TRIS Rating affirms the company rating on B.Grimm Power PLC (BGRIM) at “A” and its existing senior unsecured debentures at “A-”. At the same time, TRIS Rating assigns a rating of “BBB+” to BGRIM’s proposed issue of up to Bt6 billion in subordinated perpetual debentures (Hybrid debentures) and the additional greenshoe portion of up to Bt2 billion. The rating on BGRIM’s hybrid debentures is two notches below the company rating. The rating differential reflects the subordinated nature of the hybrid debentures and the option of the issuer to defer coupon on a cumulative basis.
The characteristics of the proposed hybrid debentures include the subordination, the interest expense deferral at the discretion of the company, the five-year non-call period, and the sufficient permanence. These characteristics are qualified to receive “Intermediate” equity content according to TRIS Rating’s criteria. TRIS Rating will treat 50% of the outstanding amount of the hybrid debentures as equity and the other 50% as debt when calculating financial ratios. The “intermediate” equity content will fall to “minimal” (or 0% of equity treatment for this issue) at the end of fifth year from the issuance date. This is because, five years after issuance, the remaining effective tenor of the issue will be less than 20 years. According to TRIS Rating’s criteria, the effective maturity date of the issue will be defined as the date when there is a material step up of the coupon rate (equal to or more than 100 basis points or bps). In this case, the interest spread of the hybrid debentures will step up by 100 bps at the end of the 25th year after issuing date.
Except for certain events as specified in the terms and conditions (e.g. changes in the tax and accounting treatments of hybrid securities or a change in the rating agency’s criteria used to assess the equity content of the issue), BGRIM intends (but is not obliged) to replace, redeem, or repurchase the hybrid debentures with an instrument that has similar or higher equity content. TRIS Rating could lower the equity content of the proposed hybrid debentures, to “minimal” from “intermediate” if we believe that the company has an intention to deviate from the replacement capital covenant (RCC).
The ratings continue to reflect the company’s reliable cash flow from long-term power purchase agreements (PPAs) with Electricity Generating Authority of Thailand (EGAT) under the small power producer (SPP) scheme. The ratings also reflect the well-diversified power portfolio of the company and the proven track record of operating cogeneration power plants of the company. However, the ratings are partially weighed down by a high debt level in BGRIM’s capital structure during the expansion phase.
For the first half of 2019, BGRIM’s performance was in line with TRIS Rating’s forecast. Revenue was at Bt21.1 billion, a 24.5% growth from the same period in 2018. Earnings before interest, taxes, depreciation, and amortization (EBITDA) stood at Bt5.2 billion, up from Bt4.6 billion from the same period in 2018. The increased revenue and EBITDA was due to the commencement of the 12 new projects, the acquisition of a 51% stake in B.Grimm Yanhee Solar Power Co., Ltd. (BGYSP), and the acquisition of a 100% stake in GLOW SPP1 Co., Ltd. (SPP1). The adjusted net debt was at Bt48.5 billion, up from Bt47.8 billion at the end of 2018. The adjusted net debt to EBITDA was at 5 times, improved from 5.2 times at the end of 2018.
RATING OUTLOOK
The “stable” outlook reflects our expectations that the power plants in BGRIM’s operation will run smoothly and generate cash flow as planned. The outlook also reflects the expectation that BGRIM will be able to manage its capital structure in accordance with the company’s policy of having net interest bearing debt to equity ratio of less than 2 times.
RATING SENSITIVITIES
A rating upgrade could occur if BGRIM can enlarge its portfolio while maintaining healthy capital structure. A rating downside case may occur if the capital structure weakens significantly, resulting from dramatic growth of debt-funded investment.
RELATED CRITERIA
- Rating Methodology – Corporate, 26 July 2019
- Hybrid Securities Rating Criteria, 12 September 2018
- Key Financial Ratios and Adjustments, 5 September 2018
- Group Rating Methodology, 10 July 2015
TRIS Rating Co., Ltd./www.trisrating.com Contact: santaya@trisrating.com, Tel: 0-2098-3000/Silom Complex Building, 24th Floor, 191 Silom Road, Bangkok 10500, Thailand ? Copyright 2019, 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