Rating Rationale
August 21, 2024 | Mumbai
Bangalore International Airport Limited
Rating outlook revised to 'Positive'; Rating Reaffirmed
 
Rating Action
Total Bank Loan Facilities RatedRs.9767.85 Crore (Reduced from Rs.10656 Crore)
Long Term RatingCRISIL AA+/Positive (Outlook revised from 'Stable'; Rating Reaffirmed)
 
Rs.503.5 Crore Non Convertible DebenturesCRISIL AA+/Positive (Outlook revised from 'Stable'; Rating Reaffirmed)
Rs.150 Crore Non Convertible DebenturesCRISIL AA+/Positive (Outlook revised from 'Stable'; Rating Reaffirmed)
Rs.300 Crore Non Convertible DebenturesCRISIL AA+/Positive (Outlook revised from 'Stable'; Rating Reaffirmed)
Rs.700 Crore Non Convertible DebenturesCRISIL AA+/Positive (Outlook revised from 'Stable'; Rating Reaffirmed)
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

Detailed Rationale

CRISIL Ratings has revised its outlook on the long-term bank facilities and non-convertible debentures of Bangalore International Airport Limited (BIAL) to Positive from Stable while reaffirming the rating at CRISIL AA+.

 

CRISIL Ratings has withdrawn its rating on corporate loan aggregating Rs.400 crore on receipt of no dues certificate from the lender. CRISIL Ratings has also withdrawn its rating on Rs.488.15 crore of term loan upon request from the entity and on the receipt of requisite documentation. The ratings are withdrawn in line with CRISIL Ratings' withdrawal policy.

 

Change in outlook follows better than anticipated growth in non-aero revenues leading to the possibility of healthier DSCR profile going forward. Non-aero revenue for the fiscal 2024 stood at Rs 801 crore, compared to an expectation of Rs 697 crore, recording a 33% growth over fiscal 2023 supported by increased spending by passengers and monetisation opportunities from commencement of operations at terminal 2. Further, it is expected that growth in traffic and non-aero revenue would continue leading to overall traffic of ~41 million passengers and ~Rs 875 crore, respectively, for fiscal 2025.

 

The rating continues to factor in the BIAL group's diversified revenue profile with structured returns on its regulatory asset base (RAB) under the hybrid till mechanism, strong market position as the operator of the largest airport in South India and healthy financial profile with ring-fenced financing structure. These strengths are partially offset by exposure to regulatory risks.

Analytical Approach

CRISIL Ratings has combined the business and financial risk profiles of BIAL and its subsidiary, Bangalore Airport Hotel Ltd (BAHL), as these entities, together referred to as the BIAL group, are commonly managed and have significant financial linkages.

 

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 market position as the operator of the largest airport in South India: BIAL operates the Kempegowda International Airport, Bengaluru, which is the third largest airport in India, with capacity to handle 51.5 million passengers per annum. Furthermore, Bengaluru’s favorable demographics, presence of a large information technology (IT) base, healthy office-space absorption and other factors have driven strong traffic growth. Traffic growth is expected to continue, driven by strong long-term fundamentals and a pickup in international and business travel. Healthy growth of around 8-10% is expected in traffic for fiscal 2025.

 

  • Regulated returns in the form of aero revenue: Revenue is split between aero and non-aero streams. The former segment, which comprises passenger fees, landing and parking charges, is fairly stable. It is regulated by the AERA, which allows for a stable return on aero assets and true-up of aero revenue.

 

The non-aero revenue segment is well-diversified, with revenue from varied activities such as food and beverages, retail, duty-free shops, advertising and incomes from flight kitchen, car parking and ATM/forex services. Non-aero revenue for the fiscal 2024 recorded a healthy 58% growth over pre-covid levels in fiscal 2020 supported by growth in traffic numbers. The company clocked non-aero revenue of Rs. 801 Crores in FY2024 against Rs. 600 crore in FY2023. Additionally, BIAL also has the right to develop about 400 acres of land around the Bengaluru airport, enhancing its revenue potential.

