and operating results for its fiscal second quarter ended September 30, 2022.

 

“Travel continues to rebound on the back of waning COVID-19 infections and positive consumer sentiment. We witnessed strong performance both in terms of revenue and profitability in a seasonally weak quarter. As a leading travel service provider, we continue to garner a major share of travel demand on the back of our robust multi-product platform and customer-first approach,” said Rajesh Magow, Group Chief Executive Officer.

 

 


 

Other information

Impact of the COVID-19 Pandemic

The impact of the global COVID-19 pandemic has severely impacted travel demand in terms of affecting consumers’ sentiment and their willingness to travel, which has caused airlines and hotels in India and around the world to operate at significantly reduced service levels throughout much of fiscal years 2021 and 2022. The COVID-19 pandemic has also resulted in significant weakness in the macroeconomic environment and heightened volatility in financial markets. In India, we witnessed a rapid resurgence of daily recorded case counts towards the end of the fourth quarter of fiscal year 2021 which peaked in the first quarter of fiscal year 2022, resulting in a second wave of COVID-19 in India. The resulting economic conditions caused by the lockdowns and travel restriction orders imposed by several state governments in India from April 2021, which continued for part of fiscal year 2022, also had a negative impact on revenue for all our reportable segments in the quarter ended September 30, 2021, as compared to revenue for the quarter ended December 31, 2019 (prior to the onset of the COVID-19 pandemic).

 

During the first six months of fiscal year 2023, we have experienced an increase in travel demand and gross bookings have recovered by more than 90% to pre-COVID levels in the second quarter of fiscal year 2023. We believe that the continued recovery in travel demand in the second quarter of fiscal year 2023 was attributable to increased demand for travel driven by domestic leisure, festivals and business travels, together with increased COVID-19 vaccination rates and comparatively lower COVID-19 infection rates, in the quarter ended September 30, 2022. This led to improved results across our operating segments in the second quarter of fiscal year 2023 as compared to the second quarter of fiscal year 2022. We continued to focus on optimizing our costs by leveraging our highly variable and more efficient fixed cost structure during the quarter ended September 30, 2022.

 

The extent and duration of the effects of the COVID-19 pandemic over the longer term on our business, results of operations, cash flows and growth prospects remain uncertain and would be dependent on future developments. These include, but are not limited to, the severity, extent and duration of the COVID-19 pandemic, its impact on the travel industry and consumer spending, rates of vaccination, the occurrence of new mutations or variants and the effectiveness of vaccinations against various mutations or variants of the COVID-19 virus. While many countries including India have made significant progress in vaccinating their populations against the COVID-19 virus, efficacy of the vaccines against new mutations or variants of the virus and other factors may contribute to delays in complete economic recovery.

Fiscal 2023 Second Quarter Financial Results

Revenue. We generated revenue of $131.2 million in the quarter ended September 30, 2022, an increase of 94.5% (111.4% in constant currency(1)) over revenue of $67.5 million in the quarter ended September 30, 2021, primarily as a result of an increase of 85.9% (100.2% in constant currency) in revenue from our air ticketing business, an increase of 103.6% (122.2% in constant currency) in revenue from our hotels and packages business, an increase of 91.8% (107.5% in constant currency) in revenue from our bus ticketing business, and an increase of 71.0% (90.5% in constant currency) in revenue from our others business, each as further described below. The increase in revenue was primarily due to the strong recovery in domestic travel demand as a result of the diminishing impact of the COVID-19 pandemic in India in the quarter ended September 30, 2022 as compared to the quarter ended September 30, 2021.

 

The table below summarizes our segment profitability in terms of revenue and Adjusted Margin in each segment. Customer inducement costs have been added back to Adjusted Margin and are intended to reflect the way we view our ongoing business. Under IFRS, these customer inducement costs are required to be recorded as a reduction of revenue. For more information, see “Information About Reportable Segments” in our condensed consolidated interim financial statements included elsewhere in this release. Also see “About Key Performance Indicators and Non-IFRS Measures” elsewhere in this release.

 

 

 

For the three months ended September 30

 

 

 

Air ticketing

 

 

Hotels and packages

 

 

Bus ticketing

 

 

Others

 

 

 

2021

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

 

2022

 

 

 

(Amounts in USD thousands)

 

Revenue as per IFRS

 

 

21,304

 

 

 

39,608

 

 

 

33,513

 

 

 

68,246

 

 

 

8,386

 

 

 

16,088

 

 

 

4,276

 

 

 

7,312

 

Add: Customer inducement costs recorded as a reduction of revenue

 

 

17,282

 

 

 

36,148

 

 

 

9,897

 

 

 

19,261

 

 

 

282

 

 

 

1,971

 

 

 

241

 

 

 

403

 

Less: Service cost

 

 

24

 

 

 

758

 

 

 

7,939

 

 

 

30,147

 

 

 

746

 

 

 

1,201

 

 

 

73

 

 

 

167

 

Adjusted Margin(2)

 

 

38,562

 

 

 

74,998

 

 

 

35,471

 

 

 

57,360

 

 

 

7,922

 

 

 

16,858

 

 

 

4,444

 

 

 

7,548

 

Air Ticketing. Revenue from our air ticketing business increased by 85.9% (100.2% in constant currency) to $39.6 million in the quarter ended September 30, 2022, from $21.3 million in the quarter ended September 30, 2021. Our Adjusted Margin – Air ticketing increased by 94.5% (109.2% in constant currency) to $75.0 million in the quarter ended September 30, 2022, from $38.6 million in the quarter ended September 30, 2021. Adjusted Margin – Air ticketing includes customer inducement costs of $36.1 million in the quarter ended September 30, 2022 and $17.3 million in the quarter ended September 30, 2021, recorded as a reduction of revenue. The increase in revenue from our air ticketing business and Adjusted Margin – Air ticketing was primarily due to an increase in gross bookings of 127.4% (144.7% in constant currency) primarily driven by a 71.5% increase in the number of air ticketing flight segments year over year (excluding flight segments booked as a component of bookings for our Hotels and Packages segment), primarily due to the strong recovery in domestic travel demand

 


 

as a result of the diminishing impact of the COVID-19 pandemic in India in the quarter ended September 30, 2022 as compared to the quarter ended September 30, 2021. Further, our Adjusted Margin % (defined as Adjusted Margin as a percentage of gross bookings) – Air ticketing decreased to 7.4% in the quarter ended September 30, 2022 as compared to 8.6% in the quarter ended September 30, 2021, primarily due to increased air fares without a corresponding increase in service fees charged to customers in the quarter ended September 30, 2022.

