Rating Rationale
April 21, 2023 | Mumbai
Music Broadcast Limited
Ratings Reaffirmed
 
Rating Action
Total Bank Loan Facilities RatedRs.135 Crore
Long Term RatingCRISIL AA/Stable (Reaffirmed)
Short Term RatingCRISIL A1+ (Reaffirmed)
 
Rs.120 Crore Preference SharesCRISIL AA/Stable (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

Detailed Rationale

CRISIL Ratings has reaffirmed its CRISIL AA/Stable/CRISIL A1+’ ratings on the bank facilities and preference shares of Music Broadcast Limited (MBL).

 

The ratings continue to reflect the managerial, operational and financial linkages with the parent, Jagran Prakashan Ltd (JPL; CRISIL AA+/Stable/CRISIL A1+), healthy market position of MBL in the FM radio broadcasting industry, and strong financial risk profile. These strengths are partially offset by susceptibility to economic activity and moderate competition.

 

Advertisement (ad), the key revenue source, is strongly correlated with the level of economic activity in the country. The operating performance of MBL was significantly impacted by the pandemic during fiscals 2021 and 2022 as demand for ads remained sluggish. While there has been healthy economic revival, recovery in operating performance has been slower due to subdued ad yields which that are not expected to fully recover even in the near term. Operating revenue was Rs 147 crore while operating margin was ~12% for the nine months through December 2022, against Rs 202 crore and ~31%, respectively, for the corresponding period in December 2020 (pre pandemic). Ad yields should improve gradually in fiscal 2024, although recovery to pre-pandemic levels is not expected in the near term.

 

CRISIL Ratings notes that MBL has completed bonus issue of ~Rs 90 crore of non-convertible redeemable preference shares to its non-promoter shareholders in the quarter ended March 2023. These are to be redeemed three years from the issue date with a redemption premium of ~Rs 18 crore. CRISIL Ratings understands MBL will service preference share dividend as well as the redemption amount in a timely manner.

 

Financial risk profile continues to be supported by strong liquidity of over Rs 288 crore as on December 31, 2022, nil debt, and high financial flexibility.

Analytical Approach

CRISIL Ratings has considered the standalone financials of MBL and has applied its parent notch-up framework to factor in the strong operational, financial and managerial linkages between MBL and JPL.

Key Rating Drivers & Detailed Description

Strengths: 

Established linkages with JPL

MBL has helped JPL diversify its reach to the radio broadcasting segment, thereby remaining strategically important to the latter. The company also complements the print business of JPL, enabling it to offer a strong and differentiated product to advertisers. It further enhances geographical reach by adding cities where JPL has limited presence in print. Furthermore, the radio stations of MBL acquired during the phase III auctions are in areas where JPL has a strong reach, thereby providing synergies to the former.

 

In the past, JPL had facilitated the issuance of non-convertible debentures by providing a corporate guarantee to MBL, and later replaced it with a letter of comfort. It has also offered liquidity support through a debt service reserve account covering six months of debt obligation. Extensive experience of JPL’s management in the media and entertainment industry will continue to strengthen the business risk profile of MBL.

 

Healthy market position and strong financial risk profile

The JPL group has 39 radio channels under the Radio City brand. It is the second-largest radio player with an estimated 19% volume market share in the third quarter of fiscal 2023. This helps complement JPL’s offering to advertisers. Geographical reach is diversified with strong presence in tier 2 and tier 3 cities. Focus on growth in non-FCT revenues such as digital and events will aid revenue diversification.

 

Debt is nil and liquidity ample, with cash and liquid investments of over Rs 288 crore as on December 31, 2022. Financial risk profile will remain healthy over the medium term, driven by improvement in cash accrual and absence of debt.

 

Weakness:

Susceptibility to economic activity and moderate competition

Operating performance of radio operators remains vulnerable to economic downturns as ad revenue is linked to the overall macroeconomic scenario. Therefore, operations were significantly impacted by the pandemic in fiscal 2021 and the first-half of fiscal 2022, after an already weak performance in fiscal 2020 due to a subdued macroeconomic environment. Recovery in ad revenue will be a key monitorable over the medium term. Moreover, limited scope to differentiate offerings results in price-led competition among radio players.

Liquidity: Strong

Cash and liquid investments stood at over Rs 288 crore as on December 31, 2022; MBL is debt-free. Capital expenditure is expected to remain moderate. The company also has high financial flexibility and can get support from JPL in case of any exigency.