 

  • Healthy debt service metrics over debt tenor and financial flexibility: Revival in traffic coupled with increase in aero revenue from CP 3 tariff order and restoration of non-aero revenue should help maintain comfortable debt service coverage ratio over the debt tenor extending till fiscal 2035.

 

The financial flexibility of BIAL is further supported by the presence of strong sponsors (with Fairfax being the largest shareholder) having long-term strategic view and strong financial profile.

 

Weaknesses:

  • Exposure to regulatory risks: The regulatory regime for domestic airport operators is evolving. Although, regulations have been largely favourable for the developers in recent years, some risks associated with regulatory uncertainty persist. Appropriate and timely true-ups for lower traffic and approval for cost overrun for capex, if any, are the open risks currently.

 

This was seen in the recent tariff order for CP 3 (April 1, 2021 to March 31, 2026) which was released in August 2021. It provided BIAL lower aeronautical revenue by ~Rs 940 crore within CP 3 by delaying/ holding ramp-up in tariffs. The authority also reduced tariff rates in the fourth quarter of fiscal 2026. Additionally, BIAL has been given lower allowance of operating expenses (approved Rs ~2,670 crore over CP 3 tenor) against BIAL representation of Rs ~5,160 crore (as per the consultation paper).

 

  • Exposure to risks associated with large future expansion plans: BIAL is expected to undertake large expansion plans over future to enhance capacity for catering to growing passenger traffic. BIAL would remain exposed to the risk of disallowance of certain costs and capex as pass-through in tariff.   

Liquidity: Strong

BIAL has unencumbered cash and equivalent of ~Rs 2,600 crore as on June 16, 2024. Out of this, ~Rs. 380 crore is the project loan which has been drawn but not utilized. Additionally, the company has a working capital line of Rs 50 crore, which can be used for meeting operating expenses in adverse circumstances. The company has low debt obligation over fiscals 2025. It is expected that capex would be met through drawdown of additional debt. The financial flexibility of BIAL is further supported by the presence of strong sponsors (with Fairfax being the largest shareholder) having long-term strategic view and strong financial profile.

Outlook: Positive

BIAL will benefit from ramp up in overall revenue, driven by a strong market position and growth in passenger traffic.

Rating Sensitivity Factors

Upward factors

  • Continued growth in non-aero revenue (against CRISIL Ratings base case expectation of Rs 875 crore in fiscal 2025)
  • Material improvement in capital structure leading to improvement in expected financial profile over long term 

 

Downward factors

  • Material deterioration in air traffic and non-aero revenues in FY25 (compared to current expectation of 41 million PAX and Rs ~810 Cr of non-aero revenue)
  • Fall in liquidity cover below 4 months of debt servicing and operating expenses

About the Company

BIAL, sponsored by a consortium comprising Fairfax (64% holding), Siemens Project Ventures GmbH (10%), Airports Authority of India (AAI; 13% holding) and Karnataka State Industrial and Infrastructure Development Corporation (KSIIDC; 13% holding), is the developer-operator of the greenfield international airport at Bengaluru, under a 30-year concession (extended for further period of 30 years by BIAL) awarded by the Government of India starting from 2008. It has an annual design capacity of 5.15 crore (based on number of passengers that can be handled in peak hours) including the new Terminal 2.

 

BAHL is the developer of the hotel situated near the Kempegowda International Airport. The hotel is being operated by the Taj group and has commenced operations from October 2016.