Hotels and Packages. Revenue from our hotels and packages business increased by 103.6% (122.2% in constant currency) to $68.2 million in the quarter ended September 30, 2022, from $33.5 million in the quarter ended September 30, 2021. Our Adjusted Margin – Hotels and packages increased by 61.7% (74.7% in constant currency) to $57.4 million in the quarter ended September 30, 2022 from $35.5 million in the quarter ended September 30, 2021. Adjusted Margin – Hotels and packages includes customer inducement costs of $19.3 million in the quarter ended September 30, 2022 and $9.9 million in the quarter ended September 30, 2021, recorded as a reduction of revenue. The increase in revenue from our hotels and packages business and Adjusted Margin – Hotels and packages was primarily due to an increase in gross bookings by 72.8% (86.6% in constant currency) primarily driven by a 48.1% increase in the number of hotel-room nights year over year, primarily due to the strong recovery in domestic travel demand as a result of the diminishing impact of the COVID-19 pandemic in India in the quarter ended September 30, 2022 as compared to the quarter ended September 30, 2021. Our Adjusted Margin % – Hotels and packages decreased to 17.2% in the quarter ended September 30, 2022 as compared to 18.4% in the quarter ended September 30, 2021, reflecting an increase in the contribution from our packages and international hotels business over the year, where margins are relatively lower.

Bus Ticketing. Revenue from our bus ticketing business increased by 91.8% (107.5% in constant currency) to $16.1 million in the quarter ended September 30, 2022, from $8.4 million in the quarter ended September 30, 2021. Our Adjusted Margin – Bus ticketing increased by 112.8% (129.8% in constant currency) to $16.9 million in the quarter ended September 30, 2022 from $7.9 million in the quarter ended September 30, 2021. Adjusted Margin – Bus ticketing includes customer inducement costs of $2.0 million in the quarter ended September 30, 2022 and $0.3 million in the quarter ended September 30, 2021, recorded as a reduction of revenue. The increase in revenue from our bus ticketing business and Adjusted Margin – Bus ticketing was due to an increase in gross bookings by 103.2% (119.7% in constant currency) driven by a 88.7% increase in the number of bus tickets travelled year over year, primarily due to the strong recovery in domestic travel demand as a result of the diminishing impact of the COVID-19 pandemic in India in the quarter ended September 30, 2022 as compared to the quarter ended September 30, 2021. Our Adjusted Margin % – Bus ticketing increased marginally to 9.0% in the quarter ended September 30, 2022 as compared to 8.5% in the quarter ended September 30, 2021.

Others. Revenue from our others business increased by 71.0% (90.5% in constant currency) to $7.3 million in the quarter ended September 30, 2022, from $4.3 million in the quarter ended September 30, 2021. Our Adjusted Margin – Others increased by 69.8% (89.1% in constant currency) to $7.5 million in the quarter ended September 30, 2022 from $4.4 million in the quarter ended September 30, 2021. Adjusted Margin – Others includes customer inducement costs of $0.4 million in the quarter ended September 30, 2022 and $0.2 million in the quarter ended September 30, 2021, recorded as a reduction of revenue. The increase in revenue from our others business and Adjusted Margin – Others was on account of an increase in sales of other ancillary services primarily due to the strong recovery in domestic travel demand as a result of the diminishing impact of the COVID-19 pandemic in India in the quarter ended September 30, 2022 as compared to the quarter ended September 30, 2021.

 

Other Income. Other income increased by 537.1% to $2.4 million in the quarter ended September 30, 2022 from $0.4 million in the quarter ended September 30, 2021, primarily due to gain on discontinuation of equity-accounted investment of $2.0 million recorded in the quarter ended September 30, 2022.

Personnel Expenses. Personnel expenses increased by 12.3% to $33.5 million in the quarter ended September 30, 2022 from $29.8 million in the quarter ended September 30, 2021, primarily due to annual wage increases effected in the quarter ended June 30, 2022.

Marketing and Sales Promotion Expenses. Marketing and sales promotion expenses increased by 113.5% to $24.8 million in the quarter ended September 30, 2022 from $11.6 million in the quarter ended September 30, 2021, primarily due to the increase in variable costs and discretionary marketing and sales promotion expenditures such as expenses on events and brand building initiatives in response to the strong recovery in domestic travel demand as a result of the diminishing impact of the COVID-19 pandemic in India in the quarter ended September 30, 2022 as compared to the quarter ended September 30, 2021.

 

Additionally, we incurred customer inducement costs recorded as a reduction of revenue of $57.8 million in the quarter ended September 30, 2022 and $27.7 million in the quarter ended September 30, 2021. The details are as follows:

 

 

 

For the three months ended
September 30

 

 

 

2021

 

 

2022

 

 

 

(Amounts in USD thousands)

 

Marketing and sales promotion expenses

 

 

11,593

 

 

 

24,756

 

Customer inducement costs recorded as a reduction of revenue

 

 

27,702

 

 

 

57,783

 

 

 


 

Other Operating Expenses. Other operating expenses increased by 77.7% to $32.5 million in the quarter ended September 30, 2022 from $18.3 million in the quarter ended September 30, 2021, primarily due to an increase of $7.2 million of payment gateway charges, $2.8 million of outsourcing fees and $1.7 million of website hosting charges as a result of increased bookings, primarily due to the strong recovery in domestic travel demand as a result of the diminishing impact of the COVID-19 pandemic in India in the quarter ended September 30, 2022 as compared to the quarter ended September 30, 2021.

Depreciation and Amortization. Our depreciation and amortization expenses decreased by 8.1% to $6.8 million in the quarter ended September 30, 2022 from $7.4 million in the quarter ended September 30, 2021, primarily due to an increase in fully depreciated and amortized assets in the quarter ended September 30, 2022.

Results from Operating Activities. As a result of the foregoing factors, our results from operating activities were a profit of $3.9 million in the quarter ended September 30, 2022 as compared to a loss of $8.0 million in the quarter ended September 30, 2021. Our Adjusted Operating Profit was $15.1 million in the quarter ended September 30, 2022 as compared to $6.6 million in the quarter ended September 30, 2021. For a description of the components and calculation of “Adjusted Operating Profit (Loss)” and a reconciliation of this non-IFRS measure to the most directly comparable IFRS measure “Results from operating activities”, see — “About Key Performance Indicators and Non-IFRS Measures” elsewhere in this release.

Net Finance Costs. Our net finance cost was $11.1 million in the quarter ended September 30, 2022 as compared to net finance cost $0.6 million in the quarter ended September 30, 2021. The increase in our net finance cost was primarily due to a net foreign exchange loss of $9.6 million in the quarter ended September 30, 2022, primarily due to the depreciation of the Indian Rupee against the U.S. dollar as at September 30, 2022 as compared to June 30, 2022.

Profit (Loss) for the Period. As a result of the foregoing factors, our loss for the quarter ended September 30, 2022 was $6.8 million as compared to a loss of $8.0 million in the quarter ended September 30, 2021. Our Adjusted Net Profit was $8.0 million in the quarter ended September 30, 2022, as compared to Adjusted Net Profit of $9.7 million in the quarter ended September 30, 2021. For a description of the components and calculation of “Adjusted Net Profit (Loss)” and a reconciliation of this non-IFRS measure to the most directly comparable IFRS measure “Profit (loss) for the period”, see — “About Key Performance Indicators and Non-IFRS Measures” elsewhere in this release.

