Rating Rationale
June 25, 2021 | Mumbai
Redington India Limited
Rating outlook revised to 'Positive'; Ratings reaffirmed
 
Rating Action
Total Bank Loan Facilities RatedRs.1750 Crore
Long Term RatingCRISIL AA/Positive (Outlook revised from 'Stable' and rating reaffirmed)
Short Term RatingCRISIL A1+ (Reaffirmed)
 
Rs.1900 Crore Commercial PaperCRISIL A1+ (Reaffirmed)
1 crore = 10 million
Refer to Annexure for Details of Instruments & Bank Facilities

Detailed Rationale

CRISIL Ratings has revised its outlook on the long-term bank facilities of Redington India Limited (REDIL) to 'Positive' from 'Stable' while reaffirming the rating at 'CRISIL AA'; the short term rating and commercial paper has been reaffirmed at ‘CRISIL A1+’.

The outlook revision follows the stronger than expected revenue growth of 11% registered by REDIL (to ~Rs.57000 crore) in fiscal 2021, due to buoyant demand for IT products and services, as well as mobility products, and expectations that healthy demand for these products will continue over the medium term. The company is expected to sustain revenue growth over the medium term, supported by its solid market position in the IT and mobility products distribution businesses, improving product basket and increasing geographical diversification. Operating margins improved sharply to 2.43% (compared to 1.95% during fiscal 2020), driven by higher gross margins and better leverage of fixed expenses. REDIL’s operating margins are expected to remain range bound at almost similar levels over the medium term.

The outlook revision also reflects the company sustaining its strong risk management practices and prudent working capital management. During fiscal 2021, there was a sharp improvement in net working capital days driven by healthy receivable collections, extended credit period negotiated with vendors as well as lower inventory. The net working capital declined to 13 days in fiscal 2021 from 29 days during fiscal 2020. This has led to sharp reduction in debt levels, and sizeable cash surplus of ~Rs 3,493 crore as of March 31, 2021. Despite normalisation of net working capital, cash surplus is expected to remain sizeable at Rs. 1000-1200 crore. The debt requirements are however expected to remain moderate due to healthy cash generating ability and limited capital spending plans in next two fiscals.

 

Key debt metrics mainly interest cover and the ratio of total outside liabilities to total net worth (TOL/TNW), which improved to about 6.5 times (3.5 times in fiscal 2020) and 1.82 times (2.26 times) respectively in fiscal 2021, are expected to continue remaining at comfortable levels over the medium term.

 

The ratings continues to factor REDIL's solid and established market position in the IT and mobility products distribution business, improving product and geographical diversification in revenues in domestic and international markets, and its strong risk management practices. The rating is also supported by the company's healthy and improving financial risk profile and strong liquidity. The above rating strengths are partially offset by its modest though improving operating margins, and working capital-intensive nature of the distribution business. 

Analytical Approach

For arriving at the ratings, CRISIL Rating has combined the business and financial risk profiles of REDIL and REDIL’s subsidiaries, due to operational similarities. All these companies have been together referred to herein as REDIL.

 

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:

  • Strong market position in IT and mobility distribution business: REDIL has a strong market position in the IT products distribution within India along with Ingram Micro Pvt Ltd (another major player in this industry) garnering the major share of the market in domestic IT distribution.

 

REDIL is the market leader in the Middle East and Africa (MEA) markets through its step down subsidiary, Redington Gulf FZE and its step-down subsidiary, Arena Bilgisayar Sanayive Ticaret Anonim Sirketi (Arena), is one of the largest players in Turkey. The company is one of the few supply chain solutions providers with presence in the major emerging markets around the world. It has strong relationships with leading vendors such as HP, Dell, Samsung Lenovo, Cisco and Microsoft in the IT products business, and has over time consolidated its position as a leading distributor for these vendors.

 

In the mobility business too, REDIL remains a significant distributor for smartphones. It has tie-ups with leading brands such as Apple, Google and Samsung, which has enabled it to grow its mobility products business at a rapid pace.

