Rating Rationale
August 25, 2021 | Mumbai
DLF Limited
Ratings upgraded to 'CRISIL AA-/Stable/CRISIL A1+'
 
Rating Action
Total Bank Loan Facilities RatedRs.3183 Crore
Long Term RatingCRISIL AA-/Stable (Upgraded from 'CRISIL A+/Stable')
Short Term RatingCRISIL A1+ (Upgraded from 'CRISIL A1')
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 DLF Ltd (DLF) to ‘CRISIL AA-/Stable/CRISIL A1+’ from ‘CRISIL A+/Stable/CRISIL A1’.

 

The upgrade is driven by CRISIL Rating’s expectation of an improvement in DLF’s credit profile driven by increase in the sales velocity, focus on short-cycle projects leading to lower capital expenditure (capex)/debt requirement and ongoing debt reduction. Sales in fiscal 2021 were Rs 3,084 crore, the highest in the past five fiscals, despite the first quarter being severely impacted by the Covid-19 pandemic. For the past four quarters, sales improved significantly to an average of around Rs 1,000 crore (average of Rs 500 crore in previous four quarters), driven by new launches, liquidation of existing inventory and realisation of past receivables. This along with an evolving business model where DLF would continue to pursue short-cycle residential and commercial projects should help sustain this sales momentum. DLF, on a standalone basis, would continue to focus on value and premium housing (independent floors) and commercial projects in the near term which are short gestation projects. The company has launched multiple such projects in the Gurugram market that have been well received and an aggregate of 15-20 million square feet (msf) is planned across Gurugram, Chennai and tricity (Chandigarh, Panchkula and Mohali). A few commercial projects in a similar build-and-sell model would also be pursued. Liquidation of finished inventory of about Rs 5,200 crore along with receipt of pending receivables of around Rs 3,300 crore from sales already done, will further provide stability to cash flow and maintain debt at reduced levels. DLF’s cash flow would also continue to be supported by the dividend income received from DLF Cyber City Developers Ltd (DCCDL; joint venture [JV] of DLF with GIC; DLF has two-third stake in DCCDL), the rental arm of the group.

 

Furthermore, financial risk profile has improved significantly as the net debt at Rs 4,745 crore as on June 30, 2021, reduced faster than expected from Rs 5,267 crore as on March 31, 2020. The upcoming new projects are self-sustaining since the initial sales are expected to adequately cover the construction expenses. Therefore, no fresh debt will be contracted for new projects and net debt may further reduce with continued sales momentum. Liquidity also remains robust at Rs 1,288 crore as on June 30, 2021, along with a huge paid-up land bank of over 187 msf at low cost and healthy financial flexibility. Moreover, the financial flexibility is aided by the investment in DCCDL, which owns one of the largest commercial real estate leasing portfolios in the country. The pace of sales and realisations and contraction of incremental debt would remain key monitorables.

 

The ratings continue to reflect strong business risk profile, improving financial risk profile, and healthy financial flexibility. These strengths are partially offset by susceptibility to risks and cyclicality inherent in the real estate sector along with large contingent liabilities and pending litigation.

Analytical Approach

CRISIL Ratings has combined the business and financial risk profiles of DLF and its subsidiaries, and associates, because of their strong operational and financial linkages. Further, CRISIL Ratings continues to moderately consolidate DCCDL to the extent of economic incentive it draws. With the settlement of assets and inter-party payables between the two entities in fiscal 2020, the debt and cash flow of DCCDL remain ring-fenced. Both the entities have an independent management, with no cross guarantees/securities provided by either (except for few specific assets, where underlying land is with DLF); GIC has some affirmative rights for decisions taken at DCCDL. CRISIL Ratings continues to factor in the dividend that DLF would receive from DCCDL due to its shareholding in DCCDL.

