Rating Rationale
February 14, 2024 | Mumbai
Andhra Pradesh Capital Region Development Authority
Rating continues on 'Watch Negative'
 
Rating Action
Rs.2000 Crore BondCRISIL BB+ (CE) /Watch Negative (Continues on 'Rating Watch with Negative Implications')
Note: None of the Directors on CRISIL Ratings Limited’s Board are members of rating committee and thus do not participate in discussion or assignment of any ratings. The Board of Directors also does not discuss any ratings at its meetings.
1 crore = 10 million
Refer to Annexure for Details of Instruments & Bank Facilities

Detailed Rationale

CRISIL Ratings continues its rating on the bonds issued by Andhra Pradesh Capital Region Development Authority (APCRDA) on ‘Rating Watch with Negative Implications’.

 

CRISIL Ratings takes note of the receipt of Rs 178 crore by APCRDA in its bond servicing account (BSA) against the bills raised with the government of Andhra Pradesh (GoAP) in August 2023. Post the receipt of these funds, the combined BSA and debt service reserve account (DSRA) balance has gone up to ~Rs 269 crore, sufficient to meet debt obligation of ~Rs 150 crore due on February 16, 2024. However, the balances in the BSA and DSRA are still not in line with the T-structure of the bonds guaranteed by GoAP.

 

On January 31, 2024, CRISIL Ratings had downgraded its rating on the bond programme of APCRDA to ‘CRISIL BB+(CE)’ from CRISIL BBB (CE), while the rating continued on ‘Watch Negative’ on account of continuing delays in restoration of the DSRA and BSA, as well as frequent non-adherence to the T-structure for the bonds issued by APCRDA and guaranteed by the GoAP. Also, the liquidity position of APCRDA was inadequate at that time to service the repayment of Rs ~150 crore due on February 16, 2024.

 

The BSA and DSRA deficit was expected to be met through the supplementary budget (Rs 570 crore) from the GoAP. Approval for the supplementary budget was received on November 3, 2023. APCRDA had separately requested the GoAP for bills of Rs 178 crore (on August 16, 2023) and Rs 251.92 crore (on November 16, 2023) for replenishing the DSRA and BSA. While bills of Rs 178 crore have been cleared, APCRDA is yet to receive the funds against the bills of Rs 251.92 crore in the designated accounts. Replenishment of the DSRA and BSA in line with the T-structure remains a key requirement for the resolution of the negative rating watch.

 

The rating is also constrained by the continuing liquidity strain on the finances of GoAP due to elevated revenue deficit (27.6% of revenue receipts for fiscal 2023) and high indebtedness (43% of gross state domestic product [GSDP] in fiscal 2023 versus 46% in fiscal 2021 and 45% in fiscal 2022; CAG provisional financials). This is likely to continue over the medium term as well, considering the high revenue expenditure of the state. Furthermore, the economic management of the state is weak due to reliance on ways and means advances, overdraft facility and special drawing facilities extended by the Reserve Bank of India (RBI).

Analytical Approach

CRISIL Ratings has applied its criteria for rating instruments backed by guarantees.

Key Rating Drivers & Detailed Description

Strengths: 

Presence of guarantee from GoAP

The issuance benefits from the unconditional and irrevocable guarantee from the GoAP for both interest and principal obligation and independent trustee monitoring mechanism.

 

Weaknesses:

Continuing non-adherence to the T-structure and the payment mechanism

The bonds issued by APCRDA are backed by a well-defined T-structured guarantee trigger mechanism. However, the T-structure is not being adhered to since the last repayment that was due on November 16, 2023, where the trustee dipped into the DSRA on November 9, 2023, as the account was not sufficiently funded to meet the obligation, and used Rs ~131 crore to partially fund the obligation of ~Rs 150 crore. The DSRA and BSA have not been replenished since then. The current DSRA and BSA balance is ~Rs 269 crore against the required balance of ~Rs 520 crore as per the T-structure. In August 2022, too, the trustee had dipped into the DSRA to meet debt obligations due to insufficient balance in the BSA, which was subsequently topped up. Adherence to the T-structure, maintenance of the DSRA and timely support from the GoAP remain monitorable.

