December 03, 2020

Jharkhand Central Railway Limited: [ICRA]BBB+ (Stable) assigned

Summary of rating action Current Rated Amount Instrument* Rating Action (Rs. crore) Proposed Term Loans 1,259.75 [ICRA]BBB+ (Stable); Assigned Total 1,259.75 *Instrument details are provided in Annexure-1

Rationale The rating assignment factors in Central Railway Limited’s (JCRL’s) long-term concession agreement with the Ministry of Railways (MoR), which provides earnings visibility to its upcoming railway project, and the approval to charge an inflated mileage from users, which would make the project’s return indicators attractive. ICRA notes that Limited (CCL, JCRL’s parent, owning 64%1 of the shareholding) plans to significantly ramp-up coal production in the North Karanpura coalfield over the medium term, which, along with shorter lead distances, faster rake turn-around times, and lower trip costs following the commissioning of JCRL’s railway line, partly mitigates the traffic fluctuation risk. Moreover, given the strategic importance of the rail corridor to CCL's expansion plans, the operational synergies between CCL and JCRL remains high, which supports JCRL’s business risk profile. In addition, JCRL’s credit profile benefits from the strong financial profile of its parent CCL, as well as Limited (IRCON), which has a target shareholding of 26% in JCRL. JCRL’s rating also factors in the fixed revenue share clause with MoR for providing reserve services, which partly mitigates risks associated with inadequate increase in freight rates to cover for rising operation and maintenance (O&M) costs.

The rating, however, is tempered by JCRL’s exposure to high project implementation risks, leading to risks of time and cost over-runs, and the company’s sizeable dependence on external borrowings, which is likely to lead to modest debt coverage metrics during the initial years post commissioning. JCRL’s rating is also constrained by the extended receivable period from the , which increases the risk of working capital blockage. ICRA notes that around 62% of the estimated network traffic in the Shivpur – Kathautia line is expected to come from coal supply to the 5X660 MW Barh super thermal power station of NTPC. The planned traffic flow to Barh via JCRL’s network is, however, dependent on timely commissioning of the Koderma – Tilaiya leg of an under-construction railway line by East-Central railway, and any delay in its commissioning beyond the scheduled commissioning date of JCRL’s railway line, could have an adverse impact on the expected traffic. The rating also reflects the project’s high sectoral concentration risk owing to its dependence on a single commodity (coal).

The Stable outlook on the [ICRA]BBB+ rating reflects ICRA’s opinion that JCRL will benefit from the demonstrated track record of IRCON, which would help in commissioning the Shivpur – Kathautia railway line project within the budgeted time and costs. Moreover, ICRA expects JCRL to achieve the desired traffic targets, supported by CCL’s plans of ramping up coal production in the North Karanpura coalfields.

1 As on March 31, 2020, JCRL’s shareholding stood at CCL (58.08%), IRCON (23.59%) and Government of Jharkhand (18.33%). The ultimate shareholding at the time of commissioning of the ongoing railway line would be CCL (64%), IRCON (26%) and Government of Jharkhand (10%)

1

Key rating drivers and their description

Credit strengths Long-term concession agreement provides earnings visibility – On December 4, 2018, JCRL signed a 30-year concession agreement (including 3-year construction period and 27-year operating period) with MoR. Though there is no long-term contract, which assures a guaranteed traffic, JCRL would benefit from the parentage of CCL and IRCON, who can direct the coal supply from CCL’s mines in the North Karanpura area to the long-term fuel supply agreement (FSA) customers through JCRL’s network. JCRL’s parentage, and the 30-year concession agreement, provide earnings visibility to the upcoming Shivpur – Kathautia railway line project.

Inflated mileage makes project return indicators attractive – As per the concession agreement signed with MoR, JCRL would have access to three revenue streams: a) 50% of the user fee (calculated based on actual distance traversed on JCRL’s network), with the balance 50% being retained by MoR for providing reserved services, b) 60% inflated mileage to be collected from the users and retained entirely by JCRL. This would entitle JCRL to receive an extra revenue stream by charging an additional distance of 60% of the actual distance traversed in JCRL’s network, and c) terminal charge to be collected from private siding owners, such as NTPC, for connecting its siding to JCRL’s network. As per letter dated June 13, 2018, MoR has approved the inflated mileage for a period of five years, and ICRA understands that this would be reviewed for extension by MoR thereafter. ICRA notes that the inflated mileage would account for ~37%-38% of JCRL’s overall annual revenue and is a key reason behind the project’s attractive return indicators (post-tax project IRR of 18.7% and post-tax equity IRR of 27.3%). Moreover, the inflated mileage reduces the capacity utilisation hurdle rate required to meet debt service obligations. Consequently, the break-even system utilisation levels (for DSCR=1) stand at a moderate 37% in the initial two years post CoD2 and 65% in the third year. Moreover, in the base case scenario of the inflated mileage being available for the entire concession duration, the cumulative debt service coverage ratio (DSCR) of the project remains at a comfortable 2.2 times and the minimum DSCR at 1.4 times (in the first year of operations).

