RATING RATIONALE 05 Mar 2021 BGR Energy Systems Ltd

RATING RATIONALE 05 Mar 2021 BGR Energy Systems Ltd.

Brickwork Ratings revises the ratings for the Bank Loan Facilities aggregating to Rs. 8305.00 Crs of BGR Energy Systems Ltd.

Particulars Amount ( Cr) Rating* ₹ Facilities/ Tenure Previous Instrument** Previous Present Present (Sep 2020)

Fund Based

Cash Credit Existing 2188.00 2111.00 BWR BBB BWR BBB Long Term (Negative) (Stable) Cash Credit – 800.00 800.00 Reaffirmation with Proposed change in Outlook

Non-fund Based

Letter of Credit 95.00 85.00 BWR A3 Bank Guarantee 4145.00 4109.00 Short Term BWR A3+ Downgrade

LC/BG Proposed 1200.00 1200.00

INR Eight Thousand Three Hundred and Five Total 8428.00 8305.00 Crores Only *Please refer to BWR website www.brickworkratings.com/ for the definition of the ratings ** Details of Bank Loan facilities are provided in Annexures-I RATING ACTION / OUTLOOK The change in outlook and revision of short term rating has taken into account slow project execution rate during the 9M FY21 due to COVID related disruptions leading to significant fall in revenue and incurrence of losses. The rating continues to factor the experience of promoters, company’s established market position in the BTG (Boiler, Turbine and Generator) and BOP (Balance of Plant) segments of power sector with long operational track record; order book position of Rs.7356 Crs at the end of Dec’20, which can be sustainable for next 2-3 years; its execution capabilities of large and long-term power projects (BOP) which has been demonstrated by the company over the years. Furthermore, BGR Energy Systems Ltd. (BESL or the company) has moderate debt to equity ratio and repaid its term loans during FY20 and currently enjoys only project specific working capital limits.

However, the rating is constrained by lower operating income and losses during 9M FY 21 because of slow project execution rate due to COVID related disruptions, compared with the projected financials;; high receivables of Rs.3326.97 Crs as on FY20 (of which Rs.1037.93 www.brickworkratings.com Page 1 of 8

Crs as of FY20, are from TANGEDCO, reduced from Rs.1115.31 Crs as of FY19) and high dependency on working capital requirement with high utilization levels. However, receivables have reduced from Rs. 3326.97 Crs as on FY20 to Rs. 2654.72 Cr at the end of Dec’20. The outlook for the company has been revised from Stable to Negative, considering the on-going project execution delays arising out of the current pandemic situation leading to sharp fall in operating income with 9M FY21 figures nearly 1/3rd of 9M FY20 figure. Furthermore, addition of new orders have been muted with only Rs. 86.84 Cr of new orders added in the last 9 months. It’s Operating profit is expected to be low or negative and expected to incur net losses during FY 21. The outlook will be revised to Stable if project execution rate improves leading to improvement in revenues and profitability. Also realisation of receivables, recovery of margin/retention money, improvement in order book position and improvement in capital structure remain key rating sensitivities.

KEY RATING DRIVERS

Credit Strengths: Experienced promoters and established market position: The Company was started by Late Mr B. G. Raghupathy, after the demise of Mr B. G. Raghupathy in 2013, Ms Sasikala Raghupathy was appointed as chairperson of the Company. Mr Arjun Raghupahty, S/o Mr B. G. Raghupathy is the Managing Director (MD) & Chief Executive Officer (CEO) of the Company and Mrs Swarnamughi Karthik, D/o Mr B G Raghupathy is a Director (Corporate Strategy). The Board is assisted by well qualified and experienced teams for the various divisions.

The company’s business comprises of five divisions viz., Power Projects division (72% of total orderbook), Oil & Gas Equipment Division (0.78%), Air Fin cooler division (2.46%), Environmental Engineering division (5.28%) and Electrical Projects Division (18.53%). Majority of the projects of the company are in the BTG (Boiler, Turbine & Generator) and BOP (Balance of Plant) segments in the Power Project Division. The remaining revenues are from T&D, Water, and EPC etc. Over the years, the company has developed expertise in in-house design and engineering capabilities which has helped a long standing relationship with Public Sector Undertakings (National Thermal Power Corporation Ltd. (NTPC), Neyveli Uttar Pradesh Power Ltd.(NUPPL), Maharashtra State Power Generation Company, Tamil Nadu Generation and Distribution Corporation Ltd. (TANGEDCO) etc.). However, due to the economic situation and stress in the power sector, the company is in the process of diversifying from power (which accounts ~71% of the total order book as of FY20) to other segments especially in Water and T&D. Already the company has increased work orders from Water, Environmental and T&D projects (at present stood at 7-8%). The company is also exploring possibilities in road projects which will result in reduced dependence from revenue from power projects.