Outlook: Stable

MBL will continue to benefit from the healthy market position of Radio City, strong liquidity and linkages with JPL.

Rating Sensitivity factors

Upward Factors

  • Upgrade in the credit rating of JPL by one notch
  • Strong revenue growth leading to healthy cash accrual and return on capital employed

 

Downward Factors

  • Change in stated stance of support from JPL
  • Downgrade in the credit rating of JPL by one or more notches
  • Sustained decline in operating revenue impacting profitability and cash accrual

About the Company

MBL was the first private FM radio broadcaster in India, and operates FM radio channels under the Radio City brand. In fiscal 2016, the company acquired 11 new stations in batch I of FM phase III auctions. Also, eight radio stations under the Radio Mantra brand, operated by the promoters of JPL under Shri Puran Multimedia Ltd, were merged with the company and rebranded Radio City in fiscal 2016. The company is present in 39 cities across India, and also operates 17 web-based stations.

 

For the nine months through December 2022, revenue was Rs 147 crore and net profit Rs 4 crore, against revenue of Rs 122 crore and net loss of Rs 4 crore for the corresponding period previous fiscal.

Key Financial Indicators

Particulars

Unit

2022

2021

Operating revenue

Rs crore

168

128

Profit after tax (PAT)

Rs crore

-5.7

-24

PAT margin

%

-3.4

-18.9

Adjusted debt/adjusted networth

Times

0

0

Interest coverage

Times

10.5

-0.82

The table above reflects numbers adjusted by CRISIL Ratings

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 instrument

Date of allotment

Coupon rate (%)

Maturity date

Issue size

(Rs,Crore)

Complexity level

Rating assigned with outlook

NA

Bank Guarantee

NA

NA

NA

23.95

NA

CRISIL A1+

NA

Proposed Working Capital Facility

NA

NA

NA

79

NA

CRISIL AA/Stable

NA

Proposed Bank Guarantee

NA

NA

NA

21.05

NA

CRISIL A1+

NA

Overdraft Facility

NA

NA

NA

11

NA

CRISIL A1+

INE919I04010

Preference shares

19-Jan-23

0.1%

19-Jan-26

89.69

Complex

CRISIL AA/Stable

NA

Preference shares*

NA

NA

NA

30.31

Complex

CRISIL AA/Stable

*Yet to be issued

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
Fund Based Facilities ST/LT 90.0 CRISIL A1+ / CRISIL AA/Stable   -- 13-09-22 CRISIL A1+ / CRISIL AA/Stable 23-07-21 CRISIL AA/Stable 23-04-20 CRISIL AA/Stable CRISIL AA/Stable
      --   -- 21-04-22 CRISIL A1+ / CRISIL AA/Stable   --   -- --
Non-Fund Based Facilities ST 45.0 CRISIL A1+   -- 13-09-22 CRISIL A1+ 23-07-21 CRISIL A1+ 23-04-20 CRISIL A1+ CRISIL A1+
      --   -- 21-04-22 CRISIL A1+   --   -- --
Non Convertible Debentures LT   --   --   --   -- 23-04-20 Withdrawn Withdrawn
Preference Shares LT 120.0 CRISIL AA/Stable   -- 13-09-22 CRISIL AA/Stable   --   -- --
All amounts are in Rs.Cr.
Annexure - Details of Bank Lenders & Facilities
Facility Amount (Rs.Crore) Name of Lender Rating
Bank Guarantee 2.29 Central Bank Of India CRISIL A1+
Bank Guarantee 21.66 HDFC Bank Limited CRISIL A1+
Overdraft Facility 1 Axis Bank Limited CRISIL A1+
Overdraft Facility 10 HDFC Bank Limited CRISIL A1+
Proposed Bank Guarantee 21.05 Not Applicable CRISIL A1+
Proposed Working Capital Facility 79 Not Applicable CRISIL AA/Stable

This Annexure has been updated on 21-Apr-2023 in line with the lender-wise facility details as on 18-Aug-2021 received from the rated entity.

Criteria Details
Links to related criteria
CRISILs Approach to Financial Ratios
Rating criteria for manufaturing and service sector companies
Criteria for Notching up Stand Alone Ratings of Companies based on Parent Support

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


Naveen Vaidyanathan
Director
CRISIL Ratings Limited
B:+91 44 6656 3100
naveen.vaidyanathan@crisil.com


Shubham Aggarwal
Manager
CRISIL Ratings Limited
B:+91 124 672 2000
shubham.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 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