Rating Rationale
November 22, 2021 | Mumbai
Vardhman Textiles Limited
Ratings Reaffirmed
 
Rating Action
Total Bank Loan Facilities RatedRs.5416.23 Crore
Long Term RatingCRISIL AA+/Stable (Reaffirmed)
Short Term RatingCRISIL A1+ (Reaffirmed)
 
Fixed DepositsF AAA/Stable (Reaffirmed)
Rs.200 Crore (Reduced from Rs.500 Crore) Non Convertible DebenturesCRISIL AA+/Stable (Reaffirmed)
Rs.195 Crore Non Convertible DebenturesCRISIL AA+/Stable (Reaffirmed)
Rs.1000 Crore Commercial PaperCRISIL A1+ (Reaffirmed)
1 crore = 10 million
Refer to Annexure for Details of Instruments & Bank Facilities

Detailed Rationale

CRISIL Ratings has reaffirmed its 'CRISIL AA+/FAAA/Stable/CRISIL A1+' ratings on the bank loan facilities and debt instruments of Vardhman Textiles Limited (VTXL; part of the Vardhman group).

 

CRISIL Ratings has also withdrawn its rating on Non-Convertible Debentures (NCDs) of Rs 300 crore (See Annexure 'Details of Rating Withdrawn' for details) on receipt of independent confirmation of their redemption. The rating is withdrawn in line with CRISIL Ratings’ rating withdrawal policy. VTXL has outstanding NCD amount of Rs 394.8 crore as on November 18, 2021.

 

The ratings continue to reflect the strong and diversified business risk profile of the Vardhman group, especially in the textiles business, and the healthy operating capability. The ratings also factor in the strong financial risk profile and robust liquidity. These strengths are partially offset by the large working capital requirement, modest market position in the steel business and vulnerability of operating profitability to volatility in input prices.

 

On the performance front, revenue is likely to grow by 40-45% year-on-year in fiscal 2022, while the operating margin is expected to improve to 24.5% in fiscal 2022 from 15.8% in fiscal 2021, albeit over a low base, driven by revived demand. The company reported a stellar set of numbers in the first half of fiscal 2022. Operating income and margin of Rs 4,312 crore and 26.8% were reported respectively in first half of fiscal 2022 due to higher price realisations and strong recovery in demand and supply both in the domestic and international markets. Cotton yarn and fabric capacities operated at near to full capacities in the first half of this fiscal.

 

The improved performance observed in the current fiscal was post moderation in fiscal 2021. Revenue dropped slightly by 8.81% year-on-year in fiscal 2021 due to the sharp negative impact of the Covid-19 pandemic in the first quarter. However, business picked up in the second half of fiscal 2021, led by a recovery in export demand and higher realisations. Operating margin rose to 15.8% in fiscal 2021, from 14.3% in fiscal 2020, mainly due to an improvement in the second half, aided by increased cotton yarn spreads and liquidation of bulk of the high-cost inventory.

 

The steel business is likely to sustain the improvement in operating performance with recovery in demand in the automobile sector. Equity infusion from Aichi Steel Corporation (a Toyota group company and main supplier of steel to Toyota) and investments should benefit the company in the medium term. 

 

The financial risk profile of the group remains robust with healthy cash accrual and moderate debt levels. Despite increase in capex to Rs. ~2,000 crore over the next 3 years, financial profile to remain strong with modest dependence on debt and healthy cash generation. As a result, net debt to earnings, before interest, tax, depreciation and amortization (EBIDTA) which stood at 1.1 times in 2020 and improved to 0.9 times in 2021, is expected to remain below 0.5 times over medium term.

 

Liquidity too remains comfortable with cash and equivalents of over Rs 2219 crore as on September 30, 2021, at a consolidated level and unutilised bank limit of over Rs 1,700 crore (backed by drawing power). Against the same, the debt repayments are modest at Rs 465 crore this fiscal.

Analytical Approach

CRISIL Ratings has combined the business and financial risk profiles of VTXL and its subsidiaries, VMT Spinning Co Ltd (VMT Spinning), Vardhman Acrylics Ltd (Vardhman Acrylics) and Vardhman Nisshinbo Garments Co Ltd (VNGCL). This is because all the entities, collectively referred to as the Vardhman group, are in the textile business, with an integrated treasury and strong intra-group operational linkages, including procurement of cotton. The business and financial risk profiles of VTXL’s subsidiary, VTL Investments Ltd and VTXL’s associate, Vardhman Special Steels Ltd (VSSL) have also been combined because of history of support from the group and demonstrated track record. The business and financial risk profiles of Vardhman Yarns and Threads Ltd (VYTL) have not been included since fiscal 2017, as VTXL has divested most of its stake in VYTL, and is now a minority shareholder.

