Rating Rationale
July 04, 2024 | Mumbai

Navya Trust May 2024

(Originator: Piramal Capital & Housing Finance Limited)

'Provisional CRISIL AAA (SO)' assigned to Series A1 PTCs

 

Rating Action

Tranche Name

Pool Principal (Rs. Crore)

Amount Rated (Rs. Crore)

Tenure (months)#

Credit Collateral (Rs. Crore)

Ratings

Rating Action

Series A1 PTCs

38.00

36.10

282

2.67

Provisional CRISIL AAA (SO) @

Assigned

Note: None of the Directors on CRISIL Ratings Limited’s Board are members of rating committee and thus do not participate in discussion or assignment of any ratings. The Board of Directors also does not discuss any ratings at its meetings.

1 crore = 10 million

@ A prefix of 'Provisional' indicates that the rating centrally factors in the strength of specific structures and is contingent upon occurrence of certain steps or execution of certain documents by the issuer, as applicable, without which the rating would either have been different or not assigned ab initio. This is in compliance with a May 6, 2015 directive ‘Standardizing the term, rating symbol, and manner of disclosure with regards to conditional/ provisional/ in-principle ratings assigned by credit rating agencies' by Securities and Exchange Board of India (SEBI) and April 27, 2021 circular ‘Standardizing and Strengthening Policies on Provisional Rating by Credit Rating Agencies (CRAs) for Debt Instruments’ by SEBI.

Detailed Rationale

CRISIL Ratings has assigned its ‘Provisional CRISIL AAA (SO)’ rating to Series A1 Pass-through-certificates (PTCs), issued by ‘Navya Trust May 2024’ under a securitisation transaction originated by Piramal Capital & Housing Finance Limited (PCHFL; rated ‘CRISIL A1+’), backed by a pool of housing loan receivables.

 

The ratings are based on credit quality of the pool backing the transaction, the origination and servicing capabilities of PCHFL, credit support available to the PTCs, payment mechanism for the transaction, and soundness of the transaction’s legal structure.

 

The transaction has a ‘Par with EIS structure’. Series A1 PTC holders are promised interest and principal payouts (promised to the extent of 95% of the monthly billed principal) on a monthly basis. Investor payouts for PTCs are supported by cash collateral, overcollaterlisation, and subordination of excess interest spread (EIS). PCHFL will continue to service loan contracts in the pool as the servicing agent.

 

The total credit enhancement available in the transaction (internal – in the form of over collateral and EIS; and external – in the form of cash collateral) provide loss absorption against stressed shortfalls in the pool, commensurate with the rating assigned to the PTCs.

Key Rating Drivers & Detailed Description

Strengths:

  • Credit support available in the structure

        External cash collateral in the structure amounting to Rs 2.67 crore (7.0% of pool principal) and subordination of overcollatersalisation and EIS aggregating to Rs. 1.90 crore (5.0% of pool principal) and Rs. 11.52 crore (30.3% of pool principal) respectively.

  • Borrower profile and repayment track record

The underlying borrowers have a weighted average bureau score of 769.

The pool has weighted average seasoning of 17.4 months and all the contracts in the pool have been ever-current since origination.

The pool has moderate weighted average LTV of 42.1%.

  • Structure of the transaction

The legal structure envisaged for the transaction entails bankruptcy remoteness of the receivables and credit enhancement from the originator, and adherence to prevailing regulations on securitisations.

These shall be certified through an independent legal opinion from an external legal counsel.

 

Weakness:

  • Borrower concentration

The pool is moderately concentrated with top 10 borrowers accounting for 12.3% of the pool principal. However, these top borrowers have a weighted average seasoning of 17.5 months with no delinquencies since origination and have a weighted average LTV of 47.5% and CIBIL score of 764 indicating favourable performance track record and underwriting quality.

 

  • Interest rate risk

There is interest rate risk in the transaction as the contracts in the pool have floating interest rates, linked to the internal benchmark rate of the originator, while the PTC yield is fixed. The internal credit enhancement through EIS could therefore be affected in case of a falling interest rate scenario.

Liquidity: Strong

Liquidity is strong given that the credit enhancement available in the structure is sufficient to cover losses exceeding 1.5 times the currently estimated base shortfalls.

