Azure Power Global Limited (AZRE)

Similar documents
Earnings Call 22 nd November 2016 Q2 FY 17

Second Quarter 2018 Ended September 30, 2017 Earnings Presentation

First Quarter 2018 Ended June 30, 2017 Earnings Presentation

Fourth Quarter & Full Year Ended March 31, 2018 Earnings Presentation

Fiscal Third Quarter 2019 Ended December 31, 2018 Earnings Presentation

Investor Presentation May 2018

June 08, 2017 Ratings

Agenda. Enel: Introduction Auctions: Enel experience and key factors Case study: India Closing remarks

ROBUST OPERATIONAL PERFORMANCE

Nike Inc. (NKE) Slight Delay As We Taxi For Takeoff. 21 March 2017 Americas/United States Equity Research Footwear

Solar development & rooftop solutions BOO/BOOT

Perspective on Financing Wind Energy Projects. June 16, 2016

INOX WIND LIMITED Q2FY18 INVESTOR UPDATE

Power Procurement Strategy

Inox Wind BUY. Performance Highlights. CMP Target Price `242 `286. 4QFY2016 Result Update Capital Goods. 3 year price chart

Contract Research Organizations

Anti-dumping duty on PV cells and modules November 2017

FIRST SOLAR INVESTOR OVERVIEW

X-FAB (XFAB.PA) Exposed to growing markets, but fairly valued. 16 May 2017 Europe/France Equity Research Semiconductor Equipment

RATING METHODOLOGY June Rating Methodology for Solar Power Producers. ICRA Rating Feature. Overview

INOX WIND LIMITED QUARTERLY INVESTOR UPDATE Q4 & FY16

China Renewable Energy Investment Ltd (987_HK)

Investor and Analyst presentation Senvion S.A.

Competitive bidding set to transform wind power market

@5}; i i,, DeeffiflE anga Comp ny Secretary. 07thAugust, 2018

NTPC LIMITED RESEARCH

ORMAT TECHNOLOGIES (NYSE:ORA) BY: Kelvin Li

WELL-POSITIONED TO DELIVER MARGIN EXPANSION, DOUBLE-DIGIT EPS GROWTH & STRONG CAPITAL RETURNS. Paul Vasington CFO

Inox Wind BUY. Performance Highlights. CMP Target Price `390 `505. 2QFY2016 Result Update Capital Goods. 3 year price chart

F. No. 53/15/2016 -WE Ministry of New & Renewable Energy. Evaluation of Generation Based Incentives Scheme for Wind Power Projects

Russian Food Retail. Modernising to win market share 20%

Gas Natural Fenosa (GAS.MC)

ACC NEUTRAL. Performance Highlights. CMP `1,261 Target Price - 4QCY2012 Result Update Cement. Quarterly results (Standalone) Investment Period -

NTPC Ltd. Results in line with estimates, BUY for attractive valuations. Power. EBITDA margins up at 26% (+700bps QoQ): EBITDA margins

FORWARD LOOKING STATEMENTS

Second Quarter 2019 Earnings Conference Call November 14, 2018 at 8:30 a.m. Eastern

Mending Power Sector Finances PPP as the Way Forward. Energy Market Forum

Renewable Energy Certificates: Inches Away From Implementation

We guide companies leading the electricity transformation

Criteria for rating solar power projects

NTPC Ltd. BUY CMP (Rs.) 163 Target (Rs.) 188 Potential Upside 15% For private circulation only. Volume No.. II Issue No. 164.

SOLAR ENERGY CORPORATION OF INDIA LIMITED DRAFT 1000 MW GRID CONNECTED ROOF TOP SOLAR PV SCHEME FOR GOVERNMENT BUILDINGS UNDER CAPEX AND RESCO MODELS

Half Year Results 6 Months Ended 30 June July 2018

NextEra Energy Partners (NEP)

McDonald's Corp (MCD)

Investor presentation. December 2018

Industry: CABLE TV August 7, 2013 Recommendation: BUY. Company Overview

SUN TV Network NEUTRAL. Performance Highlights CMP. `297 Target Price - 1QFY2013 Result Update Media. Investment Period -

TVS Motor Company BUY. Performance Highlights. CMP Target Price `39 `45. 2QFY2013 Result Update Automobile. Quarterly highlights (Standalone)

Financing Renewables. EPG Summit, Prague. 3 December 2012

Margins(%) EBITDA 30.0% 26.3% 25.4% NPM 26.5% 12.5% 18.1%

Leading Diversified Renewable Energy Generation Company

Quick take. Ruchira Papers Ltd. BUY. Creating value through paper. Target Price. Investment Period 12 Months. 3 year daily price chart.