 

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, diversified business risk profile, especially in the textiles business:

The Vardhman group is present across the yarn, fabric and steel segments, which accounted for 57%, 25% and 13% of revenue, respectively, in fiscal 2021, Though the group is a small player in the steel business, it has a strong market position in the cotton yarn and fabrics segment, on the back of large capacity and established relationships with leading global apparel manufacturers (over 600 clients). It is one of the largest spinners in the domestic market, with an installed capacity of 12 lakh spindles, accounting for 2% of the total installed spindles in India. Additional capacities of around 97,000 spindles to be added by fiscal 2023, and 1,30,000 spindles by fiscal 2024, should help the healthy growth momentum sustain in the medium term.


The group is also among the top three woven fabric manufacturers in India, with grey and processed fabric capacity of 1,550 looms and 170 million meter per annum (mmpa), respectively. It is an approved supplier to large retailers such as Wal-Mart (rated 'AA/Stable/A-1+' by S&P Global Ratings), GAP (rated 'BB-/Negative' by S&P Global Ratings), Hennes & Mauritz, and Aditya Birla Fashion & Retail Ltd ('CRISIL AA/Stable/CRISIL A1+'). The group is also one of the largest players in the domestic acrylic fibre market (3% of revenue), with capacity of 20,000 tonne per annum (tpa). The capacity expansion at Madhya Pradesh will augment presence in the textile sector.

 

  • Healthy operating capability:

Strong business position in the textiles business is reinforced by healthy operating capability. The group has continuously invested towards enhancing its spinning productivity. Being one of the largest consumers of raw cotton in the country, procuring over 15 lakh bales per annum, the group enjoys a preferred-buyer status and considerable pricing benefits. Cotton yarn spreads have grown by 20-25% to reach a five-year high of Rs 125-130 /kg this fiscal, buoyed by revived global and domestic demand, restricted cotton supply from China due to the US ban, and lower cost of inventory. This has resulted in operating margin to improve to 26.8% in H1 of fiscal 2022. However, these spreads are likely to normalise in near to medium term and operating margin is expected to remain in the range of 18-20%.

 

  • Strong financial risk profile:

Net cash accrual is expected to improve to nearly Rs 1,800 crore in fiscal 2022, led by improved operating profitability. Capex of around Rs 2,000 crore, to be incurred over the next 3 years, will be partially debt funded. As a result, debt is expected to increase from Rs 1,685 crore currently, to nearly Rs 1,800 crore in fiscals 2022 and 2023. Better profitability and prudent debt funding will aid debt metrics. However, any sharp increase in short-term debt for stocking of cotton is a monitorable.

 

Debt/EBITDA is expected to be lower at 0.77 time in fiscal 2022, as compared to 2.14 times in fiscal 2021, aided by lower debt and higher operating margin. The ratio is expected to increase to 0.9 time in fiscal 2023, due to increased debt and moderation in operating profit.

 

Weaknesses:

  • Vulnerability of operating profitability to volatility in input prices:

The group remains susceptible to volatility in prices of key raw materials, cotton (which accounts for half the cost of yarn) and steel. Cotton prices are exposed to risks such as unfavourable monsoon or pest attacks, and are linked to the international demand/supply scenario. Though the group benefits from VTXL's large procurement and adequate risk management systems, profitability remains susceptible to volatility in raw material prices. Operating margin has thus ranged between 13.9% and 23.9% in the past decade and was adversely affected during fiscals 2020, 2018, 2015 and 2012, when profitability was hit by the slowdown in demand from China, and government interventions. Similarly, in the steel business, operating margin depends on prices of raw materials such as sponge iron, manganese and nickel.

 

  • Large working capital requirement:

As cotton is a seasonal crop, its availability and quality is generally an issue post the cotton season. Driven by its commitment to deliver quality products, the group procures cotton during the season and maintains large inventory at the end of the fiscal. Inventory levels fall by September as the stock is consumed in the first half of the fiscal. They start increasing once the cotton season begins from October, and remain high in March. VTXL has receivables averaging 46 days (though they were higher at 63 days as on March 31, 2021, amidst the Covid-19 pandemic). Against this, the group had payables of about 31 days. Gross current assets were thus high at 230 days as on March 31, 2020 and 276 days as on March 31, 2021 (against an average of 200 days for the five fiscals prior to March 2021). In the steel business, dependence on the automotive industry resulted in sizeable working capital requirement, with receivables of 85 days and inventory of 87 days as on March 31, 2021.

