Rating Rationale
August 02, 2021 | Mumbai
Edelweiss Financial Services Limited
'CRISIL AA-/Negative' assigned to Retail Bond
 
Rating Action
Rs.1500 Crore Retail BondCRISIL AA-/Negative (Assigned)
Rs.1500 Crore (Reduced from Rs.6350 Crore) Commercial PaperCRISIL A1+ (Reaffirmed)
1 crore = 10 million
Refer to Annexure for Details of Instruments & Bank Facilities

Detailed Rationale

CRISIL Ratings has assigned its ‘CRISIL AA-/Negative’ rating to fresh Rs 1500 crore retail bond of Edelweiss Financial Services Limited (EFSL). The ratings on the commercial paper programmes have been reaffirmed at 'CRISIL A1+.

 

CRISIL Ratings has also withdrawn its ratings on the commercial paper programme of Rs 4850 crore (See annexure 'Details of Rating Withdrawn') in line with its withdrawal policy.

 

The rating reaffirmation factors in the group’s adequate capitalisation levels, supported by multiple capital raises, and its diversified business profile with presence across lending, asset management, wealth management, broking, asset reconstruction and insurance segments, and demonstrated ability to build significant presence in multiple lines of business - this should support earnings going ahead. The group also maintains adequate liquidity on an ongoing basis.

 

The continuation of the ‘Negative’ outlook reflects the challenges on profitability and asset quality that the group has been facing largely on account of stress on its wholesale lending book. The retail lending book was also impacted amid the Covid-19 pandemic. Trends in profitability and asset quality in the medium term will be key monitorables.

 

Despite the challenging macro environment for non-banks, the group has been able to raise capital from marquee global investors. During the last quarter of fiscal 2021, stake sale of Edelweiss Wealth Management (EWM; comprising wealth management and capital markets business) to PAG (Pacific Alliance Group, Asia-focused alternative investment managers) was concluded with the group receiving Rs 2,366 crore. PAG currently holds 61.5% of the business, while Edelweiss Group holds a 38.5% stake, with an option to increase it to 44%. Earlier, the group raised Rs 1,334 crore (in aggregate) from Caisse de depot et placement du Quebec (CDPQ), Kora Management (Kora; a US-based investment firm), and Sanaka Growth SPV I Ltd (part of Sanaka Capital) between March and November in 2019. These stake sales have helped to absorb asset-side risks and despite business losses in fiscals 2020 and 2021, the networth remained relatively steady at Rs 8,542 crore as on March 31, 2021 (Rs 8,715 crore as on March 31, 2019). With a decline in borrowings, the gearing has also reduced to around 3 times as on March 31, 2021 from around 4 times as on March 31, 2020. The group is also in the process of proceeding with stake sale of the remaining 70% in the Insurance broking venture to Arthur Gallagher, which already holds 30% stake. This transaction is expected to bring in Rs 300-400 crore at the holding company level, which should further support capitalisation.

 

The group has diversified business interests in financial services. Many of the non-lending businesses including the asset reconstruction company (ARC), asset management, and wealth management have scaled up significantly over the years and are contributing a higher share of revenue and profit. These businesses should support the overall earnings profile.

 

The group also maintains adequate liquidity. The overnight on-balance-sheet liquidity (including cash, liquid investments, and treasury assets) stood at around Rs 2,800 crore, and unutilised bank lines at Rs 250 crore, as on June 30, 2021. The group also has other liquid assets (investments, securities-based lending), that can be accessed if necessary. This stood at around Rs 2,500 crore as on June 30, 2021. The group raised around Rs 7,500 crore in fiscal 2021 through bank loans, securitisation, structured NCDs as well retail bonds.

 

As for asset quality, overall reported gross non-performing assets (GNPAs) in the lending business increased to 7.7% as on March 31, 2021, from 5.3% a year earlier. The increase is attributed to a decline in the loan book to Rs 15,279 crore, from Rs 21,032 crore a year earlier. On an absolute basis, GNPAs stood at Rs 1,182 crore as on March 31, 2021 (Rs 1,114 crore a year earlier). However, the decline in absolute NPAs has also been supported by write-offs and sale to ARCs of Rs 2,047 crore during fiscal 2021. Including security receipts held, the stressed assets of the lending book would be higher. The group has also restructured ~2.5% of its portfolio in line with the Reserve Bank of India’s (RBI’s) August 2020 Resolution Framework for Covid-19-related stress.