 

The company’s market position in both its business segments is underpinned by its ability to rapidly grow its vendor list, its diverse product profile, strong distribution infrastructure, and well-entrenched relationships with the channel partners. This has enabled it to be well placed to grow its revenues, supported by buoyant demand for IT products and services.

 

  • Diversified revenue mix with healthy geographical footprint: REDIL’s revenue stream is highly diversified in terms of the IT, mobility and service business verticals, as well as geographically. The IT consumer segment handles the distribution of personal computers (PCs), laptops and other consumer lifestyle products, while the IT enterprise segment caters to networking, software, servers and storage. In the mobility vertical, REDIL primarily focuses on smartphones. The company has gradually enhanced the proportion of mobility revenue in its overall revenue supported by the rapid penetration of smartphones in the domestic market as well as overseas market; the share of overall mobility revenue has increased to 35% in fiscal 2021 (compared to 32% in fiscal 2020), which supports overall growth in revenues.

 

During fiscal 2021, some vendors shifted their operating base from Singapore to India besides faster growth in India which also resulted in share of REDIL’s overseas revenues declining to ~60% in fiscal 2021 from ~63% in fiscal 2020. Also, within the overseas markets, presence across diverse markets and entry into new geographies has helped sustain the revenue growth trajectory.

 

Service business (~1% of fiscal 2021 revenues) focusses on warehousing, logistics and after sales service business, (including cloud services, digital printing, and 3D printing).

 

  • Strong risk management practices: REDIL has followed strong risk management practices that have enabled it to mitigate risks inherent in the distribution business. These include risks arising from vendor concentration, product obsolescence, volatility in exchange rates, and credit risks. The company has a diversified vendor base with regard to distribution of products of more than 200 vendors overall. This reduces the revenue concentration risk from a single vendor. REDIL follows healthy foreign exchange risk mitigation practices such as 100-per-cent hedging on exchange rates, which helps minimise foreign currency fluctuation risks. The quick conversion cycle and its strong relationship with its vendors also ensures limited risk arising from product obsolescence.

 

Most of the receivables (about 75% in domestic business and about 95% in Middle East region) are credit insured to mitigate default risk. REDIL also has a robust management information system, which helps keep track of the credit history of its channel partners. This will be further enhanced with implementation of SAP across all its business locations. Furthermore, the company also maintains sizeable cash as a contingency measure to ensure continuation of operations, especially in volatile international markets.

 

  • Healthy and improving financial risk profile: REDIL’s financial risk profile remains healthy marked by steady cash accrual, nil long term debt and prudent working capital management. Adjusted gearing improved to 0.09 times at March 31, 2021 (0.58 times at March 31, 2020), mainly due to improved net working capital requirements. Despite normalisation of working capital levels over the medium term, the gearing levels are expected to remain at comfortable levels, supported by moderate capital spending needs, and steady cash accruals. Other debt metrics mainly TOL/TNW, which improved to 1.82 times (2.26 times in fiscal 2020) in fiscal 2021 are expected at 1.5-1.6 times in the next 1-2 fiscals.

Weakness

  • Moderate but improving operating profitability: The distribution business is marked by low profitability margin, leading to REDIL’s operating profitability ranging between 1.9-2.4% in the past five years; improvement has been limited also by the increasing share of business from mobility products, which have lower margins, compared with traditional IT products. Besides, the company’s policy to completely eliminate forex risk, by hedging, also impacts its margins, but guards it against sharp volatility and lends stability.

 

Focus on better margin IT products and services, absence of material provisions relating to the logistics business (leading to PAT losses of Rs 57 crore in fiscal 2020), and stringent cost optimisation measures, led to REDIL registering operating margins of 2.43% in fiscal 2021 (highest since fiscal 2016). Operating margins are expected to sustain at almost similar levels over the medium term driven by increasing share of IT products in the mix and higher value added services like cloud, networking and logistics, given buoyant demand for these products.

