Product Quantum (Rs. Cr) Long Term Rating Short Term Rating
Non Convertible Debentures (NCD) 1700.00 ACUITE AA+ | CE | Stable | Assigned | Provisional To Final -
Non Convertible Debentures (NCD) 8305.00 ACUITE AA+ | CE | Stable | Reaffirmed -
Non Convertible Debentures (NCD) 1995.00 Provisional | ACUITE AA+ | CE | Stable | Reaffirmed -
Total Outstanding Quantum (Rs. Cr) 12000.00 - -
Total Withdrawn Quantum (Rs. Cr) 0.00 - -
 
Rating Rationale

­Acuite has converted and assigned  its final long-term rating to 'ACUITE AA+ (CE)' (read as ACUITE Double A plus (Credit Enhancement)) from 'Provisional ACUITE AA+ (CE)' (read as Provisional ACUITE Double A plus (Credit Enhancement)) of Rs. 1700 Cr. proposed NCD Facility of 'Andhra Pradesh State Beverage Corporation Limited (APSBCL)'. 
Also, Acuite has reaffirmed its long-term rating to 'ACUITE AA+ (CE)' (read as ACUITE Double A plus (Credit Enhancement)) on the Rs. 8305.00 Cr. proposed NCD Facility of 'Andhra Pradesh State Beverage Corporation Limited (APSBCL)'.

The final conversion reflects satisfactory completion of the documentation as required by Acuité and has received the following final documents from the company:
1. Final NCD term sheet - Signed term sheet received no deviations from the draft term sheet
2. Executed agreement with debenture trustee and trust deed - Signed Trust Deed received and feedback from the trustee received
3. State Government Undertaking - Received

The rating on the Rs. 1995 Cr. proposed NCDs continues to remain 'Provisional ACUITE AA+ (CE)' (read as Provisional ACUITE Double A plus (Credit Enhancement)).

The outlook is 'Stable'.

The final rating on the proposed NCDs is subject to receipt of the following documentation:
1. Final NCD term sheet
2. Executed agreement with debenture trustee and trust deed
3. State government undertaking
4. Any other relevant for the transaction structure 



Rationale for the rating 
The rating assigned takes into account APSBCL's position as the authorised nodal agency responsible for the distribution of alcohol as well as implementation of specific socio-economic welfare schemes across the state of Andhra Pradesh. The rating also takes into account the strong revenue visibility over the tenure of the NCDs on account of the special margin accorded to APSBCL by the Government of Andhra Pradesh (GoAP) for undertaking the above mentioned functions. Acuité has also considered the strength of the structured payment mechanism which involves the creation of a pre-funded two-quarter Debt Service Reserve Account (DSRA) and the presence of a trigger mechanism before the debt servicing dates. Given the current distribution and pricing structure of alcoholic beverages in the state along with the proposed cash pooling mechanism, Acuité expects APSBCL to service the rated debt in an adequate manner from its internal cash flows. In order to mitigate the risks of any change in the alcohol policy of the state, GoAP has given an undertaking confirming no such policy revisions that will reduce the debt service coverage ratio (DSCR) of APSBCL below 1.50 times throughout the tenure of the debentures; such an undertaking is also supported by an irrevocable and unconditional State Government Guarantee. Nevertheless, if such an unexpected scenario is to materialize, APSBCL's ability to service debt will have direct linkages with the credit quality and the fiscal position of GoAP, which therefore, would remain a key rating sensitivity. 


About the Company

­APSBCL was incorporated in August 2015 at Vijaywada to carry on the business of wholesale and retail trade in alcohol, and all other alcohol/spirits (suitable for industrial use) on behalf of the GoAP. The business activity of the corporation commenced from May 2016. The corporation was granted exclusive privilege of retailing liquor in AP effective from October 2019. It is now the sole liquor distribution agent for the GoAP and carries out its operations through 29 wholesale depots and 2,934 retail outlets and licensed private restaurants and bars spread across 13 districts of the state. The GoAP amended the AP (Regulation of Trade in Indian Made Foreign Liquor, Foreign Liquor) Act 1993, in December 2021, to provide statutory status to APSBCL to undertake implementation of welfare programmes, entrusted to it by the state government. The principal roles and objectives of the corporation are: 1) The principal objectives of the corporation are: 1) the monopoly in liquor and 2) to implement welfare programmes entrusted to the corporation by GoAP from time to time in addition to the identified three schemes – YSR Cheyutha, YSR Asara and Jagananna Amma Vodi. Mr D.Vasudeva Reddy is the Managing Director of the Company. 