Key Financial Indicators (CRISIL Ratings-adjusted numbers)

Particulars

Unit

2024

2023

Revenue

Rs crore

2613

1784

Profit After Tax (PAT)

Rs crore

-23

528

PAT Margin

%

-0.9

29.6

Adjusted debt/adjusted networth

Times

3.69

3.40

Interest coverage

Times

2.09

2.59

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 instrument Date of allotment Coupon rate (%) Maturity date Issue size (Rs crore) Complexity Rating assigned with outlook
NA Term Loan NA NA Jun-2034 9717.85 NA CRISIL AA+/Positive
NA Cash Credit NA NA NA 50 NA CRISIL AA+/Positive
INE888G07055 Non Convertible Debentures 30-Jun-2021 8.35% 30-Jun-2031 200 Simple CRISIL AA+/Positive
INE888G07014 Non Convertible Debentures 30-Jun-2021 8.35% 30-Jun-2027 200 Simple CRISIL AA+/Positive
INE888G07022 Non Convertible Debentures 30-Jun-2021 8.35% 30-Jun-2028 200 Simple CRISIL AA+/Positive
INE888G07030 Non Convertible Debentures 30-Jun-2021 8.35% 30-Jun-2029 200 Simple CRISIL AA+/Positive
INE888G07048 Non Convertible Debentures 30-Jun-2021 8.35% 30-Jun-2030 200 Simple CRISIL AA+/Positive
INE888G07063 Non Convertible Debentures 03-Jun-2022 8.35% 30-May-2028 130.68 Simple CRISIL AA+/Positive
INE888G07071 Non Convertible Debentures 03-Jun-2022 8.35% 30-May-2029 130.68 Simple CRISIL AA+/Positive
INE888G07089 Non Convertible Debentures 03-Jun-2022 8.35% 30-May-2030 130.68 Simple CRISIL AA+/Positive
INE888G07097 Non Convertible Debentures 03-Jun-2022 8.35% 30-May-2031 130.68 Simple CRISIL AA+/Positive
INE888G07105 Non Convertible Debentures 03-Jun-2022 8.35% 28-May-2032 130.78 Simple CRISIL AA+/Positive
NA Corporate Loan NA NA Mar-2028 400 NA Withdrawn
NA Term Loan NA NA Jun-2034 47.68 NA Withdrawn
NA Term Loan NA NA Jun-2034 148.64 NA Withdrawn
NA Term Loan NA NA Jun-2034 95.31 NA Withdrawn
NA Term Loan NA NA Jun-2034 71.48 NA Withdrawn
NA Term Loan NA NA Jun-2034 125.04 NA Withdrawn

Annexure - List of Entities Consolidated

Names of Entities Consolidated

Extent of Consolidation

Rationale for Consolidation

Bangalore International Airport Ltd

Full

Common management and significant financial linkages

Bangalore Airport Hotel Ltd

Full

Common management and significant financial linkages

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
Fund Based Facilities LT 10656.0 CRISIL AA+/Positive   -- 25-09-23 CRISIL AA+/Stable 28-10-22 CRISIL AA/Stable 13-12-21 CRISIL AA/Negative CRISIL AA/Negative
      --   --   -- 29-04-22 CRISIL AA/Negative 28-04-21 CRISIL AA/Negative --
Non Convertible Debentures LT 1653.5 CRISIL AA+/Positive   -- 25-09-23 CRISIL AA+/Stable 28-10-22 CRISIL AA/Stable 13-12-21 CRISIL AA/Negative CRISIL AA/Negative
      --   --   -- 29-04-22 CRISIL AA/Negative 28-04-21 CRISIL AA/Negative --
All amounts are in Rs.Cr.
Annexure - Details of Bank Lenders & Facilities
Facility Amount (Rs.Crore) Name of Lender Rating
Cash Credit 50 State Bank of India CRISIL AA+/Positive
Corporate Loan 400 State Bank of India Withdrawn
Term Loan 952.32 Bank of Maharashtra CRISIL AA+/Positive
Term Loan 2951.36 State Bank of India CRISIL AA+/Positive
Term Loan 1904.69 Union Bank of India CRISIL AA+/Positive
Term Loan 1428.52 Axis Bank Limited CRISIL AA+/Positive
Term Loan 2480.96 Canara Bank CRISIL AA+/Positive
Term Loan 47.68 Bank of Maharashtra Withdrawn
Term Loan 148.64 State Bank of India Withdrawn
Term Loan 95.31 Union Bank of India Withdrawn
Term Loan 71.48 Axis Bank Limited Withdrawn
Term Loan 125.04 Canara Bank Withdrawn
Criteria Details
Links to related criteria
CRISILs Approach to Financial Ratios
CRISILs Bank Loan Ratings - process, scale and default recognition
CRISILs Criteria for Consolidation

