Rating Rationale
July 03, 2025 | Mumbai
 
Niveda Trust PTC June 2025
(Originator: Piramal Finance Limited)
'Provisional Crisil AA+ (SO)' assigned to Series A PTCs
 
Rating Action
Trust Name Details Pool Principal
(Rs.Crore)

Rated Amount
(Rs.Crore)

Original Tenure (Months)# Credit Collateral
(Rs.Crore)
Ratings/Credit Opinions@ Rating Action
Niveda Trust PTC June 2025 Series A PTCs 141.47 127.32 60 14.15 Provisional Crisil AA+ (SO) Provisional Rating Assigned
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
# Indicates final maturity date for the instrument in number of monthly payouts. Actual maturity date will depend on the level of collection shortfalls in the pool, the level of prepayments in the pool, and exercise of the clean-up call option.
@A prefix of 'Provisional' indicates that the rating centrally factors in the strength of specific structures and is contingent upon occurrence of certain steps or execution of certain documents by the issuer, as applicable, without which the rating would either have been different or not assigned ab initio. This is in compliance with a May 6, 2015 directive ‘Standardizing the term, rating symbol, and manner of disclosure with regards to conditional/ provisional/ in-principle ratings assigned by credit rating agencies' by Securities and Exchange Board of India (SEBI) and April 27, 2021 circular ‘Standardizing and Strengthening Policies on Provisional Rating by Credit Rating Agencies (CRAs) for Debt Instruments’ by SEBI.

Detailed Rationale

Crisil Ratings has assigned its ‘Provisional Crisil AA+ (SO)’ rating to Series A pass-through certificates (PTCs) issued by ‘Niveda Trust PTC June 2025’ under a securitisation transaction originated by Piramal Finance Limited (PFL; rated ‘CRISIL A1+’), backed by a pool of unsecured business loan receivables.

The ratings are based on credit support available to PTCs, credit quality of the underlying pool receivables, PFL’s origination and servicing capabilities, and soundness of the transaction’s legal structure.

Payment Structure:

The transaction has a ‘PAR with turbo amortisation’ structure. The trust settled by the transaction’s Trustee, i.e. Catalyst Trusteeship Limited will issue Series A PTCs to investors in exchange for a purchase consideration equal to 90.0% of the pool principal at the time of securitisation.

Series A PTC holders are promised timely interest payments on a monthly basis. Principal repayment, while expected on a monthly basis, is promised only on an ultimate basis by the instrument’s final maturity date.

Adequacy of credit enhancement

The investor payouts for PTCs are supported by cash collateral, subordination of over collateral principal, and subordination of excess interest spread (EIS). Every month, residual cashflows, after making expected and promised investor payouts, shall be utilised for accelerated redemption of PTCs. On a monthly basis, the cash collateral can be used to make the promised interest payments in case of a shortfall in collections from the pool to Series A PTC. On the Series A PTC final maturity date, the cash collateral can also be used to make the promised principal repayment in case of a shortfall in collections from the pool.

 

Credit enhancement available in the transaction structure for Series A PTC is as below:

  • Internal credit enhancement from subordination of over collateral principal amounting to INR 14.15 crore (10.0% of the initial pool principal), and subordination of scheduled EIS amounting to INR 22.86 crore (16.2% of the initial pool principal).
  • External credit enhancement from a cash collateral amounting to INR 14.15 crore (10.0% of the initial pool principal) which is expected to be maintained as fixed deposits with a bank and lien-marked in favour of the Trustee.

Key Rating Drivers & Detailed Description

Strengths:

  • Credit enhancement available in the structure:
    • Series A PTCs are supported by internal credit enhancement from subordination of over collateral principal amounting to INR 14.15 crore (10.0% of the initial pool principal), and subordination of scheduled EIS amounting to INR 22.86 crore (16.2% of the initial pool principal). The PTCs are also supported by external credit enhancement from a cash collateral amounting to INR 14.15 crore (10.0% of the initial pool principal).
  • Repayment track record of pool borrowers:
    • As of the cut-off date, the pool loans had a weighted average credit bureau score of 754.
    • The pool has weighted average seasoning of 21.3 months and 100% of the contracts in the pool have been current since origination.