 
Standalone (Unsupported) Rating
­ACUITE A+ (including notchup for the expectation of support from GoAP)
 
Analytical Approach
­Acuite has considered the standalone financial and business risk profile of APSBCL which takes into account the entity's position as a fully owned nodal agency of GoAP for distribution of liquor and implementation of certain welfare schemes. Credit enhancement (CE) has been provided on the basis of the structured payment mechanism which involves pooling of net revenues, transfer of a specific share to the bond service account, presence of pre-funded DSRA and also a state government undertaking backed by a guarantee that ensures the maintenance of a minimum DSCR of 1.5 times. 
 

Key Rating Drivers

Strengths

­Strong revenue visibility over the tenure of the NCDs
APSBCL was incorporated in 2015 and since 2016 was involved in supporting liquour distribution across the state of Andhra Pradesh which was then a responsibility of the excise department. For this, it used a earn small percentage of sales as commission. However, in October 2019 GoAP made APSBCL the sole distributor (retail and wholesale) of liquor in the state which it undertook through a network of 13 depots and 2934 restaurant, bars and retailers. Further, since November 2021 by amending the AP (Regulation of Trade in Indian Made Foreign Liquor, Foreign Liquor) Act 1993 GoAP entrusted addtional responsibility of implemention of its socio-economic welfare schemes and the proceeds raised through the rated NCDs will also be used towards the same. For this GoAP, introduced the concept of special margin which is calculated as a percentage of total sale proceeds from liquor sale across the state. This special margin will generate stable operating income for APSBCL and will be used to cover its overhead as well as its repayment obligations. As per the terms of the proposed NCDs, GoAP is also expected extend an irrevocable undertaking stating that no changes will be made to the liquor distribution policy and special margin will not be reduced to level where the DSCR will go below 1.5 times through the tenure of the NCDs. Further, the revenue from liquor distribution (wholesale + retailers) across the state has remained stable for the three year period ended FY2022. It stood at Rs. 22,748 Cr. in FY2022 against Rs. 20,189 Cr. in FY2021 and Rs. 20,909 Cr. in FY2020. Since its introduction on 12 November 2021 special margin collection stood at Rs. 2600 Cr. till March 31, 2022.

Acuite expects APSBCL's revenue to record a steady growth over the medium term on account of it being the sole distributor of liquor across the state.

Strength of the st ructured payment mechanism and other key terms of the NCD issue
Sale proceeds from each outlets will be deposited on a daily basis in a suspense account with State Bank of India. Out of this net revenue (which includes Basic price, all margins/ commissions and special margin) will be transferred to the Net Revenue Receipt Account (NRRA) of issuer (APSBCL) based on corresponding challans. Withdrawals out of NRRA will only be allowed after first prioritizing the payments toward bond servicing. 1.67 percent of the total repayment obligations for the particular quarter will be transferred on a daily basis into Bond Servicing Account (BSA) from the first day of the quarter.The transfers during a particular quarter on the above mode will continue till the full build-up of the servicing requirement for that particular quarter is achieved in the APSBCL BSA. In the event of full built up of servicing amount not being achieved in any quarter for whatsoever reason 15 days prior to the relevant servicing date (T-15), the debenture trustee should inform the issuer through written communication to fund the shortfall within the next 12 days. On T-2nd day, if the shortfall still persists, then Debenture Trustee would meet such shortfall by transferring funds from the DSRA account and make the necessary payments to the debenture holders on the due date. An amount equivalent to the servicing obligation (Principal & Interest) of the outstanding bonds for next two quarters would need to be created and maintained by the APSBCL in the Debt Servie Reserve Account (DSRA) till the final redemption of the bonds. The DSRA amount would need to be deposited at least 1 day prior to the date of allotment of the bonds. The debenture trustees would have a default escrow right on the funds available in the NRRA. In the event any impairment of DSRA on account of meeting servicing obligation on any bond servicing date - The Debenture Trustee would immediately trigger the default escrow mechanism on the NRRA and immediately transfer the balance lying there-in to the DSRA Account, any further accrual to the said account would also get transferred on a daily basis until the DSRA amount is fully replenished.

