Rating Rationale
March 21, 2022 | Mumbai
Walwhan Wind RJ Limited
Ratings reaffirmed at 'CRISIL AA / Stable / CRISIL A1+ '
 
Rating Action
Total Bank Loan Facilities RatedRs.374 Crore (Reduced from Rs.662 Crore)
Long Term RatingCRISIL AA/Stable (Reaffirmed)
Short Term RatingCRISIL A1+ (Reaffirmed)
1 crore = 10 million
Refer to Annexure for Details of Instruments & Bank Facilities

Detailed Rationale

CRISIL Ratings has reaffirmed its 'CRISIL AA/Stable/ CRISIL A1+ rating on the bank facilities of Walwhan Wind RJ Limited (WWRL). CRISIL Ratings has withdrawn its ratings on Rs 288 Cr of bank facilities on receipt of no-objection certificate from the bankers. The withdrawal is in line with CRISIL Rating’s policy on withdrawal of bank loan ratings.  

 

WWRL is a wholly-owned subsidiary of Tata Power Renewable Energy Ltd (TPREL; rated ‘CRISIL AA/Stable/CRISIL A1+’). TPREL and WREL, along with all its special-purpose vehicles (SPVs), are referred to herein as the TPREL group.

 

The ratings continue to reflect the TPREL group’s (TPREL and WREL along with all its special-purpose vehicles {SPVs}, renewable assets housed under Tata Power standalone and Tata Power Solar System Ltd) large portfolio of wind power (~0.95 gigawatt (GW)) and solar power (~ 2.1 GW) renewable assets, well-diversified both in terms of geography and counterparty; and healthy revenue visibility driven by long-term power purchase agreements (PPAs). Additionally, the ratings factor in the operational track record of sizeable portfolio, healthy internal cash generation translating into comfortable consolidated average debt service coverage ratio (DSCR), expected liquidity of around 6 months of debt servicing, and strategic importance and strong financial and managerial support received by the TPREL group from its parent. These strengths are partially offset by exposure to receivables risk, implementation risk for new capacities (1GW), and to risks inherent in wind and solar-powered renewable assets.

Analytical Approach

For arriving at the rating of TPREL homogenous group, CRISIL Ratings has combined the business and financial risk profiles of TPREL, WREL, all of their SPVs, renewable assets in The Tata Power Company Ltd - TPCL (standalone) and renewable assets in Tata Power Solar Systems Ltd, collectively referred to as the TPREL group. This is in-line with CRISIL Ratings’ criteria for rating entities in homogenous groups.

 

The group houses all the wind and solar renewable power assets of TPCL. All the entities under the group are in the same business and have common management and treasury. Furthermore post-debt servicing, excess cash flow would be available for covering any shortfall across the group. Moreover, liquidity is maintained at TPREL and WREL in the form of working capital limit and cash. TPREL has demonstrated a track record of supporting WREL and its SPVs.

 

After arriving at the ratings of the TPREL group, CRISIL Ratings has applied its parent notch-up framework to factor in the extent of distress support expected from Tata Power. The support factors in TPREL’s strategic importance to Tata Power and the strong financial and managerial support provided to TPREL from the parent company.

 

Furthermore, the credit rating of WWRL is equated with the TPREL group’s rating due to the strong financial risk profile of the company in line with that of the group.

 

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:

  • Strategic importance to, and strong financial and managerial support from, the parent:

The capital employed in the TPREL group is around one-fourth of the overall capital employed of TPCL, indicating the increasing importance of the renewable business in the overall strategy of the parent. Further, TPCL plans to have 50-60% of its total generation capacity from non-fossil fuel assets over the next 7-8 years. The renewable portfolio provides strong economic incentive and helps diversify risk at the portfolio level. The operational capacity of the TPREL group has progressively grown to ~ 3.05 GW as on January 2022. The parent has provided the necessary support to the TPREL group, reflected in outstanding unsecured perpetual securities of Rs 3,895 crore, as on March 31, 2021. It had also extended corporate guarantee to a part of the debt contracted by TPREL and WREL to refinance their high-cost debt in the past and therefore could do the same in the future as well. Besides, the senior management of Tata Power is present on the board of TPREL and WREL. Given the strategic importance and strong economic incentive, the TPREL group will remain critical for Tata Power. Moreover, management shall adopt a calibrated expansion approach and is expected to receive need-based support from the parent.

