Rating Rationale
June 09, 2023 | Mumbai
 
Leo August 2022
(Originator: Ugro Capital Limited)
Rating Reaffirmed
 
Rating Action
Trust Name Details Amount Rated (Rs.Crore) Outstanding Amount (Rs.Crore)* Original Tenure (Months)# Balance Tenure (Months)* Outstanding Credit Collateral (Rs.Crore)* Ratings/Credit Opinions
Leo August 2022 Series A1 PTCs 33.22 14.33 27 18 2.84 CRISIL A (SO) (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
*As after May-2023 payout
#Indicates door-to-door tenure; actual tenure will depend on the level of prepayments in the pool, exercise of clean-up call option and the extent of shortfalls

 

Detailed Rationale

CRISIL Ratings has reaffirmed its ratings on Series A1 Pass-through certificates (PTCs) issued by Leo August 2022 at ‘CRISIL A (SO)’. The transaction is backed by Ugro Capital Limited’s (Ugro; rated ‘CRISIL A-/CRISIL PPMLD A-/Positive/CRISIL A1’) share in receivables from unsecured business loans originated through various co-lending and business correspondence partners. The rating action is driven by the improved credit cover available to PTC holders on account of considerable amortisation and healthy pool performance. The transaction is supported by external credit enhancement in the form of fixed deposit amounting to Rs. 2.84 crore (7.36% of initial pool principal), which covers 18.9% of the scheduled future payouts to investors (as after May-2023 payouts).

 

9 months post securitisation (as after May-2023 payouts), the 3-month average collection ratio (MCR)1 of the pool was 102.9%, while the cumulative collection ratio (CCR)2 was 96.7%.

 

The transaction has a 'par with excess interest spread (EIS)' structure. Series A1 PTCs are entitled to monthly interest, while the principal payment is promised on an ultimate basis.

Key Rating Drivers & Detailed Description

Strengths:

  • Moderate amortisation and credit support available in the structure
    • 9 months post securitisation (after May-2023 payouts), the pool principal was amortised by 48.3%, which has led to an increase in credit cover available for the future investor payouts. The existing credit collateral of Rs 2.84 crore (after May-2023 payouts) covers 18.9% of the future investor payouts.
    • Additionally, the structure is supported by the internal credit enhancement from scheduled cashflow subordination (assuming zero prepayments) for Series A1 PTCs amounting to Rs. 6.95 crore (31.6% of pool cashflows)

 

  • Healthy collection efficiency metrics
    • As after May-2023 payouts, the CCR stood at 96.7% and 3-month average MCR was 102.9%.

 

Weakness:

  • High risk profile of underlying asset class
    • The pool is backed by unsecured SME loan receivables, an asset class which is vulnerable to adverse impacts on account of rising energy and input costs and a moderation in demand on account of an increased inflation and interest rate scenario. These macroeconomic headwinds may hamper the pool’s collection performance.

Liquidity: Adequate

The cash collateral available in the transaction is Rs 2.84 crore (7.4% of the pool principal) is in the form of a fixed deposit. Liquidity is adequate given that the credit enhancement available in the structure is sufficient to cover losses exceeding 1.9 times the currently estimated base shortfalls.

Rating Sensitivity Factors

Upward factors:

  • Credit enhancement  (based on both internal and external credit enhancements) available in the structure exceeding 2.15 times the estimated base case shortfalls on the residual cash flows of the pool.
  • A sharp upgrade in the rating of the servicer/ originator.

 

Downward factors

  • Credit enhancement (based on both internal and external credit enhancements) available in the structure falling below 1.8 times the estimated base case shortfalls on the residual cash flows of the pool.
  • A sharp downgrade in the rating of the servicer/originator.
  • Non-adherence to the key transaction terms envisaged at the time of the rating.

 

CRISIL Ratings has adequately factored all these aspects in its rating analysis.