Acuite believes the structured payment mechanism along with other key features of the issue allows adequate liqudity and protection against inadequacy of the funds on the bond servicing date and any significant change in the same would be a key rating sensitivity. 

Weaknesses

­Susceptibility to changes in GoAP liquor policies and reduction in alcohol consumption
GoAP has made APSBCL to the sole distributor through changes in the AP (Regulation of Trade in Indian Made Foreign Liquor, Foreign Liquor) Act 1993. APSBCL's operating income is highly susceptible to any changes to the liquor distribution of policy. GoAP is expected to extend an irrevocable Guarantee and Undertaking which will ensure no changes to the liquor distribution policies and the reduction in special margin, if any will be only to the extent the DSCR on the rated debt remains above 1.5 times at all times. This undertaking mitigates the risk of susceptibility to the changes in GoAP policies. However, GoAP has been trying to reduce alcohol consuption in a phased manner since 2019 and has even reduced the number of restaurants, bars and liquor shops to 2900 in May 2022 from around 4000 earlier. Any continued reduction in shops will adversely impact APSBCL's revenues and will remain a key rating monitorable. While there is a potential risk of a prohibition by future governments, the unconditional and irrevocable undertaking by the GoAP under the transaction structure addresses such a political risk.

Linkages to fiscal position of State of AP
The current state of Andhra Pradesh was created in 2014-15 following the bifurcation of the original state into the former and Telengana. The reorganisation led to the conversion of the state into an economy where the share of agriculture was significant. While the pandemic had resulted in a negative 2.6% GSDP growth in FY2021, it is estimated to have witnessed a significant recovery in FY2022(RE). However, the fiscal position of the state has remained under strain with a major shortfall in revenue receipts in FY2022(RE) as compared to the budgeted figures, leading to a revenue deficit of 1.6% of GSDP. The fiscal deficit was, however, lower at 3.2% (RE) of GSDP than the BE of 3.5%, on account of higher than expected Acuité Ratings & Research Limited www.acuite.in  nominal GSDP. For FY23, the government has pegged the fiscal deficit higher at 3.6% (BE). The aggregate borrowings of the state stands at Rs 3.91 Lakh Cr as per FY2022 (RE) as against Rs 3.51 Lakh Cr (FY21 Actuals) Any further adverse changes in the fiscal indicators of GoAP due to factors such as prolonged slowdown in industrial activities or socio-economic challenges faced by AP can have a significant impact on APSBCL and will be a key monitoring factor.

ESG Factors Relevant for Rating
­Not Applicable
 
Rating Sensitivities
Any material changes in GoAP's liquor distribution policy
Any deterioration in GoAP's fiscal position
Any non-adherence to the stipulated structured payment mechanism ­
 
Material covenants
­DSCR will have to be maintained at or above 1.50 through out the tenure of the NCD
DSRA equivalent to two quarters of repayment obligations to be maintained 

 

Assessment of Adequacy of CE Structure
The CE structure has been designed to ensure adequacy and timeliness in the receipt of funds required for debt service. The team has also undertaken a sensitivity analysis to factor in shortfall in revenue and special margin collections. An independent trustee will be appointed to monitor the structured payment mechanism. 

 
Liquidity Position
Strong
­Acuite expects APSBCL’s liquidity position to remain given the strong structural features of the payment mechanism like daily transfer of pledged revenue on first priority, pre-funded DSRA equivalent to two quarters of the bond servicing obligation and commitment from GoAP to ensure a minimum DSCR of 1.5 times throughout the tenure of the instrument. 
 
Outlook: Stable
­APSBCL is expected to maintain a 'Stable' outlook as it is the sole distributor of liquor in the state of AP and would also play an important role in implemention of welfare schemes of GoAP. The outlook may be revised to 'Positive' in case of than expected cash flow generation from liquor distribution and healthy profitability in the entity. The outlook may revised to 'Negative' in case of any adverse change in the liquor distribution and tax policy of the GoAP impacting the liqudity of APSBCL. 
 
