Rating Rationale
February 26, 2024 | Mumbai
GMR Goa International Airport Limited
Rating upgraded to 'CRISIL A-/CRISIL PPMLD A-/Stable'
 
Rating Action
Total Bank Loan Facilities RatedRs.62 Crore (Reduced from Rs.1706.57 Crore)
Long Term RatingCRISIL A-/Stable (Upgraded from 'CRISIL BBB+/Stable')
 
Rs.60 Crore Long Term Principal Protected Market Linked DebenturesCRISIL PPMLD A-/Stable (Upgraded from 'CRISIL PPMLD BBB+/Stable')
Rs.50 Crore Non Convertible DebenturesCRISIL A-/Stable (Upgraded from 'CRISIL BBB+/Stable')
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 upgraded its rating on the Rs.62 crore long-term bank facilities of GMR Goa International Airport Ltd (GMR Goa) to ‘CRISIL A-/Stable' from ‘CRISIL BBB+/Stable’ and subsequently withdrawn the ratings on Rs.1,644.57 crore, at the request of the company and on receipt of no-due certificate from the bankers. The withdrawal is in line with CRISIL Ratings’ policy on withdrawal of bank loan ratings.

 

CRISIL Ratings has also upgraded its rating to ‘CRISIL A-/Stable’ from ‘CRISIL BBB+/Stable’ on the Rs 50 crore non-convertible debentures and ‘CRISIL PPMLD A-/Stable’ from ‘CRISIL PPMLD BBB+/Stable’ on the Rs 60 crore long-term principal protected market linked debentures.

 

The ratings upgrade factors in the strong uptick in air passenger volumes, monetisation of real estate and release of final tariff order providing higher than ad-hoc aero revenue collections. Traffic in the first nine months of fiscal 2024 stood at 3.06 million with the airport capturing 44% of the Goa air passenger market for December 2023 (within 1 year of operationalisation). Traction is also visible in real estate revenues with the airport awarding two land parcels to hotel brands. Final tariff order for the airport got released in December 2023 recognising the planned capex and allowing tariffs higher than the Ad-hoc order, with approved aero revenue collections for first control period (fiscals 2024-2028) being Rs 3,957 crore as against expectation of Rs 3,230 crore.

 

The ratings reflect above average business risk profile supported by the airport, experience of GMR Goa’s parent, GMR Airports Ltd (GAL), in operating airports and regulated hybrid-till-tariff structure and a ring-fenced business structure, with the presence of the Government of Goa.

 

These strengths are partially offset by risks related to regulations, offtake and demand (given that the existing airport in Goa will continue to operate).

Analytical Approach

The company is rated on standalone basis.

Key Rating Drivers & Detailed Description

Strengths:

  • Above average business risk profile of the airport: GMR Goa has current operational capacity of 4.4 mppa. The airport is favourably located in the state and has connectivity to all major domestic cities. This is expected to help develop the airport as an aero hub for both passengers (domestic and international) as well as cargo, from Goa over the next 2-3 years. CRISIL Ratings expects that the airport will have total passenger volumes of 10-11 million in fiscals 2024 and 2025 driven by its advantages compared to the existing Dabolim airport such as night parking availability, unconstrained operational hours, ability to provide maintenance support to aircrafts (in future) and additional/ niche cargo storage facilities.

 

The growth of passenger base is also expected to support expansion of non-aeronautical revenues. Along with pick up in traffic, the airport secured liquor license for F&B division in January 2024, which is expected to provide a significant boost. Further, the airport has upside potential from monetisation of available land parcels of 232 acre.

 

  • Regulated tariff structure with assured returns on aeronautical (aero) assets: The Airports Economic Regulatory Authority of India (AERA) shall regulate the tariff, based on a favourable hybrid-till mechanism, in line with the concession agreement. This will allow for regulated returns on aero assets and an upside potential for 70% of non-aero revenue.

 

  • Operational support from the promoters: GMR Goa is expected to receive operational support (if required) from GAL, to set up operations and monetise non-aeronautical and commercial property revenue streams. GAL is also expected to provide support in traffic ramp up at GMR Goa through its position of operating Delhi International Airport Ltd and GMR Hyderabad International Airport Ltd.

 

Weaknesses:

  • Exposure to offtake risk, as the existing airport will continue to operate: The airport at Dabolim is expected to continue its operations. This exposes GMR Goa to competition risk for passenger volumes and hence can impact demand and pricing for non-aero and commercial property revenue streams. While the airport has been able to capture more than 40% of the air passenger market, the risk remains.

