Rating Rationale
October 27, 2021 | Mumbai
Lemon Tree Hotels Limited
Rating Reaffirmed
 
Rating Action
Total Bank Loan Facilities RatedRs.250 Crore
Long Term RatingCRISIL A-/Negative (Reaffirmed)
1 crore = 10 million
Refer to Annexure for Details of Instruments & Bank Facilities

Detailed Rationale

CRISIL Ratings has reaffirmed its 'CRISIL A-/Negative' rating on the long-term bank facilities of Lemon Tree Hotels Limited (LTHL; part of the Lemon Tree group).

 

The continued ‘Negative’ outlook reflects that the business risk profile of Lemon Tree may weaken if the operating performance does not improve in-line with expectations over the medium term. Operating performance is expected to improve in the second half of the current fiscal. The leverage of the group marked by debt to earnings before interest, tax, depreciation and amortisation (EBITDA) is expected to improve to below 6 times over the near-to-medium term owing to improving operating performance and moderate capital expenditure (capex) plans. Therefore, pace of improvement in key operating metrics such as occupancy rate and average room rent and stabilisation of operations of recently commissioned hotels will be key monitorables.

 

The operating performance of the hotel industry (including Lemon Tree group) was impacted over the last 18 months due to Covid-19 induced challenges. Operating performance started improving towards the fourth quarter of fiscal 202, but was impacted in the first quarter of fiscal 2022 due to the second wave. The easing of government restrictions, widespread vaccination programme and economic recovery are expected to improve occupancy rate over the next few months. However, resurgence of Covid-19 cases leading to restrictions can impact recovery.

 

LTHL reported an average occupancy rate of 60% in the fourth quarter of fiscal 2021 (full year average of 50%). The group’s business took a major hit in the first quarter of fiscal 2022 during the second wave of the pandemic in India and accordingly occupancy declined to 30%. With the fall in the number of cases since July, occupancy has steadily been increasing and averaged 51% for the second quarter of fiscal 2022. The average room rates have also been steadily increasing and averaged Rs 3028 a night for the second quarter against Rs 2362 a night for the first quarter of fiscal 2022.

 

LTHL has proactively reduced its cost and shored up liquidity amid fall in occupancy. It is controlling costs by undertaking aggressive salary cuts, reducing contractual workforce and deferring maintenance and capital expenditure (capex). This has prevented the company from reporting EBITDA losses since the start of the pandemic. While some of the cost cuts are expected to be reversed in the coming months, operating efficiency should be supported by improving operating metrics.

 

In March 2020, the Reserve Bank of India announced the Covid-19 - Regulatory Package, whereby lenders were permitted to grant moratorium on bank loans (initially from March to May, later extended until August 2020). The Lemon Tree group has availed of both phases of the moratorium from all its lenders.

 

The rating continues to reflect the established position of the Lemon Tree group in the hotel industry, its diversified revenue profile and healthy financial flexibility. These strengths are partially offset by debt-funded growth plans, which has increased financial leverage. Further, a substantial portion of capital being tied-up in under-construction or newly constructed hotels is leading to below-average debt protection metrics and modest return on capital employed (RoCE).

Analytical Approach

CRISIL Ratings has combined the business and financial risk profiles of LTHL and its subsidiaries, collectively referred to as the Lemon Tree group, because they have strong business and financial linkages. The subsidiaries construct or operate hotels under the Lemon Tree Premier, Lemon Tree, Red Fox, Keys and Aurika brands, and provide services to group companies.

 

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:

  • Established position and healthy revenue diversity:

The Lemon Tree group is among the top three hotel chains (by number of rooms) in India. It is present across the premium economy, midscale and budget. The group has 87 hotels across 54 cities, of which, 33 are owned, 8 are leased and 46 are under management or franchisee contracts. This includes 7 owned and 8 managed Keys Hotels, which were added to the portfolio after the acquisition of Berggruen Hotels Pvt Ltd (BHPL) in fiscal 2020. Diversified service offering provides strength and stability to the business risk profile of the group by reducing the risks associated with a single price point and limited locations. As it expands, the group will continue to benefit from its brand recall.

 

  • Healthy financial flexibility with regular equity infusion:

The group raised capital in fiscal 2021 at a time when the economy in general and the hotel industry in particular were reeling under the impact of the Covid-19 induced disruptions. It has raised equity of more than Rs 1,500 crore since fiscal 2006, irrespective of the funding climate, which reflects its high financial flexibility. Consequently, its capital structure has remained comfortable, with gearing less than 1.2 times since fiscal 2013. Also, the long tenure of debt and moratorium on repayment have resulted in manageable debt obligation. The prudent funding policy of the group for capex will ensure a stable financial risk profile over the medium term, while its ability to raise equity and contract debt at attractive terms will support financial flexibility.