Other Factors affecting Rating
­None
 

Particulars Unit FY 22 (Actual) FY 21 (Actual)
Operating Income Rs. Cr. 22950.79 18075.55
PAT Rs. Cr. 103.42 (4.30)
PAT Margin (%) 0.45 (0.02)
Total Debt/Tangible Net Worth Times 9.56 32.52
PBDIT/Interest Times 2.28 1.02
Status of non-cooperation with previous CRA (if applicable)
None
 
Any other information
Supplementary disclosures for Provisional Ratings
A. Risks associated with the provisional nature of the credit rating
> Absence of any structured payment mechanism.
> In case there are material changes in the terms of the transaction after the initial assignment of the provisional rating and post the completion of the issuance (corresponding to the part that has been issued) Acuite will withdraw the existing provisional rating and concurrently, assign a fresh final rating in the same press release, basis the revised terms of the transaction.

B. Rating that would have been assigned in absence of the pending steps/ documentation
> The rating would be equated to the standalone rating of the entity: ACUITE A+ / Stable

C.Timeline for conversion to Final Rating for a debt instrument proposed to be issued
> The provisional rating shall be converted into a final rating within 90 days from the date of issuance of the proposed debt instrument. Under no circumstance shall the provisional rating continue upon the expiry of 180 days from the date of issuance of the proposed debt instrument. 
 
Applicable Criteria
• Default Recognition :- https://www.acuite.in/view-rating-criteria-52.htm
• Trading Entitie: https://www.acuite.in/view-rating-criteria-61.htm
• Application Of Financial Ratios And Adjustments: https://www.acuite.in/view-rating-criteria-53.htm
• Group And Parent Support: https://www.acuite.in/view-rating-criteria-47.htm
• Explicit Credit Enhancements: https://www.acuite.in/view-rating-criteria-49.htm

Note on complexity levels of the rated instrument

­­In order to inform the investors about complexity of instruments, Acuité has categorized such instruments in three levels: Simple, Complex and Highly Complex. Acuite’s categorisation of the instruments across the three categories is based on factors like variability of the returns to the investors, uncertainty in cash flow patterns, number of counterparties and general understanding of the instrument by the market. It has to be understood that complexity is different from credit risk and even an instrument categorized as 'Simple' can carry high levels of risk. For more details, please refer Rating Criteria “Complexity Level Of Financial Instruments” on www.acuite.in.

 

Date Name of Instruments/Facilities Term Amount (Rs. Cr) Rating/Outlook
17 Jun 2022 Non Convertible Debentures Long Term 830.50 ACUITE AA+ (CE) | Stable (Assigned)
Non Convertible Debentures Long Term 830.50 ACUITE AA+ (CE) | Stable (Assigned)
Proposed Non Convertible Debentures Long Term 3695.00 ACUITE Provisional AA+ (CE) | Stable (Reaffirmed)
Non Convertible Debentures Long Term 830.50 ACUITE AA+ (CE) | Stable (Assigned)
Non Convertible Debentures Long Term 830.50 ACUITE AA+ (CE) | Stable (Assigned)
Non Convertible Debentures Long Term 830.50 ACUITE AA+ (CE) | Stable (Assigned)
Non Convertible Debentures Long Term 830.50 ACUITE AA+ (CE) | Stable (Assigned)
Non Convertible Debentures Long Term 830.50 ACUITE AA+ (CE) | Stable (Assigned)
Non Convertible Debentures Long Term 830.50 ACUITE AA+ (CE) | Stable (Assigned)
Non Convertible Debentures Long Term 830.50 ACUITE AA+ (CE) | Stable (Assigned)
Non Convertible Debentures Long Term 830.50 ACUITE AA+ (CE) | Stable (Assigned)
26 May 2022 Proposed Non Convertible Debentures Long Term 2000.00 ACUITE Provisional AA+ (CE) | Stable (Assigned)
Proposed Non Convertible Debentures Long Term 10000.00 ACUITE Provisional AA+ (CE) | Stable (Assigned)
­