Rating Sensitivity factors

Upward

  • None

 

Downward

  • Credit enhancement (internal and external combined) falling below 3.5 times the estimated base case shortfall.
  • A sharp downgrade in the rating of the servicer/originator
  • Non-adherence to the key transaction terms envisaged at the time of the rating.

 

These aspects have been factored in by CRISIL Ratings in its rating analysis.

About the Pool

The weighted average seasoning (instalments paid) of the pool is 17.4 months. The top three states in the pool account for 76.4% of the pool principal, and the top 10 borrowers account for 12.3%. The pool has weighted average current interest rate of 11.5%, average ticket size of Rs 11.0 lakh, weighted average LTV of 42.1% and CIBIL score of 769.

 

Key Rating Assumptions and Sensitivity

To assess the base case shortfalls for the transaction, CRISIL Ratings has analysed the 90+ delinquencies of the static pools of PCHFL’s home loan originations since Q1FY22, post the merger of PCHFL and DHFL. Dynamic delinquencies on PCHFL’s HL book have also been factored in the analysis. Additionally, CRISIL Ratings has also analysed the portfolio cuts based on pool parameters such as original tenure, loan amount, state, interest rate, LTV etc. and compared the pool with the portfolio on these parameters.

 

CRISIL Ratings has estimated base case shortfalls in the pool at 3.5%-4.5% of pool principal. Additional stresses have been applied to commensurate with the rating level of the PTCs. Additional assumptions have been factored, basis the typical industry parameters in the similar asset class:

  • CRISIL Ratings has assumed a monthly prepayment rate of 1.5%-2.5% of the reducing principal outstanding in its credit enhancement calculation.
  • CRISIL Ratings has adequately factored in the transaction structure and risks arising out of counterparties (please refer Counterpart Details section below).
  • CRISIL Ratings has run sensitivities based on various shortfall curves (front-ended, back-ended and normal) and has adequately factored the same in its analysis.
  • Based on its assessment of PCHFL’s short-term credit risk profile, CRISIL Ratings envisages minimal risk on account of commingling of cashflows.
  • Additionally, interest rate risks arising out of a falling interest rate scenario have been factored in.

 

Counterparty Details

Capacity

Counterparty Name

Counterparty Rating

Effect on credit opinion in case of non-performance

Originator and seller

PCHFL

‘CRISIL A1+

No effect.

Servicer

PCHFL

‘CRISIL A1+’

Significant effect, because of change in servicing quality and replacement cost of servicer (not factored in by CRISIL). However, CRISIL does not envisage the requirement for replacement.

Collection and Payout Account Bank

ICICI Bank Limited

CRISIL AAA/CRISIL AA+/Stable

Negligible effect. Account bank can be changed without impacting the rating.

Cash Collateral

IDFC First Bank

CRISIL AA+/Stable/CRISIL A1+

Negligible effect. Bank with whom the fixed deposit is maintained can be changed without impacting the opinion.

Trustee

Catalyst Trusteeship Ltd

-

Negligible effect. Can be replaced at minimal cost.

 

Additional disclosures for provisional ratings:

The provisional ratings are contingent upon execution and receipt of the following documents:

 

Executed documents:

  • Trust Deed
  • Assignment Agreement
  • Servicing Agreement
  • Accounts Agreement
  • Power of Attorney

 

Other documents:

  • Information Memorandum
  • Legal Opinion
  • Auditor’s Certificate(s)
  • Trustee’s Letter
  • Originator’s Representations and Warranties Letter

 

Additional documents, if any, executed for the transaction should also be provided along with the above documents. The provisional rating shall be converted into a final rating after receipt of transaction documents duly executed within 90 days from the date of issuance of the instrument. The final rating assigned post conversion shall be consistent with the available documents. In case of non-receipt of the duly executed transaction documents within the above-mentioned timelines, the rating committee of CRISIL Ratings may grant an extension of up to another 90 days in line with its policy on provisional ratings.

 

Rating that would have been assigned in absence of the pending documentation:

In the absence of documentation considered while assigning provisional ratings as mentioned above, CRISIL Ratings would not have assigned any ratings.

