Rating Rationale
May 28, 2021 | Mumbai
Apollo Tyres Limited
Ratings Reaffirmed
 
Rating Action
Total Bank Loan Facilities RatedRs.3000 Crore
Long Term RatingCRISIL AA+/Stable (Reaffirmed)
Short Term RatingCRISIL A1+ (Reaffirmed)
 
Rs.450 Crore Non Convertible DebenturesCRISIL AA+/Stable (Reaffirmed)
Rs.325 Crore Non Convertible DebenturesCRISIL AA+/Stable (Reaffirmed)
Rs.300 Crore Non Convertible DebenturesCRISIL AA+/Stable (Reaffirmed)
Rs.500 Crore Non Convertible DebenturesCRISIL AA+/Stable (Reaffirmed)
Rs.500 Crore Non Convertible DebenturesCRISIL AA+/Stable (Reaffirmed)
Rs.900 Crore Commercial PaperCRISIL A1+ (Reaffirmed)
1 crore = 10 million
Refer to Annexure for Details of Instruments & Bank Facilities

Detailed Rationale

CRISIL Ratings has reaffirmed its ‘CRISIL AA+/Stable/CRISIL A1+’ ratings on the bank facilities and debt instruments of Apollo Tyres Ltd (Apollo).

 

The reaffirmation factors in the strong recovery in operating performance in the second half of fiscal 2021 after the initial slowdown due to the Covid-19 pandemic. The strong demand across segments along with benign material prices led to a healthy operating performance in fiscal 2021. The demand should remain healthy over the medium term owing to the expected uptick in economic activity in fiscal 2022. Moreover, the company had undertaken various cost-saving measures in fiscal 2021 that have also led to better operating profitability.

 

The ratings continue to reflect a strong business risk profile, driven by a robust position in the domestic and European markets and a well-diversified revenue profile. The ratings also factor in a strong financial risk profile, despite large capital expenditure (capex) plans. These strengths are partially offset by exposure to cyclicality in the tyre industry, volatility in raw material prices, and risks related to implementation of capacity expansion.

Analytical Approach

For arriving at the ratings, CRISIL Ratings has combined the business and financial risk profiles of Apollo and all its wholly owned subsidiaries, as they are in the same business and have strong operational and financial linkages. All these companies have been collectively referred to herein as Apollo.

 

Please refer to Annexure - List of entities consolidated, which captures the list of entities considered and their analytical treatment.

Key Rating Drivers & Detailed Description

Strengths

  • Strong position in the domestic tyre industry, with leading market share in the truck and bus (T&B) segment

The company is the leading manufacturer of radial tyres for the domestic T&B segment (around 30% market share), and has established its position in the light commercial vehicles (LCV), tractors, and passenger car radial (PCR) segments. Further, it is estimated to have gained market share in fiscal 2021 in various segments. A pan-India distribution network, comprising 6,800 dealerships, including exclusive outlets that operate under the Apollo brand, strengthen the market position. Despite intense competition, the company should sustain market share, given its leadership position, significant ramp-up in radial tyre capacity, healthy operating efficiency and a wide distribution network.

 

  • Diversified revenue, driven by presence in different geographies and segments

The diversification should continue to shield the business from unfavourable conditions in any particular segment or geography and add stability to cash flow. Besides a strong foothold in the domestic T&B segment, the company operates in the European PCR market under the Vredestein brand. In fiscal 2021, APMEA (Asia Pacific, Middle East and Africa) operations accounted for around 60% of the consolidated revenue and European operations for around 30%; the remaining came from operations in the US. In terms of overall segmental diversity, the replacement market accounts for over 70% of the consolidated revenue, thereby assuring steady revenue flow. Due to the modest ramp-up of Hungarian operations and high production cost, profitability in Europe has been declining since fiscal 2018. In fiscal 2021, the company has restructured operations: now the Netherlands plant will only manufacture specialised tyres while most of the other production will be shifted to the lower cost Hungarian plant. The restructuring is expected to result in improved profitability from fiscal 2022. Continued growth in consolidated revenue with sustenance of healthy operating profitability will be a key monitorable.

