Rating Rationale
September 20, 2021 | Mumbai
Delhi Metro Rail Corporation Limited
Rating placed on 'Watch Negative'
 
Rating Action
Total Bank Loan Facilities RatedRs.1800 Crore
Long Term RatingCRISIL AA+/Watch Negative (Placed on 'Rating Watch with Negative Implications')
 
Rs.1800 Crore Non Convertible DebenturesCRISIL AA+/Watch Negative (Placed on 'Rating Watch with Negative Implications')
1 crore = 10 million
Refer to Annexure for Details of Instruments & Bank Facilities

Detailed Rationale

CRISIL Ratings has placed its rating on the non convertible debentures and bank facilities of Delhi Metro Rail Corporation Ltd (DMRC) on ‘Rating Watch with Negative Implications’;

 

The rating action follows the recent Supreme Court order upholding the May 11, 2017, order of the Arbitration Tribunal in the dispute between DMRC and Delhi Airport Metro Express Pvt Ltd (DAMEPL) regarding termination of the concession agreement for running the airport metro line from New Delhi Railway Station to Dwarka Sector 21 via Indira Gandhi International Airport by DAMEPL. The airport metro line was commissioned in February 2011. DAMEPL issued a termination notice to DMRC in October 2012, citing technical issues and defects in construction, which formed part of DMRC’s scope of work. The order directs DMRC to make termination payment of Rs 2,782.33 crore, along with interest at an annualised rate of SBI PLR +2%. The final amount of liability and timing of payment (if applicable) are yet to be finalised. DMRC may take on more debt or support from its sponsors because of subdued cash flow and limited cash liquidity. The rating may be lowered if increase in debt liabilities adversely impact debt protection metrics.

 

DMRC’s cash flows have been hit by subdued passenger traffic over the past 18 months because of travel restrictions imposed by the Government and reduced travel preference of commuters. Other sources of revenue, such as lease, consultancy and other mass rapid transit system (MRTS) operations, remain subdued in comparison to the pre-pandemic levels. While restrictions have been relaxed to allow full seating capacity (with no standing passengers), passenger traffic remains low at 40-50% of the pre-Covid level. CRISIL Ratings expects the recovery to be gradual, with likely break-even for operational expenses only by the end of fiscal 2022 if there are no further Covid-linked passenger restrictions. Delay in revenue recovery may aggravate rating pressures.

 

The rating continues to factor in strong support from the Government of India (GoI) and Government of the National Capital Territory of Delhi (GNCTD). GoI has extended flexible long-tenure loans covering around 52% of the project cost. Delhi Metro is a critical lifeline for commuters in the National Capital Region (NCR) underlining its strategic importance to the government. Absence of external loans limits DMRC’s fixed obligations to only its sponsors.

 

CRISIL Ratings will engage with the management of DMRC and resolve the rating watch once clarity emerges on the liability amount, payment timeline (if applicable) and funding plan. Amidst this, recovery of revenue along with envisaged growth in passenger traffic associated with Phase IV of the Delhi Metro project will remain a key monitorable

Analytical Approach

CRISIL Ratings has considered the standalone view of DMRC and has factored in the financial flexibility available to the corporation from its sponsors

Key Rating Drivers & Detailed Description

Strengths

* Strong support from sponsors: GoI and GNCTD

GoI and GNCTD have provided significant support to DMRC since its inception. The debt for all three phases of the Delhi MRTS project is part of GoI's sovereign borrowing from Japan International Cooperation Agency (JICA), and has been provided to DMRC as a pass-through arrangement. The debt carries low interest and has a repayment structure of 20 years with moratorium of 10 years, which enhances the viability of the project. Both GoI and GNCTD bear the associated foreign currency risk on the loans from JICA. The sponsors have also extended interest-free subordinate loans to partially fund the project. As per the sanctioned order issued by the GoI, dividend should not be paid until the entire debt to JICA has been repaid, ensuring adequate liquidity from operating cash flow.

 

* Business risk profile to support cash flow recovery

DMRC had an operating network of more than 350 km in the NCR as of March 2021. Cash flow was stable pre-pandemic primarily because the metro is a convenient, comfortable, punctual and economic mode of transport, and hence has a strong competitive advantage within its catchment area. Although cash flow was impacted because of the pandemic in fiscal 2021, passenger traffic and revenue are likely to recover gradually, with break-even expected by the end of fiscal 2022 and normal growth by the fiscal 2024.

 

* Moderate financial risk profile

The financial risk profile should remain healthy, backed by expected stable and healthy cash flow and comfortable debt protection metrics over long term. Although growth in traffic and cash flow coverage is expected to be lower in fiscals 2022 and 2023, the impact is likely to be temporary and mitigated by the pass-through structure of the existing debt. Favourable funding and stable cash flow from Phases I, II and III of the metro will ensure healthy debt protection metrics over fiscals 2024 to 2030.

 

Although outflow towards the arbitration award for the Airport Express Line is still not fixed, CRISIL Ratings understands the outflow will be funded prudently and sponsors will likely provide support. However, with subdued cash flow and limited cash liquidity on the balance sheet, DMRC may resort to additional borrowings. DMRC’s rating may be lowered if increase in debt liabilities adversely impacts the debt protection metrics.

 

Weaknesses

* Exposure to project implementation risks

DMRC will be expanding the route by around 104 km in the next 2-4 years. As before, the project is likely to be funded through long-tenure, low-coupon debt and support from sponsors with nil foreign exchange risk. DMRC will, nonetheless, face implementation and offtake risks with respect to the project.