Weakness:

  • Limited portfolio track record

        Limited portfolio performance track record for the unsecured business loan book of PFL. Major disbursements have happened in the previous two fiscals and are yet to witness complete performance cycle.

  • Vulnerability to socio-political risks

        The unsecured business loan industry remains susceptible to risks arising out of socio-political issues and policy / regulatory changes. Such events can disrupt loan repayments of underlying borrowers.

        Collections for unsecured business loans have been volatile across industry. For PFL there has been a dip in cumulative portfolio collections in recent quarters which has led to a rise in delinquency levels which could have a bearing on the collection performance of loans in the underlying pool.

Liquidity: Strong

Liquidity is strong given that the credit enhancement available in the structure is sufficient to cover losses exceeding 1.5 times the currently estimated base shortfalls.

Rating Sensitivity factors

Upward factors

  • Credit enhancement available in the structure adequately covering for 4.0 times the estimated adjusted base shortfalls on the residual cash flows of the pool due to sustained healthy collections from the pool.
  • A sharp upgrade in rating of the servicer/originator

  

Downward factors

  • Credit enhancement (internal and external combined) falling below 3.0 times the estimated base case shortfall on the residual cash flows of the pool due to weaker than expected collections from 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.

Quality of the asset pool and strength of cashflows

The transaction is backed by receivables from a pool of unsecured business loans originated by PFL. The pool’s key characteristics as of the cut-off date (31-May-2025) are outlined below:

  • Pool loans have seen a weighted average seasoning of 21.3 months prior to securitisation, during which the total disbursed amount for pool loans has amortised by 36.2%.
  • The pool has lower concentration in terms of geography with the top 3 state and top 10 cities accounting for 43.3% and 36.5% of the pool principal respectively.
  • The average ticket size for contracts in the pool is Rs 7.1 lakh, with a weighted average interest rate of 20.3%.
  • None of the pool loans had any overdues as of the cut-off date.

Assuming no prepayments, cashflow schedule results in subordination in the form of principal subordination and EIS amounting aggregating to to Rs 37.00 crore (26.2% of pool principal securitised). The portfolio performance of PFL has been highlighted in the Rating assumptions section below. Based on Crisil Ratings assessment, the total credit enhancement available in the transaction (internal – in the form of EIS and principal subordination; and external – in the form of cash collateral) provide loss absorption against stressed shortfalls in the pool, commensurate with the rating assigned to the PTCs.

Rating assumptions

Background:

PTC investors are taking a direct exposure on the repayment ability of the underlying borrowers in the pool. Credit risk in the transaction is factored through the base case shortfalls expected on the portfolio, which are further adjusted for pool specific characteristics.

To assess the base case collection shortfalls for the transaction, Crisil Ratings has analyzed the static pool performance (with information on 90+ delinquency) of unsecured business loans originated by Piramal Finance Limited during the period Q1FY 2023 to Q3FY 2025 (with performance till March 2025). Crisil Ratings has also analysed the dynamic portfolio delinquencies of PFL’s portfolio. As of March 2025, the 90+ delinquency for PFL’s unsecured business loan portfolio was 1.3%.

Base case shortfalls on the portfolio are adjusted based on pool characteristics – which includes seasoning profile and repayment track record, parameters such as original tenure, interest rate, loan-to-value, etc. Crisil Ratings has additionally factored risk arising from borrower & geographic concentration in the pool.

Prepayment is a form of market risk which will result in the reduction of excess interest spread in the transaction. Prepayment risk has been assessed based on historically observed levels of prepayments for similar pools.

Assumptions:

  • After making the adjustments on the above factors, the base case shortfalls in the pool by maturity of the transaction is in the range of 7.0% to 8.0% of pool cashflows.
  • Monthly prepayment rate of 0.5% to 1.5% has also been applied to the pool cashflows.