 

  • Strong financial risk profile, despite large capex plans

Strong operating profitability in fiscal 2021 has led to significant improvement in the financial risk profile, with the net debt to EBITDA (earnings before interest, tax, depreciation and amortisation) ratio falling to 1.5 times as on March 31, 2021, from 3.2 times a  year earlier.. Also, the consolidated gearing was less than 1 time as on March 31, 2021, and the interest coverage ratio healthy at around 7 times for fiscal 2021. The company undertook restructuring of the European operations in fiscal 2021 at a cost of around Rs 600 crore. This would help improve efficiency in European operations from fiscal 2022. Further, the company plans capex of around Rs 1,800 crore in fiscal 2022, most of which would be towards the Andhra Pradesh plant. Nonetheless, given the expected healthy cash accrual, the gearing and interest coverage ratio should remain healthy over the medium term. Any debt-funded, inorganic expansion or larger-than-expected capex will remain key rating sensitivity factors.

 

Weaknesses

  • Exposure to cyclicality in the tyre industry and vulnerability to fluctuations in raw material prices

Business remains vulnerable to the cyclicality in the tyre industry, driven by fluctuating demand from end-user CV players, especially in the T&B segment. Demand in the tyre industry also depends on economic growth and infrastructure development. The global pandemic also impacted demand during the first half of fiscal 2021. Furthermore, raw material cost accounts for more than 60% of the operating cost. While the price of natural rubber depends on global demand, area under cultivation, and yield factor, the prices of carbon black and other raw materials are based on crude oil prices. While benign material prices led to healthy operating efficiency in fiscal 2021, they have since risen by 10-12% quarter-on-quarter in the first quarter of fiscal 2022. The players are able to pass on only part of the increase to end customers due to intense competition. Exposure to risks related to cyclicality in the tyre industry and volatility in raw material prices is likely to persist over the medium term.

 

  • Exposure to implementation risk in the ongoing expansion

The company is undertaking large capacity expansion with a capex of around Rs 4,000 crore in Andhra Pradesh, of which around Rs 2,500 crore has already been incurred. The remaining would be funded through a mix of cash accrual and debt. While the capex is likely to be completed in fiscal 2022, the company will face risks related to stabilisation of operations in the new capacity. Timely commissioning and stabilisation of the capacity will be closely monitored.

Liquidity: Strong

Cash accrual is expected at Rs 1,500-2,000 crore, against debt repayment obligation of Rs 1,000-1,300 crore, per fiscal over the medium term. The company had earlier entered into an investment agreement with Emerald Sage Investment Ltd (an affiliate of the US-based private equity player, Warburg Pincus) for issuance of cumulative, participating, and compulsorily convertible preference shares of Rs 1,080 crore, which was infused in fiscal 2021. On account of healthy cash accrual and infusion of funds, cash equivalents and unutilised bank lines stood at around Rs 2,200 crore and over Rs 1000 crore, respectively, as on March 31, 2021, thus supporting liquidity.

Outlook: Stable

Apollo should maintain a healthy operating performance, leading to a steady financial risk profile despite the large capex plans.

Rating Sensitivity factors

Upside factors

  • Significant deleveraging, leading to a sustained decline in the net debt to EBITDA ratio to below 1.5 times
  • Sizeable increase in the EBITDA margin, with continued healthy revenue growth

 

Downside factors

  • An increase in the net debt to EBITDA ratio to over 3 times
  • A steep decline in profitability
  • Significant time and cost overruns in the ongoing expansion project

About the Company

Apollo, established in 1972, manufactures automotive bias and radial tyres, and tubes. It has plants in Kochi (Kerala), Vadodara (Gujarat), Pune (Maharashtra), Chennai (Tamil Nadu) and Chittoor (Andhra Pradesh). The product profile includes prominent tyre brands in the T&B, light truck, passenger car and farm vehicle segments in India, catering to both original equipment manufacturers and the replacement market. In February 2013, the company sold its South African operations to Sumitomo Tire for USD 60 million.