 

  • Modest market position in the steel business

Through VSSL, the group has a relatively smaller presence in the steel business. As it derives over 85% of revenue from the automotive sector, it remains vulnerable to cyclicality in the automotive segment. Better utilisation and focus on cost optimisation has ensured steady performance, also reflected in the operating margin rising to 12% in fiscal 2021, from 2.4% in fiscal 2015.  However, competition from several unorganised players limits the pricing power.

Liquidity: Strong

Liquidity is driven by cash and equivalents of over Rs 2,219 crore at a consolidated level in September 2021, and unutilised limit of over Rs 1,700 crore backed by drawing power. Long-term debt of around Rs 300 crore per annum over the medium term, will be serviced via internal accrual. Moderate capex in fiscal 2022 is likely to be met via marginal debt, internal accrual and existing liquidity.

Outlook: Stable

CRISIL Ratings believes the Vardhman group will sustain the healthy credit risk profile, backed by its strong market position in the textiles business, diversified product portfolio and strong liquidity.

Rating Sensitivity factors

Upward factors:

  • Substantial ramp up in scale and market share, driven by product diversity, along with steady operating margin of over 18%
  • Debt-to-EBITDA ratio declining below 1.0x on a steady-state basis
  • Healthy liquidity surplus of at least Rs 800 crore

 

Downward factors:

  • Net debt-to-EBITDA ratio exceeding 1.2x times on a sustained basis in fiscal 2022, due to larger-than-expected capex, stretch in the working capital cycle or a sharp decline in EBITDA
  • Sizeable reduction in liquidity due to buyback of shares, more-than-expected dividend payout, and additional capex.

About the Group

The Vardhman group, headed by Mr S P Oswal, is one of the leading textile groups in India, with operations across the yarn, fabric, sewing threads, fibre, special alloys, and garment sectors. In fiscal 2018, the yarn business accounted for 58% of the consolidated operating income, followed by the fabric and steel alloy segments (28% and 9%, respectively), and the acrylic fibres and garments business forming the remainder. The group has 18 production plants in Punjab, Madhya Pradesh, Gujarat and Himachal Pradesh.

 

VSSL produces special and alloy steels, and has capacity of 200,000 tpa of steel billets and 180,000 tpa of steel rolled products. VMT Spinning produces cotton yarn, and has 45,120 spindles. Vardhman Acrylics manufactures acrylic fibre, and has capacity of 20,000 tpa. VNGCL produces garments, and has capacity to manufacture 18 lakh shirts annually. Presently VTXL is in the process of merging VMT spinning and VNGCL with itself.

 

For the six months ending September 30, 2021, VTXL posted revenue of Rs 4,312 crore and operating profit of Rs 1156 crore, as against Rs 2443 crore and Rs 143 crore, respectively, for the corresponding period of the previous fiscal.

Key Financial Indicators for Vardhman Group (VTXL + VSSL) (CRISIL Adjusted numbers)

As on/for the period ended March 31

Unit

2021

2020

Revenue

Rs.Crore

7109

7616

Profit After Tax (PAT)

Rs.Crore

439

577

PAT Margin

%

6.2

7.6

Adjusted Debt/Adjusted Networth

Times

0.33

0.38

Interest coverage

Times

4.59

5.78

Any other information: Not applicable

Note on complexity levels of the rated instrument:
CRISIL Ratings' complexity levels are assigned to various types of financial instruments. The CRISIL Ratings' complexity levels are available on www.crisil.com/complexity-levels. Users are advised to refer to the CRISIL Ratings' complexity levels for instruments that they consider for investment. Users may also call the Customer Service Helpdesk with queries on specific instruments.

Annexure - Details of Instrument(s)