 

Risks associated with provisional nature of credit rating:

A prefix of 'Provisional' to the rating symbol indicates that the rating is contingent upon execution of certain documents by the issuer, as applicable. In case the documents received deviate significantly from the expectations, CRISIL Ratings may take appropriate action including placing the rating on watch or a rating change, depending on status of progress on a case-to-case basis. In the absence of the pending documentation, the rating on the instrument would not have been assigned ab initio.

About the Originator

PCHFL was incorporated in February 2017. The entity was formed as a 100% subsidiary of Piramal Finance Ltd (PFL). PFL, itself, was a wholly-owned subsidiary of Piramal Enterprises Ltd. Till 2016, the financing portfolio was booked in PEL with limited operations in PFL. In fiscal 2017, following a business restructuring, Rs 13,706 crore of assets and Rs 12,575 crores of liabilities were transferred to PFL from PEL.

 

In August 2017, PCHFL received a certificate for commencement of housing finance business from National Housing Bank (NHB). Subsequently, the Board of Piramal Enterprises Ltd (PEL), the parent of PFL, approved a scheme of amalgamation of PFL and Piramal Capital Ltd (PCL) into PCHFL. PCL was a subsidiary of PEL and had limited operations. The merger process was completed in July 2018 with effect from March 31, 2018. Post the merger PCHFL became a wholly owned subsidiary of PEL.

 

Furthermore, on May 08, 2024, the board of Piramal Enterprises Limited (PEL) approved the composite scheme of arrangement for merger of PEL with PCHFL; and renaming PCHFL as Piramal Finance Limited (PFL).

 

About the PEL group

Founded by Mr Ajay Piramal, PEL is engaged in the financial services business through its subsidiaries. The company also holds a substantial stake in the Shriram group companies.

 

In the financial services business, the company has four verticals: (i) real estate financing - lending to developers with established track record, with greater focus on providing loans for construction finance and lease rental discounting; (ii) corporate finance group, which lends to corporate clients across sectors (infrastructure, cement, renewables, automotive, logistics, services and entertainment); (iii) emerging corporate group that provides finance to mid-tier companies; and (iv) housing finance and other retail loans.

 

Key Financial Indicators

 

Piramal Capital & Housing Finance Limited - Consolidated

As on/for the year ended

 Unit

Mar-24

Mar-23

Mar-22

Total Assets

Rs Cr

79,959

79,882

79,050

Total income

Rs Cr

8,371

9,088

7911

Profit after tax

Rs Cr

(1,684)

9,969

1,999

Gross NPA / Gross stage 3

%

2.4

3.8

3.4

Gearing (Gross)

Times

2.0

1.6

1.6

Return on assets*

%

(2.1)

12.5

1.3

( ): Negative; *calculated as PAT over average total assets 

Any other information: Not Applicable

Note on complexity levels of the rated instrument:
CRISIL Ratings` complexity levels are assigned to various types of financial instruments and are included (where applicable) in the 'Annexure - Details of Instrument' in this Rating Rationale.

CRISIL Ratings will disclose complexity level for all securities - including those that are yet to be placed - based on available information. The complexity level for instruments may be updated, where required, in the rating rationale published subsequent to the issuance of the instrument when details on such features are available.

For more details on the CRISIL Ratings` complexity levels please visit www.crisilratings.com. Users may also call the Customer Service Helpdesk with queries on specific instruments.

Annexure - Details of Instrument(s)

ISIN^

Name of the security

Date of issuance$

Size of the issue

(Rs.Crore)

Coupon rate (%)

Maturity date#

Complexity level

Rating assigned

Cash collateral (Rs.Crore)

NA

Series A1 PTCs

28-Jun-24

36.10

8.85% p.a.p.m.

15-Dec-2047

Highly complex

Provisional CRISIL AAA (SO)

2.67

^ ISIN yet to be issued

$intruments yet to be issued

#PTC Tenure will vary on the basis of prepayments, interest rate movement in the pool and exercise of the clean-up call option.