 

In May 2009, Apollo acquired Vredestein, a subsidiary of Amtel-Vredestein NV, incorporated in the Netherlands, for EUR 40 million. Amtel-Vredestein NV, Russia’s largest tyre manufacturer, was declared bankrupt in April 2009 by a court in the Netherlands. However, its subsidiary, Vredestein, was excluded from the bankruptcy as it had separate financing arrangements.

 

Vredestein has one manufacturing unit in Enschede, near Amsterdam, with manufacturing capacity of 55 lakh tyres per annum. It produces premium, high-speed PCRs, collapsible passenger car tyres, and agricultural tyres. It has two brands, Vredestein and Apollo, in the premium and mid-range segments, respectively. In fiscal 2016, Apollo acquired, Reifencom GmbH, a distributor that operates 37 stores in Germany, for EUR 45.6 million.

Key Financial Indicators (Consolidated; CRISIL adjusted numbers)

Particulars

Unit

2021

2020

Revenue

Rs.Crore

16,955

16,096

Profit After Tax (PAT)

Rs.Crore

350

476

PAT Margin

%

2.1

2.9

Adjusted debt/adjusted networth

Times

0.5

0.8

Interest coverage

Times

6.61

6.60

 

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. The CRISIL Ratings' complexity levels are available on www.crisil.com/complexity-levels. Users are advised to refer to the CRISIL Ratings' complexity levels for instruments that they consider for investment. Users may also call the Customer Service Helpdesk with queries on specific instruments.

Annexure - Details of Instrument(s)

ISIN

Name of instrument

Date of allotment

Coupon

rate (%)

Maturity

date

Issue size
(Rs.Crore)

Complexity

Level

Rating assigned

with outlook

NA

Cash credit**

NA

NA

NA

1000.0

NA

CRISIL AA+/Stable

INE438A07086

Non-convertible debentures

30-May-16

8.65%

30-Apr-24

105.0

Simple

CRISIL AA+/Stable

INE438A07094

Non-convertible debentures

30-May-16

8.65%

30-Apr-25

105.0

Simple

CRISIL AA+/Stable

INE438A07102

Non-convertible debentures

30-May-16

8.65%

30-Apr-26

115.0

Simple

CRISIL AA+/Stable

INE438A07110

Non-convertible debentures

21-Oct-16

7.50%

21-Oct-21

105.0

Simple

CRISIL AA+/Stable

INE438A07128

Non-convertible debentures

21-Oct-16

7.50%

21-Oct-22

105.0

Simple

CRISIL AA+/Stable

INE438A07136

Non-convertible debentures

21-Oct-16

7.50%

21-Oct-23

90.0

Simple

CRISIL AA+/Stable

INE438A07144

Non-convertible debentures

31-May-17

7.80%

29-Apr-22

150.0

Simple

CRISIL AA+/Stable

INE438A07151

Non-convertible debentures

31-May-17

7.80%

28-Apr-23

150.0

Simple

CRISIL AA+/Stable

INE438A07169

Non-convertible debentures

31-May-17

7.80%

30-Apr-24

150.0

Simple

CRISIL AA+/Stable

INE438A07177

Non-convertible debentures

09-Apr-20

8.75%

09-Apr-30

500.0

Simple

CRISIL AA+/Stable

INE438A07185

Non-convertible debentures

18-May-20

7.70%

16-May-25

500.0

Simple

CRISIL AA+/Stable

NA

Commercial paper

NA

NA

7-365 days

900.0

Simple

CRISIL A1+

NA

Letter of credit^

NA

NA

NA

600.0

NA

CRISIL A1+

NA

Term loan

NA

NA

31-Mar-29

150.0

NA

CRISIL AA+/Stable

NA

Term loan

NA

NA

31-Jul-29

150.0

NA

CRISIL AA+/Stable

NA

Term loan

NA

NA

01-Oct-29

250.0

NA

CRISIL AA+/Stable

NA

Term loan

NA

NA

30-Dec-29

100.0

NA

CRISIL AA+/Stable

NA

Term loan

NA

NA

31-Mar-30

250.0

NA

CRISIL AA+/Stable

NA

Proposed long term bank loan facility

NA

NA

NA

500.0

NA

CRISIL AA+/Stabl

**Interchangeable with working capital demand loan/foreign currency non-repatriable (B)/buyer's credit/overdraft/foreign bill discounting/export bill receivables