 

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 

Strong market position, aided by large, low-cost land bank, and economies of scale

DLF has an established track record in the domestic real estate sector across segments and regions. It is a well-recognised brand, with the most extensive track record among private developers. The large, low-cost, land bank, with a development potential of 187 msf (out of which about 35 msf is identified for development) in prime locations, underpins the strong market position, supports profitability and lends a significant competitive advantage over other real estate developers.

 

Healthy financial risk profile and financial flexibility

In the development business of DLF, post the transaction with GIC and consequent fund infusion by the promoters, settlement of payables with DCCDL and liquidation of finished inventory, external gross debt has reduced to about Rs 6,000 crore as on June 30, 2021, from Rs 15,500 crore as on December 27, 2017. Majority of the outstanding debt is in the form of working capital/short term or lease rental discounting (LRD). Further, gradual sales of the finished inventory will continue to support cash flow over the medium term. Rental portfolio of 2.1 msf would continue to contribute approx. Rs 250 crore income annually. DLF also has certain projects under development in JV companies, debt for which is not consolidated. While these projects are expected to be incrementally funded out of their collections and sanctioned debt limits, no incremental support from DLF is expected in the near term. Further, management has plans to launch some of the projects in JVs in fiscal 2022.

 

Financial flexibility is also driven by annual dividend expected from DCCDL. It is supported by a track record of raising funds from national and international investors, banks, and financial institutions, and from the portfolio of leased assets and large land bank. Rental income of DLF, including DCCDL, was Rs 3,258 crore in fiscal 2021 against Rs 3,346 crore in fiscal 2020 and Rs 2,855 crore in fiscal 2018 and Rs 1,550 crore in fiscal 2012. With occupancy of about 89%, the company will continue to generate stable cash flow from these rental assets. Besides, it has annuity income in the form of facilities management and utilities. Outstanding net debt of about Rs 19,072 crore in DCCDL as on June 30, 2021, is primarily LRD in nature, backed by stable rentals, leading to strong debt service coverage ratios. Sustenance of reduced debt and pickup in sales over the medium term will be key rating sensitivity factors.

 

Weaknesses

Exposure to inherent risks and cyclicality in the real estate industry

Cyclicality in the real estate segment causes fluctuation in cash inflow. As against this, cash outflow towards projects and debt obligation are relatively fixed, resulting in substantial cash flow mismatch. The residential segment has been constrained by weak demand, and bearish consumer sentiment over the past few years. Additionally, the liquidity crisis faced by non-banking financial companies/housing finance companies, led to higher leverage and refinancing needs. The pandemic may cause further disruption and adversely impact cash flows of real estate developers. Pick-up in business environment will be key to increased sales booking of the finished inventory over the medium term. Any decline in pace of sales in the inventory of about Rs 5,200 crore could lower collections and expose DLF to refinancing risk. Further, occupancy levels and rental rates remain susceptible to economic downturns, which could constrain the tenant's business risk profile and rental collections.

 

Large contingent liabilities and pending litigations

The group has significant contingent liabilities because of matters related to income tax and service tax along with indemnities provided to DCCDL and penalty imposed by the Competition Commission of India in 2011 (for which DLF has already deposited Rs. 630 Cr with Supreme Court towards CCI penalty). As on March 31, 2021, there were income tax demands of ~Rs 6,500 crore, other statutory dues of Rs 650 crore and legal cases of Rs 1,286 crore along with guarantees issues by the company aggregating to Rs 1,020 crore. Most of the matters are longstanding and have shown limited progress and some amounts have been deposited pending resolution. While there has been no crystallisation of liabilities, the matters will be resolved in due course and nonetheless would remain closely monitored.

Liquidity: Strong

In the development business under DLF, liquidity is supported by cash and bank balance of around Rs 1,288 crore as on June 30, 2021. Utilisation of bank lines (available sanctioned limit of Rs 2,373 crore) averaged 92% during the 12 months ended June 30, 2021. Financial flexibility is supported by a track record of raising funds from national and international investors, banks, and financial institutions, and from a portfolio of leased assets and a large land bank. Cash accrual, cash and cash equivalent, and unutilised bank lines should be sufficient to meet debt obligation as well as incremental capex and working capital requirements. For the rental business under DCCDL, cash accrual is healthy, backed by steady rental portfolio along with amortised repayment structure of the debt. CRISIL Ratings continues to factor the annual dividend that DLF will receive from DCCDL to further cushion liquidity.

