Rating Rationale
July 02, 2024 | Mumbai
 
Nirvana Trust April 2024
(Originator: Piramal Capital & Housing Finance Limited)
‘CRISIL AAA (SO)’ for Series A SNs converted from provisional rating to final rating
 
Rating Action
Tranche Name Amount Rated
(Rs.Crore)
Outstanding Amount*
(Rs.Crore)
Balance Tenure* Credit Collateral
(Rs.Crore)
Ratings/Credit Opinions Rating Action
Series A SNs 222.73 217.47 290 24.17 CRISIL AAA (SO) Converted from Provisional Rating to Final Rating
Note: None of the Directors on CRISIL Ratings Limited’s Board are members of rating committee and thus do not participate in discussion or assignment of any ratings. The Board of Directors also does not discuss any ratings at its meetings.
1 crore = 10 million
Refer to annexure for Details of Instruments & Bank Facilities
*As on May 2024 payouts

 

Detailed Rationale

CRISIL Ratings has converted the provisional rating assigned to Series A Securitisation Note (“SNs”) issued by ‘Nirvana Trust April 2024’ to a final rating of 'CRISIL AAA (SO)'. The SNs were issued under a securitisation transaction backed by a pool comprising housing loan receivables originated by originated by Piramal Capital & Housing Finance Limited (PCHFL; rated ‘CRISIL A1+’)

 

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 SNs, payment mechanism for the transaction, and soundness of the transaction’s legal structure.

 

CRISIL Ratings has now received the final legal/executed documents for this transaction. These executed documents are in line with terms of the transaction envisaged when provisional rating was assigned. Hence, CRISIL Ratings has converted the provisional rating to a final rating.

 

Legal Documents

  • Restated Trust Deed,
  • Deed of Assignment,
  • Collection and Processing Agent’s and Security Agent’s Agreement,
  • Cash Collateral Agreement,
  • General Power of attorney,
  • Cash Collateral Power of attorney

 

Other Documents

  • Information Memorandum
  • Legal Opinion
  • Auditors Certificates
  • Originator’s Representation and Warranties Letter
  • Trustee Awareness Letter

 

The transaction has a ‘Par with Excess Interest Spread (EIS) structure’ with trigger-based turbo amortisation. If PAR 90[1] of the pool exceeds 3%, then EIS will be utilised to amortise series A SNs till it is fully paid.

 

Series A SN holders are promised interest and principal payouts on a monthly basis. Investor payouts for SNs are supported by cash collateral and subordination of excess interest spread (EIS). PCHFL will continue to service loan contracts in the pool as the servicing agent.

 

CRISIL Ratings has estimated base case shortfalls in the pool at 3.5%-4.5% of pool principal. These adjusted shortfalls are further stressed to arrive at the rating of SNs.

 

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


[1] PAR 90 = (principal outstanding of 90+ DPD cases + total overdue amount of 90+ DPD cases) / (total initial principal outstanding of the pool)

Key Rating Drivers & Detailed Description

Strengths:

  • Credit support available in the structure at the time of securitisation
  • External cash collateral in the structure amounting to Rs 24.17 crore (10.85% of initial pool principal) and benefit from EIS aggregating Rs. 55.74 crore (25.0% of initial pool principal).
  • Borrower credit profile and repayment track record as of the pool cut off date
  • The underlying borrowers have a weighted average bureau score of 757 with more than 94% of pool having credit bureau scores greater than 700.
  • 99.5% of the pool POS has not been more than one month delinquent since origination.
  • 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.

 

Weaknesses:

  • Limited portfolio performance track record for PCHFL. The recent post-merger disbursements are yet to witness complete cycle.
  • Basis Risk
  • There is basis risk in the transaction as both pool (linked originator’s base rate) and SN yields (linked to investor’s MCLR) are floating.

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. Cash collateral of 10.85% of the initial pool principal will be able to meet 10 months of promised payouts to investor in a nil collection efficiency scenario

 

CRISIL Ratings has adequately factored these aspects into its rating analysis.

Rating Sensitivity factors

Upward factors:

  • None

 

Downward factors:

  • Credit collateral (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

As of the pool cut off date, the weighted average seasoning (instalments paid) of the pool was 8.1 months. The top three states in the pool accounted for 57.6% of the initial pool principal. Almost 96% of the pool principal had not witnessed any delinquency since origination. The pool had weighted average loan-to-value ratio of 63.2%, weighted average current interest rate of 11.3% and an average ticket size of Rs 16.8 lakh as of the cut off date.

 

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 e-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 SN. Additional assumptions have been factored, basis the typical industry parameters in the similar asset class. CRISIL Ratings has also assumed a monthly prepayment of 1.5%-2.5% in its credit enhancement calculation. CRISIL Ratings has adequately factored in the transaction structure and risks arising out of counterparties (please refer to Annexure 4 for more details). 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. Additionally, interest rate risks arising out of the rising and the falling interest rate scenarios 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

ICICI Bank Limited

‘CRISIL AAA/CRISIL AA+/Stable’

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

Trustee

Catalyst Trusteeship Ltd

Not rated by CRISIL Ratings

Negligible effect. Can be replaced at minimal cost.

 

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: (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)

INE0VUS15016

Series A SNs

29-Apr-2024

222.73

9.00%

16-Jul-2048

Highly Complex

CRISIL AAA (SO)

24.17

*variable yield; linked to investor’s MCLR to be reset on semi-annual basis

#SN Tenure 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 A SNs LT 217.47 CRISIL AAA (SO) 03-05-24 Provisional CRISIL AAA (SO)   --   --   -- --
All amounts are in Rs.Cr.
Criteria Details
Links to related criteria
CRISILs rating methodology for RMBS transactions
Evaluating risks in securitisation transactions - A primer
Meaning and applicability of SO and CE symbol

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


Wazeem Aboobacker
Associate Director
CRISIL Ratings Limited
B:+91 22 3342 3000
wazeem.a@crisil.com


Tripti Sunderkant Jha
Manager
CRISIL Ratings Limited
B:+91 22 3342 3000
Tripti.Jha@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