Diluted Earnings (Loss) per Share. Diluted loss per share was $0.06 for the quarter ended September 30, 2022 as compared to diluted loss per share of $0.07 in the quarter ended September 30, 2021. Our Adjusted Diluted Earnings per share was $0.07 in the quarter ended September 30, 2022, as compared to $0.09 in the quarter ended September 30, 2021. For a description of the components and calculation of “Adjusted Diluted Earnings (Loss) per Share” and a reconciliation of this non-IFRS measure to the most directly comparable IFRS measure “Diluted earnings (loss) per share”, see — “About Key Performance Indicators and Non-IFRS Measures” elsewhere in this release.

Liquidity. As at September 30, 2022, the balance of cash and cash equivalents and term deposits on our balance sheet was $466.3 million. In addition, we have existing credit facilities of approximately $128.2 million, which includes a $70.0 million facility from an affiliate of our largest shareholder with the remaining amount from various commercial banks. As at September 30, 2022, $0.1 million has been drawn against these facilities.

Notes:

(1)
Constant currency refers to our financial results assuming constant foreign exchange rates for the current fiscal period based on the rates in effect during the comparable period in the prior fiscal year.
(2)
This is a non-IFRS measure. For more information, see “About Key Performance Indicators and Non-IFRS Measures” elsewhere in this release. IFRS refers to International Financial Reporting Standards as issued by the International Accounting Standards Board (IASB). In addition, reconciliations of non-IFRS measures to IFRS financial measures and operating results are included at the end of this release.

 

Recent Developments

On September 28, 2022, we acquired an additional equity interest in Simplotel Technologies Private Limited, or Simplotel, for an estimated cash consideration of $3.9 million. We now hold an equity interest of 64.8% in Simplotel.

On October 19, 2022, we announced that an order was passed by the Competition Commission of India, or CCI, in relation to anti-competitive conduct under the Competition Act 2002 of India by our wholly-owned Indian subsidiaries, being MakeMyTrip (India) Private Limited, or MMT India, and Ibibo Group Private Limited, or Ibibo India.

 

The CCI imposed an aggregate penalty of Rs. 2,234.8 million, or US$27.0 million, on MMT India and Ibibo India, as well as certain behavioral sanctions in respect of their agreements with hotels and disclosure of properties on their platforms. Further details are set forth in the press release and the order issued by the CCI which can be found at https://www.cci.gov.in/media-gallery/press release/details/260/0 and https://www.cci.gov.in/antitrust/orders/details/1069/0 respectively.

 


 

 

MMT India and Ibibo India received a certified copy of the order from the CCI on October 29, 2022. The CCI order is appealable before the National Company Law Appellate Tribunal of India within 60 days from receipt of the certified copy of the order. We are assessing the findings set forth in the CCI order and plan to obtain advice from external legal counsel in determining our future course of action.

Share Repurchase

On November 6, 2012, our Board of Directors authorized the Company to purchase outstanding ordinary shares, par value $0.0005 per share, of the Company. On January 22, 2016, our Board of Directors authorized the Company to increase the share repurchase plan to an amount aggregating up to $150 million at a price per ordinary share not exceeding $21.50 until November 30, 2021. On October 26, 2021, our Board of Directors authorized the Company to further extend the term of this share repurchase plan until November 30, 2023. There were no repurchases pursuant to the share repurchase plan during the second quarter of fiscal year 2023. As at September 30, 2022, we had remaining authority to repurchase up to approximately $136.0 million of our outstanding ordinary shares.

Conference Call

MakeMyTrip will host a live Zoom webinar to discuss the Company’s results for the quarter ended September 30, 2022 beginning at 7:30 AM EDT or 5:00 PM IST on November 1, 2022 through the Company’s Investor Relations website at https://investors.makemytrip.com/. To participate, please use the following the link https://makemytrip.zoom.us/webinar/register/WN_dogJ5-DGT7aW8pR-nwaj3A to register for the live event. Registered participants will receive a confirmation email containing the Zoom access link and alternative phone dial-in details. A replay of the event will be available on the “Investor Relations” section of the Company’s website at http://investors.makemytrip.com, approximately two hours after the conclusion of the live event.

About Key Performance Indicators and Non-IFRS Measures

 

We refer to certain non-IFRS measures in various places within this release, including “Adjusted Operating Profit (Loss)”, “Adjusted Net Profit (Loss)” and “Adjusted Diluted Earnings (Loss) per Share”. We also refer to certain non-IFRS measures as key performance indicators within this release including “Adjusted Margin” and “Adjusted Margin %”.

 

We evaluate our financial performance in each of our reportable segments based on our key performance indicator, Adjusted Margin, a segment profitability measure, which represents IFRS revenue after adding back customer inducement costs in the nature of customer incentives, customer acquisition costs and loyalty program costs which are reported as a reduction of revenue, and deducting the cost of acquisition of services primarily relating to sales to customers where the Company acts as the principal.

 

As certain parts of our revenues are recognized on a “net” basis when we are acting as an agent, and other parts of our revenue are recognized on a “gross” basis when we are acting as the principal, we evaluate our financial performance in each of our reportable segments based on Adjusted Margin, which is a non-IFRS measure and a segment profitability measure, as we believe that Adjusted Margin reflects the value addition of the travel services that we provide to our customers. Income from packages, including income on airline tickets sold to customers as a part of tours and packages is accounted for on a gross basis as the Company controls the services before such services are transferred to travelers. Revenue from the packages business which is accounted for on a “gross” basis represents the total amount paid by customers for these travel services and products, while our cost of procuring the relevant services and products for sale to our customers in this business is classified as service cost.

 

Constant currency results are financial measures that are not prepared in accordance with IFRS, and assume constant currency exchange rates used for translation based on the rates in effect during the comparable period in the prior fiscal year.

 

We also refer to Adjusted Operating Profit (Loss), Adjusted Net Profit (Loss) and Adjusted Diluted Earnings (Loss) per Share which are non-IFRS measures and most directly comparable to results from operating activities, profit (loss) for the period and diluted earnings (loss) per share, respectively, each of which is an IFRS measure. We use financial measures that exclude share-based compensation expense, amortization of acquired intangibles, merger and acquisitions related expenses, gain on discontinuation of equity-accounted investment, net change in financial liability relating to acquisitions, share of loss (profit) of equity-accounted investees, interest expense on financial liabilities measured at amortized cost and income tax expense (benefit) for our internal management reporting, budgeting and decision making purposes, including comparing our operating results to that of our competitors. Because of varying available valuation methodologies and subjective assumptions that companies can use when adopting IFRS 2 “Share based payment,” management believes that providing non-IFRS measures that exclude share-based compensation expense allows investors to make additional comparisons between our operating results and those of other companies. In addition, reconciliations of non-IFRS measures to IFRS financial measures and operating results are included at the end of this release.

 

We believe that our current calculations of Adjusted Operating Profit (Loss), Adjusted Net Profit (Loss), Adjusted Diluted Earnings (Loss) per Share, Adjusted Margin and Adjusted Margin % and change in constant currency represent a balanced approach to adjust for the impact of certain discrete, unusual or non-cash items and other items such as customer inducement costs in the nature of customer incentives, customer acquisition costs and loyalty program costs, which we believe are useful in measuring our results and provide useful information to investors and analysts.