Annexure - Rating History for last 3 Years
  Current 2024 (History) 2023  2022  2021  Start of 2021
Instrument Type Outstanding Amount Rating Date Rating Date Rating Date Rating Date Rating Rating
Series A1 PTCs LT 36.1 Provisional CRISIL AAA (SO)   --   --   --   -- --
All amounts are in Rs.Cr.
Criteria Details
Links to related criteria
CRISILs rating methodology for RMBS transactions
Meaning and applicability of SO and CE symbol
Evaluating risks in securitisation transactions - A primer

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


Ajit Velonie
Senior Director
CRISIL Ratings Limited
B:+91 22 3342 3000
ajit.velonie@crisil.com


Aparna Kirubakaran
Director
CRISIL Ratings Limited
B:+91 22 3342 3000
aparna.kirubakaran@crisil.com


NIHARIKA MISHRA
Manager
CRISIL Ratings Limited
B:+91 22 3342 3000
NIHARIKA.MISHRA@crisil.com
Timings: 10.00 am to 7.00 pm
Toll free Number:1800 267 1301

For a copy of Rationales / Rating Reports:
CRISILratingdesk@crisil.com
 
For Analytical queries:
ratingsinvestordesk@crisil.com


 

Note for Media:
This rating rationale is transmitted to you for the sole purpose of dissemination through your newspaper/magazine/agency. The rating rationale may be used by you in full or in part without changing the meaning or context thereof but with due credit to CRISIL Ratings. However, CRISIL Ratings alone has the sole right of distribution (whether directly or indirectly) of its rationales for consideration or otherwise through any media including websites and portals.


About CRISIL Ratings Limited (A subsidiary of CRISIL Limited, an S&P Global Company)

CRISIL Ratings pioneered the concept of credit rating in India in 1987. With a tradition of independence, analytical rigour and innovation, we set the standards in the credit rating business. We rate the entire range of debt instruments, such as bank loans, certificates of deposit, commercial paper, non-convertible/convertible/partially convertible bonds and debentures, perpetual bonds, bank hybrid capital instruments, asset-backed and mortgage-backed securities, partial guarantees and other structured debt instruments. We have rated over 33,000 large and mid-scale corporates and financial institutions. We have also instituted several innovations in India in the rating business, including ratings for municipal bonds, partially guaranteed instruments and infrastructure investment trusts (InvITs).
 
CRISIL Ratings Limited ('CRISIL Ratings') is a wholly-owned subsidiary of CRISIL Limited ('CRISIL'). CRISIL Ratings Limited is registered in India as a credit rating agency with the Securities and Exchange Board of India ("SEBI").
 
For more information, visit www.crisilratings.com 

 



About CRISIL Limited

CRISIL is a leading, agile and innovative global analytics company driven by its mission of making markets function better. 

It is India’s foremost provider of ratings, data, research, analytics and solutions with a strong track record of growth, culture of innovation, and global footprint.

It has delivered independent opinions, actionable insights, and efficient solutions to over 100,000 customers through businesses that operate from India, the US, the UK, Argentina, Poland, China, Hong Kong and Singapore.

It is majority owned by S&P Global Inc, a leading provider of transparent and independent ratings, benchmarks, analytics and data to the capital and commodity markets worldwide.

For more information, visit www.crisil.com

Connect with us: TWITTER | LINKEDIN | YOUTUBE | FACEBOOK


CRISIL PRIVACY NOTICE
 
CRISIL respects your privacy. We may use your contact information, such as your name, address and email id to fulfil your request and service your account and to provide you with additional information from CRISIL. For further information on CRISIL's privacy policy please visit www.crisil.com.



DISCLAIMER

This disclaimer is part of and applies to each credit rating report and/or credit rating rationale ('report') that is provided by CRISIL Ratings Limited ('CRISIL Ratings'). To avoid doubt, the term 'report' includes the information, ratings and other content forming part of the report. The report is intended for the jurisdiction of India only. This report does not constitute an offer of services. Without limiting the generality of the foregoing, nothing in the report is to be construed as CRISIL Ratings providing or intending to provide any services in jurisdictions where CRISIL Ratings does not have the necessary licenses and/or registration to carry out its business activities referred to above. Access or use of this report does not create a client relationship between CRISIL Ratings and the user.

We are not aware that any user intends to rely on the report or of the manner in which a user intends to use the report. In preparing our report we have not taken into consideration the objectives or particular needs of any particular user. It is made abundantly clear that the report is not intended to and does not constitute an investment advice. The report is not an offer to sell or an offer to purchase or subscribe for any investment in any securities, instruments, facilities or solicitation of any kind to enter into any deal or transaction with the entity to which the report pertains. The report should not be the sole or primary basis for any investment decision within the meaning of any law or regulation (including the laws and regulations applicable in the US).