ISIN Name of Instrument Date of Allotment Coupon Rate (%) Maturity Date Issue Size (Rs Crore) Complexity level Rating Assigned with Outlook
INE825A07068 Non-Convertible Debentures Sep-2017 0.0775 Sep-2022 200 Simple CRISIL AA+/Stable
INE825A07076 Non-Convertible Debentures Jun-2020 0.0683 Jun-2023 195 Simple CRISIL AA+/Stable
NA Commercial Paper NA NA 7-365 days 1000 Simple CRISIL A1+
NA Fixed Deposits NA NA NA 0 Simple FAAA/Stable
NA Cash Credit*# NA NA NA 720 NA CRISIL AA+/Stable
NA Cash Credit# NA NA NA 700 NA CRISIL AA+/Stable
NA Cash Credit^# NA NA NA 430 NA CRISIL AA+/Stable
NA Cash Credit NA NA NA 100 NA CRISIL AA+/Stable
NA Foreign Bill Purchase NA NA NA 140 NA CRISIL AA+/Stable
NA Fund-Based Facilities NA NA NA 150 NA CRISIL AA+/Stable
NA Letter of credit & Bank Guarantee@ NA NA NA 200 NA CRISIL A1+
NA Letter of credit & Bank Guarantee NA NA NA 250 NA CRISIL A1+
NA Proposed Rupee Term Loan NA NA NA 1260.48 NA CRISIL AA+/Stable
NA Rupee Term Loan NA NA Dec-2024 402.25 NA CRISIL AA+/Stable
NA Rupee Term Loan NA NA Mar-2026 43 NA CRISIL AA+/Stable
NA Rupee Term Loan NA NA Sep-2022 76.98 NA CRISIL AA+/Stable
NA Rupee Term Loan NA NA Dec-2022 470.72 NA CRISIL AA+/Stable
NA Rupee Term Loan NA NA Dec-2027 280 NA CRISIL AA+/Stable
NA Rupee Term Loan NA NA Dec-2027 150 NA CRISIL AA+/Stable
NA External Commercial Borrowings NA NA Aug-2024 42.8 NA CRISIL AA+/Stable

*includes Rs. 200 sublimit for foreign bill purchase

#Interchangeable with other non-fund based limits

^Includes Rs. 60 crore as a sub-limit of WCDL/EPC

@Letter of Credit & Bank Guarantee limits are interchangeable

 

Annexure - Details of Rating Withdrawn

ISIN

Name of Instrument

Date of Allotment

Coupon Rate (%)

Maturity Date

Issue Size
(Rs.Crore)

Complexity level

INE825A07050

Non-Convertible Debentures

8-Sep-2017

7.69%

8-Sep-2021

150

Simple

INE825A07043

Non-Convertible Debentures

8-Sep-2017

7.59%

8-Sep-2020

150

Simple

Annexure - List of Entities Consolidated

Names of Entities Consolidated

Extent of Consolidation

Rationale for Consolidation

Vardhman Acrylics Ltd

Full consolidation

Subsidiaries, Common line of business, Integrated treasury and strong intra-group operational linkages

VMT Spinning Co. Ltd

Full consolidation

Vardhman Nisshinbo Garments Co. Ltd

Full consolidation

Vardhman Spinning & General Mills Ltd

Full consolidation

VTL Investments Ltd

Full consolidation

Subsidiary.

Vardhman Special Steels Ltd

Full consolidation

Associate, History of support from the group and past demonstrated track record, Common banking and treasury operations.