 

  • Working-capital-intensive distribution business: The company’s enterprise and consumer division within the IT products segment, is highly working capital intensive and thrives on credit sales. Given the limited number of established competitors in its domestic IT business, REDIL, based on mutual understanding with its vendors, extends the credit period considering the increase in lead time involved in such enterprise transactions. This leads to higher requirement of working capital. However, the impact on REDIL is partially alleviated as its vendors allow extended credit period to the company on a case to case basis. Also, with the share of low margin-low working capital intensive mobility business increasing over time, net working capital days have been gradually lowered. This is clearly evidenced in declining net working capital levels in the last three years.

Liquidity: Strong

REDIL enjoys strong liquidity, with cash surpluses of about Rs.3,493 crore as on March 31, 2021, and large unutilized bank lines. The company has sufficient drawing power in its bank lines of Rs  2496 crore (on a standalone basis), to fund its working capital requirements, which have been sparsely utilized (covering bank lines and commercial paper) at an average of 7% over the twelve months period ending May 2021. The EMEA business under Redington Gulf also has bank lines available for its operations from local banks in the GCC and African countries.

 

During fiscal 2021, REDIL generated net cash accruals of Rs463 crore post adjustments for dividend outflow of Rs.472 crores, higher than Rs 330 crore during fiscal 2020. REDIL’s cash accruals are expected to improve to over Rs. 600 crore over the medium term driven by healthy business performance, and a prudent dividend policy. REDIL does not have any long term debt on its balance sheet, nor is expected to raise any long term debt in the near term, given only modest annual maintenance capex spend of about Rs.50-75 crore. REDIL is expected to maintain liquid cash surplus of Rs 1000-1200 crore over the medium term.

Outlook: Positive

CRISIL Rating believes that REDIL’s business risk profile will continue to benefit over the medium term from the diversity in its revenue, established relationship with global IT vendors, sustenance of improving operating margin, and high cash generating ability. Further, the company is expected to sustain its healthy financial risk profile, supported by prudent working capital management and minimal capital spending.

Rating Sensitivity Factors

Upward Factors:

  • Sustained double digit revenue growth, and maintenance of operating margins at 2.4-2.5% leading to strong cash generation
  • Continued prudent working capital management and dividend payout, leading to TOL/TNW ratio improving below 1.4-1.6 times.

 

Downward factors:

  • Sustained weak business performance impacting revenue growth as well as operating profitability (below 2%), and cash generation.
  • Stretch in working capital cycle, or significant debt-funded acquisitions or capex, leading to deterioration in key debt  metrics; for instance TOL/TNW exceeding 2.5 times

About the Company

Set up in 1993, REDIL is a leading distributor for IT hardware and mobility products. The company made its initial public offering in early 2007. It currently has a diversified holding structure with the largest shareholder, Synnex Technology International Corp through its investment arm Synnex Mauritius Ltd., holding 24.2%. REDIL has been professionally run, for over two decades. During September 2019, REDIL has been classified as a listed entity with no promoters.

 

As of March 2021, REDIL operates in 37 markets across India, METACIS and South Asia regions through a vast network of over 70 sales offices, over 205 warehouses handled with an employee base of 3,908 employees. It distributes over 235 brands through a huge network of over 33,950 channel partners. While distribution of IT and mobility products contributes a bulk of its revenue, REDIL is also enhancing its presence in the logistics business in India and the Gulf. It has set up three automated distribution centres at Chennai, Kolkata and Dubai.