 


 

 

We believe that investors and analysts use these non-IFRS measures and key performance indicators to compare our Company and our performance to that of our global peers.

 

A limitation of using Adjusted Operating Profit (Loss), Adjusted Net Profit (Loss) and Adjusted Diluted Earnings (Loss) per Share instead of results from operating activities, profit (loss) for the period and diluted earnings (loss) per share calculated in accordance with IFRS as issued by the IASB is that these non-GAAP financial measures exclude a recurring cost, namely share-based compensation. Management compensates for this limitation by providing specific information on the IFRS amounts excluded from Adjusted Operating Profit (Loss), Adjusted Net Profit (Loss) and Adjusted Diluted Earnings (Loss) per Share.

 

The presentation of these non-IFRS measures and key performance indicators are not meant to be considered in isolation or as a substitute for our consolidated financial results prepared in accordance with IFRS as issued by the IASB. These non-IFRS measures and key performance indicators may not be comparable to similarly titled measures reported by other companies due to potential differences in the method of calculation.

Safe Harbor Statement

 

This release contains certain statements concerning the Company’s future growth prospects and forward-looking statements, as defined in the safe harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements are based on the Company’s current expectations, assumptions, estimates and projections about the Company and its industry. These forward-looking statements are subject to various risks and uncertainties. Generally, these forward-looking statements can be identified by the use of forward-looking terminology such as "anticipate", "believe", "estimate", "expect", "intend", "will", "project", "seek", "should" and similar expressions. Such statements include, among other things, quotations from management as well as MakeMyTrip’s (MMYT) strategic and operational plans. Forward-looking statements involve inherent risks and uncertainties. A number of important factors could cause actual results to differ materially from those contained in any forward-looking statement. Potential risks and uncertainties include, but are not limited to, a slow-down of economic growth in India and the global economic downturn, general declines or disruptions in the travel industry, volatility in the trading price of MMYT’s shares, MMYT’s reliance on its relationships with travel suppliers and strategic alliances, failure to further increase MMYT’s brand recognition to obtain new business partners and consumers, failure to compete against new and existing competitors, failure to successfully manage current growth and potential future growth, risks associated with any strategic investments or acquisitions, seasonality in the travel industry in India and overseas, failure to successfully develop MMYT’s corporate travel business, damage to or failure of MMYT's infrastructure and technology, loss of services of MMYT's key executives, and inflation in India and in other countries. These and other factors are more fully discussed in the “Risk Factors” section of MMYT's 20-F dated July 12, 2022, filed with the United States Securities and Exchange Commission. COVID-19, and the volatile regional and global economic conditions stemming from it, and additional or unforeseen effects from the COVID-19 pandemic, could also continue to give rise to or aggravate these risk factors, which in turn could continue to materially adversely affect our business, financial condition, liquidity, results of operations (including revenues and profitability) and/or stock price. Further, COVID-19 may also affect our operating and financial results in a manner that is not presently known to us or that we currently do not consider to present significant risks to our operations. All information provided in this release is provided as of the date of issuance of this release, and MMYT does not undertake any obligation to update any forward-looking statement, except as required under applicable law.

About MakeMyTrip Limited

 

MakeMyTrip Limited is India's leading travel group operating well-recognized travel brands including MakeMyTrip, Goibibo and redBus. Through our primary websites www.makemytrip.com, www.goibibo.com, www.redbus.in, and mobile platforms, travellers can research, plan and book a wide range of travel services and products in India as well as overseas. Our services and products include air ticketing, hotel and alternative accommodations bookings, holiday planning and packaging, rail ticketing, bus ticketing, car hire and ancillary travel requirements such as facilitating access to third-party travel insurance, visa processing and foreign exchange.

 

We provide our customers with access to all major domestic full-service and low-cost airlines operating in India and all major airlines operating to and from India, a comprehensive set of domestic accommodation properties in India and a wide selection of properties outside of India, Indian Railways and all major Indian bus operators. For more information, visit https://www.makemytrip.com/about-us/company_profile.php

For more details, please contact:

 

Vipul Garg

Vice President - Investor Relations

MakeMyTrip Limited

Vipul.garg@go-mmt.com

 


 

MAKEMYTRIP LIMITED

CONDENSED CONSOLIDATED INTERIM STATEMENT OF FINANCIAL POSITION

(UNAUDITED)

(Amounts in USD thousands)

 

 

 

As at
March 31,
2022

 

 

As at
September 30,
2022

 

Assets

 

 

 

 

 

 

Property, plant and equipment

 

 

19,313

 

 

 

20,743

 

Intangible assets and goodwill

 

 

685,658

 

 

 

639,485

 

Trade and other receivables, net

 

 

3,713

 

 

 

5,126

 

Investment in equity-accounted investees

 

 

3,558

 

 

 

2,138

 

Other investments

 

 

4,031

 

 

 

4,080

 

Term deposits

 

 

6

 

 

 

5,644

 

Non-current tax assets

 

 

14,965

 

 

 

15,055

 

Other non-current assets

 

 

135

 

 

 

163

 

Total non-current assets

 

 

731,379

 

 

 

692,434

 

Inventories

 

 

11

 

 

 

38

 

Contract assets

 

 

 

 

 

1,390

 

Current tax assets

 

 

 

 

 

1,373

 

Trade and other receivables, net

 

 

35,910

 

 

 

61,169

 

Term deposits

 

 

264,179

 

 

 

185,943

 

Other current assets

 

 

77,982

 

 

 

112,083

 

Cash and cash equivalents

 

 

213,283

 

 

 

274,725

 

Total current assets

 

 

591,365

 

 

 

636,721

 

Total assets

 

 

1,322,744

 

 

 

1,329,155

 

Equity

 

 

 

 

 

 

Share capital

 

 

53

 

 

 

53

 

Share premium

 

 

2,034,663

 

 

 

2,054,854

 

Other components of equity

 

 

73,574

 

 

 

30,506

 

Accumulated deficit

 

 

(1,214,156

)

 

 

(1,234,472

)

Total equity attributable to owners of the Company

 

 

894,134

 

 

 

850,941

 

Non-controlling interests

 

 

2,341

 

 

 

7,872

 

Total equity

 

 

896,475

 

 

 

858,813

 

Liabilities

 

 

 

 

 

 

Loans and borrowings(#)

 

 

213,808

 

 

 

222,275

 

Employee benefits

 

 

9,086

 

 

 

7,670

 

Contract liabilities

 

 

27

 

 

 

93

 

Deferred tax liabilities, net

 

 

2,596

 

 

 

1,720

 

Other non-current liabilities

 

 

9,536

 

 

 

4,639

 

Total non-current liabilities

 

 

235,053

 

 

 

236,397

 

Bank overdraft

 

 

 

 

 

71

 

Loans and borrowings(#)

 

 

2,776

 

 

 

3,088

 

Trade and other payables

 

 

62,827

 

 

 

74,438

 

Contract liabilities

 

 

53,211

 

 

 

82,377

 

Other current liabilities

 

 

72,402

 

 

 

73,971

 

Total current liabilities

 

 

191,216

 

 

 

233,945

 

Total liabilities

 

 

426,269

 

 

 

470,342

 

Total equity and liabilities

 

 

1,322,744

 

 

 

1,329,155

 

 

# Loans and borrowings include lease liabilities amounting to $14.4 million as at September 30, 2022 (as at March 31, 2022: $14.0 million).

