Rating Rationale
August 08, 2023 | Mumbai
Brookfield India Real Estate Trust
'CRISIL A1+' assigned to Commercial Paper
 
Rating Action
Rs.750 Crore Commercial PaperCRISIL A1+ (Assigned)
Corporate Credit RatingCRISIL AAA/Negative (Reaffirmed)
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 has assigned its CRISIL A1+ rating to the Rs.750 crore commercial paper programme of Brookfield India Real Estate Trust (BIRET) and has reaffirmed its ‘CRISIL AAA/Negative’ corporate credit rating on the trust.

 

BIRET is sponsored by BSREP India Office Holdings V Pte Ltd (part of the Brookfield group). The real estate investment trust (REIT) has stake in five companies, which include four companies comprising five commercial assets and one company which is the operational service provider. BIRET had announced acquisition of two special-purpose vehicles (SPVs), namely Kairos Property Managers Pvt Ltd (Kairos; ‘CRISIL A-/Watch Positive’) and Candor Gurgaon One Realty Projects Pvt Ltd (G1; CRISIL A-/Watch Positive’), in equal partnership with GIC, a global institutional investor, for enterprise value of Rs 11,225 crore. The transaction is expected to be financed through equity of 62% and the remaining through SPV-level debt. GIC and BIRET will bring in equity in line with their shareholding in the SPVs. BIRET closed qualified institutional placement (QIP) of Rs 2,305 crore on August 2, 2023, and is in the process of raising ~Rs 400 crore and ~Rs 750 crore through preferential allotment and commercial paper programme, respectively. The commercial paper programme will act as bridge finance towards acquisition and expected to be repaid over the next 9-12 months.

 

The proposed acquisition will be funded by SPV level debt of ~Rs 4,300 crore; however, in the interim, the debt level will increase owing to bridge financing, leading to increase in the CRISIL Ratings sensitised loan-to-value (LTV) ratio to cross 40%. Nevertheless, with planned equity raise, the LTV is expected to come down in a year. Any debt-funded capital expenditure (capex) or acquisition, which may increase leverage, will remain a key rating sensitivity factor.

 

Kairos owns and operates commercial office space in Downtown Powai, Mumbai, consisting of around 27 lakh square feet (sq ft) of completed area, with occupancy of 89% as on March 31, 2023, while around 1 lakh sq ft is under construction (expected to be completed in the second quarter of fiscal 2024). G1 owns and operates a commercial office park in Sector-48, Gurugram, consisting of 37 lakh sq ft of completed area, with occupancy of 75% as on March 31, 2023, and future development potential of 1 lakh sq ft. The Brookfield group will provide income support to G1 of up to Rs 200 crore for two years from completion of the acquisition to achieve effective economic occupancy of 100%.

 

BIRET has executed definitive agreements to acquire 100% interest in G1’s property manager, Mountainstar India Office Parks Pvt Ltd (MIOP), for additional consideration of Rs 150 crore upon expiry of income support being provided to G1. 

 

The rating continues to reflect the trust’s stable revenue profile, benefits from geographical diversification and adequate ability to refinance owing to comfortable financial risk profile. These strengths are partially offset by susceptibility to volatility in the real estate sector, resulting in fluctuation in rental rates and occupancy.

Analytical Approach

CRISIL Ratings has combined the business and financial risk profiles of BIRET and its underlying SPVs as well SPVs that are to be acquired, in line with its criteria for rating entities in homogeneous groups. This is because BIRET will have direct control over its SPVs and will support them in case of any exigency. Post debt servicing in a SPV, excess cash flow may be made available for debt servicing of other SPVs, which may require support. The SPVs have to mandatorily distribute 90% of their net distributable cash flow (post servicing of debt) to BIRET, resulting in minimal structural subordination of cash flow. Also, as per the Securities and Exchange Board of India (SEBI) REIT Regulations, 2014, the cap on borrowing of BIRET has been defined at a consolidated level (equivalent to 49% of the value of BIRET’s assets).

 

Please refer Annexure - List of Entities Consolidated, which captures the list of entities considered and their analytical treatment of consolidation

Key Rating Drivers & Detailed Description

Strengths

  • Moderate LTV ratio supports the ability to refinance: Consolidated external debt increased marginally to Rs 5,452 crore as on March 31, 2023, from Rs 5,199 crore as on March 31, 2022. Owing to lower-than-expected improvement, leverage remains near CRISIL Ratings-sensitised LTV threshold of 40%. Gross debt to earnings before interest, tax, depreciation and amortisation (Ebitda) ratio was around 6 times as of March 2023. A low LTV ratio protects investors from the risk of decline in property prices and its consequent impact on refinancing. Also, BIRET had cash and equivalent of Rs 210 crore as on March 31, 2023. While the LTV ratio may increase in the interim owing to the proposed acquisition, the ratio is expected to moderate in a year.