 

While the wholesale book had been witnessing challenges for the last few quarters, the retail book has also seen increased asset quality pressures given the tough macro environment. GNPAs in the retail book increased to 3.9% as on March 31, 2021, from 1.2% a year earlier. The reported GNPAs in the wholesale book stood at 12.0% as on March 31, 2021.

 

Now, with the second wave of the pandemic resulting in intermittent lockdowns and localised restrictions, there has been a dip in collections in some segments given the impact on borrowers’ cash flows. This is, however, expected to improve and normalise with easing of lockdowns and pick-up in economic recovery. Any change in the behaviour of borrowers on payment discipline can, however, further affect delinquency levels.

 

Nevertheless, the group continues to move towards an asset-light model through sell-down of wholesale assets and co-lending arrangements in the retail lending business. In wholesale finance, it is shifting the assets to a fund platform, which will provide completion finance to projects. In this regard, the group has already concluded transactions aggregating over Rs 2,500 crore in the past 18 months. It is in advanced stages of concluding additional transactions.

 

The increased stress in the loan book and consequent higher provisions, including management overlay, has impacted the group’s earnings profile. On a consolidated basis, while the group reported a net profit of Rs 254 crore in fiscal 2021 (loss of Rs 2,044 crore in fiscal 2020), it was primarily due to the one-off gain from stake sale in the wealth management business. Excluding this one-off gain, the group would have reported a net loss in fiscal 2021 as well.

 

Improvement in asset quality and profitability will be a key rating sensitivity factor.

Analytical Approach

For arriving at the ratings, CRISIL Ratings has combined the business and financial risk profiles of EFSL, its subsidiaries and associates in the wealth management business. This is because all these entities have significant operational, financial, and managerial linkages and operate under a common Edelweiss brand.

 

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:

  • Adequate capitalisation, supported by multiple capital raises

The Edelweiss group has demonstrated its ability to raise capital from global investors, across businesses, despite the tough macro environment. The group has raised more than Rs 3,700 crore over the past 24 months across the lending, wealth management and asset management businesses. This has helped to maintain the capital position despite elevated credit costs, and absorb asset-side risks. The group plans to raise an additional Rs 300-400 crore through stake sale in its insurance broking business; the transaction is pending regulatory approvals.

 

With the scale-down of the lending business over the past few quarters, borrowings have also come down. With this, coupled with capital raised, the gearing has come down to ~3 times as on March 31, 2021, from ~4 times as on March 31, 2020.

 

  • Diversified financial services player, with demonstrated ability to build significant competitive positions across businesses

Edelweiss group is a diversified financial services player with presence across various businesses including asset management, wealth management, life insurance, general insurance, asset reconstruction, alternate assets, broking, investment banking, retail finance and wholesale finance. The group has attained sizeable scale in many of these businesses over a period of time which is likely to lend greater stability to earnings over time.

 

In the lending business (book size of Rs 15,279 crore as on March 31, 2021, excluding capital deployed in distressed assets credit), the group plans to focus on increasing the granularity of the loan book. As a part of this strategy, it will focus on growing the retail book (53% of total credit book as on March 31, 2021) comprising primarily of mortgage and micro, small and medium enterprises [MSME] loans. Growth in the wholesale credit book is expected to be predominantly through the fund structure.

 

In the distressed assets segment, Edelweiss ARC is the largest ARC in India, with total securities receipts managed at Rs ~40,800 crore as on March 31, 2021. From being largely corporate focused, the group has, in the recent past, started focusing on retail and MSME segments. The share of retail is expected to grow over the medium term from less than 5% as of March 31, 2021.

