April 08, 2008
Mumbai
CRISIL assigns highest credit opinion to acquirer’s payouts under HDFC LIMITED’s assignment of mortgage receivables programme
Details Yield Terms Principal Assigned (Rs. mn) Tenure# (Months) Credit Opinion1 Credit Collateral (Rs. Mn)
Acquirer’s Payouts Floating^ 1999.9 252 Credit Opinion equivalent to a rating of AAA(so) 118*
^ Floating yield linked to pool yield.
# Tenure assuming no prepayments. The actual tenure will depend on the level of prepayments in the pool.
* Credit enhancement includes second loss facility of Rs.81 million.

CRISIL has assigned a provisional credit opinion to HDFC Ltd’s (HDFC’s) assignment transaction where the acquirer’s payouts are determined to have a credit quality equivalent to a rating of ‘AAA(so)’. HDFC will directly assign the pool to the acquirer, who will pay a purchase consideration equal to the pool principal balance.

The transaction is backed by receivables from mortgage loans originated by HDFC. HDFC, in its capacity as the seller, will assign the rights, title and interest, and the entire ownership in the loan receivables to the acquirer. The acquirer’s yield is directly linked to the pool yield. The weighted average internal rate of return (IRR) of the pool is higher than the acquirer’s yield, resulting in excess interest spread (EIS). Based on the yield indicated by the originator, the transaction has a cumulative EIS of around 10 per cent. As the EIS is subordinated to the acquirer’s payouts, it increases the credit cushion to the purchaser. CRISIL's analysis indicates that the recommended credit collateral along with subordinated EIS is required to ensure that the acquirer’s payouts achieve a credit opinion equivalent to a rating of ‘AAA (so)’.

The credit opinion is based on the strength of the credit quality of the pool cash flows, HDFC’s origination and servicing capabilities, the enhancements to the structure, the payment mechanism for the transaction, and the soundness of the transaction’s legal structure.

About the pool:
The pool consists of all floating rate contracts with an average net seasoning of 9.4 months and a minimum net seasoning of 3 months. The loans have a minimum ticket size of Rs.2 million. A high proportion of the pool’s contracts (approximately 61 per cent) pertain to properties located in Maharashtra. The pool comprises a high proportion (91.7 per cent) of salaried individuals, which mirrors HDFC’s portfolio. Around 79.1 per cent of the contracts in the pool are current and no contract has overdues for more than two months.

About HDFC:
HDFC, India’s first and largest housing finance company, was incorporated in 1977 with the objective of providing housing finance to individuals, cooperative societies, and the corporate sector. Its initial shareholders included the International Finance Corporation, Washington, and the Aga Khan Trust. HDFC has disbursed loans amounting to Rs.222.9 billion during the first nine months of 2007-08 (refers to financial year, April 1 to March 31), as against Rs.174.7 billion during the corresponding period in 2006-07, registering a growth of 27.6 per cent. As on December 31, 2007, its total housing loan portfolio stood at Rs.669.8 billion, 67 per cent of which comprised loans to individuals, while the rest were to corporate bodies and builders. On an incremental basis, more than 90 per cent of the company’s loans are disbursed at variable rates. As on December 31, 2007, HDFC’s individual loan portfolio comprised over 90 per cent of variable-rate loans. This offers HDFC a natural hedge against interest rate movements. HDFC’s total assets as on December 31, 2007, were Rs.752.4 billion (Rs.588.4 billion as on December 31, 2006). For the nine months ended December 31, 2007, HDFC reported a profit after tax (PAT) of Rs.16.68 billion, as against Rs.10.2 billion for the corresponding period of the previous year. In the past, CRISIL has rated five mortgage-backed securitisation transactions of HDFC and all of them have shown strong performance.

1The ratings assigned are provisional and would become valid once the legal documentation pertaining to the transaction is duly executed to CRISIL’s satisfaction. Thereafter, CRISIL will issue a compliance letter.

Media Contact Analytical Contact CRISIL Rating Desk
Ramya Krishnan Anil
Head, Market Development & Communications
CRISIL
Phone: +91-22-6758-8051
Mobile: +91 98203 42671
Facsimile: +91-22-6758-8088
Email: RamyaKA@crisil.com
Prasad Koparkar
Head, Structured Finance Ratings - CRISIL Ratings
Tel: +91-22-6691 3137
E-mail: pkoparkar@crisil.com
Tel: +91-22-6691 3047 / 6691 3064
Email: CRISILratingdesk@crisil.com

Note:
This Rating Release is transmitted to you for the sole purpose of dissemination through your newspaper / magazine / agency. The rating release may be used by you in full or in part without changing the meaning or context thereof but with due credit to CRISIL. However, CRISIL alone has the sole right of distribution of its Releases for consideration or otherwise through any media including websites, portals etc.

CRISIL Complexity Levels are assigned to various types of financial instruments. The CRISIL Complexity Levels for the instruments featured in this document are available on www.crisil.com/complexity-levels. Investors are advised to refer to the CRISIL Complexity Levels for instruments that they propose to invest in. Investors can also call the CRISIL Helpline at +91 22 6691 3047 / + 91 22 66913064 with queries on specific instruments.


CRISIL is India's leading Ratings, Research, Risk and Policy Advisory company. CRISIL leverages its core strengths of credibility and analytical rigour to deliver opinions and solutions, that help clients mitigate and manage their business and financial risks, make markets function better, and help shape public policy. For more information, visit www.crisil.com.

Disclaimer: A CRISIL rating reflects CRISIL's current opinion on the likelihood of timely payment of the obligations under the rated instrument and does not constitute an audit of the rated entity by CRISIL. CRISIL ratings are based on information provided by the issuer or obtained by CRISIL from sources it considers reliable. CRISIL does not guarantee the completeness or accuracy of the information on which the rating is based. A CRISIL rating is not a recommendation to buy, sell or hold the rated instrument; it does not comment on the market price or suitability for a particular investor. All CRISIL ratings are under surveillance. Ratings are revised as and when circumstances so warrant. CRISIL is not responsible for any errors and especially states that it has no financial liability whatsoever to the subscribers / users / transmitters / distributors of this product. For the latest rating information on any instrument of any company rated by CRISIL, please contact CRISIL RATING DESK at CRISILratingdesk@crisil.com, or at (+91 22) 6691 3001 - 09

April 08, 2008

http://www.crisil.com