^Interchangeable with bank guarantee/letter of undertaking or acceptances for buyer's credit/packing credit

Annexure - List of Entities Consolidated

Name of entities

Extent of consolidation

Rationale for consolidation

Apollo Tyres (Cyprus) Pvt Ltd

Full

Strong managerial, operational and financial linkages

Apollo Tyres (Greenfield) B.V.

Full

Strong managerial, operational and financial linkages

Apollo Tyres Cooperatief U.A.

Full

Strong managerial, operational and financial linkages

Apollo (South Africa) Holdings (Pty) Ltd

Full

Strong managerial, operational and financial linkages

Apollo Tyres Africa (Pty) Ltd.

Full

Strong managerial, operational and financial linkages

Apollo Tyres (Thailand) Limited

Full

Strong managerial, operational and financial linkages

Apollo Tyres (Middle East ) FZE

Full

Strong managerial, operational and financial linkages

Apollo Tyres Holdings (Singapore) Pte Ltd

Full

Strong managerial, operational and financial linkages

ATL Singapore Pte Ltd.

Full

Strong managerial, operational and financial linkages

Apollo Tyres (Malaysia) SDN BHD

Full

Strong managerial, operational and financial linkages

Apollo Tyres (UK) Pvt Ltd

Full

Strong managerial, operational and financial linkages

Apollo Tyres (London) Pvt Ltd

Full

Strong managerial, operational and financial linkages

Apollo Tyres Global R&D B.V.

Full

Strong managerial, operational and financial linkages

Apollo Tyres (Germany) GmBH

Full

Strong managerial, operational and financial linkages

Apollo Tyres AG

Full

Strong managerial, operational and financial linkages

Apollo Tyres Do (Brasil) Ltda

Full

Strong managerial, operational and financial linkages

Apollo Tyres B.V. (ATBV)

Full

Strong managerial, operational and financial linkages

Apollo Tyres (Hungary) Kft.

Full

Strong managerial, operational and financial linkages

Apollo Vredestein B.V.

Full

Strong managerial, operational and financial linkages

Apollo Vredestein GmbH

Full

Strong managerial, operational and financial linkages

Vredestein Marketing B.V. & Co. KG

Full

Strong managerial, operational and financial linkages

Apollo Vredestein Nordic A.B.

Full

Strong managerial, operational and financial linkages

Apollo Vredestein UK Ltd

Full

Strong managerial, operational and financial linkages

Apollo Vredestein France SAS

Full

Strong managerial, operational and financial linkages

Apollo Vredestein Belux

Full

Strong managerial, operational and financial linkages

Apollo Vredestein Gesellschaft m.b.H.

Full

Strong managerial, operational and financial linkages

Apollo Vredestein Schweiz AG

Full

Strong managerial, operational and financial linkages

Apollo Vredestein Italia Srl

Full

Strong managerial, operational and financial linkages

Apollo Vredestein Iberica SA

Full

Strong managerial, operational and financial linkages

Apollo Vredestein Tires Inc

Full

Strong managerial, operational and financial linkages

Apollo Vredestein Kft (AV Kft)

Full

Strong managerial, operational and financial linkages

S.C. Vredesetin R.O. Srl

Full

Strong managerial, operational and financial linkages

Apollo Vredestein Opony Polska Sp. Zo.o.

Full

Strong managerial, operational and financial linkages

Vredestein Consulting B.V.

Full

Strong managerial, operational and financial linkages

Finlo B.V.

Full

Strong managerial, operational and financial linkages

Vredestein Marketing B.V.