 

Modest economic structure of Andhra Pradesh

The state has a weak economic structure with lower-than-average share of the secondary sector and higher share of the primary sector in the GSDP. This has an adverse impact on the tax to GSDP ratio as the secondary and tertiary sectors have higher tax potential. Socio-economic and human development indicators are modest (for instance, literacy rate is 67% versus the national average of 74%), thereby necessitating higher social outlay. That said, Andhra Pradesh has high per capita income and rapid GSDP growth, driven by improved tertiary and primary sectors.

 

High deficit and indebtedness with average economic management

In fiscal 2023, based on CAG provisional financials, the state revenue rose 2.5% on-year because of growth in collection of goods and services tax (GST). The state received revenue deficit grants of Rs 10,549 crore in fiscal 2023 against Rs 17,257 crore in fiscal 2022, based on the Fifteenth Finance Commission recommendation. The tax revenue of the state (includes own taxes and share in central taxes) increased 9.5% in fiscal 2023 against growth of 24% in fiscal 2022 on a low base.

 

On the other hand, revenue expenses increased 26% and 16% on-year in fiscals 2023 and 2022, respectively. Hence, revenue deficit to revenue receipts increased to 28% in fiscal 2023 from 4% in fiscal 2022. The lower revenue deficit in fiscal 2022 was supported by GST compensation cess and loans from the Centre.

 

Capital outlays have been under review in Andhra Pradesh and reduced by 56% on-year in fiscal 2023 and 14% in fiscal 2022. Gross fiscal deficit (GFD) to GSDP ratio increased to 3.8% in fiscal 2023 from 1.9% in fiscal 2022. It is expected to remain elevated in the near term owing to higher revenue deficit and moderate capital expenditure. Although total debt plus guarantee to GSDP ratio improved to 43% in fiscal 2023, it remained high (45% and 44% in fiscals 2023 and 2022, respectively). Andhra Pradesh continues to rely on ways and means advances, overdraft and special drawing facilities extended by the RBI to manage cash flow mismatches.

Liquidity: Stretched

The T-structure requires the presence of two quarters of DSRA and 1.5 times the debt obligation in the BSA. However, as on February 8, 2024, APCRDA had ~Rs 83 crore in the DSRA against requirement of ~Rs 300 crore and Rs ~185 crore in the BSA against requirement of ~Rs 225 crore. APCRDA had raised bills of ~Rs 252 crore in November 2023 post the receipt of the supplementary budget of ~Rs 570 crore from the GoAP for meeting the requirements as per the T-structure, but the bills have not yet been cleared by the GoAP. Timely replenishment of the DSRA and BSA and funding support from the GoAP will remain key monitorable.

Rating Sensitivity Factors

Upward Factors:

  • Sustained industrial growth with improvement in socio-economic indicators
  • Gradual reduction in state indebtedness to below 35% of the GSDP
  • Replenishment of DSRA and BSA and track record of adherence of the T-structure

 

Downward Factors:

  • Continuing delay in the replenishment of the DSRA and BSA
  • Continuing non-adherence of the T-structure resulting in sustained weak liquidity profile
  • Increase in indebtedness above 44-45% of GSDP on a sustained basis

Adequacy of credit enhancement structure

The guarantee provided by the state government is unconditional, irrevocable and covers the entire rated amount of the bonds. A trustee-monitored payment mechanism is in place to ensure timely payment of the interest and principal obligation.

 

The GoAP has made total budgetary allocation of Rs 500 crore for fiscal 2024 (Rs 531 crore in fiscal 2022) to meet the debt obligation of APCRDA. The initial budgetary allocation was not sufficient for the debt obligation and additional allocation of Rs 570 crore was requested, which was approved in November 2023. As the primary cash flow of APCRDA is likely to remain low, support from the state will remain critical.

 

Stress scenario

CRISIL Ratings believes the GoAP will service the debt for which it has provided guarantee in a timely manner when the cash flow of the borrower may not be adequate for debt servicing.

Unsupported ratings: ‘CRISIL D’

CRISIL Ratings has introduced a 'CE' suffix for instruments having an explicit credit enhancement feature in compliance with the circular from the Securities and Exchange Board of India dated June 13, 2019.