 

WREL and Tata Power have provided an unconditional and irrevocable guarantee to the long and short-term bank facilities of WWRL, respectively. The guarantee covers the entire principal and interest obligations. The guarantee on the long-term facilities goes into suspension when the unsupported rating of WWRL improves to the AA category and becomes active when the unsupported rating falls to below the AA category.

 

  • Well-diversified portfolio in terms of geography and maturity:

The TPREL group is one of the largest players in the Indian renewable energy space with around 3.05 GW of installed capacity and 1 GW in under-construction projects. The group has a well-diversified proportion of solar-wind power capacity of 70:30 and geographical spread across 12 states. This helps mitigate risk of resource and location-specific generation variability. The operational portfolio is fairly matured, 65% of which has a track record of above 3 years, and nearly 90% having maturity of more than a year. The projects primarily have Tier-I vendors ensuring quality equipment to mitigate technology risk. The well-diversified portfolio with pan-India coverage and established operational track record will continue to support the credit risk profile.

 

  • Healthy revenue visibility and low offtake risk combined with robust DSCR:

Around 98% of the operational portfolio has PPAs with a 25-year tenure, while the rest have a tenure of 13-15 years. Furthermore, the weighted average tariff of portfolio is over Rs 5.3 per kilowatt-hour (kWh), leading to healthy overall returns. This lends high predictability and stability to revenue with low demand risk. Consolidated average DSCR for the portfolio is expected to remain robust.

 

WWRL has a long-term PPA of 25 years with Jaipur Vidyut Vitran Nigam Ltd and Jodhpur Vidyut Vitran Nigam Ltd, and has tied up the entire power generated at an average tariff of Rs 6 per kilowatt-hour. This reduces the offtake risk substantially and assures long term cash flow visibility. Generation was constrained before 2018 due to unavailability of transmission line. However, PLF has sustainably improved since. Any adverse movement in the PLF level remains a key monitorable.

.

 

Weaknesses:

  • Exposure to moderate receivables risk, mitigated by diversity in counterparties:

Long-term PPAs with distribution companies (discoms) having relatively weaker financial risk profiles and payment track record pose receivables risk. Receivables at a consolidated level for TPREL has improved to 6 months in fiscal 2021 from 7 months in fiscal 2020. As on January 31, 2022, receivables from discoms such as Tamil Nadu (13% of capacity), Andhra Pradesh (8%) and Rajasthan (7%) were at above 6 months. The weak financial health of the state discoms could lead to increased delays in payments, which continues to constrain the standalone credit risk profile of the TPREL group. This risk is mitigated by diversity in counterparties with over 15 discoms and expected liquidity of around 6 months of debt servicing maintained at the group level. TPREL is also resorting to bill discounting to faster realise receivables.

 

WWRL has entered into long-term PPAs with the Jaipur and Jodhpur discoms, both of which have a weak credit risk profile. Timely realisation of dues remains susceptible to health of the counterparty and can significantly impact the debt serviceability. Average collection period stretched beyond 9-10 months over fiscals 2020 and 2021. However, WWRL has an adequate liquidity buffer in form of a debt service reserve account (DSRA) of 2 months, liquid investments of around 4 months and working capital limit equal to 12 months of revenue. It also utilises the bill discounting facility to manage the collection delays.

 

  • Exposure to risks inherent in operating renewable assets:

Cash flow of wind power projects is sensitive to plant load factor (PLF), which is entirely dependent on wind patterns that are inherently unpredictable. Several assets in TPREL’s wind portfolio have been underperforming its P90 historically, but the company has been looking to increase the PLF by improving operations and maintenance and machine availability. Also, in case of a solar power plant, generation depends on irradiation levels around a plant’s location and annual degradation of the solar panels. Degradation of solar panels may increase exponentially in the later part of the life of an asset. Though geographical diversity mitigates the risk related to generation, exposure to inherent operational risks related to renewable power assets constrains the rating.

 

  • Susceptibility to implementation risk owing to growth plans through organic or inorganic route:

The group remains exposed to project risk with 1GW of capacity under construction. Nonetheless, CRISIL Ratings draws comfort from the group’s track record of execution and calibrated expansion strategy with prudent funding mix. The group is expected to commit substantial funds to a renewable project only if there is a strong visibility on evacuation and PPA.

