Rating Rationale
June 02, 2022 | Mumbai
DB Power Limited
Ratings upgraded to 'CRISIL A+/Positive/CRISIL A1'
 
Rating Action
Total Bank Loan Facilities RatedRs.7700 Crore
Long Term RatingCRISIL A+/Positive (Upgraded from 'CRISIL A-/Stable')
Short Term RatingCRISIL A1 (Upgraded from 'CRISIL A2+')
1 crore = 10 million
Refer to Annexure for Details of Instruments & Bank Facilities

Detailed Rationale

CRISIL Ratings has upgraded its ratings on the bank facilities of DB Power Limited (DBPL) to ‘CRISIL A+/Positive/CRISIL A1’ from ‘CRISIL A-/Stable/CRISIL A2+’.

 

The rating upgrade reflects the significant improvement in the business and financial risk profiles of DBPL driven by the increase in the tied-up capacity by 200 MW (~ 17%), improvement in the operating performance and prepayment of debt and enhancement in the liquidity position. The revision in outlook reflects that the business risk profile may improve further with a sustenance of operating performance and the financial risk profile further strengthening through additional prepayment of long-term loans in the current fiscal.

 

Operating performance of the company has improved during fiscal 2022 with plant load factor (PLF) increasing to 82% from 78% the previous fiscal, while the plant availability factor remained above normative levels. This is driven by additional medium term power purchase agreements (PPAs) of 200 MW with PTC India Ltd (PTC; rated ‘CRISIL A1+’) and Manikaran Power Ltd (MPL) and healthy sales in the short-term market through bilateral contracts as well power exchanges. The company benefits from the low cost of generation due to timely procurement of coal through fuel supply agreement (FSA) and auctions, proximity to coal mines and own railway siding facility. This has resulted in an increase in the earnings before interest, taxes, depreciation and amortisation (EBITDA) to Rs 1,504 crore during fiscal 2022 as compared to Rs 1,263 crore the previous fiscal. Operating performance is expected to sustain driven by adequate capacity tie-ups over the medium term and high power demand.

 

Financial risk profile improved significantly during fiscal 2022 with an enhancement in capital structure and debt protection metrics due to strong operating performance and prepayment of debt of Rs 415 crore. Gearing and debt-to-EBITDA ratios improved to 1.64 and 3.7 times, respectively, as on March 31, 2022 compared to 2.23 and 4.9 times, respectively, a year earlier. Gearing ratio is expected to go below 1.5 times and debt-to-EBITDA to sustain around similar levels over the medium term due to management’s debt prepayment plans despite upcoming flue gas desulphurization (FGD) capital expenditure (capex) of ~ Rs 540 crore. Liquidity position has also improved with total cash and equivalents of Rs 1,128 crore as on March 31, 2022 (Rs 687 crore a year earlier).

 

The ratings reflect DBPL’s healthy business profile along with its established track record of generation and operating efficiency (driven by low cost of generation). These strengths are partially offset by a moderate but improving debt protection metrics and capital structure, and exposure to weak financial risk profiles of counterparties.

Analytical Approach

CRISIL Ratings has considered the standalone business and financial risk profile of DBPL.

Key Rating Drivers & Detailed Description

Strengths:

Improved business risk profile marked by increase in tied-up capacity

Total tied-up capacity of DBPL increased to 76% during fiscal 2022 from 59% in fiscal 2021 with the signing of a new medium term PPA each with PTC and MPL for 150 megawatt (MW) and 50 MW power supply to Tamil Nadu Generation and Distribution Corporation Ltd (TANGEDCO) and Gujarat Urja Vikas Nigam Ltd (GUVNL), respectively. These PPAs have been signed at a tariff of Rs 4.04 per unit and Rs 3.18 per unit, respectively, while the cost of generation is low due to proximity to coal mines.

 

Moreover, the take-or-pay PPAs with TANGEDCO for 221 MW and Rajasthan distribution companies (discoms; through PTC) ensure complete recovery of fixed cost, subject to the plant achieving normative parameters. The company also supplies to Chhattisgarh discom for 60 MW at variable cost. Proximity and access to coal mines of Coal India Ltd ('CRISIL AAA/Stable/CRISIL A1+') ensure adequate fuel supply for the respective long-term PPAs, while the balance is sourced through e-auctions.