Healthy order book position: At the start of FY 21, the company had a total order book position of Rs. 8006.61 Crs. During the 9M FY 21, only Rs. 86.84 Cr of new orders have been added and it has executed order book of Rs. 737.03 Cr with net order book position at the end of 31 Dec 2020 was at Rs.

www.brickworkratings.com Page 2 of 8

7356.42 Crs which is around 2.5-3x of FY 20 annual operating income. The company is further evaluating Rs. 2650 Cr worth of orders for bidding in the coming months.

Credit Risks: Moderate financial profile: The company’s financial profile has marginally deteriorated during FY20, with generation of low EBITDA of Rs.206.86 Crs as against interest servicing of Rs.277.47 Crs, however, it has generated positive cash accruals of Rs.48.30 Crs due to sale of investment, deferred tax and receipt of retention money from its completed projects. On a standalone basis, debt equity ratio has improved to 1.51 as on FY20 from 1.61x as on FY19, mainly due to term loan repayments. Other indicators remain low, with ISCR at 0.75x mainly due to high interest servicing and current ratio of 1.00x at the end of FY20. Its tangible net-worth stood at Rs.1414.90 Crs as on FY20, compared with Rs.1403.09 Crs as on FY19. Further it has non-current investments of Rs.359.35 Crs as on FY20 in subsidiary companies in energy business and associates and joint ventures. During 9MFY 21, the company has booked a total operating income of Rs. 758.88 Cr, operating loss of Rs. 188.85 Cr and net loss of Rs. 300.19 Cr. Operating losses are due to unavoidable fixed cost components in the operating expenses. However, on a quarterly basis, the performance has been improving. Due to COVID pandemic, there were supply chain disruptions and stoppage of work at project sites resulting in only Rs. 123 Cr of operating income in Q1 FY 21. With gradual restoration of normalcy at project sites, Q2 FY 21 operating income more than doubled compared to Q1FY 21.The pace of execution has increased post monsoon and in Q3 FY 21, there have been 33% increase in operating income compared Q2FY21.Operating losses also came down in Q3 compared to Q2. High dependence on power sector: The power sector has a large share of the total order book with 71% as of Dec’20, though it has come down from 85% in FY17. The sector has been facing several issues like reduced PLFs and liquidity stress due to delayed receivables from DISCOMs. The power industry contributes to ~17% of NPAs in the banking sector due to which financing to the sector has slowed down. The Company has diversified its operations to other divisions like water, environmental, T&D, road etc. However, the build-up of work orders from other sectors remained at low and accounts for ~29% of the total orderbook as of Dec’20.

High receivables, retention money and Counterparty risk: The company is dealing with mainly PSUs such as NTPC, NUPPL, MUNL, APGENCO, TANGEDCO, and OPGCL etc. However, its receivables remain at a high level. At the end of Mar’20, the receivable position was at Rs.3326.97 Crs, out of which Rs.1037.93 Crs were from TANGEDCO only and Rs.1106.40 Crs were of non-current nature. At the end of Dec’20, the receivables have come down to Rs. 2654.72 Cr, out of which Rs. 531.80 Cr are non-current in nature. The receivables include retention money with the clients. At the end of Dec’20, the retention money portion was Rs.1359 Cr, out of which Rs.545 Cr were from completed projects.

ANALYTICAL APPROACH AND APPLICABLE RATING CRITERIA For arriving at its ratings, BWR has applied its rating methodology as detailed in the Rating Criteria below (hyperlinks provided at the end of this rationale).

www.brickworkratings.com Page 3 of 8

RATING SENSITIVITIES Upward Factors: ● Improvement in order execution rate, timely realization of receivable and retention money ● Increase in order book position, improvement in company’s financial profile Negative Factors: ● Inability to improve order execution rate, revenue and profitability falls short of projection ● Low visibility of project pipeline, delay in receipt of retention money, increase in receivable days leading to deterioration in working capital cycle. ● Deterioration in debt servicing indicators due to losses

LIQUIDITY: Adequate Adequate liquidity position marked by no term liability and a moderate cash balance of Rs. 25.81 Crore as on Mar’20. It’s dependence on working capital borrowing is high due to the long gestation nature of projects, leading to almost full utilization of working capital limits. The company has been able to manage its cash flow with realization of receivables and old retention money dues. In the 9M FY 21, the company has reduced it’s fund based exposure with completion of various projects. The company availed moratorium on interest payment from all the banks for the period March 2020 to August 2020 which was converted into FITL and was repayable by March 2021.However, the entire FITL was repaid by the company in Dec 2020.