Significant planned ramp-up in production from CCL's North Karanpura coalfield partly mitigates traffic fluctuation risks – As per CCL’s capacity expansion plans, the North-Karanpura coalfield in future would account for over two-third of CCL’s production. The mines of Magadh (51 mtpa3 peak rated capacity) and Amrapali (25 mtpa peak rated capacity) are steadily ramping up production, and in July 2020, CCL invited MDO4 contract for the development of the 20 mtpa Sanghmitra greenfield coal block. In addition, CCL also plans to commence mining from the 15 mtpa Pachra (Chandragupta) greenfield coal mine in the medium term. The feasibility for the Shivpur – Kathautia single track line has been prepared factoring in a traffic of around 21.5 mtpa (~1,075 million MT-km) mostly to the eastern power plants in and Jharkhand. However, CCL is looking to ramp-up coal production in the area to 80-100 rakes/day (~110 mtpa) over the medium term, which, along with shorter lead distance, faster rake turn-around time, and lower trip costs following the commissioning of JCRL’s railway line, partly mitigates traffic fluctuation risks.

Apart from CCL’s own expansions in the North Karanpura coalfields, the rail corridor is also expected to benefit from the traffic generated from NTPC’s captive blocks. As per plan, NTPC is expected to connect its Urda coal siding with JCRL’s Kharika station through a 11.5 km track. The Urda coal siding will be used for evacuating coal from NTPC’s upcoming mines of Chatti Bariatu (7 mtpa) and Kerendari A (6 mtpa), leading to movement of coal from JCRL’s lines. Moreover, NTPC’s 15 mtpa Pakri Barwadih operational coal mine could also use the Tori-Shivpur-Kathautia rail corridor to despatch coal to its plants in Bihar and other Eastern states. In addition, in June 2020, the Government put up a list of five coal

2 Commercial operation date 3 Million tonne per annum 4 Mine development operator

2

blocks from the North Karanpura coalfield for private commercial mining, which has a cumulative peak rated capacity of 25 mtpa. This includes Chakla (5.3 mtpa), Chitarpur (3.5 mtpa), Gondulpara (4.0 mtpa), North Dhadu (8.2 mtpa), and Seregarha (4.0 mtpa). In the base case scenario, ICRA has assumed only a fraction of the traffic potential that could emanate from NTPC’s captive blocks and has not factored in any traffic from these upcoming coal blocks that would be operated by private commercial miners.

Fixed revenue share with MoR for reserve services partly mitigates risks associated with inadequate increase in freight rates to cover for rising O&M costs – Bulk of the operating cost for a railway line SPV is fixed in nature. JCRL would be responsible for O&M of tracks, overhead equipment and signaling. Indian Railways on the other hand would be providing reserved services, which include the supply of rakes, wagons, locomotives; crew for locomotives and station operation management; and, fuel/ traction power for rake movement. ICRA notes that charges for reserved services would account for ~78%-87% of the overall operating cost for JCRL. For providing these services, Indian Railways would deduct a flat 50% of the base user fee (excluding the inflated mileage). This would effectively mean that ~80% of JCRL’s operating costs would be variable in nature, being directly correlated to the revenue earned, partly mitigating the risk to JCRL’s earnings arising out of a delay in freight tariff revision.

Strong financial profile of shareholders; strategic importance of the rail corridor to CCL's expansion plans provides operational synergies – The rating factors in the strong financial profile of JCRL’s shareholders (CCL with 64% ultimate shareholding, and IRCON with 26% ultimate shareholding). Moreover, the ratings factor in the synergies between the operations of JCRL and CCL, with the former’s railway network playing an enabling role in helping CCL achieve its target of increasing its annual coal production to 145 million tonne (mt) in FY2024 from 66.9 mt in FY2020.