Key drivers for unsupported ratings

The unsupported rating reflects the delay by APCRDA in servicing debt over the last three months. For instance, the consortium loan interest payment due on October 31, 2023, was paid on November 21, 2023. This delay was attributable to the stretched liquidity position of APCRDA. For arriving at the unsupported rating, CRISIL Ratings has considered the primary cash flow that APCRDA derives from land monetisation as well as budgetary support from the GoAP. Primary cash accrual remains weak, which has been compounded by the reduction in budgetary support from the state government. APCRDA has ~ 3,300 acre of land which it can monetise.

About the Authority

APCRDA was formed under the APCRDA Act, 2014, for the planning, coordination, execution, supervision, financing and funding of the capital region and capital city area of Andhra Pradesh.

 

GoAP reported financials:

Particulars*

Unit

2023

(Accounts)

2022

(Accounts)

2021

(Accounts)

Revenue receipts

Rs crore

157668

153825

119447

Revenue deficit/ (surplus)

Rs crore

43487

5312

33229

Gross fiscal deficit

Rs crore

52,508

21714

52856

GFD/GSDP

%

4.0%

1.9%

5.2%

Debt^/GSDP

%

42.7%

45.1%

43.5%

RR/Interest

Times

6.19

6.94

5.97

^Including guarantees

*CRISIL Ratings-adjusted numbers

Key Financial Indicators: APCRDA

Particulars

Unit

2023**

2022*

Operating income

Rs crore

63

39

Profit after tax (PAT)

Rs crore

(208)

(204)

PAT margin

%

(333)

(523)

Adjusted debt/adjusted networth

Times

0.5

1.2

Interest coverage

Times

0.13

0.07

*Unaudited financials

**Provisional

List of covenants

The material covenants of the instruments are as follows:

  • Neither the bondholders nor the issuer shall have any right to exercise a put option to redeem the bonds, in whole or in part, prior to the respective redemption date.
  • The issuer shall be entitled to borrow/raise loans or avail of financial assistance in whatever form as also issue bonds/debentures/notes/other securities in any manner with ranking on pari passu basis.

 

Salient features of the bonds backed by the state government guarantee:

  • Non-convertible debentures will have quarterly interest and principal obligations.
  • The tenure will be 10 years. The principal will have a moratorium of five years and an equal amortising profile thereafter.
  • Upfront creation of a liquidity facility in the form of a DSRA for the next two quarterly debt obligation (in the form of cash or fixed deposit lien marked to the trustee).
  • The GoAP also has an obligation, along with APCRDA, to replenish the DSRA if used in a time-bound manner under the terms of the guarantee.

 

Annexure 1.1: Transaction structure

Timelines to be followed for structured payment mechanism assuming T1 as the first payment date

Date

Particulars

T1-90

Advance crediting of the BSA of 1.5 times the upcoming debt obligation[1].

T1-15

Trustee to monitor the adequacy of collection (interest and principal) in the BSA on T1-15th day and intimate the issuer/GoAP in case of any shortfall.

T1-7

If the shortfall is not covered by the T1-7th day, the debenture trustee shall utilise funds from the DSRA account to meet the shortfall.

T1

Debt servicing date, when payments are made to the investors.

T1+5

If there is a continued shortfall in the DSRA account due to utilisation of funds, the issuer/GoAP will restore the DSRA account within five working days.

T1+10

If the issuer fails to replenish the DSRA, the trustee will inform the GoAP in writing regarding the shortfall in the DSRA so that necessary arrangements can be made for the replenishment of the DSRA by the issuer or the GoAP.

T1+15

The DSRA to be replenished by APCRDA/GoAP.

T1+30

 

If the DSRA is not replenished to the requisite extent by the T1+30th day, the trustee shall send a soft notice to the GoAP intimating that the guarantee shall be invoked if the state government fails to replenish the DSRA.

T1+75

 

The debenture trustee should independently monitor the adequacy of collection (interest and principal) in the BSA on T2-15 (that is, 15 days prior to the next debt servicing date) and intimate the issuer in case of any shortfall.