Outlook: Stable

DLF will continue to benefit from its strong market position and is likely to generate healthy cash flow through liquidation of existing inventory in the absence of any large, debt-funded capex and pursuit of short-cycle projects.

Rating Sensitivity Factors

Upward factors

  • Substantial and sustained increase in cash flow, driven by higher sales in residential projects along with healthy liquidation of inventory, in the absence of any large, debt-funded capex
  • Sustained focus on short-cycle projects, thus limiting project execution and funding risks
  • Better operating performance, leading to significant and sustained deleveraging, and strengthening of financial risk profile with debt to total assets sustaining under 10-12% and lower refinancing requirements

 

Downward factors

  • Sharp decline in operating cash flow, triggered by slackened saleability of existing and proposed projects, or delays in project execution
  • Weakening of financial risk profile driven by lower cash flows or higher capex leading to net debt exceeding Rs 4,000-5,000 crore

About the Company

DLF is one of the oldest and largest real estate companies in India. It has a diverse asset portfolio across the real estate segment and is further expanding its presence across the country. The company has experience in developing real estate projects across business and customer segments.

Key Financial Indicators - DLF (Consolidated*)

As on/for the period ended March 31

Unit

2021

2020

Revenue

Rs crore

5414

6083

Profit After Tax (PAT)

Rs crore

1083

-583^

PAT Margin

%

20.0

-8.4

Adjusted debt/adjusted networth

Times

0.19

0.24

Interest coverage

Times

2.83

1.92

*The financials are as per company reported financials for DLF consolidated and includes gains from DCCDL as per JV accounting.

^DLF has recognised a deferred tax asset reversal of Rs 1,916 crore during the fiscal on account of opting a change in tax regime

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.Cr)

Complexity level

Rating assigned with outlook

NA

Term loan

NA

NA

Jul-2021

876

NA

CRISIL AA-/Stable

NA

Overdraft facility

NA

NA

NA

328

NA

CRISIL AA-/Stable

NA

Short-term loan

NA

NA

NA

837

NA

CRISIL A1+

NA

Bank guarantee

NA

NA

NA

600

NA

CRISIL A1+

NA

Letter of credit

NA

NA

NA

542

NA

CRISIL A1+

Annexure - List of Entities Consolidated

 

Names of entities consolidated

Extent of consolidation

Rationale for consolidation

 

Subsidiaries and partnership firms

 

 

1.

Aaralyn Builders & Developers Private Limited

Full

Strong operational and financial linkages

2.

Abheek Real Estate Private Limited

Full

Strong operational and financial linkages

3.

Abhigyan Builders & Developers Private Limited

Full

Strong operational and financial linkages

4.

Abhiraj Real Estate Private Limited

Full

Strong operational and financial linkages

5.

Abjayoni Estates Developers Private Limited

Full

Strong operational and financial linkages

6.

Adeline Builders & Developers Private Limited

Full

Strong operational and financial linkages

7.

Adsila Builders & Developers Private Limited

Full

Strong operational and financial linkages

8.

Afaaf Builders & Developers Private Limited

Full

Strong operational and financial linkages

9.

Akina Builders & Developers Private Limited

Full

Strong operational and financial linkages

10.

Alana Builders & Developers Private Limited

Full

Strong operational and financial linkages

11.

Alfonso Builders & Developers Private Limited

Full

Strong operational and financial linkages

12.

Americus Real Estate Private Limited

Full

Strong operational and financial linkages

13.

Amishi Builders & Developers Private Limited

Full

Strong operational and financial linkages

14.

Ananti Builders & Construction Private Limited

Full

Strong operational and financial linkages

15.