 

 

Additional disclosures for Provisional ratings:


The provisional rating is contingent upon execution and receipt of the following documents:

 

Executed documents:

  • Trust Deed
  • Assignment Agreement
  • Servicing Agreement
  • Accounts Agreement
  • Power of Attorney

 Other documents:

  • Information Memorandum
  • Legal Opinion
  • Auditor’s Certificate(s)
  • Trustee’s Letter
  • Originator’s Representations and Warranties Letter

Additional documents, if any, executed for the transaction should also be provided along with the above documents. The provisional rating shall be converted into a final rating after receipt of transaction documents duly executed within 90 days from the date of issuance of the instrument. The final rating assigned post conversion shall be consistent with the available documents. In case of non-receipt of the duly executed transaction documents within the above-mentioned timelines, the rating committee of Crisil Ratings may grant an extension of up to another 90 days in line with its policy on provisional ratings.

 

Rating that would have been assigned in absence of the pending documentation:

In the absence of documentation considered while assigning provisional rating as mentioned above, Crisil Ratings would not have assigned any rating.

 

Risks associated with provisional nature of credit rating:

A prefix of 'Provisional' to the rating symbol indicates that the rating is contingent upon execution of certain documents by the issuer, as applicable. In case the documents received deviate significantly from the expectations, Crisil Ratings may take appropriate action including placing the rating on watch or a rating change, depending on status of progress on a case-to-case basis. In the absence of the pending documentation, the rating on the instrument would not have been assigned ab initio.

About the company- Originator/Servicer profile

Founded by Mr. Ajay Piramal, PEL is engaged in the financial services business through its subsidiaries.

 

In the financial services business, the company has three verticals: (i) real estate financing - lending to developers with established track record, with greater focus on providing loans for construction finance and lease rental discounting; (ii) Corporate Mid-Market Group that provides finance to mid-tier companies; and (iii) housing finance and other retail loans.

 

In 2022, the PEL group has undergone restructuring with the pharmaceutical business within PEL being carved out into a new entity -- PPL. Further, PHL Fininvest Pvt Ltd got merged into PEL, thus PEL is now an NBFC with PCHFL as its 100% subsidiary.

 

Key Financial Indicators: (Consolidated)

As on/for the year ended

Unit

Dec-24

Mar-24

Mar-23

Mar-22

Total assets

Rs crore

89,055

79,959

79,882

79,050

Total income

Rs crore

7,156

8,372

9,087

7911

Profit after tax

Rs crore

383

(1,683)

9,969

1,999

GNPA/GS 3

%

2.8

2.4

3.8

3.4

Gearing (gross)

Times

2.3

2.0

1.6

1.6

Return on assets

%

0.6*

(2.1)

12.6

1.3

*annualised

 

Quality and experience of servicer:

PFL: rated ‘CRISIL A1+will continue to service loans assigned to this trust. PFL has originated several securitisation transactions. Servicing has been done, and reports have been shared across all these transactions in a timely manner.

 

Risks and concerns for investors and mitigating factors: Based on Crisil Ratings’ assessment, the total credit enhancement available in the transaction (internal – in the form of EIS; and external – in the form of cash collateral) together can mitigate against shortfalls in collection from the pool even after stressing them commensurate with the rating assigned to the PTCs. Crisil Ratings has adequately factored key risks  in the transaction including Credit & Market (as highlighted in rating assumptions section), Counterparty and Legal risks. Legal risks are assessed based on detailed analysis of transaction documentation. Risk factored from counterparties are mentioned in the table below:

 

Counterparty details

 

Capacity

Counterparty

Rating

Effect on transaction rating in case of non-performance and Provision for appointment of back-up, if any

Originator

PFL

'Crisil A1+'

No effect.

Servicer

PFL

'Crisil A1+'

Significant effect, because of change in servicing quality and replacement cost of the Servicer. However, Crisil Ratings does not currently envisage the need for replacement. The Trustee, on behalf of the investors, shall retain the right to appoint a replacement Servicer in the occurrence of a ‘Servicer Event of Default’ as per the terms of the transaction. Since there is time lag between pool collections and investor payouts. In the interim, the money collected lies with the servicer and may commingle with its own cash flow. As monthly pool collections are commingled only for a short period of time, the short-term credit quality of the servicer determines the commingling risk.

