Rating Rationale
June 29, 2018 | Mumbai
GTPL Hathway Limited
Ratings Reaffirmed
 
Rating Action
Total Bank Loan Facilities Rated Rs.350 Crore
Long Term Rating CRISIL A-/Stable (Reaffirmed)
Short Term Rating CRISIL A2+ (Reaffirmed)
1 crore = 10 million
Refer to annexure for Details of Instruments & Bank Facilities
Detailed Rationale

CRISIL has reaffirmed its 'CRISIL A-/Stable/CRISIL A2+' ratings on the bank facilities of GTPL Hathway Limited (GTPL; part of the GTPL group).

The ratings continue to reflect the group's established market position in the cable television (TV) services segment, and healthy financial risk profile. These strengths are partially offset by capital intensity in the business, both for capital expenditure and working capital, and exposure to increasing competition, especially from direct-to-home (DTH) broadcasters. 

Analytical Approach

CRISIL has combined the business and financial risk profiles of GTPL and its subsidiaries and joint ventures (JVs). The entities, collectively referred to as the GTPL group, operate in similar businesses and have operational and financial linkages. 

Key Rating Drivers & Detailed Description
Strengths
* Established market position in the cable TV industry
The GTPL group was one of the earlier players in the cable television business, and its promoters have industry experience of two decades. The group adopted an inorganic growth model to increase its regional presence, and has either formed JVs with local cable operators (LCOs) or acquired stake in other big multiple-system operators (MSOs). Over the years, it has expanded its reach to over 80 lakh subscribers in states such as Gujarat, West Bengal and Maharashtra. A market share of 67% in Gujarat supports revenue growth and profitability.

* Above-average financial risk profile
As expected, tangible networth is a robust Rs 525 crore, following the initial public offer (IPO), leading to a gearing of 0.6 time and moderation in total outside liabilities to tangible networth ratio to 2.2 times as on March 31, 2018.

Debt protection metrics are comfortable, supported by healthy margins. Interest coverage ratio was 7.8 times for fiscal 2018 and net cash accrual to total debt ratio was 0.76 time.

Weaknesses
* Large working capital requirement on account of stretched receivables
Gross current assets (GCAs) were more than six months as on March 31, 2018, driven by receivables of around 110 days. Contrary to earlier expectation, the working capital cycle has only marginally improved despite implementation of Digital Addressable Systems (DAS). The GTPL group faces risk inherent in its business model because of its high dependence on LCOs, which delay payments, constraining cash flow. Improvement in receivables cycle remains critical.

* Continuous debt-funded capex for STB and broadband business
The group has undertaken continuous capex for purchase of STBs and expansion of broadband business, and has invested in JVs/associates for increasing market share. In the three fiscals through 2018, the group undertook capex of more than Rs 900 crore. In the near to medium term, the company is likely to incur annual capex of around Rs 150 crore. Large capex and working capital requirement will continue to constrain liquidity.

* Exposure to increasing competition from DTH players
The GTPL group faces tough competition from DTH players which have better service and picture quality in comparison to cable network. It has maintained operating margin over 25% because of continuous growth in active subscriber base and increase in activation income. In the medium term, activation income will decline as DAS IV is already completed and there will be activation only for those who are still using analogue signals or shifting from DTH to cable. The group's dependence on LCOs and MSOs does not allow it to provide required services to customers, and leads to delay in realisation of revenue. Average revenue per user remains low compared with DTH operators like Tata Sky Ltd.
Outlook: Stable

CRISIL believes the GTPL group will continue to benefit from its established market position in the cable TV services segment. The outlook may be revised to 'Positive' if the group corrects its working capital cycle, leading to sustainable strengthening of financial risk profile. The outlook may be revised to 'Negative' if larger-than-anticipated, debt-funded capex, or a stretch in working capital cycle, or low revenue and profitability, weaken liquidity.

About the Group

GTPL was established in 2006 by Mr Anirudhsinh Jadeja, Mr Kanaksinh Rana, and other MSOs as Gujarat Telelink Pvt Ltd. The company got its present name after Hathway Cable & Datacom Ltd (HCDL) bought 50% stake in it in fiscal 2008. The company got listed on BSE and NSE in July 2017 and was converted into public limited. Currently, public holding is around 26.2% with balance equity being equally held by intial promoters and HCDL. It provides services such as analogue cable TV, digital cable TV, and broadband internet in states such as Gujarat, West Bengal and Maharashtra.

Key Financial Indicators
Particulars Unit 2017 2016
Revenue Rs cr 1091 934
Profit After Tax (PAT) Rs cr 46 36
PAT Margin % 5.2 3.8
Adjusted debt/adjusted net worth Times 0.6 1.99
Interest coverage Times 7.83 3.84

Any other information
CRISIL notes that Mr. Pani (Chief Financial Officer) and Mr. Tarun Kumar (Company Secretary) have resigned from GTPL effective June 30, 2018. Mr.Viren Thakkar has already joined the company as replacement for Mr. Pani.