Angelina Real Estates Private Limited

Full

Strong operational and financial linkages

16.

Anuroop Builders & Developers Private Limited

Full

Strong operational and financial linkages

17.

Ariadne Builders & Developers Private Limited

Full

Strong operational and financial linkages

18.

Arlie Builders & Developers Private Limited

Full

Strong operational and financial linkages

19.

Armand Builders & Constructions Private Limited

Full

Strong operational and financial linkages

20.

Arva Builders & Developers Private Limited

Full

Strong operational and financial linkages

21.

Atherol Builders & Developers Private Limited

Full

Strong operational and financial linkages

22.

Balint Real Estates Private Limited

Full

Strong operational and financial linkages

23.

Bellanca Builders & Developers Private Limited

Full

Strong operational and financial linkages

24.

Benedict Estates Developers Private Limited

Full

Strong operational and financial linkages

25.

Beyla Builders & Developers Private Limited

Full

Strong operational and financial linkages

26.

Bhamini Real Estate Developers Private Limited

Full

Strong operational and financial linkages

27.

Blanca Builders & Developers Private Limited

Full

Strong operational and financial linkages

28.

Breeze Constructions Private Limited

Full

Strong operational and financial linkages

29.

Cadence Builders & Constructions Private Limited

Full

Strong operational and financial linkages

30.

Cadence Real Estates Private Limited

Full

Strong operational and financial linkages

31.

Camden Builders & Developers Private Limited

Full

Strong operational and financial linkages

32.

Chakradharee Estates Developers Private Limited

Full

Strong operational and financial linkages

33.

Chamundeswari Builders Private Limited

Full

Strong operational and financial linkages

34.

Chandrajyoti Estate Developers Private Limited

Full

Strong operational and financial linkages

35.

Charon Elevators Private Limited

Full

Strong operational and financial linkages

36.

Chrysilla Builders & Developers Private Limited

Full

Strong operational and financial linkages

37.

Cirila Builders And Constructions Private Limited

Full

Strong operational and financial linkages

38.

Dae Real Estates Private Limited

Full

Strong operational and financial linkages

39.

Daffodil Hotels Private Limited

Full

Strong operational and financial linkages

40.

Dalmia Promoters & Developers Private Limited

Full

Strong operational and financial linkages

41.

Damalis Builders & Developers Private Limited

Full

Strong operational and financial linkages

42.

Delanco Home and Resorts Private Limited

Full

Strong operational and financial linkages

43.

Delanco Realtors Private Limited

Full

Strong operational and financial linkages

44.

Deltaland Buildcon Private Limited

Full

Strong operational and financial linkages

45.

Demarco Developers and Constructions Private Limited

Full

Strong operational and financial linkages

46.

DLF Aspinwal Hotels Private Limited

Full

Strong operational and financial linkages

47.

DLF Builders and Developers Private Limited

Full

Strong operational and financial linkages

48.

DLF Cochin Hotels Private Limited

Full

Strong operational and financial linkages

49.

DLF Commercial Developers Limited

Full

Strong operational and financial linkages

50.

DLF Emporio Restaurants Limited

Full

Strong operational and financial linkages

51.

DLF IT Offices Chennai Private Limited

Full

Strong operational and financial linkages

52.

DLF Estate Developers Limited

Full

Strong operational and financial linkages

53.

DLF Garden City Indore Private Limited

Full

Strong operational and financial linkages

54.

DLF Gayatri Home Developers Private Limited

Full

Strong operational and financial linkages

55.

DLF Golf Resorts Limited

Full

Strong operational and financial linkages

56.

DLF Home Developers Limited

Full

Strong operational and financial linkages

57.

DLF Homes Goa Private Limited

Full

Strong operational and financial linkages

58.

DLF Homes Panchkula Private Limited

Full

Strong operational and financial linkages

59.

DLF Homes Services Private Limited

Full

Strong operational and financial linkages

60.