 

Besides, the company also has a long-term PPA of 360 MW with Chhattisgarh (CG), supplies under which are yet to commence. Chhattisgarh state electricity regulatory commission (CSERC) vide its February 2022 order has directed the state to assess its power demand and accordingly procure it from DBPL in case of any requirement. Currently, the remaining power is sold through bilateral contracts and in the power exchanges. Nevertheless, with almost 76% of the offtake being through firm offtake arrangements, DBPL’s ability to tie-up supplies for balance capacity would remain a key monitorable.

 

Established track record of healthy generation

The tariff structure of the PPAs allows the company to recover its entire fixed cost, provided the plant availability factor (PAF) exceeds the normative availability of 85%. PAF continues to be above normative requirement at 89% in fiscal 2022 (91% during the previous fiscal). It is expected to remain higher than the normative, driven by proximity to coal mines and healthy coal stock available at the plant. Nonetheless, coal availability and its impact on plant availability will remain a key monitorable.

 

Further, the company has demonstrated a healthy track record of generation despite only 76% of its installed capacity having PPAs. Plant load factor (PLF) improved to 82% in fiscal 2022 from 78% the previous fiscal, driven by higher demand. The company has also been able to sell around 39% of its supplies through bilateral trades or merchant sales (35% the previous year). Company has adequate bilateral arrangements in place till December 2022 and hence, is expected to continue supplying at around 80% PLF in fiscal 2023 as well. Renewal of bilateral contracts is expected over the medium term due to healthy power demand and low cost of generation.

 

Healthy operating efficiency driven by low cost of generation

Operating efficiency is driven by proximity to coal mines and railway siding. This ensures adequate coal supply and also lower coal handling, transportation costs and transit losses. Consequently, the variable cost of generation is low, which ensures favorable offtake through the respective PPAs. Moreover, DBPL has also been able to demonstrate robust volumes on bilateral/merchant at healthy net margins of around 175 paisa per unit as compared to 70-80 paise over the past few years. Ability to sustain volumes on short term at healthy profitability will be closely monitored.

 

Weaknesses

Exposure to weak financial risk profiles of counterparties

DBPL's counterparties have weak credit risk profiles. The overall receivables (unbilled revenue) increased to ~ 165 days during fiscals 2021 and 2020 from ~ 115 days during fiscals 2018 and 2019 due to delay in payments from the counterparties and build-up of ‘Change in law’ receivables leading to stretch in liquidity. The company receives late payment surcharge on delayed payments from discoms. However, the overall receivables reduced to 123 days as on March 31, 2022, from 172 days a year earlier mainly on account of receipts under Atma-Nirbhar Bharat package and part receipt of ‘Change-in-Law claims’. Timely collections during fiscal 2022, and presence of ‘Letter of Credit’ from the counterparties provides comfort. However, any further delay in payments from the counterparties and build-up of receivables may weaken the credit risk profile and will remain a key monitorable.

 

Moderate but improving debt protection metrics and capital structure

The debt-to-EBITDA ratio remained high at 3.7 times as on March 31, 2022 (4.9 and 5.1 times in fiscals 2021 and 2020, respectively) while the gearing ratio stood at 1.64 times (2.23 and 2.63 times) despite prepayment of Rs. 415 crore of loan during the fiscal. Company is implementing a FGD project at a cost of Rs 540 crore to be completed by end of current fiscal. Debt for the capex is fully tied-up. The management intends to prepay the loan over the medium term and hence gearing is expected to be less than ~ 1.5 times and debt to EBITDA to sustain around similar levels despite the FGD capex.

Liquidity: Strong

Strong liquidity is marked by cash and equivalents of Rs 1,128 crore (including debt service reserve account (DSRA) of two quarters’ equivalent of debt servicing [Rs 408 crore] and unutilised bank lines of Rs 380 crore (total fund-based bank limits of Rs 775 crore as on March 31, 2022). Expected annual cash accrual of more than Rs 600 crore should adequately cover debt obligation of Rs 300-400 crore over the medium term and equity requirements of ongoing FGD capex. Utilisation of the fund-based working capital limit averaged a mere 14% during the 12 months through March 2022 and the unutilised bank lines should be adequate to meet any incremental working capital requirements. However, sustenance of liquidity position would be closely monitored.