Collection and Payout Account (CPA) Bank

ICICI Bank Limited

'Crisil AAA/Crisil AA+/Stable'

Negligible effect. As per the terms of the transaction, the Trustee, on behalf of the investors, has the right to change the CPA Bank.

Cash Collateral Bank

IDFC First Bank Limited

'Crisil AAA/Crisil AA+/Stable/Crisil A1+'

Negligible effect. As per the terms of the transaction, the Trustee, on behalf of the investors, has the right to change the Bank with which the Cash Collateral fixed deposits are maintained.

Trustee

Catalyst Trusteeship Limited

Not rated by Crisil Ratings

Negligible effect. As per the terms of the transaction, the Trustee can be replaced by the investors holding majority interest.

 

 

A summary of key terms of servicer contract

 

As per indicative transaction terms, the key points on the role of the servicer to be covered as part of the transaction documents are as below:

 

  • The Trustee acting for and on behalf of the investors shall appoint, the servicer for the purpose of collecting, receiving and managing payment of the Receivables into the Collection and Payment Account for the purpose of managing, collecting and receiving the receivables, holding the underlying security and carry out other roles and roles and responsibilities as specified under the transaction documents

The servicer shall receive servicing fees which shall be paid by the trustee in accordance with the Waterfall Mechanism as per the transaction documents.

  • The servicer shall collect the receivables from the underlying borrowers and deposit the collected amounts in the collection and payment account in a timely manner as per the terms of the transaction documents.
  • The servicer shall submit to the trustee all the data and reports in the manner and as per the timelines as specified under the transaction documents.
  • The occurrence of certain events as per the terms of the transaction documents shall be construed as a Servicer Event of Default.

Provision for appointment of back-up servicer: The Trustee (acting on the instructions of the investors) as per the terms of the Servicer Agreement and upon the occurrence of Servicer’s Event of default, shall retain the right to appoint an alternate servicer

 

Performance of outstanding rated transactions

Crisil Ratings has ratings outstanding on instruments issued under 3 securitisation transactions backed by unsecured business loans initially originated by PFL (later on sold to PEL). The underlying pools in these transactions are being serviced by PFL. The cumulative collection efficiency in the underlying pools for these transactions are nearly in the range of 95.5%-97.5% as of May-2025 payouts.

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
security

Date of
allotment

Coupon
rate (%)

Maturity

date#

Issue size
(Rs.Crore)

Complexity level

Rating
assigned

Cash collateral (Rs.Crore)

NA

Series A PTCs

27-Jun-25

9.35 p.a.p.m.

15-Jun-30

127.32

Highly complex

Provisional Crisil AA+ (SO)

14.15

^ISIN yet to be issued.

#Indicates legal final maturity date for the instrument. Actual maturity date will depend on the level of collection shortfalls in the pool, the level of prepayments in the pool, and exercise of the clean-up call option.

Annexure - Rating History for last 3 Years
  Current 2025 (History) 2024  2023  2022  Start of 2022
Instrument Type Outstanding Amount Rating Date Rating Date Rating Date Rating Date Rating Rating
Series A PTCs LT 127.32 Provisional Crisil AA+ (SO)   --   --   --   -- --
All amounts are in Rs.Cr.
Criteria Details
Links to related criteria
Basics of Ratings (including default recognition, assessing information adequacy)
Criteria for securitisation transactions

Media Relations
Analytical Contacts
Customer Service Helpdesk

Ramkumar Uppara
Media Relations
Crisil Limited
M: +91 98201 77907
B: +91 22 6137 3000
ramkumar.uppara@crisil.com

Kartik Behl
Media Relations
Crisil Limited
M: +91 90043 33899
B: +91 22 6137 3000
kartik.behl@crisil.com

Divya Pillai
Media Relations
Crisil Limited
M: +91 86573 53090
B: +91 22 6137 3000
divya.pillai1@ext-crisil.com


Ajit Velonie
Senior Director
Crisil Ratings Limited
B:+91 22 6137 3000
ajit.velonie@crisil.com