Ratings from CRISIL Ratings are statements of opinion as of the date they are expressed and not statements of fact or recommendations to purchase, hold or sell any securities/instruments or to make any investment decisions. Any opinions expressed here are in good faith, are subject to change without notice, and are only current as of the stated date of their issue. CRISIL Ratings assumes no obligation to update its opinions following publication in any form or format although CRISIL Ratings may disseminate its opinions and analysis. The rating contained in the report is not a substitute for the skill, judgment and experience of the user, its management, employees, advisors and/or clients when making investment or other business decisions. The recipients of the report should rely on their own judgment and take their own professional advice before acting on the report in any way. CRISIL Ratings or its associates may have other commercial transactions with the entity to which the report pertains.

Neither CRISIL Ratings nor its affiliates, third-party providers, as well as their directors, officers, shareholders, employees or agents (collectively, 'CRISIL Ratings Parties') guarantee the accuracy, completeness or adequacy of the report, and no CRISIL Ratings Party shall have any liability for any errors, omissions or interruptions therein, regardless of the cause, or for the results obtained from the use of any part of the report. EACH CRISIL RATINGS PARTY DISCLAIMS ANY AND ALL EXPRESS OR IMPLIED WARRANTIES, INCLUDING BUT NOT LIMITED TO ANY WARRANTIES OF MERCHANTABILITY, SUITABILITY OR FITNESS FOR A PARTICULAR PURPOSE OR USE. In no event shall any CRISIL Ratings Party be liable to any party for any direct, indirect, incidental, exemplary, compensatory, punitive, special or consequential damages, costs, expenses, legal fees or losses (including, without limitation, lost income or lost profits and opportunity costs) in connection with any use of any part of the report even if advised of the possibility of such damages.

CRISIL Ratings may receive compensation for its ratings and certain credit-related analyses, normally from issuers or underwriters of the instruments, facilities, securities or from obligors. Public ratings and analysis by CRISIL Ratings, as are required to be disclosed under the regulations of the Securities and Exchange Board of India (and other applicable regulations, if any), are made available on its website, www.crisilratings.com (free of charge). Reports with more detail and additional information may be available for subscription at a fee - more details about ratings by CRISIL Ratings are available here: www.crisilratings.com.

CRISIL Ratings and its affiliates do not act as a fiduciary. While CRISIL Ratings has obtained information from sources it believes to be reliable, CRISIL Ratings does not perform an audit and undertakes no duty of due diligence or independent verification of any information it receives and/or relies on in its reports. CRISIL Ratings has established policies and procedures to maintain the confidentiality of certain non-public information received in connection with each analytical process. CRISIL Ratings has in place a ratings code of conduct and policies for managing conflict of interest. For details please refer to:
https://www.crisil.com/en/home/our-businesses/ratings/regulatory-disclosures/highlighted-policies.html.

Rating criteria by CRISIL Ratings are generally available without charge to the public on the CRISIL Ratings public website, www.crisilratings.com. For latest rating information on any instrument of any company rated by CRISIL Ratings, you may contact the CRISIL Ratings desk at crisilratingdesk@crisil.com, or at (0091) 1800 267 1301.

This report should not be reproduced or redistributed to any other person or in any form without prior written consent from CRISIL Ratings.

All rights reserved @ CRISIL Ratings Limited. CRISIL Ratings is a wholly owned subsidiary of CRISIL Limited.

 

 

CRISIL Ratings uses the prefix 'PP-MLD' for the ratings of principal-protected market-linked debentures (PPMLD) with effect from November 1, 2011, to comply with the SEBI circular, "Guidelines for Issue and Listing of Structured Products/Market Linked Debentures". The revision in rating symbols for PPMLDs should not be construed as a change in the rating of the subject instrument. For details on CRISIL Ratings' use of 'PP-MLD' please refer to the notes to Rating scale for Debt Instruments and Structured Finance Instruments at the following link: https://www.crisil.com/en/home/our-businesses/ratings/credit-ratings-scale.html