DLF Info City Chennai Limited

Full

Strong operational and financial linkages

61.

DLF Info City Hyderabad Limited

Full

Strong operational and financial linkages

62.

DLF Info Park (Pune) Limited

Full

Strong operational and financial linkages

63.

DLF Info Park Developers (Chennai) Limited

Full

Strong operational and financial linkages

64.

DLF Lands India Private Limited

Full

Strong operational and financial linkages

65.

DLF Luxury Homes Limited

Full

Strong operational and financial linkages

66.

DLF Phase-IV Commercial Developers Limited

Full

Strong operational and financial linkages

67.

DLF Projects Limited

Full

Strong operational and financial linkages

68.

DLF Property Developers Limited [merged with DLF Luxury Homes Limited]

Full

Strong operational and financial linkages

69.

DLF Real Estate Builders Limited

Full

Strong operational and financial linkages

70.

DLF Recreational Foundation Limited

Full

Strong operational and financial linkages

71.

DLF Residential Builders Limited

Full

Strong operational and financial linkages

72.

DLF Residential Developers Limited

Full

Strong operational and financial linkages

73.

DLF Residential Partners Limited

Full

Strong operational and financial linkages

74.

DLF Southern Towns Private Limited

Full

Strong operational and financial linkages

75.

DLF Universal Limited

Full

Strong operational and financial linkages

76.

DLF Utilities Limited

Full

Strong operational and financial linkages

77.

Dome Builders & Developers Private Limited

Full

Strong operational and financial linkages

78.

Domus Real Estate Private Limited

Full

Strong operational and financial linkages

79.

Eastern India Powertech Limited

Full

Strong operational and financial linkages

80.

Edward Keventer (Successors) Private Limited

Full

Strong operational and financial linkages

81.

Elvira Builders & Constructions Private Limited

Full

Strong operational and financial linkages

82.

Fabrizio Real Estates Private Limited

Full

Strong operational and financial linkages

83.

Faye Builders & Constructions Private Limited

Full

Strong operational and financial linkages

84.

Galleria Property Management Services Private Limited

Full

Strong operational and financial linkages

85.

Garv Developers Private Limited

Full

Strong operational and financial linkages

86.

Garv Promoters Private Limited

Full

Strong operational and financial linkages

87.

Garv Realtors Private Limited

Full

Strong operational and financial linkages

88.

Genisys Property Builders & Developers Private Limited [merged with DLF Luxury Homes Limited]

Full

Strong operational and financial linkages

89.

Ghaliya Builders & Developers Private Limited [merged with DLF Luxury Homes Limited]

Full

Strong operational and financial linkages

90.

Grism Builders & Developers Private Limited

Full

Strong operational and financial linkages

91.

Hansel Builders & Developers Private Limited

Full

Strong operational and financial linkages

92.

Havard Builders & Developers Private Limited

Full

Strong operational and financial linkages

93.

Hemadri Real Estate Developers Private Limited
and [till 18 August 2020]

Full

Strong operational and financial linkages

94.

Hoshi Builders & Developers Private Limited

Full

Strong operational and financial linkages

95.

Isabel Builders & Developers Private Limited

Full

Strong operational and financial linkages

96.

Jayanti Real Estate Developers Private Limited

Full

Strong operational and financial linkages

97.

Kambod Real Estates Private Limited

Full

Strong operational and financial linkages

98.

Karena Estates Developers Private Limited

Full

Strong operational and financial linkages

99.

Karida Real Estates Private Limited

Full

Strong operational and financial linkages

100.

Kokolath Builders & Developers Private Limited

Full

Strong operational and financial linkages

101.

Kolkata International Convention Centre Limited

Full

Strong operational and financial linkages

102.

Lada Estates Private Limited

Full

Strong operational and financial linkages

103.

Latona Builders & Constructions Private Limited

Full

Strong operational and financial linkages

104.

Laxmibanta Estates Developers Private Limited

Full

Strong operational and financial linkages

105.