Outlook: Positive

The business risk profile should improve over the medium term driven by sustenance of operational performance, while financial risk profile may strengthen with further prepayment of debt.

Rating Sensitivity Factors

Upward Factors

  • Prepayment of debt leading to improvement in financial risk profile along with sustenance of operating performance with PAF more than normative levels, PLFs remaining healthy and profitability being maintained
  • Sustained improvement in receivable cycle from counterparties.

 

Downward Factors

  • Material delays in payments from counterparties, leading to stretch in receivables position impacting the liquidity.
  • Weakening of the operating performance impacting cash flows.
  • Higher-than-expected capex, weakening the financial risk profile.

About the Company

DBPL, a part of Dainik Bhaskar group, operates a coal-based thermal power plant of 1,200 MW (2x600 MW) at Janjgir-Champa district of Chhattisgarh, India. The project has received equity contribution from large global private equity firms such as Warburg Pincus, TRG and Global Infrastructure Partners. The plant commenced operations in fiscal 2016.

Key Financial Indicators*

As on/for the period ended March 31

Unit

2022 (Provisional)

2021

(Actual)

Operating income

Rs.Crore

3,364

2,823

Profit after tax (PAT)

Rs.Crore

580

312

PAT margin

%

17.2

11.0

Adjusted debt/adjusted networth

Times

1.64

2.23

Adjusted Interest coverage

Times

3.1

2.1

    *As per analytical adjustments made by CRISIL Ratings

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 levels

Rating assigned with outlook

NA

Long Term Loan

NA

NA

Apr-2035

5920

NA

CRISIL A+/Positive

NA

Fund-Based Facilities

NA

NA

NA

900

NA

CRISIL A+/Positive

NA

Proposed Long Term Bank Loan Facility

NA

NA

NA

280

NA

CRISIL A+/Positive

NA

Non-Fund Based Limit

NA

NA

NA

600

NA

CRISIL A1

Annexure - Rating History for last 3 Years
  Current 2022 (History) 2021  2020  2019  Start of 2019
Instrument Type Outstanding Amount Rating Date Rating Date Rating Date Rating Date Rating Rating
Fund Based Facilities LT 7100.0 CRISIL A+/Positive   -- 24-03-21 CRISIL A-/Stable   --   -- --
Non-Fund Based Facilities ST 600.0 CRISIL A1   -- 24-03-21 CRISIL A2+   --   -- --
All amounts are in Rs.Cr.
Annexure - Details of Bank Lenders & Facilities
Facility Amount (Rs.Crore) Rating
Fund-Based Facilities 45 CRISIL A+/Positive
Fund-Based Facilities 86 CRISIL A+/Positive
Fund-Based Facilities 395 CRISIL A+/Positive
Fund-Based Facilities 150 CRISIL A+/Positive
Fund-Based Facilities 78 CRISIL A+/Positive
Fund-Based Facilities 146 CRISIL A+/Positive
Long Term Loan 1269 CRISIL A+/Positive
Long Term Loan 286 CRISIL A+/Positive
Long Term Loan 610 CRISIL A+/Positive
Long Term Loan 401 CRISIL A+/Positive
Long Term Loan 257 CRISIL A+/Positive
Long Term Loan 287 CRISIL A+/Positive
Long Term Loan 113 CRISIL A+/Positive
Long Term Loan 1873 CRISIL A+/Positive
Long Term Loan 462 CRISIL A+/Positive
Long Term Loan 362 CRISIL A+/Positive
Non-Fund Based Limit 54 CRISIL A1
Non-Fund Based Limit 356 CRISIL A1
Non-Fund Based Limit 75 CRISIL A1
Non-Fund Based Limit 32 CRISIL A1
Non-Fund Based Limit 83 CRISIL A1
Proposed Long Term Bank Loan Facility 280 CRISIL A+/Positive
Criteria Details
Links to related criteria
CRISILs Approach to Financial Ratios
Rating Criteria for Power Generation Utilities
CRISILs Approach to Recognising Default
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


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


Ankit Hakhu
Director
CRISIL Ratings Limited
B:+91 124 672 2000
ankit.hakhu@crisil.com


MITHUN VYAS
Manager
CRISIL Ratings Limited
B:+91 22 3342 3000
MITHUN.VYAS@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)

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 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 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