Liquidity: Strong

Cash and cash equivalents for TPREL stood at Rs 200 crore as on March 31, 2021 while undrawn fund-based lines was Rs 150 crore, as on January 31, 2021. Cash accrual is expected at over Rs 1,200 crore each in fiscals 2022 and 2023, against scheduled repayments of close to Rs 900 crore and Rs 1200 crore, respectively. Any shortfall is expected to be met through refinancing or need-based support from the parent. Capital expenditure (capex) of around Rs 3000 crore, expected over fiscals 2022 and 2023, towards commissioning of close to 1 GW capacity, should be funded through a mix of debt and internal accrual.

Outlook: Stable

The outlook is based on CRISIL's rating outlook on Tata Power’s debt instruments and bank facilities. Any change in the ratings or rating outlook on Tata Power will lead to a corresponding change in the rating or rating outlook on WWRL.

Rating Sensitivity factors

Upward factors:

  • Upgrade in the rating of TPCL or TPREL
  • Significant reduction in debt

 

Downward factors:

  • Downgrade in the rating of TPCL or TPREL
  • Larger than expected debt funded capex/acquisition
  • Significant deterioration in PLFs or decline in tariffs adversely impacting the project’s or the group’s DSCR

About the Company

WWRL is an SPV and step-down subsidiary of TPREL held through WREL. WWRL has a 126-MW wind power plant in Rajasthan, which was set up at a total cost of Rs 840 crore and commissioned in August 2015. WWRL has entered into a 25-year PPA with Jaipur Vidyut Vitran Nigam Ltd and Jodhpur Vidyut Vitran Nigam Ltd ensuring offtake of the entire power generated at an average tariff of Rs 6 per kilowatt-hour.

 

TPREL, a wholly-owned subsidiary of Tata Power, has an operating capacity of 3.05 GW, as on January 2022.  This includes 2.9 GW renewable capacity from TPREL – consolidated level, 43 MW from Tata Power standalone and 53 MW from other group companies. The consolidated capacity of TPREL group comprises ~0.95 GW wind and ~2.1 GW solar capacity located in 12 states. TPREL has around 1 GW of capacities under construction.

Key Financial Indicators

Particulars

Unit

2021

2020

Revenue

Rs crore

123

138

Profit after tax (PAT)

Rs crore

16

15

PAT margin

%

13.4

11.1

Adjusted debt/adjusted networth

Times

2.9

3.8

Interest coverage

Times

2.0

2.1

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
NA Rupee term loan NA NA Mar-2033 299 NA CRISIL AA/Stable
NA Proposed Rupee Term Loan NA NA NA 157 NA Withdrawn
NA Working capital facility* NA NA NA 75 NA CRISIL A1+
NA Rupee Term Loan NA NA Mar-2033 131 NA Withdrawn

*Bill discounting; includes sublimit of 1 cr of overdraft facility

Annexure – List of entities consolidated. These are all direct/indirect subsidiaries of Tata Power and part of the renewable homogenous group