Full

Strong managerial, operational and financial linkages

Reifencom GmbH, Bielefeld

Full

Strong managerial, operational and financial linkages

Reifencom GmbH, Hannover

Full

Strong managerial, operational and financial linkages

Reifencom Einkaufsgesellschaft, mbH & Co. OHG, Hannover

Full

Strong managerial, operational and financial linkages

Reifencom Tyre (Qingdao) Co., Ltd.

Full

Strong managerial, operational and financial linkages

Saturn F1 Pvt Ltd

Full

Strong managerial, operational and financial linkages

Retail Distribution Holding B.V.

Full

Strong managerial, operational and financial linkages

Rubber Research LLC

Full

Strong managerial, operational and financial linkages

KT Telematic Solutions Pvt Ltd

Partial

Joint venture/Associate - Proportionate consolidation

 

Annexure - Rating History for last 3 Years
  Current 2021 (History) 2020  2019  2018  Start of 2018
Instrument Type Outstanding Amount Rating Date Rating Date Rating Date Rating Date Rating Rating
Fund Based Facilities LT 2400.0 CRISIL AA+/Stable   -- 13-05-20 CRISIL AA+/Stable 06-11-19 CRISIL AA+/Stable 11-06-18 CRISIL AA+/Stable CRISIL AA+/Stable
      --   -- 24-04-20 CRISIL AA+/Stable 28-06-19 CRISIL AA+/Stable 30-05-18 CRISIL AA+/Stable --
      --   -- 31-03-20 CRISIL AA+/Stable   --   -- --
Non-Fund Based Facilities ST 600.0 CRISIL A1+   -- 13-05-20 CRISIL A1+ 06-11-19 CRISIL A1+ 11-06-18 CRISIL A1+ CRISIL A1+
      --   -- 24-04-20 CRISIL A1+ 28-06-19 CRISIL A1+ 30-05-18 CRISIL A1+ --
      --   -- 31-03-20 CRISIL A1+   --   -- --
Commercial Paper ST 900.0 CRISIL A1+   -- 13-05-20 CRISIL A1+ 06-11-19 CRISIL A1+ 11-06-18 CRISIL A1+ CRISIL A1+
      --   -- 24-04-20 CRISIL A1+ 28-06-19 CRISIL A1+ 30-05-18 CRISIL A1+ --
      --   -- 31-03-20 CRISIL A1+   --   -- --
Non Convertible Debentures LT 2075.0 CRISIL AA+/Stable   -- 13-05-20 CRISIL AA+/Stable 06-11-19 CRISIL AA+/Stable 11-06-18 CRISIL AA+/Stable CRISIL AA+/Stable
      --   -- 24-04-20 CRISIL AA+/Stable 28-06-19 CRISIL AA+/Stable 30-05-18 CRISIL AA+/Stable --
      --   -- 31-03-20 CRISIL AA+/Stable   --   -- --
All amounts are in Rs.Cr.
Annexure - Details of Bank Lenders & Facilities
Facility Name of Lender Amount (Rs.Crore) Rating
Cash Credit** Axis Bank Limited 159 CRISIL AA+/Stable
Cash Credit** Bank of India 40 CRISIL AA+/Stable
Cash Credit** BNP Paribas Bank 115 CRISIL AA+/Stable
Cash Credit** Canara Bank 78 CRISIL AA+/Stable
Cash Credit** ICICI Bank Limited 131 CRISIL AA+/Stable
Cash Credit** IDBI Bank Limited 7 CRISIL AA+/Stable
Cash Credit** Kotak Mahindra Bank Limited 103 CRISIL AA+/Stable
Cash Credit** Standard Chartered Bank Limited 111 CRISIL AA+/Stable
Cash Credit** State Bank of India 110 CRISIL AA+/Stable
Cash Credit** Union Bank of India 146 CRISIL AA+/Stable
Letter of Credit^ Axis Bank Limited 50 CRISIL A1+
Letter of Credit^ Bank of India 19 CRISIL A1+
Letter of Credit^ BNP Paribas Bank 33 CRISIL A1+
Letter of Credit^ Canara Bank 36 CRISIL A1+
Letter of Credit^ ICICI Bank Limited 150 CRISIL A1+
Letter of Credit^ ICICI Bank Limited 48 CRISIL A1+
Letter of Credit^ IDBI Bank Limited 21 CRISIL A1+
Letter of Credit^ Kotak Mahindra Bank Limited 54 CRISIL A1+
Letter of Credit^ Standard Chartered Bank Limited 45 CRISIL A1+
Letter of Credit^ State Bank of India 90 CRISIL A1+
Letter of Credit^ Union Bank of India 54 CRISIL A1+
Proposed Long Term Bank Loan Facility Not Applicable 500 CRISIL AA+/Stable
Term Loan Axis Bank Limited 250 CRISIL AA+/Stable
Term Loan Axis Bank Limited 250 CRISIL AA+/Stable
Term Loan ICICI Bank Limited 300 CRISIL AA+/Stable
Term Loan Kotak Mahindra Bank Limited 100 CRISIL AA+/Stable