 


 

MAKEMYTRIP LIMITED

CONDENSED CONSOLIDATED INTERIM STATEMENT OF PROFIT OR LOSS AND OTHER COMPREHENSIVE INCOME

(UNAUDITED)

(Amounts in USD thousands, except per share data and share count)

 

 

 

For the three months ended
September 30

 

 

For the six months ended
September 30

 

 

 

2021

 

 

2022

 

 

2021

 

 

2022

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

Air ticketing

 

 

21,304

 

 

 

39,608

 

 

 

36,015

 

 

 

70,549

 

Hotels and packages

 

 

33,513

 

 

 

68,246

 

 

 

44,887

 

 

 

152,291

 

Bus ticketing

 

 

8,386

 

 

 

16,088

 

 

 

12,583

 

 

 

36,395

 

Other revenue

 

 

4,276

 

 

 

7,312

 

 

 

6,827

 

 

 

14,752

 

Total revenue

 

 

67,479

 

 

 

131,254

 

 

 

100,312

 

 

 

273,987

 

Other income

 

 

383

 

 

 

2,440

 

 

 

720

 

 

 

2,488

 

Service cost

 

 

 

 

 

 

 

 

 

 

 

 

Procurement cost of hotels and packages services

 

 

7,939

 

 

 

30,147

 

 

 

9,906

 

 

 

71,233

 

Other cost of providing services

 

 

843

 

 

 

2,126

 

 

 

1,284

 

 

 

4,386

 

Personnel expenses

 

 

29,790

 

 

 

33,450

 

 

 

56,247

 

 

 

65,438

 

Marketing and sales promotion expenses

 

 

11,593

 

 

 

24,756

 

 

 

16,740

 

 

 

49,527

 

Other operating expenses

 

 

18,318

 

 

 

32,543

 

 

 

29,590

 

 

 

64,027

 

Depreciation and amortization

 

 

7,371

 

 

 

6,773

 

 

 

14,772

 

 

 

13,699

 

Result from operating activities

 

 

(7,992

)

 

 

3,899

 

 

 

(27,507

)

 

 

8,165

 

Finance income

 

 

4,213

 

 

 

3,020

 

 

 

6,260

 

 

 

4,679

 

Finance costs

 

 

4,847

 

 

 

14,129

 

 

 

12,286

 

 

 

30,202

 

Net finance costs

 

 

(634

)

 

 

(11,109

)

 

 

(6,026

)

 

 

(25,523

)

Share of profit (loss) of equity-accounted investees

 

 

36

 

 

 

40

 

 

 

(53

)

 

 

65

 

Loss before tax

 

 

(8,590

)

 

 

(7,170

)

 

 

(33,586

)

 

 

(17,293

)

Income tax benefit

 

 

567

 

 

 

394

 

 

 

1,110

 

 

 

508

 

Loss for the period

 

 

(8,023

)

 

 

(6,776

)

 

 

(32,476

)

 

 

(16,785

)

Other comprehensive income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

Items that will not be reclassified subsequently to profit or loss:

 

 

 

 

 

 

 

 

 

 

 

 

Remeasurement of defined benefit liability, net of tax

 

143

 

 

 

1,139

 

 

 

143

 

 

 

1,139

 

Equity instruments at fair value through other comprehensive income (FVOCI) - net change in fair value, net of tax

 

 

10,355

 

 

 

 

 

 

33,543

 

 

 

 

 

 

 

10,498

 

 

 

1,139

 

 

 

33,686

 

 

 

1,139

 

Items that are or may be reclassified subsequently to profit or loss:

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation differences on foreign operations, net of tax

 

 

347

 

 

 

(19,335

)

 

 

(7,941

)

 

 

(44,534

)

Other comprehensive income (loss) for the period, net of tax

 

 

10,845

 

 

 

(18,196

)

 

 

25,745

 

 

 

(43,395

)

Total comprehensive income (loss) for the period

 

 

2,822

 

 

 

(24,972

)

 

 

(6,731

)

 

 

(60,180

)

Profit (loss) attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

Owners of the Company

 

 

(7,995

)

 

 

(6,980

)

 

 

(32,273

)

 

 

(17,078

)

Non-controlling interests

 

 

(28

)

 

 

204

 

 

 

(203

)

 

 

293

 

Loss for the period

 

 

(8,023

)

 

 

(6,776

)

 

 

(32,476

)

 

 

(16,785

)

Total comprehensive income (loss) attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

Owners of the Company

 

 

2,839

 

 

 

(24,925

)

 

 

(6,574

)

 

 

(59,881

)

Non-controlling interests

 

 

(17

)

 

 

(47

)

 

 

(157

)

 

 

(299

)

Total comprehensive income (loss) for the period

 

 

2,822

 

 

 

(24,972

)

 

 

(6,731

)

 

 

(60,180

)

Loss per share (in USD)

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

(0.07

)

 

 

(0.06

)

 

 

(0.30

)

 

 

(0.16

)

Diluted

 

 

(0.07

)

 

 

(0.06

)

 

 

(0.30

)

 

 

(0.16

)

Weighted average number of shares (including Class B Shares)

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

108,510,444

 

 

 

109,689,510

 

 

 

108,268,686

 

 

 

109,400,517

 

Diluted

 

 

108,510,444

 

 

 

109,689,510

 

 

 

108,268,686

 

 

 

109,400,517

 

 

 


 

MAKEMYTRIP LIMITED

CONDENSED CONSOLIDATED INTERIM STATEMENT OF CHANGES IN EQUITY

(UNAUDITED)

(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
Reserves

 

 

Share
Based
Payment
Reserve

 

 

Foreign
Currency
Translation
Reserve

 

 

Accumulated
Deficit

 

 

Total

 

 

Non-
Controlling
Interests

 

 

Total
Equity

 

Balance as at April 1, 2022

 

 

53

 

 

 

2,034,663

 

 

 

31,122

 

 

 

368

 

 

 

161,768

 

 

 

(119,684

)

 

 

(1,214,156

)

 

 

894,134

 

 

 

2,341

 

 

 

896,475

 

Total comprehensive income (loss) for the period

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit (loss) for the period

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(17,078

)

 

 

(17,078

)

 

 

293

 

 

 

(16,785

)

Other comprehensive income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation differences

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(43,941

)

 

 

 

 

 

(43,941

)

 

 

(593

)

 

 

(44,534

)

Remeasurement of defined benefit liability

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,138

 

 

 

1,138

 

 

 

1

 

 

 

1,139

 

Total other comprehensive income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(43,941

)

 

 

1,138

 

 