 

  • Operational revenue short falls in initial years: GMR Goa started commercial operations on January 5, 2023. It catered to passenger volumes of more than 3 million in the first nine months of fiscal 2024. A healthy ramp up in passenger traffic and other revenue streams including non aero revenues and commercial property monetisation, is required to meet the cashflow requirements for fiscal 2025, given the commencement of revenue share payments (under CRISIL Ratings sensitised projections).

 

Liquidity and debt servicing is expected to be supported by the healthy cash reserves of more than Rs 315 crore and a debt service reserve account (DSRA) of ~ 6 months. These funds are also expected to be utilised for financing project capital expenditure to increase the design capacity to 7.7 million.

 

  • 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 risks currently.

Liquidity: Adequate

GMR Goa has unencumbered cash and equivalents of around Rs 316 crore as of December 2023, excluding Rs 124 crore of DSRA. In addition, the company has capex plans of Rs 200 crore in 2025 to increase its design capacity to 7.7 million. This free cash reserve along with support from GAL (if required), is expected to support the liquidity position given that the airport is expected to have debt servicing shortfall in the initial phase.

Outlook: Stable

CRISIL Ratings believes GMR Goa will benefit from ramp up in traffic and non-aeronautical revenue streams over the medium term.

Rating Sensitivity Factors

Upward factors:

  • Higher-than-anticipated ramp up in traffic (~5.75 million passengers for fiscal 2025) and non-aero/commercial property monetisation revenues (expected at ~Rs 75 crore for fiscal 2025)
  • Enhancement in capital structure leading to improvement in financial risk profile over long term

 

Downward factors:

  • Lower-than-expected revenue and passenger volumes
  • Fall in liquidity cover (free cash) below 3 months of debt servicing

About the Company

Incorporated in 2016, GMR Goa is a 99.9% subsidiary of GAL with the remaining stake, including one Golden Share, held by the Government of Goa. GAL won the bid for developing, operating and maintaining a greenfield airport in Mopa, North Goa, under a 40-year concession agreement (extendable by 20 years subject to a re-bid). Phase I is expected to be implemented at a cost of Rs 3,400 crore and will have operating capacity of 4.4 million passengers and shell capacity of 7.7 million passengers.

Key Financial Indicators

Particulars

Unit

2023

2022*

Revenue

Rs.Crore

27

NA

Profit After Tax (PAT)

Rs.Crore

-148

-1

PAT Margin

%

-545.9

20456.7

Adjusted debt/ adjusted networth

Times

4.03

1.64

Interest coverage

Times

-0.56

-7.95

*Company has not achieved commercial operations

Any other information: Not Applicable

Note on complexity levels of the rated instrument:
CRISIL Ratings` complexity levels are assigned to various types of financial instruments and are included (where applicable) in the 'Annexure - Details of Instrument' in this Rating Rationale.

CRISIL Ratings will disclose complexity level for all securities - including those that are yet to be placed - based on available information. The complexity level for instruments may be updated, where required, in the rating rationale published subsequent to the issuance of the instrument when details on such features are available.

For more details on the CRISIL Ratings` complexity levels please visit www.crisilratings.com. Users may also call the Customer Service Helpdesk with queries on specific instruments.

Annexure - Details of Instrument(s)

ISIN Name of the
instrument
Date of
Allotment
Coupon
Rate (%)
Maturity
Date
Issue size
(Rs.Crore)
Complexity
Level
Rating assigned
with outlook
NA Long-term loan NA NA NA 1,644.57 NA Withdrawn
NA Bank guarantee NA NA NA 62 NA CRISIL A-/Stable
INE735X07012 Long term principal protected
 market linked debentures
26-Nov-2022 13.25% 26-Dec-2023 2.5 Highly Complex CRISIL PPMLD A-/Stable
INE735X07020 Long term principal protected
market linked debentures
26-Nov-2022 13.25% 26-Nov-2024 32.5 Highly Complex CRISIL PPMLD A-/Stable
INE735X07038 Long term principal protected
market linked debentures
26-Nov-2022 13.25% 26-Jan-2026 25 Highly Complex CRISIL PPMLD A-/Stable
INE735X07046 Non convertible debentures 25-Nov-2022 13.90% 25-Nov-2025 50 Complex CRISIL A-/Stable
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 1644.57 Withdrawn   -- 06-03-23 CRISIL BBB+/Stable 22-02-22 CRISIL BBB-/Stable 24-03-21 CRISIL BBB-/Stable CRISIL BBB-/Stable
Non-Fund Based Facilities LT 62.0 CRISIL A-/Stable   -- 06-03-23 CRISIL BBB+/Stable 22-02-22 CRISIL BBB-/Stable 24-03-21 CRISIL BBB-/Stable CRISIL BBB-/Stable
Non Convertible Debentures LT 50.0 CRISIL A-/Stable   -- 06-03-23 CRISIL BBB+/Stable   --   -- --
Long Term Principal Protected Market Linked Debentures LT 60.0 CRISIL PPMLD A-/Stable   -- 06-03-23 CRISIL PPMLD BBB+/Stable   --   -- --
All amounts are in Rs.Cr.
Annexure - Details of Bank Lenders & Facilities
Facility Amount (Rs.Crore) Name of Lender Rating
Bank Guarantee 62 Axis Bank Limited CRISIL A-/Stable
Long Term Loan 125 Aditya Birla Finance Limited Withdrawn
Long Term Loan 342.86 India Infrastructure Finance Company Limited Withdrawn
Long Term Loan 171.43 Exim Bank Withdrawn
Long Term Loan 177.13 Indian Bank Withdrawn
Long Term Loan 314.29 Central Bank Of India Withdrawn
Long Term Loan 171 Bank of Maharashtra Withdrawn
Long Term Loan 342.86 Axis Bank Limited Withdrawn
Criteria Details
Links to related criteria
CRISILs Bank Loan Ratings - process, scale and default recognition
The Infrastructure Sector Its Unique Rating Drivers