COMPANY PROFILE BGR Energy Systems Limited (BESL) is a listed company and was incorporated in 1985 as GEA Energy System India Pvt ltd, as a joint venture between GEA Energie technik GmbH, Germany and the Promoter, Mr B G Raghupathy to manufacture and sell Condenser Tube Cleaning Systems, Debris Filters and Rubber Cleaning Balls used in Thermal and Nuclear Power Plants. In 1993, BGR family became the sole shareholders of the Company as the joint venture partner exited the business. During 2007, erstwhile GEA Energy System (India) Ltd. was renamed to BGR Energy Systems Ltd.

FINANCIAL INDICATORS – ISSUER (Standalone) Key Parameters Units FY19 FY20 Result Type Audited Audited Operating Income Rs. Crs 3229.31 2691.97 EBITDA Rs. Crs 380.20 206.86 PAT Rs. Crs 29.05 13.52 Tangible Net-worth Rs. Crs 1403.09 1414.90 D: E Ratio Times 1.61 1.51 Current Ratio Times 1.02 1.00

www.brickworkratings.com Page 4 of 8

KEY COVENANTS OF THE INSTRUMENT/FACILITY RATED The WC facilities from banks are secured by hypothecation of inventories, trade receivables, movable current assets of the respective contracts. The Company has availed contract specific working capital loans from various banks.

NON-COOPERATION WITH PREVIOUS RATING AGENCY IF ANY: NA

RATING HISTORY FOR THE PREVIOUS THREE YEARS [including withdrawal and suspended]:

S. Rating History No Instrument Current Rating .

Type Amount 2020 2019 2018 (Long NCD/ Bank Outstan Term/ Rating Loan ding Short Dat Ratin Rati Rati Rati ( Crs) Date Date Date Term) ₹ e g ng ng ng

Fund BW 2111.00 BW Based – CC BWR 07 BWR R BW 27 31 R A- 30 Long BBB Sep BBB BBB R A- 1. Aug Dec (Neg Jul Fund Term (Negati 202 (Stabl + (Sta 2019 2018 ative 2018 Based 800.00 ve) 0 e) (Sta ble) ) Proposed ble)

Non-Fund 2 85.00 Based – LC 07 27 BW 31 BW 30 BW Non-Fund Short BWR Sep BWR 4109.00 Aug R Dec R Jul R Based – BG Term A3 202 A3+ 2019 A2 2018 A2+ 2018 A2+ 3. 0 LC/BG 1200.00 Proposed

Total 8305.00 INR Eight Thousand Three Hundred and Five Crores Only

COMPLEXITY LEVELS OF THE INSTRUMENTS

For more information, visit www.brickworkratings.com/download/ComplexityLevels.pdf Hyperlink/Reference to applicable Criteria

● General Criteria ● Approach to Financial Ratios ● Infrastructure Sector

www.brickworkratings.com Page 5 of 8

Analytical Contacts

Biswa Ranjan Das Vipula Sharma Primary Analyst - Ratings Director - Ratings B: +91-7479004034 B: +91 80 4040 9940 [email protected] [email protected]

1-860-425-2742 [email protected]

ANNEXURE I Details of Bank Facilities rated by BWR Type of Long Term Short Term Total Sl. No. Facilities (₹ Crs) (₹ Crs) (₹ Crs) CC LC BG

Bank 1. 2111.00 85.00 4109.00 6305.00 Loan

2. Proposed 800.00 1200.00 2000.00

INR Eight Thousand Three Hundred and Five TOTAL 8305.00 Crores Only

ANNEXURE II INSTRUMENT (NCD/Bonds) DETAILS

Amount in Instrume Coupon Maturity Issue Date Crs. ISIN Particulars nt Rate Date (Outstanding)

NA NA NA NA NA NA

ANNEXURE III List of entities consolidated Name of Entity % ownership Extent of Rationale for consolidation consolidation

NA NA NA NA

www.brickworkratings.com Page 6 of 8

For print and digital media The Rating Rationale is sent to you for the sole purpose of dissemination through your print, digital or electronic media. While it may be used by you acknowledging credit to BWR, please do not change the wordings in the rationale to avoid conveying a meaning different from what was intended by BWR. BWR alone has the sole right of sharing (both direct and indirect) its rationales for consideration or otherwise through any print or electronic or digital media.