 

(42,803

)

 

 

(592

)

 

 

(43,395

)

Total comprehensive loss for the period

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(43,941

)

 

 

(15,940

)

 

 

(59,881

)

 

 

(299

)

 

 

(60,180

)

Transactions with owners, recorded directly in equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contributions by owners

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share-based payment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

18,899

 

 

 

 

 

 

 

 

 

18,899

 

 

 

 

 

 

18,899

 

Issue of ordinary shares on exercise of share based awards

 

*

 

 

 

20,191

 

 

 

 

 

 

 

 

 

(17,991

)

 

 

 

 

 

 

 

 

2,200

 

 

 

 

 

 

2,200

 

Transfer to accumulated deficit on expiry of share based awards

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(35

)

 

 

 

 

 

35

 

 

 

 

 

 

 

 

 

 

Total contributions by owners

 

*

 

 

 

20,191

 

 

 

 

 

 

 

 

 

873

 

 

 

 

 

 

35

 

 

 

21,099

 

 

 

 

 

 

21,099

 

Changes in ownership interests

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition of subsidiaries with non-controlling interest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5,830

 

 

 

5,830

 

Recognition of financial liability for acquisition of non-controlling interest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(4,411

)

 

 

(4,411

)

 

 

 

 

 

(4,411

)

Total changes in ownership interests in subsidiaries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(4,411

)

 

 

(4,411

)

 

 

5,830

 

 

 

1,419

 

Total transactions with owners

 

*

 

 

 

20,191

 

 

 

 

 

 

 

 

 

873

 

 

 

 

 

 

(4,376

)

 

 

16,688

 

 

 

5,830

 

 

 

22,518

 

Balance as at September 30, 2022

 

 

53

 

 

 

2,054,854

 

 

 

31,122

 

 

 

368

 

 

 

162,641

 

 

 

(163,625

)

 

 

(1,234,472

)

 

 

850,941

 

 

 

7,872

 

 

 

858,813

 

 

* less than 1

 


 

MAKEMYTRIP LIMITED

CONDENSED CONSOLIDATED INTERIM STATEMENT OF CASH FLOWS

(UNAUDITED)

(Amounts in USD thousands)

 

 

 

For the six months ended
September 30

 

 

 

2021

 

 

2022

 

Loss for the period

 

 

(32,476

)

 

 

(16,785

)

Adjustments for non-cash items

 

 

37,303

 

 

 

55,382

 

Change in working capital

 

 

(2,501

)

 

 

(42,412

)

Net cash generated from (used in) operating activities

 

 

2,326

 

 

 

(3,815

)

Net cash generated from (used in) investing activities

 

 

(141,445

)

 

 

65,287

 

Net cash generated from (used in) financing activities

 

 

(2,274

)

 

 

825

 

Increase (decrease) in cash and cash equivalents

 

 

(141,393

)

 

 

62,297

 

Cash and cash equivalents at beginning of the period

 

 

295,066

 

 

 

213,283

 

Effect of exchange rate fluctuations on cash held

 

 

236

 

 

 

(926

)

Cash and cash equivalents (net of bank overdraft) at end of the period

 

 

153,909

 

 

 

274,654

 

 

 


 

MAKEMYTRIP LIMITED

INFORMATION ABOUT REPORTABLE SEGMENTS

(UNAUDITED)

(Amounts in USD thousands)

 

 

 

For the three months ended September 30

 

 

 

Reportable segments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Air ticketing

 

 

Hotels and
packages

 

 

Bus ticketing

 

 

All other
segments

 

 

Total

 

Particulars

 

2021

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

 

2022

 

Consolidated Revenue

 

 

21,304

 

 

 

39,608

 

 

 

33,513

 

 

 

68,246

 

 

 

8,386

 

 

 

16,088

 

 

 

4,276

 

 

 

7,312

 

 

 

67,479

 

 

 

131,254

 

Add: Customer inducement costs recorded as a reduction of revenue*

 

 

17,282

 

 

 

36,148

 

 

 

9,897

 

 

 

19,261

 

 

 

282

 

 

 

1,971

 

 

 

241

 

 

 

403

 

 

 

27,702

 

 

 

57,783

 

Less: Service cost

 

 

24

 

 

 

758

 

 

 

7,939

 

 

 

30,147

 

 

 

746

 

 

 

1,201

 

 

 

73

 

 

 

167

 

 

 

8,782

 

 

 

32,273

 

Adjusted Margin

 

 

38,562

 

 

 

74,998

 

 

 

35,471

 

 

 

57,360

 

 

 

7,922

 

 

 

16,858

 

 

 

4,444

 

 

 

7,548

 

 

 

86,399

 

 

 

156,764

 

Other income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

383

 

 

 

2,440

 

Personnel expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(29,790

)

 

 

(33,450

)

Marketing and sales promotion expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(11,593

)

 

 

(24,756

)

Customer inducement costs recorded as a reduction of revenue*

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(27,702

)

 

 

(57,783

)

Other operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(18,318

)

 

 

(32,543

)

Depreciation and amortization

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(7,371

)

 

 

(6,773

)

Finance income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,213

 

 

 

3,020

 

Finance costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(4,847

)

 

 

(14,129

)

Share of profit of equity-accounted investees

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

36

 

 

 

40

 

Loss before tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(8,590

)

 

 

(7,170

)

 

 

 

For the six months ended September 30

 

 

 

Reportable segments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Air ticketing

 

 

Hotels and
packages

 

 

Bus ticketing

 

 

All other
segments

 

 

Total

 

Particulars

 

2021

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

 

2022

 

Consolidated Revenue

 

 

36,015

 

 

 

70,549

 

 

 

44,887

 

 

 

152,291

 

 

 

12,583

 

 

 

36,395

 

 

 

6,827

 

 

 

14,752

 

 

 

100,312

 

 

 

273,987

 

Add: Customer inducement costs recorded as a reduction of revenue*

 

 

21,801

 

 

 

66,339

 

 

 

12,743

 

 

 

43,227

 

 

 

398

 

 

 

4,171

 

 

 

257

 

 

 

870

 

 

 

35,199

 

 

 

114,607

 

Less: Service cost

 

 

63

 

 

 

1,266

 

 

 

9,906

 

 

 

71,233

 

 

 

1,125

 

 

 

2,945

 

 

 

96

 

 

 

175

 

 

 

11,190

 

 

 

75,619

 

Adjusted Margin

 

 

57,753

 

 

 

135,622

 

 

 

47,724

 

 

 

124,285

 

 

 

11,856

 

 

 

37,621

 

 

 

6,988

 

 

 

15,447

 

 

 

124,321

 

 

 

312,975

 

Other income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

720

 

 

 

2,488

 

Personnel expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(56,247

)

 

 

(65,438

)

Marketing and sales promotion expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(16,740

)

 

 

(49,527

)

Customer inducement costs recorded as a reduction of revenue*

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(35,199

)

 

 

(114,607

)

Other operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(29,590

)

 

 

(64,027

)

Depreciation and amortization

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(14,772

)

 

 

(13,699

)

Finance income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6,260

 

 

 

4,679

 

Finance costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(12,286

)

 

 

(30,202

)

Share of profit (loss) of equity-accounted investees

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(53

)

 

 

65

 

Loss before tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(33,586

)

 

 

(17,293

)

* For purposes of reporting to the Chief Operating Decision Maker (CODM), the segment profitability measure i.e. Adjusted Margin is arrived by adding back certain customer inducement costs including customer incentives, customer acquisition cost and loyalty program costs, which are recorded as a reduction of revenue and reducing service cost.