Media Relations
Analytical Contacts
Customer Service Helpdesk

Aveek Datta
Media Relations
CRISIL Limited
M: +91 99204 93912
B: +91 22 3342 3000
AVEEK.DATTA@crisil.com

Prakruti Jani
Media Relations
CRISIL Limited
M: +91 98678 68976
B: +91 22 3342 3000
PRAKRUTI.JANI@crisil.com

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


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


Shivam Nagpal
Manager
CRISIL Ratings Limited
B:+91 124 672 2000
Shivam.Nagpal@crisil.com
Timings: 10.00 am to 7.00 pm
Toll free Number:1800 267 1301

For a copy of Rationales / Rating Reports:
CRISILratingdesk@crisil.com
 
For Analytical queries:
ratingsinvestordesk@crisil.com


 

Note for Media:
This rating rationale is transmitted to you for the sole purpose of dissemination through your newspaper/magazine/agency. The rating rationale may be used by you in full or in part without changing the meaning or context thereof but with due credit to CRISIL Ratings. However, CRISIL Ratings alone has the sole right of distribution (whether directly or indirectly) of its rationales for consideration or otherwise through any media including websites and portals.


About CRISIL Ratings Limited (A subsidiary of CRISIL Limited, an S&P Global Company)

CRISIL Ratings pioneered the concept of credit rating in India in 1987. With a tradition of independence, analytical rigour and innovation, we set the standards in the credit rating business. We rate the entire range of debt instruments, such as bank loans, certificates of deposit, commercial paper, non-convertible/convertible/partially convertible bonds and debentures, perpetual bonds, bank hybrid capital instruments, asset-backed and mortgage-backed securities, partial guarantees and other structured debt instruments. We have rated over 33,000 large and mid-scale corporates and financial institutions. We have also instituted several innovations in India in the rating business, including ratings for municipal bonds, partially guaranteed instruments and infrastructure investment trusts (InvITs).
 
CRISIL Ratings Limited ('CRISIL Ratings') is a wholly-owned subsidiary of CRISIL Limited ('CRISIL'). CRISIL Ratings Limited is registered in India as a credit rating agency with the Securities and Exchange Board of India ("SEBI").
 
For more information, visit www.crisilratings.com 

 



About CRISIL Limited

CRISIL is a leading, agile and innovative global analytics company driven by its mission of making markets function better. 

It is India’s foremost provider of ratings, data, research, analytics and solutions with a strong track record of growth, culture of innovation, and global footprint.

It has delivered independent opinions, actionable insights, and efficient solutions to over 100,000 customers through businesses that operate from India, the US, the UK, Argentina, Poland, China, Hong Kong and Singapore.

It is majority owned by S&P Global Inc, a leading provider of transparent and independent ratings, benchmarks, analytics and data to the capital and commodity markets worldwide.

For more information, visit www.crisil.com

Connect with us: TWITTER | LINKEDIN | YOUTUBE | FACEBOOK


CRISIL PRIVACY NOTICE
 
CRISIL respects your privacy. We may use your contact information, such as your name, address and email id to fulfil your request and service your account and to provide you with additional information from CRISIL. For further information on CRISIL's privacy policy please visit www.crisil.com.



DISCLAIMER

This disclaimer is part of and applies to each credit rating report and/or credit rating rationale ('report') that is provided by CRISIL Ratings Limited ('CRISIL Ratings'). To avoid doubt, the term 'report' includes the information, ratings and other content forming part of the report. The report is intended for the jurisdiction of India only. This report does not constitute an offer of services. Without limiting the generality of the foregoing, nothing in the report is to be construed as CRISIL Ratings providing or intending to provide any services in jurisdictions where CRISIL Ratings does not have the necessary licenses and/or registration to carry out its business activities referred to above. Access or use of this report does not create a client relationship between CRISIL Ratings and the user.