T1+83

 

If the shortfall is not covered by T2-7 day, the debenture trustee shall use funds from the DSRA to meet the shortfall.

T1+90

 

  1. Debt servicing
  2. Trustee shall send a notice to the GoAP to replenish the full DSRA of two quarters within 30 days

T1+120

Invocation of GoAP guarantee by the trustee for redemption of the outstanding principal and interest obligation.

T1+130

Last date by which the GoAP shall transfer the requisite funds into the designated escrow account as per the notice of invocation served by the trustees.

 

[1]Standing instruction to the principal banker

Any other information: Not Applicable

Note on complexity levels of the rated instrument:
CRISIL Ratings` complexity levels are assigned to various types of financial instruments and are included (where applicable) in the 'Annexure - Details of Instrument' in this Rating Rationale.

CRISIL Ratings will disclose complexity level for all securities - including those that are yet to be placed - based on available information. The complexity level for instruments may be updated, where required, in the rating rationale published subsequent to the issuance of the instrument when details on such features are available.

For more details on the CRISIL Ratings` complexity levels please visit www.crisilratings.com. Users may also call the Customer Service Helpdesk with queries on specific instruments.

Annexure - Details of Instrument(s)

ISIN

Type of instrument

Date of allotment

Coupon Rate

Maturity date

Issue size (Rs.Crore)

Complexity level

Rating assigned with outlook

INE01E708016

Bond

16-Aug-2018

10.32%

16-Aug-2024

400

Complex

CRISIL BB+ (CE)/Watch Negative

INE01E708024

Bond

16-Aug-2018

10.32%

16-Aug-2025

400

Complex

CRISIL BB+ (CE)/Watch Negative

INE01E708032

Bond

16-Aug-2018

10.32%

16-Aug-2026

400

Complex

CRISIL BB+ (CE)/Watch Negative

INE01E708040

Bond

16-Aug-2018

10.32%

16-Aug-2027

400

Complex

CRISIL BB+ (CE)/Watch Negative

INE01E708057

Bond

16-Aug-2018

10.32%

16-Aug-2028

400

Complex

CRISIL BB+ (CE)/Watch Negative

Annexure - Rating History for last 3 Years
  Current 2024 (History) 2023  2022  2021  Start of 2021
Instrument Type Outstanding Amount Rating Date Rating Date Rating Date Rating Date Rating Rating
Bond LT 2000.0 CRISIL BB+ (CE) /Watch Negative 31-01-24 CRISIL BB+ (CE) /Watch Negative 22-12-23 CRISIL BBB (CE) /Watch Negative 25-11-22 CRISIL A- (CE) /Stable 05-10-21 CRISIL A+ (CE) /Negative CRISIL A+ (CE) /Watch Negative
      --   -- 16-11-23 CRISIL BBB+ (CE) /Watch Negative 30-08-22 CRISIL A- (CE) /Watch Negative 09-07-21 CRISIL A+ (CE) /Watch Negative --
      --   -- 02-11-23 CRISIL BBB+ (CE) /Watch Negative 18-08-22 CRISIL A- (CE) /Watch Negative 12-04-21 CRISIL A+ (CE) /Watch Negative --
      --   -- 19-10-23 CRISIL A- (CE) /Watch Negative   -- 13-01-21 CRISIL A+ (CE) /Watch Negative --
All amounts are in Rs.Cr.

  

Criteria Details
Links to related criteria
Criteria for rating instruments backed by guarantees
Meaning and applicability of SO and CE symbol
Rating Criteria for Municipal and Urban Local Bodies
The Infrastructure Sector Its Unique Rating Drivers
Rating Criteria for State Governments
CRISILs Approach to Recognising Default

Media Relations
Analytical Contacts
Customer Service Helpdesk

Aveek Datta
Media Relations
CRISIL Limited
M: +91 99204 93912
B: +91 22 3342 3000
AVEEK.DATTA@crisil.com

Prakruti Jani
Media Relations
CRISIL Limited
M: +91 98678 68976
B: +91 22 3342 3000
PRAKRUTI.JANI@crisil.com

Rutuja Gaikwad 
Media Relations
CRISIL Limited
B: +91 22 3342 3000
Rutuja.Gaikwad@ext-crisil.com