 


 

MAKEMYTRIP LIMITED

RECONCILIATION OF IFRS TO NON-IFRS FINANCIAL MEASURES AND KEY PERFORMANCE INDICATORS

(Unaudited)

(Amounts in USD thousands, except per share data)

 

The following tables reconcile our revenue (an IFRS measure) to Adjusted Margin (a segment profitability measure):

 

 

 

For the three months ended September 30

 

 

 

Air ticketing

 

 

Hotels and packages

 

 

Bus ticketing

 

 

Others

 

 

 

2021

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

 

2022

 

Revenue as per IFRS

 

 

21,304

 

 

 

39,608

 

 

 

33,513

 

 

 

68,246

 

 

 

8,386

 

 

 

16,088

 

 

 

4,276

 

 

 

7,312

 

Add: Customer inducement costs recorded as a reduction of revenue

 

 

17,282

 

 

 

36,148

 

 

 

9,897

 

 

 

19,261

 

 

 

282

 

 

 

1,971

 

 

 

241

 

 

 

403

 

Less: Service cost

 

 

24

 

 

 

758

 

 

 

7,939

 

 

 

30,147

 

 

 

746

 

 

 

1,201

 

 

 

73

 

 

 

167

 

Adjusted Margin(2)

 

 

38,562

 

 

 

74,998

 

 

 

35,471

 

 

 

57,360

 

 

 

7,922

 

 

 

16,858

 

 

 

4,444

 

 

 

7,548

 

 

 

 

For the six months ended September 30

 

 

 

 

Air ticketing

 

 

Hotels and packages

 

 

Bus ticketing

 

 

Others

 

 

 

 

2021

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

 

2022

 

 

Revenue as per IFRS

 

 

36,015

 

 

 

70,549

 

 

 

44,887

 

 

 

152,291

 

 

 

12,583

 

 

 

36,395

 

 

 

6,827

 

 

 

14,752

 

 

Add: Customer inducement costs recorded as a reduction of revenue

 

 

21,801

 

 

 

66,339

 

 

 

12,743

 

 

 

43,227

 

 

 

398

 

 

 

4,171

 

 

 

257

 

 

 

870

 

 

Less: Service cost

 

 

63

 

 

 

1,266

 

 

 

9,906

 

 

 

71,233

 

 

 

1,125

 

 

 

2,945

 

 

 

96

 

 

 

175

 

 

Adjusted Margin(2)

 

 

57,753

 

 

 

135,622

 

 

 

47,724

 

 

 

124,285

 

 

 

11,856

 

 

 

37,621

 

 

 

6,988

 

 

 

15,447

 

 

 

The following table reconciles our results from operating activities (an IFRS measure) to Adjusted Operating Profit (Loss) (a non-IFRS measure) for the periods indicated:

 

Reconciliation of Adjusted Operating Profit (Loss)

 

For the three months ended
September 30

 

 

For the six months ended
September 30

 

(Unaudited)

 

2021

 

 

2022

 

 

2021

 

 

2022

 

Results from operating activities as per IFRS

 

 

(7,992

)

 

 

3,899

 

 

 

(27,507

)

 

 

8,165

 

Add: Acquisition related intangibles amortization

 

 

3,478

 

 

 

3,225

 

 

 

6,971

 

 

 

6,559

 

Add: Employee share-based compensation costs

 

 

10,453

 

 

 

10,030

 

 

 

17,897

 

 

 

18,899

 

Less: Gain on discontinuation of equity accounted investment

 

 

 

 

 

(2,017

)

 

 

 

 

 

(2,017

)

Add: Merger and acquisitions related expenses

 

 

624

 

 

 

 

 

 

624

 

 

 

 

Adjusted Operating Profit (Loss)

 

 

6,563

 

 

 

15,137

 

 

 

(2,015

)

 

 

31,606

 

 

The following table reconciles our profit (loss) for the period (an IFRS measure) to Adjusted Net Profit (Loss) (a non-IFRS measure) for the periods indicated:

 

Reconciliation of Adjusted Net Profit (Loss)

 

For the three months ended
September 30

 

 

For the six months ended
September 30

 

(Unaudited)

 

2021

 

 

2022

 

 

2021

 

 

2022

 

Profit (Loss) for the period as per IFRS

 

 

(8,023

)

 

 

(6,776

)

 

 

(32,476

)

 

 

(16,785

)

Add: Acquisition related intangibles amortization

 

 

3,478

 

 

 

3,225

 

 

 

6,971

 

 

 

6,559

 

Add: Employee share-based compensation costs

 

 

10,453

 

 

 

10,030

 

 

 

17,897

 

 

 

18,899

 

Less: Gain on discontinuation of equity accounted investment

 

 

 

 

 

(2,017

)

 

 

 

 

 

(2,017

)

Add: Merger and acquisitions related expenses

 

 

624

 

 

 

 

 

 

624

 

 

 

 

Add: Interest expense on financial liabilities measured at amortized cost

 

 

3,445

 

 

 

3,751

 

 

 

6,852

 

 

 

7,460

 

Less: Income tax benefit

 

 

(567

)

 

 

(394

)

 

 

(1,110

)

 

 

(508

)

Add: Net change in value of financial liability in business combination

 

 

346

 

 

 

230

 

 

 

701

 

 

 

464

 

Add (Less): Share of loss (profit) of equity-accounted investees

 

 

(36

)

 

 

(40

)

 

 

53

 

 

 

(65

)

Adjusted Net Profit (Loss)

 

 

9,720

 

 

 

8,009

 

 

 

(488

)

 

 

14,007

 

 

 

 


 

The following table reconciles our diluted earnings (loss) per share for the period (an IFRS measure) to Adjusted Diluted Earnings (Loss) per Share (a non-IFRS measure) for the periods indicated:

 

Reconciliation of Adjusted Diluted Earnings (Loss) per Share

 

For the three months ended
September 30

 

 

For the six months ended
September 30

 

(Unaudited)

 

2021

 

 

2022

 

 

2021

 

 

2022

 

Diluted Earnings (Loss) per Share for the period as per IFRS

 

 

(0.07

)

 

 

(0.06

)

 

 

(0.30

)

 

 

(0.16

)

Add: Acquisition related intangibles amortization

 

 

0.03

 

 

 

0.03

 

 

 

0.06

 

 

 

0.06

 

Add: Employee share-based compensation costs

 

 

0.10

 

 

 

0.09

 

 

 

0.16

 

 

 

0.18

 

Less: Gain on discontinuation of equity accounted investment

 

 

 

 

 

(0.02

)

 

 

 

 

 

(0.02

)

Add: Merger and acquisitions related expenses

 

 

0.01

 

 

 

 

 

 

0.01

 

 

 

 

Add: Interest expense on financial liabilities measured at amortized cost

 

 

0.03

 

 

 

0.03

 

 

 

0.06

 

 

 

0.07

 

Less: Income tax benefit

 

 

(0.01

)

 

*

 

 

 

(0.01

)

 

*

 

Add: Net change in value of financial liability in business combination

 

*

 

 

*

 

 

 

0.01

 

 

*

 

Add (Less): Share of loss (profit) of equity-accounted investees

 

*

 

 

*

 

 

*

 

 

*

 

Adjusted Diluted Earnings (Loss) per Share

 

 

0.09

 

 

 

0.07

 

 

 

(0.01

)

 

 

0.13

 

* Less than $0.01.