Lender’s Name ISIN Facilities Date Of Issuance Coupon Rate Maturity Date Quantum (Rs. Cr.) Complexity Level Rating
Not Applicable INE0M2307016 Non-Convertible Debentures (NCD) Jun 14 2022 9.62 May 31 2023 830.50 Simple / Complex ACUITE AA+ | CE | Stable | Reaffirmed
Not Applicable INE0M2307024 Non-Convertible Debentures (NCD) Jun 14 2022 9.62 May 31 2024 830.50 Simple / Complex ACUITE AA+ | CE | Stable | Reaffirmed
Not Applicable INE0M2307032 Non-Convertible Debentures (NCD) Jun 14 2022 9.62 May 30 2025 830.50 Simple / Complex ACUITE AA+ | CE | Stable | Reaffirmed
Not Applicable INE0M2307040 Non-Convertible Debentures (NCD) Jun 14 2022 9.62 May 29 2026 830.50 Simple / Complex ACUITE AA+ | CE | Stable | Reaffirmed
Not Applicable INE0M2307057 Non-Convertible Debentures (NCD) Jun 14 2022 9.62 May 31 2027 830.50 Simple / Complex ACUITE AA+ | CE | Stable | Reaffirmed
Not Applicable INE0M2307065 Non-Convertible Debentures (NCD) Jun 14 2022 9.62 May 31 2028 830.50 Simple / Complex ACUITE AA+ | CE | Stable | Reaffirmed
Not Applicable INE0M2307073 Non-Convertible Debentures (NCD) Jun 14 2022 9.62 May 31 2029 830.50 Simple / Complex ACUITE AA+ | CE | Stable | Reaffirmed
Not Applicable INE0M2307081 Non-Convertible Debentures (NCD) Jun 14 2022 9.62 May 31 2030 830.50 Simple / Complex ACUITE AA+ | CE | Stable | Reaffirmed
Not Applicable INE0M2307099 Non-Convertible Debentures (NCD) Jun 14 2022 9.62 May 30 2031 830.50 Simple / Complex ACUITE AA+ | CE | Stable | Reaffirmed
Not Applicable INE0M2307107 Non-Convertible Debentures (NCD) Jun 14 2022 9.62 May 31 2032 830.50 Simple / Complex ACUITE AA+ | CE | Stable | Reaffirmed
Not Applicable INE0M2307115 Non-Convertible Debentures (NCD) Dec 21 2022 9.62 Nov 30 2023 170.00 Simple / Complex ACUITE AA+ | CE | Stable | Assigned | Provisional To Final
Not Applicable INE0M2307123 Non-Convertible Debentures (NCD) Dec 21 2022 9.62 Nov 29 2024 170.00 Simple / Complex ACUITE AA+ | CE | Stable | Assigned | Provisional To Final
Not Applicable INE0M2307131 Non-Convertible Debentures (NCD) Dec 21 2022 9.62 Nov 28 2025 170.00 Simple / Complex ACUITE AA+ | CE | Stable | Assigned | Provisional To Final
Not Applicable INE0M2307149 Non-Convertible Debentures (NCD) Dec 21 2022 9.62 Nov 30 2026 170.00 Simple / Complex ACUITE AA+ | CE | Stable | Assigned | Provisional To Final
Not Applicable INE0M2307156 Non-Convertible Debentures (NCD) Dec 21 2022 9.62 Nov 30 2027 170.00 Simple / Complex ACUITE AA+ | CE | Stable | Assigned | Provisional To Final
Not Applicable INE0M2307164 Non-Convertible Debentures (NCD) Dec 21 2022 9.62 Nov 30 2028 170.00 Simple / Complex ACUITE AA+ | CE | Stable | Assigned | Provisional To Final
Not Applicable INE0M2307172 Non-Convertible Debentures (NCD) Dec 21 2022 9.62 Nov 29 2030 170.00 Simple / Complex ACUITE AA+ | CE | Stable | Assigned | Provisional To Final
Not Applicable INE0M2307180 Non-Convertible Debentures (NCD) Dec 21 2022 9.62 Nov 30 2029 170.00 Simple / Complex ACUITE AA+ | CE | Stable | Assigned | Provisional To Final
Not Applicable INE0M2307198 Non-Convertible Debentures (NCD) Dec 21 2022 9.62 Nov 28 2031 170.00 Simple / Complex ACUITE AA+ | CE | Stable | Assigned | Provisional To Final
Not Applicable INE0M2307206 Non-Convertible Debentures (NCD) Dec 21 2022 9.62 Nov 29 2032 170.00 Simple / Complex ACUITE AA+ | CE | Stable | Assigned | Provisional To Final
Not Applicable Not Applicable Proposed Non Convertible Debentures Not Applicable Not Applicable Not Applicable 1995.00 Simple / Complex Provisional | ACUITE AA+ | CE | Stable | Reaffirmed
­

Contacts
Analytical Rating Desk
About Acuité Ratings & Research

Acuité Ratings & Research Limitedwww.acuite.in