 

The scale of, and profits from, fee-based businesses has also increased in the past few fiscals. The group has an established franchise in institutional broking and investment banking and an expanding presence in the retail broking, wealth management, and asset management segments.

 

Assets under advice in the global wealth management business were ~Rs.155,000 crore, and assets under management (AUM) in the asset management business stood at ~Rs 85,000 crore (~Rs 55,000 crore of mutual fund assets and ~Rs 30,000 crore of alternate assets) as on March 31, 2021. The group is among the larger players in the alternate assets space.

 

Further, the life and general insurance businesses are gaining scale and are also expected to break even over the medium term.

 

Weaknesses:

  • Asset quality remains vulnerable

Overall GNPA ratio rose to 7.7% as on March 31, 2021, compared to 5.3% as on March 31, 2020. The deterioration in asset quality in the last few years was majorly on account of wholesale segment. However, in fiscal 2021, the retail segment has also been adversely impacted on account of the pandemic. Furthermore, the group's weak assets, which include a portion of the security receipts, is higher than that of peers.

 

The asset quality of the wholesale book remains vulnerable due to its exposure to the real estate segment and stressed mid-tier borrowers in structured credit. While the group is in the process of gradually running down the wholesale book, this still contributed about 47% of the total loan book as on March 31, 2021. Also, the wholesale loan book remains concentrated with 10 largest loans constituting 35% of the wholesale portfolio. Nevertheless, the group has reasonable collateral cover for its wholesale loans, and has also built strong recovery capabilities. 

 

Given the current macro environment, asset quality of the exposures to retail credit (retail mortgage, loans against property [LAP] and loans to MSME sectors) has deteriorated in fiscal 2021. However, GNPAs in the retail segment are well below those in the wholesale segment and the retail book has more granular exposure.

 

Any sharp deterioration in asset quality, specifically in the wholesale lending book, will impact profitability, as well as capitalisation and remains a key rating monitorable.

 

  • Lower profitability than peers

Profitability has been lower than those of other large, financial sector groups. It was significantly impacted in the last few quarters owing to higher credit costs.

 

The group reported a net profit of Rs 254 crore in fiscal 2021 supported by one-off income as compared to a loss of Rs 2,044 crores in fiscal 2020. Consequently, return on assets (annualised) and return on equity (annualised) improved to 0.5% and 3.0%, respectively, in fiscal 2021 (-3.4% and -23.7%, respectively, in fiscal 2020). Further, with continued provisioning, the provision coverage ratio has improved to 47% as on March 31, 2021.

 

Around 20% of the capital (equity plus borrowings) is employed in businesses or investments that are either low-yielding or loss-making at this point. The group has a large investment portfolio under its balance sheet management unit (BMU), used for managing liquidity. This largely comprises government securities, fixed deposits, liquid mutual fund units, and corporate bonds, which have a low return on capital employed. Furthermore, the life and general insurance businesses continue to be loss-making, given their long gestation periods. Breaking even of the insurance businesses should benefit group profitability over the medium term.

 

As the group is diversified, each business vertical contributes to overall profitability. The non-credit business now contributes significantly to the total profit after tax (PAT) given the group's established position in these businesses; this should also support the overall earnings profile. Also, most of the businesses have been reporting profits from the last quarter of fiscal 2021 and gradual improvement in profitability is expected over the medium term.

Liquidity: Adequate

As a policy, the group maintains a liquidity cushion of 9-10% of the balance sheet.  There was a liquidity cushion (including cash, liquid investments, and treasury assets) of around Rs 2,800 crore and unutilised bank lines of around Rs 250 crore as on June 30, 2021. The group also has other liquid assets (investments, securities-based lending book), which can be accessed if necessary; these stood at around Rs 2,500 crore. As on June 30, 2021, the overall liquidity was adequate to meet the debt obligation of around Rs 5,790 crore that was due over the next few months until January 31, 2022. The maturity profile of assets and liabilities continue to be well-matched.

Outlook: Negative

The Negative outlook factors in the challenges faced by the Edelweiss Group due to stressed assets in its credit business, especially in its wholesale lending book and the impact of the same on its profitability.