 

The following table sets out our revenue (an IFRS measure) and Adjusted Margin (a segment profitability measure) in terms of reported growth and constant currency growth:(1)

 

(Unaudited)

 

For the three months ended September 30, 2022

 

 

 

Revenue

 

 

Adjusted Margin

 

Reported Growth and Constant Currency Growth (YoY)

 

Air
Ticketing

 

 

Hotels and
Packages

 

 

Bus
 Ticketing

 

 

Others

 

 

Total

 

 

Air
Ticketing

 

 

Hotels and
Packages

 

 

Bus
 Ticketing

 

 

Others

 

Reported Growth

 

 

85.9

%

 

 

103.6

%

 

 

91.8

%

 

 

71.0

%

 

 

94.5

%

 

 

94.5

%

 

 

61.7

%

 

 

112.8

%

 

 

69.8

%

Impact of Foreign Currency Translation

 

 

14.3

%

 

 

18.6

%

 

 

15.7

%

 

 

19.5

%

 

 

16.9

%

 

 

14.7

%

 

 

13.0

%

 

 

17.0

%

 

 

19.3

%

Constant Currency Growth

 

 

100.2

%

 

 

122.2

%

 

 

107.5

%

 

 

90.5

%

 

 

111.4

%

 

 

109.2

%

 

 

74.7

%

 

 

129.8

%

 

 

89.1

%

 

(Unaudited)

 

For the six months ended September 30, 2022

 

 

 

Revenue

 

 

Adjusted Margin

 

Reported Growth and Constant Currency Growth (YoY)

 

Air
Ticketing

 

 

Hotels and
Packages

 

 

Bus
 Ticketing

 

 

Others

 

 

Total

 

 

Air
Ticketing

 

 

Hotels and
Packages

 

 

Bus
 Ticketing

 

 

Others

 

Reported Growth

 

 

95.9

%

 

 

239.3

%

 

 

189.2

%

 

 

116.1

%

 

 

173.1

%

 

 

134.8

%

 

 

160.4

%

 

 

217.3

%

 

 

121.1

%

Impact of Foreign Currency Translation

 

 

11.9

%

 

 

21.1

%

 

 

17.2

%

 

 

13.5

%

 

 

16.8

%

 

 

14.3

%

 

 

15.7

%

 

 

18.8

%

 

 

13.7

%

Constant Currency Growth

 

 

107.8

%

 

 

260.4

%

 

 

206.4

%

 

 

129.6

%

 

 

189.9

%

 

 

149.1

%

 

 

176.1

%

 

 

236.1

%

 

 

134.8

%

 

 


 

MAKEMYTRIP LIMITED

SELECTED OPERATING AND FINANCIAL DATA

(Unaudited)

 

 

 

For the three months ended
September 30

 

 

For the six months ended September 30

 

 

 

2021

 

 

2022

 

 

2021

 

 

2022

 

 

 

(in thousands, except percentages)

 

Unit Metrics

 

 

 

 

 

 

 

 

 

 

 

 

Air Ticketing – Flight segments(1)

 

 

6,098

 

 

 

10,547

 

 

 

8,564

 

 

 

20,139

 

Hotels and Packages – Room nights(2)

 

 

4,082

 

 

 

6,046

 

 

 

5,544

 

 

 

12,612

 

Standalone Hotels – Online(3) – Room nights(2)

 

 

4,032

 

 

 

5,907

 

 

 

5,480

 

 

 

12,264

 

Bus Ticketing – Travelled tickets

 

 

8,665

 

 

 

16,349

 

 

 

12,815

 

 

 

35,068

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Margin

 

 

 

 

 

 

 

 

 

 

 

 

Air Ticketing(4)

 

$

38,562

 

 

$

74,998

 

 

$

57,753

 

 

$

135,622

 

Hotels and Packages

 

 

35,471

 

 

 

57,360

 

 

 

47,724

 

 

 

124,285

 

Bus Ticketing

 

 

7,922

 

 

 

16,858

 

 

 

11,856

 

 

 

37,621

 

Others

 

 

4,444

 

 

 

7,548

 

 

 

6,988

 

 

 

15,447

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Bookings

 

 

 

 

 

 

 

 

 

 

 

 

Air Ticketing(4)

 

$

448,475

 

 

$

1,019,837

 

 

$

628,570

 

 

$

2,007,160

 

Hotels and Packages

 

 

192,956

 

 

 

333,519

 

 

 

253,706

 

 

 

722,069

 

Bus Ticketing

 

 

92,685

 

 

 

188,312

 

 

 

138,554

 

 

 

424,914

 

 

 

$

734,116

 

 

$

1,541,668

 

 

$

1,020,830

 

 

$

3,154,143

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Margin %

 

 

 

 

 

 

 

 

 

 

 

 

Air Ticketing(4)

 

 

8.6

%

 

 

7.4

%

 

 

9.2

%

 

 

6.8

%

Hotels and Packages

 

 

18.4

%

 

 

17.2

%

 

 

18.8

%

 

 

17.2

%

Bus Ticketing

 

 

8.5

%

 

 

9.0

%

 

 

8.6

%

 

 

8.9

%

Notes:

(1)
“Flight segments” means a flight between two cities, including flights booked as part of a longer itinerary or a package, and is reported net of cancellations. From fiscal year 2023, we began tracking the number of flight segments booked as a component of bookings for our Hotels and Packages segment, in addition to room nights. Prior to fiscal year 2023, flight segments booked as a component of bookings for our Hotels and Packages segment were not included in Air Ticketing – Flight segments. Information on the number of flight segments booked as a component of bookings for our Hotels and Packages segment prior to fiscal year 2023 is not available.
(2)
“Room nights,” also referred to as “hotel-room nights,” is the total number of hotel rooms occupied by a customer or group, multiplied by the number of nights that such customer or group occupies those rooms and is reported net of cancellations.
(3)
“Standalone Hotels – Online” refer to Standalone Hotels booked on desktops, laptops, mobiles and other online platforms. Hotels and Packages – Room nights includes Standalone Hotels – Online – Room nights and is reported net of cancellations.
(4)
Excludes flight segments booked as a component of bookings for our Hotels and Packages segment.