About the pool

The securitisation transaction is backed by Ugro’s share in a pool of receivables from unsecured business loans originated through various co-lending and business correspondence partners, namely Lendingkart Finance Limited, Digikredit Finance Private Limited, Inditrade Fincorp Limited, Nomisma Mobile Solutions Private Limited (trademark ‘ftcash’), and Riviera Investors Private Limited (wholly owned subsidiary of Indifi Technologies Private Limited). As of the pool cut-off date, the pool had a weighted average net seasoning of 11.5 monthly instalments. The average ticket size for pool loans was Rs 5.6 lakh, with weighted average interest rate of 24.0% (however, weighted average hurdle rate was 14.1%, which is Ugro’s share in the underlying loans), and a weighted average original tenure of 33.3 months. All the contracts in the pool were current as on the pool cut-off date. CRISIL Ratings has adequately factored all these aspects in its rating analysis.

Pool Performance Summary (as after May-2023 payout)

Parameters

Leo August 2022

Months post securitisation

9

Principal amortization as % of initial pool principal

48.3%

Cumulative Collection Ratio (CCR)

96.7%

Average Monthly Collection Ratio (MCR) over past 3 months

102.9%

Credit collateral as % of future investor payouts

18.9%

Credit collateral utilisation as % of initial credit collateral

0.0%

Cumulative prepayments as % of initial pool principal

10.2%

90+ delinquency as % of initial pool principal

3.3%

180+ delinquency as % of initial pool principal

0.6%

1 MCR = Monthly collections in the pool / Monthly billings

2 CCR = {Total collections in the pool/(Total billings + opening overdues at the time of securitisation)}

3TCR = The minimum cumulative collection ratio required on a pool’s future cash flows, to be able to service the investor payouts on time

Rating Assumptions

Ugro Capital Limited provides a spectrum of financing services to the MSME ecosystem across the country. Having started operations in Jan-19, the lender has been rapidly scaling up disbursements in the unsecured business loan segment since Jun-21. In order to arrive the base case peak shortfall assumptions for this transaction, CRISIL Ratings has factored in the delinquency performance of Ugro’s unsecured business loan portfolio. The unsecured business loan on-book portfolio stood at INR 1,944.1 crore as of Mar-23 with a 90+ delinquency of 2.9%. The co-lending (partnerships & alliances) portfolio stood at INR 687.6 crore as of Mar-23 with a 30+ delinquency of 2.7%.

 

CRISIL Ratings has also factored in pool-specific characteristics and estimated base case collection shortfalls in the pool over the residual maturity of the transaction in the range of 7.0% to 9.0% of future cashflows for non-delinquent contracts. Additional stresses have been applied to the collection shortfall estimate for delinquent contracts.

 

CRISIL Ratings has also the following assumptions, basis the typical industry characteristics of the asset class and its criteria for rating asset backed securitisations:

  • CRISIL Ratings has assumed a monthly prepayment rate of 0.8% to 1.2% under stressed scenarios in its analysis.
  • CRISIL Ratings has adequately factored in the risks arising on account of counterparties (refer to counterparty details below).

Counterparty details

Capacity

Counterparty Name

Counterparty Rating

Effect on credit ratings in case of non-performance

Originator & Seller

Ugro, acting through various co-lending and business correspondence partners

For Ugro: ‘CRISIL A-/CRISIL PPMLD A-/Positive/CRISIL A1’

No effect.

Servicer

Ugro, acting through various co-lending and business correspondence partners

For Ugro: ‘CRISIL A-/CRISIL PPMLD A-/Positive/CRISIL A1’

Significant effect, because of change in servicing quality and replacement cost of servicer. However, currently CRISIL Ratings does not envisage the need for replacement. Under certain circumstances, the trust or investor has the right to change the servicer by providing an intimation to CRISIL Ratings.

Collection and Payout Account Bank

ICICI Bank Limited

Rated ‘CRISIL AA+/CRISIL AAA/Stable’

Negligible effect. Account bank can be changed without impacting the rating.

Collateral in the form of Fixed Deposit

IDFC First Bank Limited

Rated ‘CRISIL AA+/Stable/CRISIL A1+’

Negligible effect. Bank with whom the fixed deposit is maintained can be changed without impacting the rating.

Trustee

CTL

Not rated

Negligible effect. Can be replaced at minimal cost.