Note on complexity levels of the rated instrument:
CRISIL complexity levels are assigned to various types of financial instruments. The CRISIL complexity levels are available on www.crisil.com/complexity-levels. Users are advised to refer to the CRISIL 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)
Rating assigned with outlook
NA Cash Credit/Overdraft facility NA NA NA 36 CRISIL A-/Stable
NA Factoring/Forfaiting NA NA NA 20 CRISIL A2+
NA Long Term Loan NA NA Aug-2021 260.29 CRISIL A-/Stable
NA Overdraft NA NA NA 20 CRISIL A2+
NA Proposed Long Term Bank Loan Facility NA NA NA 13.71 CRISIL A-/Stable
Annexure - Rating History for last 3 Years
  Current 2018 (History) 2017  2016  2015  Start of 2015
Instrument Type Outstanding Amount Rating Date Rating Date Rating Date Rating Date Rating Rating
Fund-based Bank Facilities  LT/ST  350.00  CRISIL A-/Stable/ CRISIL A2+      07-09-17  CRISIL A-/Stable/ CRISIL A2+  16-06-16  CRISIL A-/Stable/ CRISIL A2+  27-02-15  CRISIL A-/Stable/ CRISIL A2+  -- 
            30-08-17  CRISIL A-/Stable/ CRISIL A2+      08-01-15  CRISIL A-/Stable/ CRISIL A2+   
Non Fund-based Bank Facilities  LT/ST    --    --    --  16-06-16  CRISIL A2+    --  -- 
All amounts are in Rs.Cr.
Annexure - Details of various bank facilities
Current facilities Previous facilities
Facility Amount (Rs.Crore) Rating Facility Amount (Rs.Crore) Rating
Cash Credit/ Overdraft facility 36 CRISIL A-/Stable Cash Credit/ Overdraft facility 36 CRISIL A-/Stable
Factoring/ Forfaiting 20 CRISIL A2+ Factoring/ Forfaiting 20 CRISIL A2+
Long Term Loan 260.29 CRISIL A-/Stable Long Term Loan 180.29 CRISIL A-/Stable
Overdraft 20 CRISIL A2+ Overdraft 20 CRISIL A2+
Proposed Long Term Bank Loan Facility 13.71 CRISIL A-/Stable Proposed Long Term Bank Loan Facility 93.71 CRISIL A-/Stable
Total 350 -- Total 350 --
Links to related criteria
CRISILs Approach to Financial Ratios
CRISILs Bank Loan Ratings - process, scale and default recognition
Rating criteria for manufaturing and service sector companies
CRISILs Bank Loan Ratings
CRISILs Criteria for Consolidation

For further information contact:
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

Jyoti Parmar
Media Relations
CRISIL Limited
D: +91 22 3342 1835
B: +91 22 3342 3000
 jyoti.parmar@crisil.com

Salim Yahoo
Director - CRISIL Ratings
CRISIL Limited
D:+91 22 3342 3031
salim.yahoo@crisil.com


Neha Sharma
Associate Director - CRISIL Ratings
CRISIL Limited
D:+91 79 4024 4509
neha.sharma@crisil.com


Gaurav Gupta
Rating Analyst - CRISIL Ratings
CRISIL Limited
D:+91 79 4024 4504
Gaurav.Gupta1@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. However, CRISIL 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 Limited

CRISIL is a leading agile and innovative, global analytics company driven by its mission of making markets function better. We are India’s foremost provider of ratings, data, research, analytics and solutions. A strong track record of growth, culture of innovation and global footprint sets us apart. We have delivered independent opinions, actionable insights, and efficient solutions to over 1,00,000 customers.
 
We are 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

About CRISIL Ratings
CRISIL Ratings is part of CRISIL Limited (“CRISIL”). We pioneered the concept of credit rating in India in 1987. CRISIL is registered in India as a credit rating agency with the Securities and Exchange Board of India (“SEBI”). With a tradition of independence, analytical rigour and innovation, CRISIL sets 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 24,500 large and mid-scale corporates and financial institutions. CRISIL has also instituted several innovations in India in the rating business, including rating municipal bonds, partially guaranteed instruments and microfinance institutions. We also pioneered a globally unique rating service for Micro, Small and Medium Enterprises (MSMEs) and significantly extended the accessibility to rating services to a wider market. Over 1,10,000 MSMEs have been rated by us.


CRISIL PRIVACY
 
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 that we provide (each a “Report”). 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 providing or intending to provide any services in jurisdictions where CRISIL 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 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 Rating 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 assumes no obligation to update its opinions following publication in any form or format although CRISIL may disseminate its opinions and analysis. CRISIL 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.

Neither CRISIL nor its affiliates, third party providers, as well as their directors, officers, shareholders, employees or agents (collectively, “CRISIL Parties”) guarantee the accuracy, completeness or adequacy of the Report, and no CRISIL 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 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 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’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 CRISIL ratings are available here: www.crisilratings.com.

CRISIL and its affiliates do not act as a fiduciary. While CRISIL has obtained information from sources it believes to be reliable, CRISIL 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 keeps certain activities of its business units separate from each other in order to preserve the independence and objectivity of the respective activity. As a result, certain business units of CRISIL may have information that is not available to other CRISIL business units. CRISIL has established policies and procedures to maintain the confidentiality of certain non-public information received in connection with each analytical process. CRISIL has in place a ratings code of conduct and policies for analytical firewalls and for managing conflict of interest. For details please refer to: https://www.crisil.com/en/home/our-businesses/ratings/regulatory-disclosures/highlighted-policies.html

CRISIL’s rating criteria are generally available without charge to the public on the CRISIL public web site, www.crisil.com. For latest rating information on any instrument of any company rated by CRISIL 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.

All rights reserved @ CRISIL