 

Weaknesses:

  • Aggressive expansion strategy, resulting in below-average debt protection metrics, and exposure to stabilisation risk:

The group started its first hotel in 2004 with 49 rooms. Since then, it has grown rapidly to 41 operational hotels (owned or leased) and around 5,200 rooms. Though expansion was funded through a prudent mix of debt and equity, high interest cost and subdued profitability led to below-average debt protection metrics. Debt to EBITDA ratio and interest coverage were subdued at 6.5 times and 1.5 times, respectively, in fiscal 2020 and were expected to improve as new hotels stabilise. However, Covid-19 led disruptions impacted the performance in fiscal 2021 and the first half of fiscal 2022. Once the situation steadies, the metrics are expected to improve with favourable interest rates, stabilisation of average room rates in established properties, and successful ramp-up of operations at new hotels. The debt to EBITDA is expected to be below 5.5-6.0 times and interest cover at more than 2 times over the medium term. Recovery of profitability as well as the pace of stabilisation of operations of added capacity will be key monitorables.

 

  • Large, under-construction or newly constructed portfolio, leading to low RoCE:

RoCE has been below 6% since 2009. As a substantial portion of capital is employed in under-construction or newly constructed projects, RoCE is expected to remain subdued over the medium term. As new hotels become operational and stabilise, the ratio of operationally stable to total rooms will improve. Further, expansion through leased and managed properties rather than owned properties should lead to a better RoCE.

Liquidity: Adequate

The group has adequate liquidity in the form of cash, mutual funds and undrawn bank facilities.

 

In June 2020, APG Asset Management NV (APG), a Dutch pension fund, invested Rs 175 crore in Fleur Hotels Pvt Ltd (Fleur Hotels; a 59% subsidiary of LTHL; CRISIL A-/Negative) by way of compulsorily convertible preference shares (CCPSs). These funds acted as a liquidity buffer for the group amidst uncertain times. The CCPSs will be converted to equity after 30 months. A second tranche of CCPSs not exceeding Rs 125 crore can be issued on the request of Fleur Hotels, if required, subject to the consent of LTHL and APG. Apart from this, LTHL has got board approval to raise equity of Rs 150 crore. The method of raising the capital and the timeline are under consideration. Further, the group is eligible for around Rs 500 crore under all phases of the Emergency Credit Line Guarantee Scheme announced by the central government. Rs 240 crore of this has been disbursed and used to manage working capital and enhance liquidity. The remaining is expected to be disbursed over the next few months.

 

The company has utilized its available liquidity to prepay debt obligations for fiscals 2022 and 2023. Further, debt repayment stretched over 10-15 years cushions liquidity and the ability to raise equity and contract debt at attractive rates supports financial flexibility.

Outlook: Negative

The Lemon Tree group's financial risk profile may weaken if the recovery in occupancy level is delayed.

 

Upward factors

  • More-than-expected improvement in the debt protection metrics on account of increasing occupancy
  • Growth in revenue and sustenance of operating margin (over 40%)

 

Downward factors

  • Prolonged weak demand, leading to low occupancy and room rates
  • Sustained low revenue and profitability leading to weakening of the financial risk profile with debt to EBITDA sustaining at over 6 times

About the Group

Founded by Mr Patanjali Keswani in September 2002, the Lemon Tree group has 87 hotels across 54 cities-33 owned, 8 leased, and 46 under management or franchisee contracts. This includes 7 owned and 8 managed Keys Hotels, which were added to the portfolio after the acquisition of BHPL in fiscal 2020. The first hotel commenced operations in Gurugram in 2004. The group has seven brands: Aurika (upscale), Lemon Tree Premier & Keys Prima (upper-midscale), Lemon Tree Hotels & Keys Select (midscale), and Red Fox Hotels & Keys Lite (economy). It also has a management arm that leverages the Lemon Tree brand and provides managerial and operational services to hotel owners.

 

In 2012, APG invested in Fleur Hotels. As on March 31, 2020, APG owned 42.02% stake in Fleur Hotels and 15% in LTHL.

 

In 2019, LTHL completed its initial public offering for 24.9% stake. The promoter continues to own 26% stake.

 

In fiscal 2020, the Lemon Tree group acquired BHPL, which owns and operates 21 hotels under the Keys Hotels brand across India.