Credit challenges Exposure to high project implementation risks – JCRL’s project is at a nascent stage of execution, with land acquisition currently in progress and contract tendering under finalisation. The cost incurred till March 31, 2020 was Rs. 177.21 crore (9.8% of the budgeted completion cost of Rs. 1,799.64 crore), which has been largely deployed towards land acquisition. Given the greenfield nature of the project and the nascent stage of execution, the project implementation risk remains high. The tendering award is expected in November 2020, and the construction period is likely to be 37 months. ICRA notes that the project is being executed by IRCON (JCRL’s 26% shareholder), which has a demonstrated track record of developing similar projects, partly mitigating execution risks.

Sizeable dependence on external borrowings to lead to modest debt coverage metrics during initial years post commissioning – JCRL’s greenfield rail corridor would be developed at a budgeted cost of Rs. 1,799.64 crore and funded by a debt-to-equity mix of 70:30. The ramp-up to the peak traffic capacity is expected over a period of three years, and consequently, the project would be able to demonstrate its full earnings potential from the third year onwards. Given the project’s sizeable debt funding, JCRL’s total debt to OPBITDA during the initial two years post commissioning are expected to remain elevated, remaining in the range of 7.5 – 4.5 times.

Extended receivable period from Railways could block working capital – As per the concession agreement, the due date of payment of monthly bills by MoR is 67 days from the end of the month. This extended payment cycle of 97 days could lead to working capital blockage, which in turn could adversely impact the company’s liquidity position.

Delay in commissioning of the Koderma - Tilaiya under-construction line by East Central Railways could adversely impact traffic – Around 62% of the estimated network traffic in the Shivpur – Kathautia line is expected to come from the 5X660 MW Barh super thermal power station of NTPC. In the existing longer route, the coal rake movement, after coming to Koderma from Gomo (through the Line), has to go further west to Gaya, and then move towards Tilaiya --> Shekhpur --> Luckeesarai --> Kiul --> Barh. However, after commissioning of the Shivpur – Kathautia line by

3

JCRL and the Koderma – Tilaiya under-construction line by Railways, coal traffic to the Barh power station would take a much shorter route of Shivpur --> Kathautia --> Koderma --> Tilaiya --> Nateswar --> Bihar Sarif --> Barh. However, this route is contingent on Railways completing the Koderma – Tilaiya line ahead of commissioning of the Shivpur – Kathautia line. ICRA understands that Railways have completed 50% of the Koderma – Tilaiya line, and commissioning is expected within the next two years, much before the scheduled commissioning of JCRL’s rail corridor.

High sectoral concentration risk owing to dependence on single commodity (coal) – 100% of JCRL’s revenues would be generated from movement of coal. Hence, the company’s earnings would remain highly susceptible to a potential slowdown in coal demand during the concession period.

Liquidity position: Adequate JCRL’s liquidity is adequate supported by the timely infusion of funds from shareholders, and the high financial flexibility derived from being a subsidiary of CCL.

Rating sensitivities Positive triggers – ICRA could upgrade JCRL’s rating if the company commissions the project within budgeted time and costs and is able to achieve the traffic targets.

Negative triggers – Negative pressure on JCRL’s rating could arise if, for reasons, including reduced strategic importance of the project to CCL, and/or the company encounters significant delays in execution leading to large cost over-runs and suboptimal project return indicators.

Analytical approach

Analytical Approach Comments Applicable Rating Methodologies Corporate Credit Rating Methodology Parent/Group Company: Central Coalfields Limited (CCL) The rating assigned to JCRL factors in the high likelihood of its parent, CCL, extending financial support to it because of the close business linkages between Parent/Group Support them. ICRA also expects CCL to be willing to extend financial support to JCRL out of the need to protect its reputation from the consequences of a Group entity’s distress. Consolidation/Standalone The rating is based on the standalone financial statements of the rated entity.

About the company JCRL is a special purpose vehicle (SPV) formed with the objective of constructing a 49.085 km single-line broad-gauge railway track from Shivpur to Kathautia in Jharkhand. The railway line will augment the coal evacuation capacity from the North Karanpura coalfields and has a rated coal evacuation capacity of 21.5 million tonne per annum (mtpa).

JCRL was incorporated on August 31, 2015, following an inter-ministerial MoU dated May 4, 2015 among the Ministry of Coal, the Ministry of Railways, and the State Government of Jharkhand (the GoJ), and a subsequent MoU dated May 20, 2015 among Central Coalfields Limited (CCL), IRCON International Limited (IRCON), and the GoJ for the formation of joint venture companies/ special purpose vehicles to undertake identified railway projects in the State of Jharkhand. JCRL is majority held by CCL, with a target shareholding of 64%, followed by IRCON, with a target shareholding of 26% and the GoJ, with a target shareholding of 10%.