**Interchangeable with working capital demand loan/foreign currency non-repatriable (B)/buyer's credit/overdraft/foreign bill discounting/export bill receivables

   ^Interchangeable with bank guarantee/letter of undertaking or acceptances for buyer's credit/packing credit

This Annexure has been updated on 25-Sep-2021 in line with the lender-wise facility details as on 17-Aug-2021 received from the rated entity.

Criteria Details
Links to related criteria
CRISILs Approach to Financial Ratios
Rating criteria for manufaturing and service sector companies
CRISILs Bank Loan Ratings - process, scale and default recognition
Rating Criteria for Auto Component Suppliers
CRISILs Criteria for rating short term debt
CRISILs Criteria for Consolidation

Media Relations
Analytical Contacts
Customer Service Helpdesk
Saman Khan
Media Relations
CRISIL Limited
D: +91 22 3342 3895
B: +91 22 3342 3000
saman.khan@crisil.com

Naireen Ahmed
Media Relations
CRISIL Limited
D: +91 22 3342 1818
B: +91 22 3342 3000
 naireen.ahmed@crisil.com

Manish Kumar Gupta
Senior Director
CRISIL Ratings Limited
B:+91 124 672 2000
manish.gupta@crisil.com


Nitesh Jain
Director
CRISIL Ratings Limited
D:+91 22 3342 3329
nitesh.jain@crisil.com


Akanksha Aggarwal
Manager
CRISIL Ratings Limited
B:+91 124 672 2000
Akanksha.Aggarwal@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, portals etc.


About CRISIL Ratings Limited (A subsidiary of CRISIL Limited)

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 rating 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 global analytical company providing ratings, research, and risk and policy advisory services. We are India's leading ratings agency. We are also the foremost provider of high-end research to the world's largest banks and leading corporations.

CRISIL 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 forms part of and applies to each credit rating report and/or credit rating rationale (each a "Report") that is provided by CRISIL Ratings Limited  (hereinafter referred to as "CRISIL Ratings") . For the avoidance of 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 or otherwise 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. Rating by CRISIL Ratings 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 company/entity.

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. CRISIL Rating's public ratings and analysis 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 web sites, www.crisil.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 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 analytical firewalls and for managing conflict of interest. For details please refer to: http://www.crisil.com/ratings/highlightedpolicy.html

Rating criteria by CRISIL Ratings are generally available without charge to the public on the CRISIL Ratings public web site, www.crisil.com. For latest rating information on any instrument of any company rated by CRISIL Ratings you may contact CRISIL RATING 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 a prior written consent of CRISIL Ratings.

All rights reserved @ CRISIL Ratings Limited. CRISIL Ratings Limited 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 Ratiings' use of 'PP-MLD' please refer to the notes to Rating scale for Debt Instruments and Structured Finance Instruments at the following link: www.crisil.com/ratings/credit-rating-scale.html