 

For the six months ended September 30, 2021, LTHL reported a net loss of Rs 93 crore on an operating income of Rs 143 crore against Rs 114 crore and Rs 97 crore, respectively, for the corresponding period of the previous fiscal.

Key Financial Indicators

As on / for the period ended March 31

 

2021

2020

Revenue

Rs crore

252

673

PAT

Rs crore

-187

-13

PAT margin

%

-73.9

-1.95

Adjusted debt/Adjusted networth

Times

1.19

1.11

Interest coverage

Times

0.4

1.5

 

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

Overdraft Facility

NA

NA

NA

20

NA

CRISIL A-/Negative

NA

Term Loan

NA

NA

27-Sep-30

210

NA

CRISIL A-/Negative

NA

Proposed Long Term

Bank Loan Facility

NA

NA

NA

20

NA

CRISIL A-/Negative

 

Annexure – List of entities consolidated

Name of entities

Extent of consolidation

Rationale for consolidation

Fleur Hotels Pvt Ltd

Full

Strong managerial, operational and financial linkages

Canary Hotels Pvt Ltd

Full

Strong managerial, operational and financial linkages

Carnation Hotels Pvt Ltd

Full

Strong managerial, operational and financial linkages

Dandelion Hotels Pvt Ltd

Full

Strong managerial, operational and financial linkages

Lemon Tree Hotel Company Pvt Ltd

Full

Strong managerial, operational and financial linkages

Manakin Resorts Pvt Ltd

Full

Strong managerial, operational and financial linkages

Oriole Dr Fresh Hotels Pvt Ltd

Full

Strong managerial, operational and financial linkages

Sukhsagar Complexes Pvt Ltd

Full

Strong managerial, operational and financial linkages

PSK Resorts & Hotels Pvt Ltd

Full

Strong managerial, operational and financial linkages

Red Fox Hotel Company Pvt Ltd

Full

Strong managerial, operational and financial linkages

Grey Fox Project Management Company Pvt Ltd

Full

Strong managerial, operational and financial linkages

Valerian Management Services Pvt Ltd

Full

Strong managerial, operational and financial linkages

Celsia Hotels Pvt Ltd

Full

Strong managerial, operational and financial linkages

Inovoa Hotels And Resorts Ltd

Full

Strong managerial, operational and financial linkages

Iora Hotels Pvt Ltd

Full

Strong managerial, operational and financial linkages

Ophrys Hotels Pvt Ltd

Full

Strong managerial, operational and financial linkages

Hyacinth Hotels Pvt Ltd

Full

Strong managerial, operational and financial linkages

Berggruen Hotels Pvt Ltd

Full

Strong managerial, operational and financial linkages

Poplar Homestead Holdings Pvt Ltd

Full

Strong managerial, operational and financial linkages

Madder Stays Pvt Ltd

Full

Strong managerial, operational and financial linkages

Jessamine Stays Pvt Ltd

Full

Strong managerial, operational and financial linkages

Bandhav Resorts Pvt Ltd

Full

Strong managerial, operational and financial linkages

Hamstede Living Pvt Ltd

Full

Strong managerial, operational and financial linkages

Mind Leaders Learning India Pvt Ltd

Proportionate consolidation under the equity method

Joint venture/associate

Pelican Facilities Management Pvt Ltd

Proportionate consolidation under the equity method

Joint venture/associate

Glendale Marketing Services Pvt Ltd

Proportionate consolidation under the equity method

Joint venture/associate

 

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 250.0 CRISIL A-/Negative   -- 13-07-20 CRISIL A-/Negative 16-08-19 CRISIL A-/Stable 02-07-18 CRISIL A-/Stable CRISIL A-/Stable
      --   -- 26-03-20 CRISIL A-/Negative 09-07-19 CRISIL A-/Stable 29-06-18 CRISIL A-/Stable --
      --   --   -- 22-03-19 CRISIL A-/Stable   -- --
All amounts are in Rs.Cr.
Annexure - Details of Bank Lenders & Facilities
Facility Amount (Rs.Crore) Rating
Overdraft Facility 20 CRISIL A-/Negative
Proposed Long Term Bank Loan Facility 20 CRISIL A-/Negative
Term Loan 210 CRISIL A-/Negative
Criteria Details
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 Criteria for Consolidation

Media Relations
Analytical Contacts
Customer Service Helpdesk

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


Nitesh Jain
Director
CRISIL Ratings Limited
D:+91 22 3342 3329
nitesh.jain@crisil.com


Akanksha Aggarwal
Manager
CRISIL Ratings Limited
D:+91 124 672 2143
Akanksha.Aggarwal@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