Anuj Sethi
Senior Director
CRISIL Ratings Limited
B:+91 44 6656 3100
anuj.sethi@crisil.com


Aditya Jhaver
Director
CRISIL Ratings Limited
B:+91 22 3342 3000
aditya.jhaver@crisil.com


Nysha Pradeep Mirchandani
Manager
CRISIL Ratings Limited
B:+91 22 3342 3000
nysha.mirchandani@crisil.com
Timings: 10.00 am to 7.00 pm
Toll free Number:1800 267 1301

For a copy of Rationales / Rating Reports:
CRISILratingdesk@crisil.com
 
For Analytical queries:
ratingsinvestordesk@crisil.com


 

Note for Media:
This rating rationale is transmitted to you for the sole purpose of dissemination through your newspaper/magazine/agency. The rating rationale may be used by you in full or in part without changing the meaning or context thereof but with due credit to CRISIL Ratings. However, CRISIL Ratings alone has the sole right of distribution (whether directly or indirectly) of its rationales for consideration or otherwise through any media including websites and portals.


About CRISIL Ratings Limited (A subsidiary of CRISIL Limited, an S&P Global Company)

CRISIL Ratings pioneered the concept of credit rating in India in 1987. With a tradition of independence, analytical rigour and innovation, we set the standards in the credit rating business. We rate the entire range of debt instruments, such as bank loans, certificates of deposit, commercial paper, non-convertible/convertible/partially convertible bonds and debentures, perpetual bonds, bank hybrid capital instruments, asset-backed and mortgage-backed securities, partial guarantees and other structured debt instruments. We have rated over 33,000 large and mid-scale corporates and financial institutions. We have also instituted several innovations in India in the rating business, including ratings for municipal bonds, partially guaranteed instruments and infrastructure investment trusts (InvITs).
 
CRISIL Ratings Limited ('CRISIL Ratings') is a wholly-owned subsidiary of CRISIL Limited ('CRISIL'). CRISIL Ratings Limited is registered in India as a credit rating agency with the Securities and Exchange Board of India ("SEBI").
 
For more information, visit www.crisilratings.com 

 



About CRISIL Limited

CRISIL is a leading, agile and innovative global analytics company driven by its mission of making markets function better. 

It is India’s foremost provider of ratings, data, research, analytics and solutions with a strong track record of growth, culture of innovation, and global footprint.

It has delivered independent opinions, actionable insights, and efficient solutions to over 100,000 customers through businesses that operate from India, the US, the UK, Argentina, Poland, China, Hong Kong and Singapore.

It is majority owned by S&P Global Inc, a leading provider of transparent and independent ratings, benchmarks, analytics and data to the capital and commodity markets worldwide.

For more information, visit www.crisil.com

Connect with us: TWITTER | LINKEDIN | YOUTUBE | FACEBOOK


CRISIL PRIVACY NOTICE
 
CRISIL respects your privacy. We may use your contact information, such as your name, address and email id to fulfil your request and service your account and to provide you with additional information from CRISIL. For further information on CRISIL's privacy policy please visit www.crisil.com.



DISCLAIMER

This disclaimer is part of and applies to each credit rating report and/or credit rating rationale ('report') that is provided by CRISIL Ratings Limited ('CRISIL Ratings'). To avoid doubt, the term 'report' includes the information, ratings and other content forming part of the report. The report is intended for the jurisdiction of India only. This report does not constitute an offer of services. Without limiting the generality of the foregoing, nothing in the report is to be construed as CRISIL Ratings providing or intending to provide any services in jurisdictions where CRISIL Ratings does not have the necessary licenses and/or registration to carry out its business activities referred to above. Access or use of this report does not create a client relationship between CRISIL Ratings and the user.

We are not aware that any user intends to rely on the report or of the manner in which a user intends to use the report. In preparing our report we have not taken into consideration the objectives or particular needs of any particular user. It is made abundantly clear that the report is not intended to and does not constitute an investment advice. The report is not an offer to sell or an offer to purchase or subscribe for any investment in any securities, instruments, facilities or solicitation of any kind to enter into any deal or transaction with the entity to which the report pertains. The report should not be the sole or primary basis for any investment decision within the meaning of any law or regulation (including the laws and regulations applicable in the US).

