Rating Rationale
January 12, 2024 | Mumbai
Tower Vision India Private Limited
Rating placed on 'Watch Developing'
 
Rating Action
Total Bank Loan Facilities RatedRs.665.7 Crore
Long Term RatingCRISIL AA-/Watch Developing (Placed on 'Rating Watch with Developing Implication')
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 placed its rating on the bank facilities of Tower Vision India Pvt Ltd (TVIPL) on ‘Rating Watch with Developing Implications’.

 

The rating action follows the company’s plan to merge with the parent entity, Ascend Telecom Infrastructure Pvt Ltd (ATIPL). On June 14, 2023, TVIPL was acquired by ATIPL and GIP EM Ascend 2 Pte Ltd (GIP). ATIPL acquired a stake of 92.7% in the company, while the balance is held by GIP. Post the acquisition, CEO of ATIPL has been designated as group CEO and looking after combined operations. CRISIL Ratings understands that TVIPL and ATIPL are expected to merge their operations in the near term, subject to requisite regulatory approvals. Both the companies have approved the scheme of amalgamation.

 

CRISIL Ratings believes the merger will aid the business risk profile of the combined entity with better market share, which may translate into higher bargaining power along with likely improvement in operating efficiency through synergies due to same business. However, debt protection metrics may get impacted by the higher leverage of ATIPL.

 

CRISIL Ratings will analyse the combined risk profile once the business and financial details of ATIPL are available. CRISIL Ratings will continue to monitor the developments in this regard and will resolve the watch once there is more clarity on the combined risk profile or when the transaction is concluded. That said, TVIPL will continue to meet debt obligation on all the rated instruments.

 

The rating continues to factor in the established market position of TVIPL, and its healthy business and financial risk profiles. The company has stable cash accrual, supported by its long-term master service agreements (MSAs) with major telecom operators. Moreover, given the criticality of tower infrastructure for telecom operators, a high stickiness of tenancies has been observed, except for the consolidation of telecom operators in the industry.

 

Financial risk profile remained healthy with strong debt protection metrics, as reflected in the net debt to earnings before interest, tax, depreciation and amortisation (Ebitda) ratio of less than 1 time as on March 31, 2023, driven by steady operating performance and gradual reduction of term debt on books over the past few fiscals. TVIPL’s has also refinanced its existing debt recently at a lower interest rate resulting in improved profitability.

 

The company’s operations are exposed to counterparty exits given the competitive nature of the telecom services industry, and the weak financial health of some of the operators. However, in line with the MSA terms, with exit in tenancies the revenue per tenant needs to be adjusted upwards, thereby partially mitigating the revenue loss from loss of a tenant. The company’s ability to take such hikes, if needed, will be monitorable.

 

These strengths are partially offset by moderately large working capital requirement because of stretched receivables as two of the operators have modest credit risk profiles.

Analytical Approach

CRISIL Ratings continues to have a standalone approach for assessing the credit risk profile of TVIPL, till its proposed merger with ATIPL gets concluded.

Key Rating Drivers & Detailed Description

Strengths:

  • Stability of revenue and strong operating efficiency: TVIPL has steady revenue visibility because of the long-term MSAs with telecom operators, which also have other positives such as periodic rental escalation, lock-in period and penalties for early exit from tenancy. Moreover, reduction in the number of tenancies on a tower leads to an increase in revenue per tenant as per the MSA terms. Stable revenue visibility and efficient operations have led to a strong operating margin of 30-35% in the past three fiscals.

 

As major telecom operators look to expand their network to provide 4G/5G services, the demand for higher tenancies per tower is expected to remain healthy over the medium term.

 

Post-merger, operating efficiency is expected to improve given the synergies being realised by the two companies. Moreover, the combined entity shall have a higher bargaining power with the operators and vendors. The merged entity is likely to have a higher potential for sharing tenancies due to significant increase in the footprint.

 

  • Strong financial risk profile, including liquidity: Financial risk profile is supported by healthy cash accrual and debt protection metrics. The company maintains strong liquidity, as reflected in cash and equivalent of ~Rs 400 crore as on December 31, 2023. Networth was also large at Rs 955 crore as on March 31, 2023. Liquidity will remain adequate and debt negligible, over the medium term.

 

However, the merged entity will have a larger debt as ATIPL has contracted additional debt to fund the acquisition. However, debt protection metrics should remain strong given steady cash accrual.

 

Weakness:

  • Working capital-intensive operations: Setting up telecom towers entails sizeable capital expenditure (capex). Rollout of 5G services will require additional loading of equipment on the existing towers as well as an increase in tenancies per tower for densification of the network.