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 LT 4966.23 CRISIL AA+/Stable 09-09-21 CRISIL AA+/Stable 17-12-20 CRISIL AA+/Stable 10-12-19 CRISIL AA+/Stable 28-12-18 CRISIL AA+/Stable CRISIL AA+/Stable
      --   -- 04-06-20 CRISIL AA+/Stable   -- 26-06-18 CRISIL AA+/Stable --
      --   -- 27-05-20 CRISIL AA+/Stable   -- 16-02-18 CRISIL AA+/Stable --
Non-Fund Based Facilities ST 450.0 CRISIL A1+ 09-09-21 CRISIL A1+ 17-12-20 CRISIL A1+ 10-12-19 CRISIL A1+ 28-12-18 CRISIL A1+ CRISIL A1+
      --   -- 04-06-20 CRISIL A1+   -- 26-06-18 CRISIL A1+ --
      --   -- 27-05-20 CRISIL A1+   -- 16-02-18 CRISIL A1+ --
Commercial Paper ST 1000.0 CRISIL A1+ 09-09-21 CRISIL A1+ 17-12-20 CRISIL A1+ 10-12-19 CRISIL A1+ 28-12-18 CRISIL A1+ --
      --   -- 04-06-20 CRISIL A1+   -- 26-06-18 CRISIL A1+ --
      --   -- 27-05-20 CRISIL A1+   -- 16-02-18 CRISIL A1+ --
Fixed Deposits LT 0.0 F AAA/Stable 09-09-21 F AAA/Stable 17-12-20 F AAA/Stable 10-12-19 F AAA/Stable 28-12-18 F AAA/Stable F AAA/Stable
      --   -- 04-06-20 F AAA/Stable   -- 26-06-18 F AAA/Stable --
      --   -- 27-05-20 F AAA/Stable   -- 16-02-18 F AAA/Stable --
Non Convertible Debentures LT 395.0 CRISIL AA+/Stable 09-09-21 CRISIL AA+/Stable 17-12-20 CRISIL AA+/Stable 10-12-19 CRISIL AA+/Stable 28-12-18 CRISIL AA+/Stable CRISIL AA+/Stable
      --   -- 04-06-20 CRISIL AA+/Stable   -- 26-06-18 CRISIL AA+/Stable --
      --   -- 27-05-20 CRISIL AA+/Stable   -- 16-02-18 CRISIL AA+/Stable --
Short Term Debt (Including Commercial Paper) ST   --   --   --   --   -- CRISIL A1+
All amounts are in Rs.Cr.
Annexure - Details of Bank Lenders & Facilities
Facility Amount (Rs.Crore) Name of Lender Rating
Cash Credit# 150 Canara Bank CRISIL AA+/Stable
Cash Credit# 550 ICICI Bank Limited CRISIL AA+/Stable
Cash Credit*# 720 State Bank of India CRISIL AA+/Stable
Cash Credit^# 430 HDFC Bank Limited CRISIL AA+/Stable
Cash Credit 100 Kotak Mahindra Bank Limited CRISIL AA+/Stable
External Commercial Borrowings 42.8 Citibank N. A. CRISIL AA+/Stable
Foreign Bill Purchase 20 Canara Bank CRISIL AA+/Stable
Foreign Bill Purchase 50 ICICI Bank Limited CRISIL AA+/Stable
Foreign Bill Purchase 60 Kotak Mahindra Bank Limited CRISIL AA+/Stable
Foreign Bill Purchase 10 HDFC Bank Limited CRISIL AA+/Stable
Fund-Based Facilities 50 YES Bank Limited CRISIL AA+/Stable
Fund-Based Facilities 100 RBL Bank Limited CRISIL AA+/Stable
Letter of credit & Bank Guarantee@ 10 Canara Bank CRISIL A1+
Letter of credit & Bank Guarantee@ 50 ICICI Bank Limited CRISIL A1+
Letter of credit & Bank Guarantee@ 65 State Bank of India CRISIL A1+
Letter of credit & Bank Guarantee@ 55 Kotak Mahindra Bank Limited CRISIL A1+
Letter of credit & Bank Guarantee@ 20 HDFC Bank Limited CRISIL A1+
Letter of credit & Bank Guarantee 250 YES Bank Limited CRISIL A1+
Proposed Rupee Term Loan 1260.48 Not Applicable CRISIL AA+/Stable
Rupee Term Loan 470.72 ICICI Bank Limited CRISIL AA+/Stable
Rupee Term Loan 280 HDFC Bank Limited CRISIL AA+/Stable
Rupee Term Loan 150 Kotak Mahindra Bank Limited CRISIL AA+/Stable
Rupee Term Loan 402.25 HDFC Bank Limited CRISIL AA+/Stable
Rupee Term Loan 43 Axis Bank Limited CRISIL AA+/Stable
Rupee Term Loan 76.98 State Bank of India CRISIL AA+/Stable

This Annexure has been updated on 22-Nov-2021 in line with the lender-wise facility details as on 3-Aug-2021 received from the rated entity.

*includes Rs. 200 sublimit for foreign bill purchase

#Interchangeable with other non-fund based limits

^Includes Rs. 60 crore as a sub-limit of WCDL/EPC

@Letter of Credit & Bank Guarantee limits are interchangeable.

Criteria Details
Links to related criteria
CRISILs Approach to Financial Ratios
Rating criteria for manufaturing and service sector companies
CRISILs Bank Loan Ratings - process, scale and default recognition
Rating Criteria for Cotton Textile Industry
CRISILs Criteria for rating short term debt
CRISILs Criteria for Consolidation

Media Relations
Analytical Contacts
Customer Service Helpdesk

Pankaj Rawat
Media Relations
CRISIL Limited
B: +91 22 3342 3000
pankaj.rawat@crisil.com

 


Naireen Ahmed
Media Relations
CRISIL Limited
D: +91 22 3342 1818
B: +91 22 3342 3000
naireen.ahmed@crisil.com


Anuj Sethi
Senior Director
CRISIL Ratings Limited
B:+91 44 6656 3100
anuj.sethi@crisil.com


Gautam Shahi
Director
CRISIL Ratings Limited
B:+91 124 672 2000
gautam.shahi@crisil.com


Gauri Gupta
Senior Rating Analyst
CRISIL Ratings Limited
B:+91 22 3342 3000
Gauri.Gupta@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