XML 85 R65.htm IDEA: XBRL DOCUMENT v3.22.2
Intangible Assets and Goodwill (Tables)
12 Months Ended
Mar. 31, 2022
Disclosure Of Detailed Information About Intangible Assets And Goodwill [Line Items]  
Summary of Intangible Assets and Goodwill

 

 

 

 

 

 

 

 

 

 

 

Other intangible assets

 

 

 

 

 

 

 

 

 

Particulars

 

Goodwill

 

 

Technology

Related

Development

Cost

 

 

Customer

Relationship

 

 

 

 

Non-

Compete

 

 

 

 

Brand /

Trade Mark

 

 

Software

 

 

Others

 

 

Intangible assets under development*

 

 

Total

 

Cost

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as at April 1, 2020

 

 

889,033

 

 

 

60,160

 

 

 

10,671

 

 

 

 

 

899

 

 

 

 

 

133,725

 

 

 

6,484

 

 

 

 

 

 

4,257

 

 

 

1,105,229

 

Additions/adjustments*

 

 

 

 

 

8,033

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

329

 

 

 

 

 

 

(234

)

 

 

8,128

 

Disposals

 

 

 

 

 

(480

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,751

)

 

 

 

 

 

 

 

 

(2,231

)

Effect of movements in foreign exchange rates

 

 

18,219

 

 

 

1,176

 

 

 

200

 

 

 

 

 

17

 

 

 

 

 

2,551

 

 

 

134

 

 

 

 

 

 

81

 

 

 

22,378

 

Balance as at March 31, 2021

 

 

907,252

 

 

 

68,889

 

 

 

10,871

 

 

 

 

 

916

 

 

 

 

 

136,276

 

 

 

5,196

 

 

 

 

 

 

4,104

 

 

 

1,133,504

 

Balance as at April 1, 2021

 

 

907,252

 

 

 

68,889

 

 

 

10,871

 

 

 

 

 

916

 

 

 

 

 

136,276

 

 

 

5,196

 

 

 

 

 

 

4,104

 

 

 

1,133,504

 

Additions/adjustments*

 

 

 

 

 

8,744

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

22

 

 

 

671

 

 

 

375

 

 

 

9,812

 

Disposals

 

 

 

 

 

(5,392

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(5,392

)

Effect of movements in foreign exchange rates

 

 

(26,929

)

 

 

(1,882

)

 

 

(290

)

 

 

 

 

(15

)

 

 

 

 

(3,803

)

 

 

(149

)

 

 

(10

)

 

 

(107

)

 

 

(33,185

)

Balance as at March 31, 2022

 

 

880,323

 

 

 

70,359

 

 

 

10,581

 

 

 

 

 

901

 

 

 

 

 

132,473

 

 

 

5,069

 

 

 

661

 

 

 

4,372

 

 

 

1,104,739

 

Accumulated amortization and impairment losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as at April 1, 2020

 

 

281,785

 

 

 

39,846

 

 

 

3,514

 

 

 

 

 

530

 

 

 

 

 

49,485

 

 

 

5,706

 

 

 

 

 

 

2,373

 

 

 

383,239

 

Amortization for the year

 

 

 

 

 

9,665

 

 

 

1,463

 

 

 

 

 

64

 

 

 

 

 

12,540

 

 

 

305

 

 

 

 

 

 

 

 

 

24,037

 

Disposals

 

 

 

 

 

(468

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,743

)

 

 

 

 

 

 

 

 

(2,211

)

Effect of movements in foreign exchange rates

 

 

5,593

 

 

 

756

 

 

 

69

 

 

 

 

 

12

 

 

 

 

 

949

 

 

 

118

 

 

 

 

 

 

35

 

 

 

7,532

 

Balance as at March 31, 2021

 

 

287,378

 

 

 

49,799

 

 

 

5,046

 

 

 

 

 

606

 

 

 

 

 

62,974

 

 

 

4,386

 

 

 

 

 

 

2,408

 

 

 

412,597

 

Balance as at April 1, 2021

 

 

287,378

 

 

 

49,799

 

 

 

5,046

 

 

 

 

 

606

 

 

 

 

 

62,974

 

 

 

4,386

 

 

 

 

 

 

2,408

 

 

 

412,597

 

Amortization for the year

 

 

 

 

 

9,091

 

 

 

1,347

 

 

 

 

 

64

 

 

 

 

 

12,420

 

 

 

390

 

 

 

23

 

 

 

 

 

 

23,335

 

Impairment for the year

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

138

 

 

 

138

 

Disposals

 

 

 

 

 

(5,375

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(5,375

)

Effect of movements in foreign exchange rates

 

 

(8,206

)

 

 

(1,319

)

 

 

(133

)

 

 

 

 

(6

)

 

 