 

  • Adequate debt protection metrics: Debt service coverage ratio (DSCR) is expected to remain adequate throughout the tenure of the debt, including for additional financing for construction and working capital requirement in the underlying SPVs. The DSCR, though lower than initial estimates, will be comfortable over 1.5 times in the initial three years when there is very low principal repayment. Debt is expected to be refinanced prior to chunky repayments falling due beyond fiscal 2028 as there is no prepayment penalty on the debt post three years from the date of disbursement. There is a put option as well, which gives the lender the right to require the borrower to prepay the secured obligation pertaining to the increased facility in full in the fourth quarter of fiscal 2027. Liquidity or debt service reserve account (DSRA) of at least two months of peak debt obligation is to be maintained throughout the debt tenure.

 

  • Stable revenue of asset SPVs: The trust’s revenue is estimated to come from seven commercial assets (including new assets being acquired) with total leasable area of 252 lakh sq ft, having stable operations with a track record of over 10 years of rental collection. Consolidated revenue from operations, for the existing portfolio, was Rs 1,197 crore and Rs 877 crore in fiscals 2023 and 2022, respectively. Committed occupancy was stable at 84% in March 2023, compared with 83% in March 2022. However, it is lower than expected level of 87-90%. Leasing is expected to pick up given ongoing discussions for 11 lakh sq ft of new leasing. Consequently, occupancy should improve over the medium term. Effective economic occupancy, post incorporating income support from the Brookfield group (for Seaview Developers Pvt Ltd [N2; ‘CRISIL AAA/Negative’]) is ~89%. The new assets are expected to add consolidated revenue and net operating income (NOI) of Rs 839 crore and Rs 687 crore, respectively (for fiscal 2023), with committed occupancy of 81% as on March 31, 2023. The Brookfield group is expected to provide income support up to Rs 200 crore for two years from completion of the acquisition for G1.

 

The portfolio has mark-to-market upside, given the superior asset and service quality, favourable location in prime areas of Mumbai, National Capital Region (NCR) and Kolkata, with good demand and competitive rental rates.

 

Weakness

  • Susceptibility to cyclicality in the real estate sector: Rental collection remains susceptible to economic downturns, which may constrain the tenant’s business risk profile, and therefore, limit occupancy and rental rates. Also, the top 10 tenant and sectoral (information technology [IT] and IT enabled services) gross rental concentration is 63% and 46%, respectively. While this is expected to improve to 45% and 32%, respectively, with acquisition of new assets, BIRET continues to be exposed to moderate concentration risk. Furthermore, for the existing REIT assets, leases contributing to ~22% of rentals will be due for renewal between fiscals 2024 and 2026. While majority of tenants are established corporates and may continue to occupy the property, any industry shock leading to vacancies may make it difficult to find alternate lessees within the stipulated time, as has been witnessed over the past few quarters. This could adversely impact cash flow, and hence, will be a key rating sensitivity factor.

Liquidity: Superior

Liquidity will remain strong over the medium term as the trust has low principal repayments in the next three years, and cash flow will be sufficient to meet the debt obligation. Liquidity or DSRA of at least two months of peak debt obligation is to be maintained. Furthermore, a moderate LTV ratio enhances financial flexibility.

Outlook: Negative

CRISIL Ratings believes BIRET will continue to benefit from the quality of its underlying assets over the medium term. However, improvement in leverage and occupancy will remain essential.

Rating Sensitivity Factors

Downward Factors

  • No improvement in current leverage, such that the CRISIL Ratings sensitised LTV ratio does not improve to below 40% on sustained basis
  • Occupancy level consistently below 85%
  • Significant delay in completion and leasing of under-construction assets or acquisition of assets of lower quality affecting portfolio health
  • Any non-adherence to the structural features of the rated debt
  • Any impact on independence of BIRET’s operations due to but not limited to change in sponsorship of the trust or ownership of the BIRET’s manager

About the Company

BIRET is registered as an irrevocable trust under the Indian Trust Act, 1882, and as a REIT with SEBI’s REIT Regulations, 2014, as amended.

 

Shantiniketan Properties Pvt Ltd (N1) owns and operates a commercial office park, Candor Techspace N1, in Noida. The property has been operational since January 2011 and has completed area of 19.73 lakh sq ft, of which 96% was occupied as on March 31, 2023, while additional area of 8.6 lakh sq ft is expected to be developed over the medium to long term. 