Names of Entities Consolidated

Extent of Consolidation

Rationale for Consolidation

Walwhan Renewable Energy Ltd

Full consolidation

Subsidiary

Walwhan Solar AP Ltd

Full consolidation

Subsidiary

Walwhan Solar PB Ltd

Full consolidation

Subsidiary

North West Energy Pvt  Ltd

Full consolidation

Subsidiary

Walwhan Solar Raj Ltd

Full consolidation

Subsidiary

Walwhan Wind RJ Ltd

Full consolidation

Subsidiary

Walwhan Energy RJ Ltd

Full consolidation

Subsidiary

Walwhan Solar RJ Ltd

Full consolidation

Subsidiary

Walwhan Solar MH Ltd

Full consolidation

Subsidiary

Clean Sustainable Solar Energy Pvt Ltd

Full consolidation

Subsidiary

Walwhan Solar MP Ltd

Full consolidation

Subsidiary

Walwhan Solar KA Ltd

Full consolidation

Subsidiary

Walwhan Solar TN Ltd

Full consolidation

Subsidiary

Walwhan Solar Energy GJ Ltd

Full consolidation

Subsidiary

MI Mysolar24 Pvt Ltd

Full consolidation

Subsidiary

Walwhan Urja Anjar Ltd

Full consolidation

Subsidiary

Walwhan Solar BH Ltd

Full consolidation

Subsidiary

Solarsys Renewable Energy Pvt Ltd

Full consolidation

Subsidiary

Walwhan Urja India Ltd

Full consolidation

Subsidiary

Tata Power Renewable Energy Ltd

Full consolidation

Subsidiary

Indo Rama Renewable Jath Ltd

Full consolidation

Subsidiary

Poolavadi Windfarms Ltd

Full consolidation

Subsidiary

Nivade Windfarms Ltd

Full consolidation

Subsidiary

Supa Windfarms Ltd

Full consolidation

Subsidiary

Tata Power Green Energy Ltd

Full consolidation

Subsidiary

Vagarai Windfarms Ltd

Full consolidation

Subsidiary

TP Kirnali Ltd

Full consolidation

Subsidiary

TP Solapur Ltd

Full consolidation

Subsidiary

Chirasthaayee Saurya Limited

Full consolidation

Subsidiary

Annexure - Rating History for last 3 Years
  Current 2022 (History) 2021  2020  2019  Start of 2019
Instrument Type Outstanding Amount Rating Date Rating Date Rating Date Rating Date Rating Rating
Fund Based Facilities LT/ST 662.0 CRISIL A1+ / CRISIL AA/Stable   -- 30-11-21 CRISIL A1+ / CRISIL AA/Stable 04-11-20 CRISIL AA (CE) /Stable 07-09-19 CRISIL AA- (CE) /Positive CRISIL AA- (SO) /Stable
      --   -- 07-09-21 CRISIL AA (CE) /Stable / CRISIL A1+ 03-07-20 CRISIL AA- (CE) /Positive 04-06-19 CRISIL AA- (SO) /Positive --
      --   --   --   -- 07-01-19 CRISIL AA- (SO) /Stable --
All amounts are in Rs.Cr.
 
 
Annexure - Details of Bank Lenders & Facilities
Facility Amount (Rs.Crore) Name of Lender Rating
Proposed Rupee Term Loan 157 Not Applicable Withdrawn
Rupee Term Loan 55 Kotak Infrastructure Debt Fund Limited CRISIL AA/Stable
Rupee Term Loan 36 Saraswat Bank CRISIL AA/Stable
Rupee Term Loan 70 SVC Co-Operative Bank Limited CRISIL AA/Stable
Rupee Term Loan 138 Union Bank of India CRISIL AA/Stable
Rupee Term Loan 25 Kotak Infrastructure Debt Fund Limited Withdrawn
Rupee Term Loan 14 Saraswat Bank Withdrawn
Rupee Term Loan 30 SVC Co-Operative Bank Limited Withdrawn
Rupee Term Loan 62 Union Bank of India Withdrawn
Working Capital Facility* 75 IndusInd Bank Limited CRISIL A1+

This Annexure has been updated on 21-Mar-2022 in line with the lender-wise facility details as on 07-Sep-2021 received from the rated entity.

* - Bill discounting; includes sublimit of 1 cr of overdraft facility
Criteria Details
Links to related criteria
CRISILs Approach to Financial Ratios
CRISILs Bank Loan Ratings - process, scale and default recognition
Criteria for rating wind power projects
Criteria for rating solar power projects
Criteria for rating entities belonging to homogenous groups
Criteria for Notching up Stand Alone Ratings of Companies based on Parent Support

Media Relations
Analytical Contacts
Customer Service Helpdesk

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

Hiral Jani Vasani
Media Relations
CRISIL Limited
B: +91 22 3342 3000
hiral.vasani@crisil.com

Rutuja Gaikwad 
Media Relations
CRISIL Limited
B: +91 22 3342 3000
Rutuja.Gaikwad@ext-crisil.com


Manish Kumar Gupta
Senior Director
CRISIL Ratings Limited
B:+91 124 672 2000
manish.gupta@crisil.com


Naveen Vaidyanathan
Director
CRISIL Ratings Limited
D:+91 22 3342 3000
naveen.vaidyanathan@crisil.com


Pramit Pal
Senior Rating Analyst
CRISIL Ratings Limited
D:+91 44 66563130
Pramit.Pal@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)

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 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 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