Rating Sensitivity factors

Upward factors

  • Significant improvement in the group's asset quality with GNPA less than 3% on a sustained basis, coupled with reduction in level of stressed assets
  • Demonstration of profitability across businesses

 

Downside factors

  • Continued pressure on profitability, with losses continuing on a sustained basis (Negative PAT excluding one-off gains)
  • Deterioration in asset quality of the Edelweiss group
  • Funding access challenges with limited fund-raising by the group
  • Lack of progress on planned scale-down of wholesale portfolio

About the Group

Edelweiss Financial Services Limited (EFSL) was previously named as Edelweiss Capital Lmited and was incorporated in 1995. The company on a standalone basis is primarily engaged in investment banking services and provides development, managerial and financial support to the businesses of the Edelweiss group entities.

 

The Edelweiss group comprised 48 companies as on March 31, 2021. The number of companies has come down from 74 as on March 31, 2016, and is expected to come down further over the next few quarters (subject to requisite approvals). The group had 234 offices (including ten international offices in six locations) in around 136 cities as on March 31, 2021. Furthermore, as a part of streamlining its operating structure, the group has restructured the businesses into three verticals: credit, advisory and insurance.

 

The group has a presence across various financial services businesses. These businesses include loans to corporates and individuals, mortgage finance, including LAPs and small-ticket housing loans, MSME finance, agricultural credit including commodity sourcing and distribution, institutional and retail equity broking, corporate finance and advisory, wealth management, third-party financial products distribution, alternative and domestic asset management, and life and general insurance. In addition, the BMU focuses on liquidity and asset-liability management.

 

In fiscal 2021, the group’s PAT was Rs 254 crore on total income of Rs 10,849 crore against a net loss of Rs  2,044 crore and total income of Rs 9,603 crore in fiscal 2020.

Key Financial Indicators

As on/For year March 31

 

2021

2020

Total assets

Rs crore

45975

54280

Total income

Rs crore

10849

9603

PAT (before minority interest)

Rs crore

254

-2044

PAT (after minority interest)

Rs crore

265

-2045

GNPA

%

7.7

5.3

Gearing

Times

~3

~4

Return on assets

%

0.5

-3.4

 

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 (INR. Crs)

Complexity Level

Rating Assigned with Outlook

NA

Retail Bond^

NA

NA

NA

1500

Simple

CRISIL AA-/Negative

NA

Commercial Paper Programme

NA

NA

7-365 days

1500

Simple

CRISIL A1+

^yet to be issue

 

Annexure - Details of Rating Withdrawn

ISIN

Name of Instrument

Date of Allotment

Coupon Rate (%)

Maturity Date

Complexity Level

Issue Size 
(INR Crs)

NA

Commercial Paper Programme

NA

NA

7-365 days

Simple

4850

 