Lear Builders & Developers Private Limited

Full

Strong operational and financial linkages

106.

Lempo Buildwell Private Limited

Full

Strong operational and financial linkages

107.

Liber Buildwell Private Limited

Full

Strong operational and financial linkages

108.

Livana Builders & Developers Private Limited

Full

Strong operational and financial linkages

109.

Lizebeth Builders & Developers Private Limited

Full

Strong operational and financial linkages

110.

Lodhi Property Company Limited

Full

Strong operational and financial linkages

111.

Luvkush Builders Private Limited

Full

Strong operational and financial linkages

112.

Mariabella Builders & Developers Private Limited

Full

Strong operational and financial linkages

113.

Melosa Builders & Developers Private Limited

Full

Strong operational and financial linkages

114.

Mens Buildcon Private Limited

Full

Strong operational and financial linkages

115.

Milda Buildwell Private Limited

Full

Strong operational and financial linkages

116.

Mohak Real Estate Private Limited

Full

Strong operational and financial linkages

117.

Mufallah Builders & Developers Private Limited

Full

Strong operational and financial linkages

118.

Mujaddid Builders & Developers Private Limited

Full

Strong operational and financial linkages

119.

Nadish Real Estate Private Limited

Full

Strong operational and financial linkages

120.

Naja Builders & Developers Private Limited

Full

Strong operational and financial linkages

121.

Naja Estates Developers Private Limited

Full

Strong operational and financial linkages

122.

Nambi Buildwell Limited (formerly known as Nambi Buildwell Private Limited

Full

Strong operational and financial linkages

123.

Narooma Builders & Developers Private Limited

Full

Strong operational and financial linkages

124.

Nayef Estates Private Limited  [merged with Afaaf Builders & Developers Private Limited]

Full

Strong operational and financial linkages

125.

Nellis Builders & Developers Private Limited

Full

Strong operational and financial linkages

126.

Nilima Real Estate Developers Private Limited

Full

Strong operational and financial linkages

127.

Niobe Builders & Developers Private Limited

Full

Strong operational and financial linkages

128.

Nudhar Builders & Developers Private Limited

Full

Strong operational and financial linkages

129.

Ophira Builders & Developers Private Limited

Full

Strong operational and financial linkages

130.

Oriel Real Estates Private Limited

Full

Strong operational and financial linkages

131.

Paliwal Developers Limited

Full

Strong operational and financial linkages

132.

Paliwal Real Estate Limited

Full

Strong operational and financial linkages

133.

Pariksha Builders & Developers Private Limited

Full

Strong operational and financial linkages

134.

Peace Buildcon Private Limited

Full

Strong operational and financial linkages

135.

Phoena Builders & Developers Private Limited

Full

Strong operational and financial linkages

136.

Pyrite Builders & Constructions Private Limited

Full

Strong operational and financial linkages

137.

Qabil Builders & Constructions Private Limited

Full

Strong operational and financial linkages

138.

Qabil Builders & Developers Private Limited

Full

Strong operational and financial linkages

139.

Rachelle Builders & Constructions Private Limited

Full

Strong operational and financial linkages

140.

Raeks Estates Developers Private Limited

Full

Strong operational and financial linkages

141.

Rajika Estate Developers Private Limited

Full

Strong operational and financial linkages

142.

Rinji Estates Developers Private Limited

Full

Strong operational and financial linkages

143.

Riveria Commercial Developers Limited

Full

Strong operational and financial linkages

144.

Rochelle Builders & Constructions Private Limited

Full

Strong operational and financial linkages

145.

Rosalind Builders & Constructions Private Limited

Full

Strong operational and financial linkages

146.

Royalton Builders & Developers Private Limited

Full

Strong operational and financial linkages

147.

Sagardutt Builders & Developers Private Limited

Full

Strong operational and financial linkages

148.

Saket Holidays Resorts Private Limited

Full

Strong operational and financial linkages

149.