 

Candor One Hi-Tech Structures Pvt Ltd (K1) owns and operates:

a)                   A special economic zone (SEZ) park, Candor Techspace G2, in Gurugram. The property has been operational since 2011 and has completed area of 39.2 lakh sq ft, of which 85% was occupied as on March 31, 2023, while an additional area of 1.0 lakh sq ft is expected to be completed over the medium term.

b)                   Candor Techspace K1, in Kolkata, which is part SEZ and part commercial office park. The property has been operational since 2008 and has completed area of 30.65 lakh sq ft, of which 84% was occupied as on March 31, 2023. An IT park and mixed-use led development worth additional area of 5.6 lakh sq ft is under construction, while another 21.2 lakh sq ft is expected to be developed over the medium to long term.

 

Festus Properties Pvt Ltd (Kensington) owns and operates a SEZ park, Kensington, in Mumbai. The property has been operational since 2009 and has completed area of 15.6 lakh sq ft, of which 87% was occupied as on March 31, 2023.

 

Seaview Developers Pvt Ltd (SDPL) owns and operates N2 in Noida. The property has been operational since 2011 and has completed area of 37.8 lakh sq ft, of which around 77% was occupied as on March 31, 2023, while an additional area of 7.7 lakh sq ft is expected to be completed over the medium term. BIRET acquired the asset on January 24, 2022.

 

Candor India Office Park Pvt Ltd (CIOP) is engaged in property management, facility management and support services for assets owned by N1, SDPL and K1. This entails services such as accounting, procurement of materials and services, supervision of annual maintenance contracts and insurance, transition, operations, supervision of repairs and maintenance, and legal, secretarial and compliance services.

 

Proposed acquisitions

Kairos owns and operates a portfolio of nine commercial properties spread across three clusters totalling 26.5 lakh sq ft of operating area and 1.0 lakh sq ft of area under expansion. It had occupancy of 89% as on March 31, 2023.

 

Candor Gurgaon One Realty Pvt Ltd owns and operates commercial office park, Candor Techspace G1, in Gurugram. The property has been operational since 2012 and has completed area of 36.9 lakh sq ft, of which around 75% was occupied as on March 31, 2023, while an additional area of 1.0 lakh sq ft is expected to be completed over the medium term.

Key Financial Indicators*

Particulars

Unit

2023^

2022^

Revenue from operations

Rs crore

1197

877

Profit After Tax (PAT)

Rs crore

131

246

PAT Margin

%

10.9

28.1

Adjusted gearing

Times

0.65

0.58

Interest coverage

Times

1.9

3.0

*CRISIL Ratings-adjusted numbers

^Key financial numbers do not include financials for the proposed assets

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

Name of instrument

Date of allotment

Coupon

rate (%)

Maturity

date

Issue size
(Rs.Crore)

Complexity

level

Rating assigned
with outlook

NA

Commercial Paper

NA

NA

7 to 365 Days

750

Simple

CRISIL A1+

Annexure – List of Entities Consolidated

Names of entities consolidated

Extent of consolidation

Rationale for consolidation

N1

Full

100% subsidiary

K1

Full

100% subsidiary

Kensington

Full

100% subsidiary

CIOP

Full

100% subsidiary

SDPL

Full

100% subsidiary

G1

Full

Will become 50% subsidiary, but management control will remain with BIRET

Kairos

Full

MIOP

Full

Will become 100% subsidiary

Annexure - Rating History for last 3 Years
  Current 2023 (History) 2022  2021  2020  Start of 2020
Instrument Type Outstanding Amount Rating Date Rating Date Rating Date Rating Date Rating Rating
Corporate Credit Rating LT 0.0 CRISIL AAA/Negative 30-05-23 CRISIL AAA/Negative 12-12-22 CRISIL AAA/Stable 29-12-21 CCR AAA/Stable 30-09-20 Provisional CCR AAA/Stable --
      -- 28-04-23 CRISIL AAA/Negative 29-04-22 CCR AAA/Stable 03-03-21 CCR AAA/Stable   -- --
      --   --   -- 25-01-21 Provisional CCR AAA/Stable   -- --
Commercial Paper ST 750.0 CRISIL A1+   --   --   --   -- --
All amounts are in Rs.Cr.

  

Criteria Details
Links to related criteria
CRISILs rating criteria for REITs and InVITs
CRISILs criteria for rating debt backed by lease rentals of commercial real estate properties
Criteria for rating entities belonging to homogenous groups
CRISILs Criteria for rating short term debt

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


Mohit Makhija
Senior Director
CRISIL Ratings Limited
B:+91 124 672 2000
mohit.makhija@crisil.com


Anand Kulkarni
Director
CRISIL Ratings Limited
B:+91 22 3342 3000
anand.kulkarni@crisil.com


Shiffali Garg
Manager
CRISIL Ratings Limited
B:+91 124 672 2000
Shiffali.Garg@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