 

* Susceptibility to timely implementation of tariff revisions

DMRC's credit risk profile is susceptible to timely and adequate tariff increases over the life of its assets. Implementation of the last revision was completed in October 2017, which was delayed on account of hold-up in the formation of the fare fixation committee by GoI. Timely implementation of adequate tariff increases on a regular basis is critical for DMRC's credit risk profile, and can be a challenge given the socio-political implications of tariff revisions. Timely increase in tariffs, in line with rising operating costs and expected increase in revenue, will be a rating sensitivity factor.

Liquidity: Adequate

Cash accrual is expected to be low in fiscals 2022 and 2023. Unencumbered cash balance of around Rs 2,900 crore as on September 15, 2021, will cover existing aggregate debt obligation of around Rs 2,870 cr over balance period of fiscal 2022 and fiscal 2023. Capital expenditure is likely to be met through debt and infusion by sponsors. Liability arising from the airport line dispute is expected to be settled largely through additional external debt and sponsor support.

Rating Sensitivity Factors

Upward factors

* Higher-than-expected cash accrual and recovery in traffic growth

* Stronger support from sponsors leading to reduction in financial leverage

 

Downward factors

* Slower traffic recovery post Covid beyond fiscal 2022 or delay in revision of tariff

* Increase in financial leverage weakening the debt protection measures

* Weaker-than-expected or delayed support from the sponsors

About the Company

The Delhi Metro is being built and operated by DMRC, a state-owned company with equal equity participation from GoI and GNCTD. The project is under administrative control of the Ministry of Housing and Urban Affairs (MOH&UA). Besides constructing and operating Delhi Metro, DMRC is involved in the planning and implementation of metro rail, monorail, light rail and high-speed rail projects in India. It provides consultancy services to other metro projects in the country and overseas, and executes metro projects on turnkey basis.

 

The Delhi Metro has been planned in four phases with the fourth phase costing around Rs 45,000 crore. While Phases I, II and III are operational. Phase IV has six corridors of 104 km, of which three priority corridors of 65.1 km have been sanctioned by GoI and are under construction while the remaining three await sanction.

 

Airport Express Line

DMRC entered into a 30-year concession agreement with DAMEPL to finance, design, procure, install and commission all systems, and operate and maintain Airport Metro Express Line under a public-private partnership model. DAMEPL, a special purpose vehicle, is a consortium formed by Reliance Infrastructure Ltd (RInfra) and Construcciones y Auxiliar de Ferrocarriles, SA, Spain, with 95% and 5% stake, respectively. As part of viability gap funding, DMRC designed and constructed the Airport Express Line's basic civil structure at a cost of Rs 2,258 crore. The line was commissioned by DAMEPL on February 23, 2011, against the scheduled completion date of September 30, 2010. After a sequence of events, DAMEPL served a final notice of termination to DMRC on June 27, 2013, conveying that it intends to stop services on the airport line. While DMRC has taken over the Airport Express Line project with effect from July 1, 2013, litigation is ongoing with respect to liabilities of DAMEPL and DMRC.

Key Financial Indicators - DMRC (CRISIL Ratings-adjusted numbers

Particulars

Unit

2020

2019

Revenue

Rs.Crore

5951

5694

Profit After Tax (PAT)

Rs.Crore

468

-464

PAT Margin

%

-7.87

-8.15

Adjusted debt/adjusted networth

Times

1.59

1.56

Interest coverage

Times

4.2

5.5

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

Debentures#

NA

NA

NA

1800

NA

CRISIL AA+/Watch Negative

NA

Proposed long-term bank loan facility

NA

NA

NA

1800

NA

CRISIL AA+/Watch Negative

#Yet to be issued

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 1800.0 CRISIL AA+/Watch Negative 08-04-21 CRISIL AA+/Stable 20-04-20 CRISIL AA+/Stable 18-04-19 CRISIL AA+/Stable 23-05-18 CRISIL AA+/Stable CRISIL AA+/Stable
      --   -- 25-02-20 CRISIL AA+/Stable   --   -- --
Non Convertible Debentures LT 1800.0 CRISIL AA+/Watch Negative 08-04-21 CRISIL AA+/Stable 20-04-20 CRISIL AA+/Stable 18-04-19 CRISIL AA+/Stable 23-05-18 CRISIL AA+/Stable CRISIL AA+/Stable
      --   -- 25-02-20 CRISIL AA+/Stable   --   -- --
All amounts are in Rs.Cr.
Annexure - Details of Bank Lenders & Facilities
Facility Amount (Rs.Crore) Name of Lender Rating
Proposed Long Term Bank Loan Facility 1000 Not Applicable CRISIL AA+/Watch Negative
Proposed Long Term Bank Loan Facility 800 Not Applicable CRISIL AA+/Watch Negative

This Annexure has been updated on 20-Sep-2021 in line with the lender-wise facility details as on 16-Sep-2021 received from the rated entity

Criteria Details
Links to related criteria
CRISILs Approach to Financial Ratios
CRISILs Bank Loan Ratings - process, scale and default recognition

Media Relations
Analytical Contacts
Customer Service Helpdesk
Saman Khan
Media Relations
CRISIL Limited
D: +91 22 3342 3895
B: +91 22 3342 3000
saman.khan@crisil.com

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

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


Ankit Hakhu
Director
CRISIL Ratings Limited
B:+91 124 672 2000
ankit.hakhu@crisil.com


Shivani Bedekar
Manager
CRISIL Ratings Limited
B:+91 22 3342 3000
Shivani.Bedekar@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