Seamless Constructions Private Limited

Full

Strong operational and financial linkages

150.

Shikhi Estates Private Limited

Full

Strong operational and financial linkages

151.

Shivaji Marg Maintenance Services Limited

Full

Strong operational and financial linkages

152.

Skyrise Home Developers Private Limited

Full

Strong operational and financial linkages

153.

Talvi Builders & Developers Private Limited

Full

Strong operational and financial linkages

154.

Tiberias Developers Limited

Full

Strong operational and financial linkages

155.

Uncial Builders & Constructions Private Limited

Full

Strong operational and financial linkages

156.

Unicorn Real Estate Developers Private Limited

Full

Strong operational and financial linkages

157.

Urvasi Infratech Private Limited

Full

Strong operational and financial linkages

158.

Vamil Builders & Developers Private Limited

Full

Strong operational and financial linkages

159.

Verano Builders & Developers Private Limited

Full

Strong operational and financial linkages

160.

Vibodh Developers Private Limited

Full

Strong operational and financial linkages

161.

Vismay Builders & Developers Private Limited

Full

Strong operational and financial linkages

162.

Vkarma Capital Investment Management Company Private Limited

Full

Strong operational and financial linkages

163.

Vkarma Capital Trustee Company Private Limited

Full

Strong operational and financial linkages

164.

Webcity Builders & Developers Private Limited

Full

Strong operational and financial linkages

165.

Zanobi Builders & Constructions Private Limited

Full

Strong operational and financial linkages

166.

Zima Builders & Developers Private Limited

Full

Strong operational and financial linkages

(ii)

Partnership Firms (Accounted for as Subsidiaries)

 

 

1.

DLF Commercial Projects Corporation

Equity Method

Proportionate consolidation

2.

DLF Gayatri Developers

Equity Method

Proportionate consolidation

3.

DLF Green Valley

Equity Method

Proportionate consolidation

4.

DLF Office Developers

Equity Method

Proportionate consolidation

5.

Rational Builders and Developers

Equity Method

Proportionate consolidation

(iii)

Joint Ventures (JV) and Joint Operations (JO)/ Associates

 

 

 

Joint ventures

 

 

1.

DLF Gayatri Home Developers Private Limited

Equity Method

Proportionate consolidation

2.

DLF Midtown Private Limited

Equity Method

Proportionate consolidation

3.

DLF SBPL Developers Private Limited

Equity Method

Proportionate consolidation

4.

DLF Urban Private Limited

Equity Method

Proportionate consolidation

5.

Fairleaf Real Estate Private Limited (formerly YG Realty Private Limited)

Equity Method

Proportionate consolidation

6.
6.1

DESIGNPLUS GROUP
Comprising investment in Designplus Associates Services Private Limited (JV) along with its following subsidiary:
Spazzio Projects and Interiors Private Limited

Equity Method

Proportionate consolidation

7.

DLF Homes Panchkula Private Limited [till 24 September 2019]

Equity Method

Proportionate consolidation

8.

Joyous Housing Limited

Equity Method

Proportionate consolidation

9.

Arizona Globalservices Private Limited

Equity Method

Proportionate consolidation

10.

Aadarshini Real Estate Developers Private Limited

Equity Method

Proportionate consolidation

11.

Banjara Hills Hyderabad Complex

Equity Method

Proportionate consolidation

12.

GSG DRDL Consortium

Equity Method

Proportionate consolidation

13.