Ratings from CRISIL Ratings are statements of opinion as of the date they are expressed and not statements of fact or recommendations to purchase, hold or sell any securities/instruments or to make any investment decisions. Any opinions expressed here are in good faith, are subject to change without notice, and are only current as of the stated date of their issue. CRISIL Ratings assumes no obligation to update its opinions following publication in any form or format although CRISIL Ratings may disseminate its opinions and analysis. The rating contained in the report is not a substitute for the skill, judgment and experience of the user, its management, employees, advisors and/or clients when making investment or other business decisions. The recipients of the report should rely on their own judgment and take their own professional advice before acting on the report in any way. CRISIL Ratings or its associates may have other commercial transactions with the entity to which the report pertains.

Neither CRISIL Ratings nor its affiliates, third-party providers, as well as their directors, officers, shareholders, employees or agents (collectively, 'CRISIL Ratings Parties') guarantee the accuracy, completeness or adequacy of the report, and no CRISIL Ratings Party shall have any liability for any errors, omissions or interruptions therein, regardless of the cause, or for the results obtained from the use of any part of the report. EACH CRISIL RATINGS PARTY DISCLAIMS ANY AND ALL EXPRESS OR IMPLIED WARRANTIES, INCLUDING BUT NOT LIMITED TO ANY WARRANTIES OF MERCHANTABILITY, SUITABILITY OR FITNESS FOR A PARTICULAR PURPOSE OR USE. In no event shall any CRISIL Ratings Party be liable to any party for any direct, indirect, incidental, exemplary, compensatory, punitive, special or consequential damages, costs, expenses, legal fees or losses (including, without limitation, lost income or lost profits and opportunity costs) in connection with any use of any part of the report even if advised of the possibility of such damages.

CRISIL Ratings may receive compensation for its ratings and certain credit-related analyses, normally from issuers or underwriters of the instruments, facilities, securities or from obligors. Public ratings and analysis by CRISIL Ratings, as are required to be disclosed under the regulations of the Securities and Exchange Board of India (and other applicable regulations, if any), are made available on its website, www.crisilratings.com (free of charge). Reports with more detail and additional information may be available for subscription at a fee - more details about ratings by CRISIL Ratings are available here: www.crisilratings.com.

CRISIL Ratings and its affiliates do not act as a fiduciary. While CRISIL Ratings has obtained information from sources it believes to be reliable, CRISIL Ratings does not perform an audit and undertakes no duty of due diligence or independent verification of any information it receives and/or relies on in its reports. CRISIL Ratings has established policies and procedures to maintain the confidentiality of certain non-public information received in connection with each analytical process. CRISIL Ratings has in place a ratings code of conduct and policies for managing conflict of interest. For details please refer to:
https://www.crisil.com/en/home/our-businesses/ratings/regulatory-disclosures/highlighted-policies.html.

Rating criteria by CRISIL Ratings are generally available without charge to the public on the CRISIL Ratings public website, www.crisilratings.com. For latest rating information on any instrument of any company rated by CRISIL Ratings, you may contact the CRISIL Ratings desk at crisilratingdesk@crisil.com, or at (0091) 1800 267 1301.

This report should not be reproduced or redistributed to any other person or in any form without prior written consent from CRISIL Ratings.

All rights reserved @ CRISIL Ratings Limited. CRISIL Ratings is a wholly owned subsidiary of CRISIL Limited.

 

 

CRISIL Ratings uses the prefix 'PP-MLD' for the ratings of principal-protected market-linked debentures (PPMLD) with effect from November 1, 2011, to comply with the SEBI circular, "Guidelines for Issue and Listing of Structured Products/Market Linked Debentures". The revision in rating symbols for PPMLDs should not be construed as a change in the rating of the subject instrument. For details on CRISIL Ratings' use of 'PP-MLD' please refer to the notes to Rating scale for Debt Instruments and Structured Finance Instruments at the following link: https://www.crisil.com/en/home/our-businesses/ratings/credit-ratings-scale.html