 

 

(1,768

)

 

 

(129

)

 

 

 

 

 

(53

)

 

 

(11,614

)

Balance as at March 31, 2022

 

 

279,172

 

 

 

52,196

 

 

 

6,260

 

 

 

 

 

664

 

 

 

 

 

73,626

 

 

 

4,647

 

 

 

23

 

 

 

2,493

 

 

 

419,081

 

Carrying amounts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As at April 1, 2020

 

 

607,248

 

 

 

20,314

 

 

 

7,157

 

 

 

 

 

369

 

 

 

 

 

84,240

 

 

 

778

 

 

 

 

 

 

1,884

 

 

 

721,990

 

As at March 31, 2021

 

 

619,874

 

 

 

19,090

 

 

 

5,825

 

 

 

 

 

310

 

 

 

 

 

73,302

 

 

 

810

 

 

 

 

 

 

1,696

 

 

 

720,907

 

As at April 1, 2021

 

 

619,874

 

 

 

19,090

 

 

 

5,825

 

 

 

 

 

310

 

 

 

 

 

73,302

 

 

 

810

 

 

 

 

 

 

1,696

 

 

 

720,907

 

As at March 31, 2022

 

 

601,151

 

 

 

18,163

 

 

 

4,321

 

 

 

 

 

237

 

 

 

 

 

58,847

 

 

 

422

 

 

 

638

 

 

 

1,879

 

 

 

685,658

 

 

*

Represents addition of USD 8,887 (March 31, 2021: USD 7,741) to intangible assets under development, adjusted for amounts capitalized out of intangible assets under development amounting to USD 8,512 (March 31, 2021: USD 7,975).  

Summary of Goodwill Allocated to Acquired Subsidiaries Level

As at April 1, 2020, the goodwill was allocated to the following CGUs:

 

 

 

 

As at April 1,

 

Particulars

 

2020

 

ibibo  Group - Go ibibo

 

 

447,712

 

ibibo  Group - redBus

 

 

141,737

 

Other units without significant goodwill

 

 

17,799

 

Total

 

 

607,248

 

 

The allocation of goodwill to the CGUs is as follows:

 

 

 

As at March 31,

 

Particulars

 

2021

 

 

2022

 

Air ticketing

 

 

248,660

 

 

 

241,127

 

Hotels and Packages

 

 

225,027

 

 

 

218,209

 

ibibo Group – redBus

 

 

136,786

 

 

 

132,641

 

Other units without significant goodwill

 

 

9,401

 

 

 

9,174

 

Total

 

 

619,874

 

 

 

601,151

 

Air Ticketing and Hotels and Packages [Member]  
Disclosure Of Detailed Information About Intangible Assets And Goodwill [Line Items]  
Summary of Assumption for Calculation of Cash flow Projections

The key assumptions used in the estimation of value in use were as follows:

 

 

 

Air ticketing

 

 

Hotels and packages

 

 

 

As at March 31,

 

 

As at March 31,

 

Particulars

 

2021

 

 

2022

 

 

2021

 

 

2022

 

Discount rate (pre-tax)

 

19.4%

 

 

18.6%

 

 

19.4%

 

 

18.3%

 

Discount rate (post-tax)

 

16.0%

 

 

16.4%

 

 

16.0%

 

 

16.4%

 

Terminal value growth rate

 

4.5%

 

 

4.5%

 

 

4.5%

 

 

4.5%

 

Adjusted margin growth rate

 

15.0% - 106.3%

 

 

13.2% - 54.7%

 

 

19.0% - 118.2%

 

 

5.9% - 61.2%

 

EBITDA margin* (5 years)

 

6.6% - 18.2%

 

 

4.6% - 13.8%

 

 

(7.1%) - 17.9%

 

 

14.6% - 15.7%

 

* EBITDA margin is defined as EBITDA as a percentage of adjusted margin.

ibibo Group - redBus [Member]  
Disclosure Of Detailed Information About Intangible Assets And Goodwill [Line Items]  
Summary of Assumption for Calculation of Cash flow Projections

The key assumptions used in the estimation of value in use were as follows:

 

 

 

As at March 31

 

 

 

Particulars

 

2021

 

 

2022

 

 

 

Discount rate (pre-tax)

 

18.9%

 

 

18.6%

 

 

 

Discount rate (post-tax)

 

16.0%

 

 

16.4%

 

 

 

Terminal value growth rate

 

4.0%

 

 

4.0%

 

 

 

Adjusted margin growth rate

 

20.0% - 124.7%

 

 

15.0% - 79.0%

 

 

 

EBITDA margin* (5 years)

 

9.8% - 21.9%

 

 

5.2% - 24.3%

 

 

 

* EBITDA margin is defined as EBITDA as a percentage of adjusted margin.