DCCDL GROUP
Comprising investment in DLF Cyber City Developers Limited along with its following subsidiaries and joint venture

Equity Method

Proportionate consolidation

(i)

DLF Assets Limited

Equity Method

Proportionate consolidation

(ii)

DLF City Centre Limited

Equity Method

Proportionate consolidation

(iii)

DLF Emporio Limited

Equity Method

Proportionate consolidation

(iv)

DLF Info City Chennai Limited

Equity Method

Proportionate consolidation

(v)

DLF Info City Developers (Chandigarh) Limited

Equity Method

Proportionate consolidation

(vi)

DLF Info City Developers (Kolkata) Limited

Equity Method

Proportionate consolidation

(vii)

DLF Info Park Developers (Chennai) Limited

Equity Method

Proportionate consolidation

(viii)

DLF Lands India Private Limited

Equity Method

Proportionate consolidation

(ix)

DLF Power & Services Limited

Equity Method

Proportionate consolidation

(x)

DLF Promenade Limited

Equity Method

Proportionate consolidation

(xi)

Fairleaf Real Estate Private Limited (formerly YG Realty Private Limited)

Equity Method

Proportionate consolidation

(xii)

Nambi Buildwell Limited [formerly known as Nambi Buildwell Private Limited]

Equity Method

Proportionate consolidation

(xiii)

Paliwal Real Estate Limited

Equity Method

Proportionate consolidation

(xiv)

Richmond Park Property Management Services Limited

Equity Method

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 ST/LT 2041.0 CRISIL A1+ / CRISIL AA-/Stable   -- 30-07-20 CRISIL A+/Stable / CRISIL A1 30-01-19 CRISIL A+/Stable / CRISIL A1 18-01-18 CRISIL A+/Stable / CRISIL A1 CRISIL A/Watch Developing / CRISIL A2+/Watch Developing
      --   -- 06-03-20 CRISIL A+/Stable / CRISIL A1   --   -- --
      --   -- 30-01-20 CRISIL A+/Stable / CRISIL A1   --   -- --
Non-Fund Based Facilities ST 1142.0 CRISIL A1+   -- 30-07-20 CRISIL A1 30-01-19 CRISIL A1 18-01-18 CRISIL A1 CRISIL A2+/Watch Developing
      --   -- 06-03-20 CRISIL A1   --   -- --
      --   -- 30-01-20 CRISIL A1   --   -- --
Non Convertible Debentures LT   --   -- 06-03-20 Withdrawn 30-01-19 CRISIL A+/Stable 18-01-18 CRISIL A+/Stable CRISIL A/Watch Developing
      --   -- 30-01-20 CRISIL A+/Stable   --   -- --
Short Term Debt ST   --   -- 06-03-20 Withdrawn 30-01-19 CRISIL A1 18-01-18 CRISIL A1 CRISIL A2+/Watch Developing
      --   -- 30-01-20 CRISIL A1   --   -- --
All amounts are in Rs.Cr.
Annexure - Details of Bank Lenders & Facilities
Facility Amount (Rs. Crore) Rating
Bank Guarantee 100 CRISIL A1+
Bank Guarantee 300 CRISIL A1+
Bank Guarantee 100 CRISIL A1+
Bank Guarantee 100 CRISIL A1+
Letter of Credit 100 CRISIL A1+
Letter of Credit 100 CRISIL A1+
Letter of Credit 50 CRISIL A1+
Letter of Credit 292 CRISIL A1+
Overdraft Facility 100 CRISIL AA-/Stable
Overdraft Facility 50 CRISIL AA-/Stable
Overdraft Facility 5 CRISIL AA-/Stable
Overdraft Facility 75 CRISIL AA-/Stable
Overdraft Facility 90 CRISIL AA-/Stable
Overdraft Facility 3 CRISIL AA-/Stable
Overdraft Facility 5 CRISIL AA-/Stable
Short Term Loan 272 CRISIL A1+
Short Term Loan 145 CRISIL A1+
Short Term Loan 350 CRISIL A1+
Short Term Loan 70 CRISIL A1+
Term Loan 581 CRISIL AA-/Stable
Term Loan 295 CRISIL AA-/Stable
Criteria Details
Links to related criteria
CRISILs Approach to Financial Ratios
CRISILs Bank Loan Ratings - process, scale and default recognition
CRISILs Rating criteria for Real Estate Developers
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


Snehil Shukla
Manager
CRISIL Ratings Limited
B:+91 22 3342 3000
Snehil.Shukla@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