TRIS Rating affirms the company rating and the senior unsecured debenture ratings of TTW PLC (TTW) at “AA-”. The ratings reflect TTW’s strong business profile as the largest private tap water provider in Thailand, low operating risk, plus reliable cash flows secured by long-term offtake agreements and resilient demand for tap water. However, these strengths are partially offset by high leverage and customer concentration risk, as the Provincial Waterworks Authority (PWA) is TTW’s major customer.
Since establishment in 2000, CH. Karnchang PLC (CK) and affiliates, CK Group, have continued to be TTW’s controlling shareholders. As of August 2017, CK Group held 38.85% of TTW through Bangkok Expressway and Metro PLC (BEM; 19.45%) and CK (19.40%). Mitsui Water Holdings (Thailand), Ltd. held 25.98% of TTW's total shares.
TTW is the largest private tap water producer in Thailand with a total production capacity of 1,076,000 cubic meters (cu.m.) per day. Currently, TTW operates four water filtration plants which provide tap water in three service areas: Nakhon Pathom-Samut Sakhon, Pathum Thani, and Bangpa-In Industrial Estate (BIE). The company also operates a wastewater treatment facility at BIE which has a capacity of 18,000 cu.m./day. In addition, TTW owns 25.31% of CK Power PLC (CKP), which is the flagship power holding company of the CK Group. Currently, CKP's portfolio mainly consists of hydro power plants in the Lao People’s Democratic Republic (Lao PDR).
TTW’s strong business profile is underpinned by a secured cash flow stream derived from well-structured Water Purchase and Sale Agreements (WPSA) and the low operating risk from barriers to entry. TTW wholesales tap water to the PWA under two WPSAs. Taken together, the two WPSAs have a committed minimum offtake quantity (MOQ) of 712,000 cu.m./day. The terms of the WPSAs are 25 and 30 years, and the agreements will mature in 2023 and 2034, respectively. The pricing formulas in the WPSAs are linked to the Consumer Price Index (CPI). At BIE, TTW has 30-year operating rights to provide tap water and wastewater treatment services. The rights will be valid through 2039. The majority of TTW’s revenue comes from selling water in the Nakhon Pathom-Samut Sakhon and Pathum Thani service areas, contributing 64% and 31% of total revenue in the first nine months of 2017, respectively.
TTW's operating risk is low from barriers to entry. TTW owns the bulk transmission mains (BTM) and the local distribution networks (LDN) in some of its service areas. Ownership of the mains and the distribution networks hinders new entrants to operate in its existing coverage areas as a new entrant would need a large capital investment and right of ways to build a distribution network. The sourcing of raw water is another constraint to operators seeking to enter into the business. However, prospects for expansion are modest, depending on the PWA's policy on granting tap water concessions.
TTW is exposed to customer concentration risk as the PWA is its major customer and a key competitor. During the past 10 years, tap water sold to the PWA comprised over 95% of TTW’s total revenue. However, since the PWA is a state enterprise, its credit profile is acceptable. The PWA is also TTW's key competitor. TTW’s sales volume will be affected when the PWA builds new filtration plants and distributes tap water in areas near TTW’s service areas. However, the risk is partly alleviated by the minimum offtake quantities committed by the PWA under the WPSAs.
TTW’s solid financial profile is supported by reliable and stable cash flows plus resilient demand for water in its service areas. For the first nine months of 2017, TTW reported a 2.6% growth in revenue to Bt4,157 million, compared with the same period last year. The rise was driven mainly by volume growth in all service areas, especially in Nakhon Pathom-Samut Sakhon service areas where industrial activities are recovering. Profitability remained healthy. The operating income before depreciation and amortization as a percentage of sales stayed at 80.9% for the first nine months of 2017. Under TRIS Rating’s base case scenario, TTW's revenue is expected to grow by 2%-3% on average per annum during 2017-2020. The growth will be driven mainly by growth momentum of industrial activities in Nakhon Pathom-Samut Sakhon service areas, a second Bangpa-In-Cogeneration power plant at BIE which started operations in June 2017, and rising demand from community expansion in the company's service areas. Operating margin is expected to stay healthy at above 78%.