Aparna Kirubakaran
Director
Crisil Ratings Limited
B:+91 22 6137 3000
aparna.kirubakaran@crisil.com


NIHARIKA MISHRA
Manager
Crisil Ratings Limited
B:+91 22 6137 3000
niharika.mishra@crisil.com

Timings: 10.00 am to 7.00 pm
Toll free Number:1800 267 3850

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') provided by Crisil Ratings Limited ('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 use only within the jurisdiction of India. 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 provision or intention to provide any services in jurisdictions where Crisil Ratings does not have the necessary licenses and/or registration to carry out its business activities. Access or use of this report does not create a client relationship between Crisil Ratings and the user.

The report is a statement of opinion as on the date it is expressed, and it is not intended to and does not constitute investment advice within meaning of any laws or regulations (including US laws and regulations). The report is not an offer to sell or an offer to purchase or subscribe to 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 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 and its associates do not act as a fiduciary. The report is based on the information believed to be reliable as of the date it is published, Crisil Ratings does not perform an audit or undertake due diligence or independent verification of any information it receives and/or relies on for preparation of the report. THE REPORT IS PROVIDED ON “AS IS” BASIS. TO THE MAXIMUM EXTENT PERMITTED BY APPLICABLE LAWS, CRISIL RATINGS DISCLAIMS WARRANTY OF ANY KIND, EXPRESS, IMPLIED OR OTHER WARRANTIES OR CONDITIONS, INCLUDING WARRANTIES OF MERCHANTABILITY, ACCURACY, COMPLETENESS, ERROR-FREE, NON-INFRINGEMENT, NON-INTERRUPTION, SATISFACTORY QUALITY, FITNESS FOR A PARTICULAR PURPOSE OR INTENDED USAGE. In no event shall Crisil Ratings, its associates, third-party providers, as well as their directors, officers, shareholders, employees or agents 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.

The report is confidential information of Crisil Ratings and Crisil Ratings reserves all rights, titles and interest in the rating report. The report shall not be altered, disseminated, distributed, redistributed, licensed, sub-licensed, sold, assigned or published any content thereof or offer access to any third party without prior written consent of Crisil Ratings.

Crisil Ratings or its associates may have other commercial transactions with the entity to which the report pertains or its associates. Ratings are subject to revision or withdrawal at any time by Crisil Ratings. 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 Ratings has in place a ratings code of conduct and policies for managing conflict of interest. For more detail, please refer to: https://www.crisil.com/en/home/our-businesses/ratings/regulatory-disclosures/highlighted-policies.html. Public ratings and analysis by Crisil Ratings, as are required to be disclosed under the Securities and Exchange Board of India regulations (and other applicable regulations, if any), are made available on its websites, www.crisilratings.com and https://www.ratingsanalytica.com (free of charge). Crisil Ratings shall not have the obligation to update the information in the Crisil Ratings report following its publication although Crisil Ratings may disseminate its opinion and/or analysis. Reports with more detail and additional information may be available for subscription at a fee.  Rating criteria by Crisil Ratings are available on the Crisil Ratings website, www.crisilratings.com. For the latest rating information on any company rated by Crisil Ratings, you may contact the Crisil Ratings desk at crisilratingdesk@crisil.com, or at (0091) 1800 267 3850.

Crisil Ratings shall have no liability, whatsoever, with respect to any copies, modifications, derivative works, compilations or extractions of any part of this [report/ work products], by any person, including by use of any generative artificial intelligence or other artificial intelligence and machine learning models, algorithms, software, or other tools. Crisil Ratings takes no responsibility for such unauthorized copies, modifications, derivative works, compilations or extractions of its [report/ work products] and shall not be held liable for any errors, omissions of inaccuracies in such copies, modifications, derivative works, compilations or extractions. Such acts will also be in breach of Crisil Ratings’ intellectual property rights or contrary to the laws of India and Crisil Ratings shall have the right to take appropriate actions, including legal actions against any such breach.

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.crisilratings.com/en/home/our-business/ratings/credit-ratings-scale.html