Key Financial Indicators

As on/for the period ended March 31

Unit

2021

2020

Revenue

Rs.Crore

56,946

51,465

PAT (After minority interest)

Rs.Crore

756

515

PAT margins

%

1.3

1.0

Adjusted debt/adjusted net worth

Times

0.09

0.58

Interest coverage

Times

6.57

3.65

 

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

Complexity levels

Issue Size

(Rs.Cr)

Rating Assigned with Outlook

NA

Cash Credit

NA

NA

NA

NA

455.00

CRISIL AA/Positive

NA

Bank Guarantee

NA

NA

NA

NA

50.0

CRISIL A1+

NA

Short-Term Loan

NA

NA

NA

NA

1031.0

CRISIL A1+

NA

Commercial Paper

NA

NA

7-365 days

Simple

1900.0

CRISIL A1+

NA

Proposed Long Term Bank Loan Facility

NA

NA

NA

NA

214.0

CRISIL AA/Positive

 

Annexure - List of Entities Consolidated - Fully Consolidated Entities (as of March 31, 2021)

Name of Entity

Extent of consolidation

Rationale for consolidation

ProConnect Supply Chain Solutions Limited

Full

Operational similarities

Redington International Mauritius Limited

Full

Operational similarities

Redington Distribution Pte. Limited

Full

Operational similarities

Redington Gulf FZE

Full

Operational similarities

Redington Egypt Ltd (Limited liability company)

Full

Operational similarities

Redington Gulf & Co. LLC

Full

Operational similarities

Redington Kenya Limited

Full

Operational similarities

Cadensworth FZE

Full

Operational similarities

Redington Middle East LLC

Full

Operational similarities

Ensure Services Arabia LLC

Full

Operational similarities

Redington Qatar WLL

Full

Operational similarities

Ensure Services Bahrain S.P.C.

Full

Operational similarities

Redington Qatar Distribution WLL

Full

Operational similarities

Redington Limited

Full

Operational similarities

Redington Kenya (EPZ) Limited

Full

Operational similarities

Redington Uganda Limited

Full

Operational similarities

Cadensworth UAE LLC

Full

Operational similarities

Redington Tanzania Limited

Full

Operational similarities

Redington Morocco Ltd.

Full

Operational similarities

Ensure IT Services (Pty) Ltd.

Full

Operational similarities

Redington Turkey Holdings S.A.R.L. (RTHS)

Full

Operational similarities

Arena Bilgisayar Sanayi Ve Ticaret A.S.

Full

Operational similarities

Arena International FZE

Full

Operational similarities

Redington Bangladesh Limited

Full

Operational similarities

Redington SL Private Limited

Full

Operational similarities

Redington Rwanda Ltd.

Full

Operational similarities

Redington Kazakhstan LLP

Full

Operational similarities

Ensure Gulf FZE

Full

Operational similarities

Ensure Middle East Trading LLC

Full

Operational similarities

Ensure Solutions Nigeria Limited

Full

Operational similarities

Ensure Technical Services Kenya Limited

Full

Operational similarities

Ensure Services Uganda Limited

Full

Operational similarities

Ensure Technical Services Tanzania Limited

Full

Operational similarities

Ensure Ghana Limited

Full

Operational similarities

Proconnect Supply Chain Logistics LLC

Full

Operational similarities

Ensure Technical Services Morocco Limited (Sarl)

Full

Operational similarities

Redington Senegal Limited S.A.R.L.

Full

Operational similarities

Redington Saudi Arabia Distribution Company

Full

Operational similarities

PayNet Odeme Hizmetleri A.S.

Full

Operational similarities

CDW International Trading FZCO

Full

Operational similarities

RNDC Alliance West Africa Limited

Full

Operational similarities

Redington Turkey Teknoloji A.S. (Formerly known as Linkplus Bilgisayar Sistemleri Sanayi Ve Ticaret A.S.)

Full

Operational similarities

Ensure Middle East Technology Solutions LLC

Full

Operational similarities

Rajprotim Supply Chain Solutions Limited

Full

Operational similarities

Proconnect Saudi LLC

Full

Operational similarities

Redserv Business Solutions Private Limited

Full

Operational similarities

Redington Distribution Company LLC

Full

Operational similarities

Citrus Consulting Services FZ LLC

Full

Operational similarities

Arena Mobile Iletisim Hizmetteri ve Turketici Elektronigi Sanayi ve Ticaret A.S.

Full

Operational similarities

Online Elektronik Ticaret Hizmetleri A.S.