 

That said, TVIPL follows a prudent policy of erecting a tower only when it has an anchor tenant, and enters into a long-term contract with exit penalties during the lock-in period. Therefore, the company is expected to continue to have strong returns on investment. Moreover, healthy cash accrual and strong liquidity should be sufficient to fund any capex requirement, thereby limiting reliance on additional debt.

 

Receivables level was moderately high at 78 days as on March 31, 2023, because more than 40% of the tenancies are with two telecom operators with modest credit risk profiles. However, collection from these operators has improved over the past few quarters, and working capital cycle is expected to get better over the medium term with recovery of overdue receivables.

 

Since the merged entity is expected to focus on consolidation, new rollouts are likely to be limited over the medium term. Hence, capex requirement will remain minimal during this period.

Liquidity: Strong

Cash and equivalent stood at ~Rs 400 crore as on December 31, 2023. The company does not have any working capital facility and maintains adequate liquidity to meet operating expenses, capex and debt obligation. Steady annual net cash accrual of Rs 200-250 crore over the medium term and current liquidity on books shall be sufficient to cover scheduled debt obligation of Rs 100-110 crore in fiscal 2024 as well as capex requirement.

Rating Sensitivity factors

Upward factors:

  • Sustained improvement in towers and tenancy ratio leading to operating margin of 38-40%
  • Improvement in receivables and tenancy mix, with higher proportion of tenancies from counterparties with strong credit risk profiles

 

Downward factors:

  • Consolidation in the telecom industry leading to loss in tenancies, and operating margin sustaining below 30%
  • Substantial payment delays by counterparties weakening financial risk profile of TVIPL

About the Company

TVIPL was incorporated in 2006 in New Delhi and was the first tower management company in India to operate as an independent unit. The company has received equity infusion from several private equity players over the years. On June 14, 2023, there was a change in its ownership, with ATIPL and GIP acquiring 92.7% and 7.3%, respectively. GIP owns 100% in ATIPL, and therefore, holds 100% shareholding (directly and indirectly) in TVIPL. GIP has extensive experience in managing infra assets including digital infrastructure, globally and in India. 

 

TVIPL owns and operates wireless communication towers of all types across India. It had 9,297 towers occupied by 16,290 tenancies (spread across all telecom operators) as on September 30, 2023.

Key Financial Indicators (CRISIL Ratings-adjusted)

As on/for the period ended March 31

Unit 

2023

2022

Revenue

Rs.Crore

1160

1081

Profit After Tax (PAT)

Rs.Crore

168

145

PAT Margin

%

14.5

13.4

Adjusted debt/adjusted networth

Times

0.58

0.80

Interest coverage

Times

7.57

5.15

 

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 the instrument Date of
Allotment
Coupon
Rate (%)
Maturity
Date
Issue size
(Rs.Crore)
Complexity
Level
Rating assigned with outlook
NA Term Loan NA NA 31-Mar-33 250 NA CRISIL AA-/Watch Developing
NA Term Loan NA NA 31-Mar-33 293.2 NA CRISIL AA-/Watch Developing
NA Term Loan NA NA 31-Mar-33 100 NA CRISIL AA-/Watch Developing
NA Proposed Term Loan NA NA NA 22.5 NA CRISIL AA-/Watch Developing
Annexure - Rating History for last 3 Years
  Current 2024 (History) 2023  2022  2021  Start of 2021
Instrument Type Outstanding Amount Rating Date Rating Date Rating Date Rating Date Rating Rating
Fund Based Facilities LT 665.7 CRISIL AA-/Watch Developing   -- 27-12-23 CRISIL AA-/Stable 08-12-22 CRISIL AA-/Stable   -- --
      --   -- 09-08-23 CRISIL AA-/Stable   --   -- --
All amounts are in Rs.Cr.
Annexure - Details of Bank Lenders & Facilities
Facility Amount (Rs.Crore) Name of Lender Rating
Proposed Term Loan 22.5 Not Applicable CRISIL AA-/Watch Developing
Term Loan 293.2 NIIF Infrastructure Finance Limited CRISIL AA-/Watch Developing
Term Loan 100 ICICI Bank Limited CRISIL AA-/Watch Developing
Term Loan 250 National Bank for Financing Infrastructure and Development CRISIL AA-/Watch Developing
Criteria Details
Links to related criteria
CRISILs Approach to Financial Ratios
CRISILs Bank Loan Ratings - process, scale and default recognition
Rating criteria for manufaturing and service sector companies
Rating Criteria for Mobile Telephony Services

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 22 3342 3000
naveen.vaidyanathan@crisil.com


LOVISH GUPTA
Senior Rating Analyst
CRISIL Ratings Limited
B:+91 124 672 2000
LOVISH.GUPTA@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