About Brickwork Ratings:Brickwork Ratings (BWR), a Securities and Exchange Board of India [SEBI] registered Credit Rating Agency and accredited by Reserve Bank of India [RBI], offers credit ratings of Bank Loan, Non- convertible / convertible / partially convertible debentures and other capital market instruments and bonds, Commercial Paper, perpetual bonds, asset-backed and mortgage-backed securities, partial guarantees and other structured / credit enhanced debt instruments, Security Receipts, Securitisation Products, Municipal Bonds, etc. BWR has rated over 11,400 medium and large corporates and financial institutions’ instruments. BWR has also rated NGOs, Educational Institutions, Hospitals, Real Estate Developers, Urban Local Bodies and Municipal Corporations. BWR has Canara Bank, a leading public sector bank, as one of the promoters and strategic partner. BWR has its corporate office in Bengaluru and a country-wide presence with its offices in Ahmedabad, Chandigarh, Chennai, Hyderabad, Kolkata, Mumbai and New Delhi along with representatives in 150+ locations.

DISCLAIMER: Brickwork Ratings India Pvt. Ltd. (BWR), a Securities and Exchange Board of India [SEBI] registered Credit Rating Agency and accredited by the Reserve Bank of India [RBI], offers credit ratings of Bank Loan facilities, Non- convertible / convertible / partially convertible debentures and other capital market instruments and bonds, Commercial Paper, perpetual bonds, asset-backed and mortgage-backed securities, partial guarantees and other structured / credit enhanced debt instruments, Security Receipts, Securitisation Products, Municipal Bonds, etc. [hereafter referred to as “Instruments”]. BWR also rates NGOs, Educational Institutions, Hospitals, Real Estate Developers, Urban Local Bodies and Municipal Corporations.

BWR wishes to inform all persons who may come across Rating Rationales and Rating Reports provided by BWR that the ratings assigned by BWR are based on information obtained from the issuer of the instrument and other reliable sources, which in BWR’s best judgement are considered reliable. The Rating Rationale / Rating Report & other rating communications are intended for the jurisdiction of India only. The reports 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 Europe and also the USA).

BWR also wishes to inform that access or use of the said documents does not create a client relationship between the user and BWR. The ratings assigned by BWR are only an expression of BWR’s opinion on the entity / instrument and should not in any manner be construed as being a recommendation to either, purchase, hold or sell the instrument. BWR also wishes to abundantly clarify that these ratings are not to be considered as an investment advice in any jurisdiction nor are they to be used as a basis for or as an alternative to independent financial advice and judgement obtained from the user’s financial advisors. BWR shall not be liable to any losses incurred by the users of these Rating Rationales, Rating Reports or its contents. BWR reserves the right to vary, modify, suspend or withdraw the ratings at any time without assigning reasons for the same. BWR’s ratings reflect BWR’s opinion on the day the ratings are published and are not reflective of factual circumstances that may have arisen on a later date. BWR is not obliged to update its opinion based on any public notification, in any form or format although BWR may disseminate its opinion and analysis when deemed fit. Neither BWR nor its affiliates, third party providers, as well as the directors, officers, shareholders, employees or agents (collectively, “BWR Party”) guarantee the accuracy, completeness or adequacy of the Ratings, and no BWR 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 Rating Rationales or Rating Reports. Each BWR Party disclaims 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 BWR Party be liable to any one 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 www.brickworkratings.com Page 7 of 8

connection with any use of any part of the Rating Rationales and/or Rating Reports even if advised of the possibility of such damages. However, BWR or its associates may have other commercial transactions with the company/entity. BWR and its affiliates do not act as a fiduciary. BWR keeps certain activities of its business units separate from each other in order to preserve the independence and objectivity of the respective activity. As a result, certain business units of BWR may have information that is not available to other BWR business units. BWR has established policies and procedures to maintain the confidentiality of certain non-public information received in connection with each analytical process. BWR clarifies that it may have been paid a fee by the issuers or underwriters of the instruments, facilities, securities etc., or from obligors. BWR’s public ratings and analysis are made available on its web site, www.brickworkratings.com. More detailed information may be provided for a fee. BWR’s rating criteria are also generally made available without charge on BWR’s website. This disclaimer forms an integral part of the Ratings Rationales / Rating Reports or other press releases, advisories, communications issued by BWR and circulation of the ratings without this disclaimer is prohibited. BWR is bound by the Code of Conduct for Credit Rating Agencies issued by the Securities and Exchange Board of India and is governed by the applicable regulations issued by the Securities and Exchange Board of India as amended from time to time.