TTW' s leverage is high but expected to gradually improve. At the end of September 2017, TTW’s capital structure, as measured by the ratio of total debt to capitalization, was at 52.51%. The leverage is expected to continue improving, following the scheduled debt repayments. In addition, the company has no major investment plan. The ratio of total debt to capitalization is expected to fall below 50% over the next three years. The ratio of funds from operations (FFO) to total debt was 28.77% (annualized, from the trailing 12 months) for the first nine months of 2017. The ratio of earnings before interest, tax, depreciation, and amortization (EBITDA) interest coverage held at 11.79 times during the same period.
Over the next 12-24 months, TTW's liquidity is ample, considering its sources and uses of funds. Uses of funds are debt coming due of approximately Bt2,130 million in 2018 and Bt2,430 million in 2019, as well as planned capital spending mainly for a tap water project in Myanmar, totalling approximately Bt400-Bt500 million over the period. TTW is expected to maintain a high dividend payment, forecast at Bt2,400-Bt2,600 million per annum. TTW’s sources of funds are forecast FFO of at least Bt3,500 million per annum plus cash and cash equivalents of Bt3,481 million on hand at the end of September 2017. In addition, TTW's 25.31% stake in CKP was worth Bt7,575 million as of 28 November 2017, which enhances TTW's financial flexibility.
Rating Outlook
The “stable” outlook is based on the expectation that TTW will maintain its strong operating performance and ability to generate cash. As TTW's operations are stable with moderate growth prospects, the ratings are likely to be maintained during the medium term. However, TTW's credit quality could be negatively affected if there are any additional debt-funded investments that adversely affect its capital structure and financial strength.
TTW182A: Bt1,000 million senior unsecured debentures due 2018 AA- TTW192A: Bt1,500 million senior unsecured debentures due 2019 AA- TTW202A: Bt500 million senior unsecured debentures due 2020 AA- TTW222A: Bt2,000 million senior unsecured debentures due 2022 AA- TTW255A: Bt1,400 million senior unsecured debentures due 2025 AA- Rating Outlook: Stable
TRIS Rating Co., Ltd./www.trisrating.com Contact: santaya@trisrating.com, Tel: 0-2231-3011 ext 500/Silom Complex Building, 24th Floor, 191 Silom Road, Bangkok 10500, Thailand ? Copyright 2017, TRIS Rating Co., Ltd. All rights reserved. Any unauthorized use, disclosure, copying, republication, further transmission, dissemination, redistribution, or storing for subsequent use for any purpose, in whole or in part, in any form or manner or by any means whatsoever, by any person, of the credit rating reports or information is prohibited, without the prior written permission of TRIS Rating Co., Ltd. The credit rating is not a statement of fact or a recommendation to buy, sell or hold any debt instruments. It is an expression of opinion regarding credit risks for that instrument or particular company. The opinion expressed in the credit rating does not represent investment or other advice and should therefore not be construed as such. Any rating and information contained in any report written or published by TRIS Rating has been prepared without taking into account any recipient’s particular financial needs, circumstances, knowledge and objectives. Therefore, a recipient should assess the appropriateness of such information before making an investment decision based on this information. Information used for the rating has been obtained by TRIS Rating from the company and other sources believed to be reliable. Therefore, TRIS Rating does not guarantee the accuracy, adequacy, or completeness of any such information and will accept no liability for any loss or damage arising from any inaccuracy, inadequacy or incompleteness. Also, TRIS Rating is not responsible for any errors or omissions, the result obtained from, or any actions taken in reliance upon such information. All methodologies used can be found at http://www.trisrating.com/en/rating_information/rating_criteria.html.