Annexure – List of entities consolidated

Names of Entities Consolidated

Extent of Consolidation

Rationale for Consolidation

ECL Finance Limited

Full

Subsidiary

Edelweiss Rural & Corporate Services Limited

Full

Subsidiary

Edelweiss Asset Reconstruction Company Limited

Full

Subsidiary

Edelweiss Housing Finance Limited

Full

Subsidiary

Edelweiss Retail Finance Limited

Full

Subsidiary

Edel Finance Company Limited

Full

Subsidiary

Edelweiss Asset Management Limited

Full

Subsidiary

EdelGive Foundation

Full

Subsidiary

Edelweiss Tokio Life Insurance Company Limited

Full

Subsidiary

Edelweiss General Insurance Company Limited

Full

Subsidiary

Allium Finance Private Limited

Full

Subsidiary

Edelcap Securities Limited

Full

Subsidiary

Edelweiss Securities and Investment Private Limited

Full

Subsidiary

ECap Equities Limited

Full

Subsidiary

Edel Investments Limited

Full

Subsidiary

EC Commodity Limited

Full

Subsidiary

Aster Commodities DMCC

Full

Subsidiary

EC International Limited

Full

Subsidiary

Edel Land Limited

Full

Subsidiary

Edelweiss Comtrade Limited

Full

Subsidiary

Edelweiss Multi Strategy Fund Advisors LLP

Full

Subsidiary

Edelweiss Gallagher Insurance Brokers Limited

Full

Subsidiary

Edelweiss Private Equity Tech Fund

Full

Subsidiary

Edelweiss Value and Growth Fund

Full

Subsidiary

India Credit Investment Fund II

Full

Subsidiary

EAAA LLC

Full

Subsidiary

Edelweiss Alternative Asset Advisors Limited

Full

Subsidiary

Edelweiss Alternative Asset Advisors Pte. Limited

Full

Subsidiary

Edelweiss Investment Adviser Limited

Full

Subsidiary

Edelweiss Resolution Advisors LLP

Full

Subsidiary

EW Special Opportunities Advisors LLC

Full

Subsidiary

Edelweiss Trusteeship Company Limited

Full

Subsidiary

Edelweiss International (Singapore) Pte. Limited

Full

Subsidiary

Edelweiss Capital Services Limited

Full

Subsidiary

Edelweiss Securities Limited (upto 26th March 2021)

Full

Subsidiary

Edelweiss Broking Limited (upto 26th March 2021)

Full

Subsidiary

Edelweiss Finance & Investments Limited (upto 26th March 2021)

Full

Subsidiary

Edelweiss Custodial Services Limited (upto 26th March 2021)

Full

Subsidiary

ESL Securities Limited (upto 26th March 2021)

Full

Subsidiary

Edelweiss Securities (Hong Kong) Private Limited (upto 26th March 2021)

Full

Subsidiary

Edelweiss Financial Services (UK) Limited (upto 26th March 2021)

Full

Subsidiary

Edelweiss Financial Services Inc. (upto 26th March 2021)

Full

Subsidiary

Edelweiss Investment Advisors Private Limited (upto 26th March 2021)

Full

Subsidiary

Edelweiss Securities (IFSC) Limited (upto 26th March 2021)

Full

Subsidiary

Edelweiss Global Wealth Management Limited (upto 26th March 2021)

Full

Subsidiary

Lichen Metals Private Limited (upto 30th March- 2021)

Full

Subsidiary

Edelweiss Capital (Singapore) Pte. Limited (upto 23rd Dec 2020)

Full

Subsidiary

Edelweiss Securities Limited (from 27th March 2021)

Proportionate

Associate

 

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
Commercial Paper ST 1500.0 CRISIL A1+   -- 07-09-20 CRISIL A1+ 04-10-19 CRISIL A1+ 19-03-18 CRISIL A1+ --
      --   -- 25-05-20 CRISIL A1+ 20-07-19 CRISIL A1+   -- --
      --   --   -- 29-03-19 CRISIL A1+   -- --
Retail Bond LT 1500.0 CRISIL AA-/Negative   --   --   --   -- --
Short Term Debt ST   --   --   --   -- 31-01-18 CRISIL A1+ CRISIL A1+
      --   --   --   -- 22-01-18 CRISIL A1+ --
      --   --   --   -- 12-01-18 CRISIL A1+ --
      --   --   --   -- 08-01-18 CRISIL A1+ --
Short Term Debt Issue ST   --   --   --   -- 31-01-18 Withdrawn CRISIL A1+
      --   --   --   -- 22-01-18 CRISIL A1+ --
      --   --   --   -- 12-01-18 CRISIL A1+ --
      --   --   --   -- 08-01-18 CRISIL A1+ --
All amounts are in Rs.Cr.
 
 

        

Criteria Details
Links to related criteria
Rating Criteria for Banks and Financial Institutions
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

Krishnan Sitaraman
Senior Director and Deputy Chief Ratings Officer
CRISIL Ratings Limited
D:+91 22 3342 8070
krishnan.sitaraman@crisil.com


Subhasri Narayanan
Director
CRISIL Ratings Limited
D:+91 22 3342 3403
subhasri.narayanan@crisil.com


Niketa Amol Kalan
Manager
CRISIL Ratings Limited
B:+91 22 3342 3000
Niketa.Kalan@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