In FY2020, the company reported a net profit of Rs. 1.33 crore on an operating income of nil, compared to a net profit of Rs. 1.17 crore on an operating income of nil in the previous year. 4

Key standalone financial indicators (audited)

FY2019 FY2020 Operating Income (Rs. crore) 0.00 0.00 PAT (Rs. crore) 1.17 1.33 OPBDIT/OI (%) - - PAT/OI (%) - -

Total Outside Liabilities/Tangible Net Worth (times) 2.46 3.28 Total Debt/OPBDIT (times) 0.00 -854.77 Interest Coverage (times) -1.46 -0.63 Source: JCRL annual reports

Status of non-cooperation with previous CRA: Not applicable

Any other information: None

Rating history for past three years Current Rating (FY2021) Instrument Amount Rating Type Amount Outstanding Rated 3-Dec-2020 1 Proposed Term Loan Long Term 1,259.75 0.00 [ICRA]BBB+ (Stable) Amount in Rs. crore

Complexity level of the rated instrument ICRA has classified various instruments based on their complexity as "Simple", "Complex" and "Highly Complex". The classification of instruments according to their complexity levels is available on the website www.icra.in

5

Annexure-1: Instrument details Amount Date of Issuance / Coupon Maturity Current Rating and ISIN Instrument Name Rated Sanction Rate Date Outlook (Rs. crore) - Proposed Term Loan NA NA NA 1259.75 [ICRA]BBB+ (Stable) Source: JCRL; NA: Not applicable as project loan is yet to be sanctioned

Annexure-2: List of entities considered for consolidated analysis JCRL has no subsidiaries/ associates as on date.

6

Analyst Contacts Kaushik Das Ritabrata Ghosh +91 33 7150 104 +91 33 7150 1107 [email protected] [email protected]

Relationship Contact L. Shivakumar +91 22 6114 3406 [email protected]

MEDIA AND PUBLIC RELATIONS CONTACT

Ms. Naznin Prodhani Tel: +91 124 4545 860 [email protected]

Helpline for business queries:

+91-9354738909 (open Monday to Friday, from 9:30 am to 6 pm) [email protected]

About ICRA Limited:

ICRA Limited was set up in 1991 by leading financial/investment institutions, commercial banks and financial services companies as an independent and professional investment Information and Credit Rating Agency.

Today, ICRA and its subsidiaries together form the ICRA Group of Companies (Group ICRA). ICRA is a Public Limited Company, with its shares listed on the and the National Stock Exchange. The international Credit Rating Agency Moody’s Investors Service is ICRA’s largest shareholder.

For more information, visit www.icra.in

7

ICRA Limited

Corporate Office Building No. 8, 2nd Floor, Tower A; DLF Cyber City, Phase II; Gurgaon 122 002 Tel: +91 124 4545300 Email: [email protected] Website: www.icra.in

Registered Office 1105, Kailash Building, 11th Floor; 26 Kasturba Gandhi Marg; New 110001 Tel: +91 11 23357940-50

Branches

Mumbai + (91 22) 24331046/53/62/74/86/87 Chennai + (91 44) 2434 0043/9659/8080, 2433 0724/ 3293/3294, + (91 33) 2287 8839 /2287 6617/ 2283 1411/ 2280 0008, Bangalore + (91 80) 2559 7401/4049 Ahmedabad+ (91 79) 2658 4924/5049/2008 Hyderabad + (91 40) 2373 5061/7251 Pune + (91 20) 2556 0194/ 6606 9999

© Copyright, 2020 ICRA Limited. All Rights Reserved.

Contents may be used freely with due acknowledgement to ICRA.

ICRA ratings should not be treated as recommendation to buy, sell or hold the rated debt instruments. ICRA ratings are subject to a process of surveillance, which may lead to revision in ratings. An ICRA rating is a symbolic indicator of ICRA’s current opinion on the relative capability of the issuer concerned to timely service debts and obligations, with reference to the instrument rated. Please visit our website www.icra.in or contact any ICRA office for the latest information on ICRA ratings outstanding. All information contained herein has been obtained by ICRA from sources believed by it to be accurate and reliable, including the rated issuer. ICRA however has not conducted any audit of the rated issuer or of the information provided by it. While reasonable care has been taken to ensure that the information herein is true, such information is provided ‘as is’ without any warranty of any kind, and ICRA in particular, makes no representation or warranty, express or implied, as to the accuracy, timeliness or completeness of any such information. Also, ICRA or any of its group companies may have provided services other than rating to the issuer rated. All information contained herein must be construed solely as statements of opinion, and ICRA shall not be liable for any losses incurred by users from any use of this publication or its contents

8