Media Relations
Analytical Contacts
Customer Service Helpdesk

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


Manish Kumar Gupta
Senior Director
CRISIL Ratings Limited
B:+91 22 3342 3000
manish.gupta@crisil.com


Ankit Hakhu
Director
CRISIL Ratings Limited
D:+91 124 672 2107
ankit.hakhu@crisil.com


Anuja Jain
Senior Rating Analyst
CRISIL Ratings Limited
B:+91 124 672 2000
Anuja.Jain@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') provided by CRISIL Ratings Limited ('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 use only within the jurisdiction of India. 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 provision or intention to provide any services in jurisdictions where CRISIL Ratings does not have the necessary licenses and/or registration to carry out its business activities. Access or use of this report does not create a client relationship between CRISIL Ratings and the user.

The report is a statement of opinion as on the date it is expressed, and it is not intended to and does not constitute investment advice within meaning of any laws or regulations (including US laws and regulations). The report is not an offer to sell or an offer to purchase or subscribe to 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 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 and its associates do not act as a fiduciary. The report is based on the information believed to be reliable as of the date it is published, CRISIL Ratings does not perform an audit or undertake due diligence or independent verification of any information it receives and/or relies on for preparation of the report. THE REPORT IS PROVIDED ON “AS IS” BASIS. TO THE MAXIMUM EXTENT PERMITTED BY APPLICABLE LAWS, CRISIL RATINGS DISCLAIMS WARRANTY OF ANY KIND, EXPRESS, IMPLIED OR OTHER WARRANTIES OR CONDITIONS, INCLUDING WARRANTIES OF MERCHANTABILITY, ACCURACY, COMPLETENESS, ERROR-FREE, NON-INFRINGEMENT, NON-INTERRUPTION, SATISFACTORY QUALITY, FITNESS FOR A PARTICULAR PURPOSE OR INTENDED USAGE. In no event shall CRISIL Ratings, its associates, third-party providers, as well as their directors, officers, shareholders, employees or agents 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.

The report is confidential information of CRISIL Ratings and CRISIL Ratings reserves all rights, titles and interest in the rating report. The report shall not be altered, disseminated, distributed, redistributed, licensed, sub-licensed, sold, assigned or published any content thereof or offer access to any third party without prior written consent of CRISIL Ratings.

CRISIL Ratings or its associates may have other commercial transactions with the entity to which the report pertains or its associates. Ratings are subject to revision or withdrawal at any time by CRISIL Ratings. 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 Ratings has in place a ratings code of conduct and policies for managing conflict of interest. For more detail, please refer to: https://www.crisil.com/en/home/our-businesses/ratings/regulatory-disclosures/highlighted-policies.html. Public ratings and analysis by CRISIL Ratings, as are required to be disclosed under the Securities and Exchange Board of India regulations (and other applicable regulations, if any), are made available on its websites, www.crisilratings.com and https://www.ratingsanalytica.com (free of charge). CRISIL Ratings shall not have the obligation to update the information in the CRISIL Ratings report following its publication although CRISIL Ratings may disseminate its opinion and/or analysis. Reports with more detail and additional information may be available for subscription at a fee.  Rating criteria by CRISIL Ratings are available on the CRISIL Ratings website, www.crisilratings.com. For the latest rating information on any company rated by CRISIL Ratings, you may contact the CRISIL Ratings desk at crisilratingdesk@crisil.com, or at (0091) 1800 267 1301.

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.crisilratings.com/en/home/our-business/ratings/credit-ratings-scale.html