We are not aware that any user intends to rely on the report or of the manner in which a user intends to use the report. In preparing our report we have not taken into consideration the objectives or particular needs of any particular user. It is made abundantly clear that the report is not intended to and does not constitute an investment advice. The report is not an offer to sell or an offer to purchase or subscribe for any investment in any securities, instruments, facilities or solicitation of any kind to enter into any deal or transaction with the entity to which the report pertains. The report should not be the sole or primary basis for any investment decision within the meaning of any law or regulation (including the laws and regulations applicable in the US).

Ratings from CRISIL Ratings are statements of opinion as of the date they are expressed and not statements of fact or recommendations to purchase, hold or sell any securities/instruments or to make any investment decisions. Any opinions expressed here are in good faith, are subject to change without notice, and are only current as of the stated date of their issue. CRISIL Ratings assumes no obligation to update its opinions following publication in any form or format although CRISIL Ratings may disseminate its opinions and analysis. The rating contained in the report is not a substitute for the skill, judgment and experience of the user, its management, employees, advisors and/or clients when making investment or other business decisions. The recipients of the report should rely on their own judgment and take their own professional advice before acting on the report in any way. CRISIL Ratings or its associates may have other commercial transactions with the entity to which the report pertains.

Neither CRISIL Ratings nor its affiliates, third-party providers, as well as their directors, officers, shareholders, employees or agents (collectively, 'CRISIL Ratings Parties') guarantee the accuracy, completeness or adequacy of the report, and no CRISIL Ratings Party shall have any liability for any errors, omissions or interruptions therein, regardless of the cause, or for the results obtained from the use of any part of the report. EACH CRISIL RATINGS PARTY DISCLAIMS ANY AND ALL EXPRESS OR IMPLIED WARRANTIES, INCLUDING BUT NOT LIMITED TO ANY WARRANTIES OF MERCHANTABILITY, SUITABILITY OR FITNESS FOR A PARTICULAR PURPOSE OR USE. In no event shall any CRISIL Ratings Party be liable to any party for any direct, indirect, incidental, exemplary, compensatory, punitive, special or consequential damages, costs, expenses, legal fees or losses (including, without limitation, lost income or lost profits and opportunity costs) in connection with any use of any part of the report even if advised of the possibility of such damages.

CRISIL Ratings may receive compensation for its ratings and certain credit-related analyses, normally from issuers or underwriters of the instruments, facilities, securities or from obligors. Public ratings and analysis by CRISIL Ratings, as are required to be disclosed under the regulations of the Securities and Exchange Board of India (and other applicable regulations, if any), are made available on its website, www.crisilratings.com (free of charge). Reports with more detail and additional information may be available for subscription at a fee - more details about ratings by CRISIL Ratings are available here: www.crisilratings.com.

CRISIL Ratings and its affiliates do not act as a fiduciary. While CRISIL Ratings has obtained information from sources it believes to be reliable, CRISIL Ratings does not perform an audit and undertakes no duty of due diligence or independent verification of any information it receives and/or relies on in its reports. CRISIL Ratings has established policies and procedures to maintain the confidentiality of certain non-public information received in connection with each analytical process. CRISIL Ratings has in place a ratings code of conduct and policies for managing conflict of interest. For details please refer to:
https://www.crisil.com/en/home/our-businesses/ratings/regulatory-disclosures/highlighted-policies.html.

Rating criteria by CRISIL Ratings are generally available without charge to the public on the CRISIL Ratings public website, www.crisilratings.com. For latest rating information on any instrument of any company rated by CRISIL Ratings, you may contact the CRISIL Ratings desk at crisilratingdesk@crisil.com, or at (0091) 1800 267 1301.

This report should not be reproduced or redistributed to any other person or in any form without prior written consent from CRISIL Ratings.

All rights reserved @ CRISIL Ratings Limited. CRISIL Ratings is a wholly owned subsidiary of CRISIL Limited.

 

 

CRISIL Ratings uses the prefix 'PP-MLD' for the ratings of principal-protected market-linked debentures (PPMLD) with effect from November 1, 2011, to comply with the SEBI circular, "Guidelines for Issue and Listing of Structured Products/Market Linked Debentures". The revision in rating symbols for PPMLDs should not be construed as a change in the rating of the subject instrument. For details on CRISIL Ratings' use of 'PP-MLD' please refer to the notes to Rating scale for Debt Instruments and Structured Finance Instruments at the following link: https://www.crisil.com/en/home/our-businesses/ratings/credit-ratings-scale.html