Full

Operational similarities

Paynet (Kibris) Odeme Hizmetleri Limited

Full

Operational similarities

Ensure Services Limited

Full

Operational similarities

Redington Cote d’Ivoire SARL

Full

Operational similarities

Auroma Logistics Private Limited (Merged with ProConnect Supply Chain Solutions Limited)

Full

Operational similarities

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/ST 1700.0 CRISIL AA/Positive / CRISIL A1+   -- 30-09-20 CRISIL A1+ / CRISIL AA/Stable 30-09-19 CRISIL A1+ / CRISIL AA/Stable 07-09-18 CRISIL A1+ / CRISIL AA/Stable CRISIL A1+ / CRISIL AA/Stable
Non-Fund Based Facilities ST 50.0 CRISIL A1+   -- 30-09-20 CRISIL A1+ 30-09-19 CRISIL A1+ 07-09-18 CRISIL A1+ CRISIL A1+
Commercial Paper ST 1900.0 CRISIL A1+   -- 30-09-20 CRISIL A1+ 30-09-19 CRISIL A1+ 07-09-18 CRISIL A1+ CRISIL A1+
Short Term Debt (Including Commercial Paper) ST   --   --   --   --   -- CRISIL A1+
All amounts are in Rs.Cr.
Annexure - Details of various bank facilities      
Facility Name of lender Amount (Rs.Crore) Rating
Bank Guarantee BNP Paribas Bank 50 CRISIL A1+
Cash Credit Axis Bank Limited 150 CRISIL AA/Positive
Cash Credit Citibank N. A. 135 CRISIL AA/Positive
Cash Credit DBS Bank Limited 25 CRISIL AA/Positive
Cash Credit HDFC Bank Limited 60 CRISIL AA/Positive
Cash Credit IDBI Bank Limited 5 CRISIL AA/Positive
Cash Credit Kotak Mahindra Bank Limited 35 CRISIL AA/Positive
Cash Credit Standard Chartered Bank Limited 10 CRISIL AA/Positive
Cash Credit The Hongkong and Shanghai Banking Corporation Limited 35 CRISIL AA/Positive
Proposed Long Term Bank Loan Facility Not Applicable 214 CRISIL AA/Positive
Short Term Loan BNP Paribas Bank 150 CRISIL A1+
Short Term Loan Citibank N. A. 101 CRISIL A1+
Short Term Loan DBS Bank Limited 175 CRISIL A1+
Short Term Loan HDFC Bank Limited 75 CRISIL A1+
Short Term Loan ICICI Bank Limited 140 CRISIL A1+
Short Term Loan Kotak Mahindra Bank Limited 75 CRISIL A1+
Short Term Loan Standard Chartered Bank Limited 180 CRISIL A1+
Short Term Loan The Hongkong and Shanghai Banking Corporation Limited 135 CRISIL A1+
Total - 1750 -

This Annexure has been updated on 13-Aug-2021 in line with the lender-wise facility details as on 04-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
CRISILs Bank Loan Ratings - process, scale and default recognition
CRISILs Criteria for rating short term debt
CRISILs Criteria for Consolidation

Media Relations
Analytical Contacts
Customer Service Helpdesk
Saman Khan
Media Relations
CRISIL Limited
D: +91 22 3342 3895
B: +91 22 3342 3000
saman.khan@crisil.com

Naireen Ahmed
Media Relations
CRISIL Limited
D: +91 22 3342 1818
B: +91 22 3342 3000
 naireen.ahmed@crisil.com

Anuj Sethi
Senior Director
CRISIL Ratings Limited
B:+91 44 6656 3100
anuj.sethi@crisil.com


Rajeswari Karthigeyan
Associate Director
CRISIL Ratings Limited
D:+91 44 6656 3139
rajeswari.karthigeyan@crisil.com


Preetham Rajashekara Sharma
Manager
CRISIL Ratings Limited
D:+91 44 4350 7130
preetham.sharma@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