About the Originator

UGRO is a systemically important non-banking finance company (NBFC) engaged in financing secured and unsecured loans to MSMEs. It was incorporated in 1993 as Chokhani Securities Ltd and was acquired and renamed as UGRO Capital Ltd in 2018 by Mr Shachindra Nath (Executive Chairman and Managing Director) who has over two decades of experience in the financial services industry. The company is publicly listed on the Bombay Stock Exchange since 1995 and got listed on the National Stock Exchange in August 2021. Mr. Nath is supported by seasoned key management personnel each having expertise of over a decade in their respective functional domains.

 

The company has raised capital from marquee private equity investors namely Newquest Asia Investments (TPG), Clearsky Investment holdings (ADV), Samena and DBZ Cyprus (PAG) who invested in the initial phase of UGRO’s evolution along with Mr Shachindra Nath. The four investors together hold 65% as on December 31, 2022.

 

The company commenced operations in January 2019 and had an AUM of Rs 5095 crore as on December 31, 2022, of which Rs 3320 crore was on-book. The company has diversified presence across 16 states (99%) with ~98 branches as on December 31,2022, and has further entered another 16 states through limited presence (total exposure of ~1%). None of the states are contributing more than 16% of the AUM as on December 31, 2022.

 

The company reported a profit after tax of Rs 26 crore on a total income (net of interest expense) of Rs 264 crore for the nine months ended December 31, 2022 as against Rs 15 crore and Rs 175 crore, respectively, for fiscal 2022.

 

Past rated pools

CRISIL Ratings has outstanding ratings on 4 securitisation transactions originated by Ugro. CRISIL Ratings is receiving monthly performance reports pertaining to these transactions

 

Key Financial Indicators

 

As on/for the period ending

Unit

Dec 2022

(9MFY23)

Mar 2022 (FY22)

Mar 2021 (FY21)

Mar 2020 (FY20)

Total assets

Rs crore

3778

2854

1751

1213

Total assets under management (including off balance sheet)

Rs crore

5095

2969

1317

861

Total income

Rs crore

467

313

153

105

Profit before tax

Rs crore

50.2

20.2

12.1

3.32

Profit after tax

Rs crore

26

15

29

20

Gross Stage III assets

%

2.5

2.3

2.3

0.9

Adjusted gearing*

Times

3.5

2.1

0.9

0.3

Return on managed assets

%

0.8

0.6

1.9

1.9

 *Gearing is adjusted for the intangible assets on the balance sheet and Direct Assignments. 

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)

Type of Instrument

Rated Amount

(Rs Cr)

Date of Allotment

Maturity

Date#

Coupon Rate (%)

p.a.p.m

Complexity level

Credit Collateral

(Rs Cr)

Outstanding Ratings/ Credit Opinions

Series A1 PTCs

33.22

22-Aug-22

17-Nov-24

11.50%

Highly Complex

2.84

CRISIL A (SO)

#Indicates door to door tenure. Actual tenure will depend on the level of prepayments in the pool, and exercise of the clean-up call option

Annexure - Rating History for last 3 Years
  Current 2023 (History) 2022  2021  2020  Start of 2020
Instrument Type Outstanding Amount Rating Date Rating Date Rating Date Rating Date Rating Rating
Series A1 PTCs LT 14.33 CRISIL A (SO) 15-03-23 CRISIL A (SO) 13-12-22 CRISIL A (SO)   --   -- --
      --   -- 18-11-22 CRISIL A (SO)   --   -- --
      --   -- 09-09-22 Provisional CRISIL A (SO)   --   -- --
All amounts are in Rs.Cr.
Criteria Details
Links to related criteria
CRISILs rating methodology for ABS transactions
Evaluating risks in securitisation transactions - A primer
Legal analysis in structured finance transactions

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


Ajit Velonie
Senior Director
CRISIL Ratings Limited
B:+91 22 3342 3000
ajit.velonie@crisil.com


Wazeem Aboobacker
Associate Director
CRISIL Ratings Limited
B:+91 22 3342 3000
wazeem.a@crisil.com


VIKRAM RAJ IYER
Senior Rating Analyst
CRISIL Ratings Limited
B:+91 22 3342 3000
vikram.iyer@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