SMA SOLAR TECHNOLOGY AG Analyst / Investor Presentation Financial Results 2017

Goodyear India ACCUMULATE. Performance Highlights. CMP Target Price `326 `374. 1QCY2012 Result Update Tyres. Key financials

Aug. SolarCity - the Best Idea to Invest the Future of Solar Power. Black Puma Research

Actual neighborhood of Sunrun customer homes

IWL: NOI: 37: oa= September, The Secretary BSE Limited Phiroze Jeejeebhoy Towers Limited Dalal Street, Mumbai

JSW Energy Limited. Q2 FY 2016 Results Presentation October 28, 2015

April-September 2017 Results: short term impacts, long term actions. November 6, 2017

Strategic Partnership with Tenaga Nasional Berhad. 09 May 2016

Interim relief for stranded gas based plants though long term viability hinges on improved domestic gas avaliability:care Ratings

Azure Power Announces Results for Fiscal Fourth Quarter 2017

Graphite India BUY. Performance Highlights. CMP Target Price `88 `109. 1QFY2012 Result Update Capital Goods

Ambuja Cements NEUTRAL. Performance Highlights CMP. `155 Target Price - 1QCY2011 Result Update Cement. Investment Period - Key financials (Standalone)

FY 2016 results. April 4, 2017

AMBUJA CEMENTS LIMITED RESEARCH

Suzlon Energy Limited H1 FY November 2017

Leading Diversified Renewable Energy Generation Company

CCL Products BUY. Brewing Steadily. CMP Target Price `300 `360. Initiating Coverage Coffee. January 4, year price chart

CIBC 11th Annual Whistler Institutional Investor Conference

Capital Markets Day. Strategic Plan Alberto De Paoli CFO

Power T&D Sector The catch up game begins

Company Secretary; Obligations and Disclosure Requirements) Regulations, 2015 e Earnings Presentation

Trevi Group Italy Capital goods

Sector-Power BVPS P/BV

Result Presentation Q1 FY11 13th August 2010

NTPC Ltd. Electric Utilities INITIATING COVERAGE BUY. July 23, 2015

Ambuja Cements NEUTRAL. Performance Highlights CMP. `184 Target Price - 2QCY2012 Result Update Cement. Quarterly results (Standalone)

LARGE SCALE SOLAR INNOVATION SHOWCASE

Perusahaan Gas Negara (PGAS IJ)

Enel Green Power business plan. Rome - April 3 rd 2014

Graphite India BUY. Performance Highlights CMP. `93 Target Price `124. 4QFY2012 Result Update Capital Goods. Investment Period 12 Months

Consultant report on EBITDA projections prepared by Greenko

FY 2017 results. March 29, 2018

BGR Energy Systems ACCUMULATE. Performance Highlights CMP. `482 Target Price `520. 4QFY2011 Result Update Capital Goods. Investment Period 12 Months

Need to pull up the socks. Source: Company Data; PL Research

Blue Sky Grey Sky Analysis

9M FY16 Results. Leading Diversified Renewable Energy Generation Company

Fiscal year 2011 off to a strong start

Suzlon Energy Limited Q1 FY August 2017

GAIL India NEUTRAL. Performance Highlights CMP. `363 Target Price - 2QFY2013 Result Update Oil & Gas. Investment Period -

Takeaways from Bullish Battery Analyst Day

Update Photo. Business Update. October 7, 2015

ITD Cementation India

Piyush Goyal, MoS (IC) for Power, Coal, RE & Mining

Power Sector Reform India The Long Road Ahead

ORIENT GREEN POWER Leading Diversified Renewable Energy Generator

Table 1: Comparison of Installed Cost Forecasts

KIMBERLY CLARK DE MEXICO Re-Rating Completed; Downgrading to Hold

Transcription:

Americas/United States Equity Research Electric Utilities Rating OUTPERFORM Price (04-Nov-16,US$) 16.95 Target price (US$) 21.00 52-week price range 16.95-13.65 Market cap (US$ m) 439 *Stock ratings are relative to the coverage universe in each analyst's or each team's respective sector. ¹Target price is for 12 months. [V] = Stock Considered Volatile (see Disclosure Appendix) Research Analysts Maheep Mandloi 212 325 2345 maheep.mandloi@credit-suisse.com Share price performance 1 7 1 6 1 5 1 4 1 3 Patrick Jobin 212 325 0843 patrick.jobin@credit-suisse.com Andrew Hughes 212 325 8277 andrew.hughes@credit-suisse.com O c t - 1 6 O c t - 1 6 O c t - 1 6 N o v - 1 6 A Z RE.N S& P 5 0 0 IN D EX On 04-Nov-2016 the S&P 500 INDEX closed at 2085.18 Daily Oct12, 2016 - Nov04, 2016, 10/12/16 = US$14.6 Quarterly EPS Q1 Q2 Q3 Q4 2016A - - - - 2017E -0.18-0.11-0.16-0.02 2018E 0.30 0.18 0.03 0.13 Azure Power Global Limited (AZRE) INITIATION Tapping High Growth Indian Solar Market with Differentiated Model to Boost Returns Initiating with an Outperform Rating and a $21 Target Price: We initiate coverage of Azure Power (AZRE), an Indian solar independent power producer (IPP) with 1 GW of contracted assets. Our positive thesis is predicated upon (1) a booming solar market expected to grow at a 50%+ CAGR through 2022 driven by policy initiatives, (2) attractive project returns benefitting from global module oversupply, and (3) a differentiated strategy delivering lower costs. We note potential volatility around quarterly earnings given the seasonality, inherent lumpiness of large-project development, and limited track record operating as a public company. Our constructive stance, however, is based on long-term value creation and supportive secular trends. A Large Growing Solar Opportunity: We forecast solar demand in India to grow from 5 GW in 2016 to 18 GW by 2020 driven by (1) strong government support to achieve 100 GW of solar by 2022 and (2) potential further demand elasticity, as solar PPAs are competitive with traditional coal/gas today. Attractive Economics and Visible Growth: AZRE has benefitted from a decline in module costs (down 29% ytd) and non-module costs (down 59% over 5 years) which results in unlevered returns >16% (>40% levered). AZRE operates 357 MWs and has contracted 648 MWs to be built by CY17. Differentiated Strategy with Proven Track Record: AZRE has differentiated in-house EPC capabilities that drive a 12-15% cost advantage. The company has maintained healthy mid-teens project returns by not being the lowest bidder and avoiding states with higher credit and curtailment risk. Valuation Reflects Backlog, Upside from Future Project Wins: Our $21 target price is based on 7.5x our CY18 EBITDA est, which we believe reflects the value of the portfolio by 2018. We see several sources of further upside beyond $21 due to (1) multiple expansion as asset performance is further appreciated by markets, and (2) backlog growth. We see risks from counterparty credit, curtailment, FX, interest rates, and capital availability to fund growth. Financial and valuation metrics Year 3/16A 3/17E 3/18E 3/19E EPS (CS adj.) (US$) (1.26) (0.46) 0.64 1.37 Prev. EPS (US$) P/E (x) -13.5-36.7 26.5 12.3 P/E rel. (%) -72.5-199.1 161.7 84.3 EBITDA (US$ m) 27 51 120 172 EV/EBITDA (current) 26.4 13.8 5.9 4.1 Net debt (US$ m) 269 442 736 767 FFO/Interest -0.5 0.2 0.8 1.1 FFO/Total Debt -0.04 0.01 0.06 0.10 Number of shares (m) 25.92 IC (current, US$ m) 360.30 BV/share (Next Qtr., US$) 5.4 EV/IC (x) 1.7 Net debt (Next Qtr., US$ m) 306.8 Dividend (current, US$) - Net debt/tot eq (Next Qtr.,%) 243.6 Dividend yield (%) - Source: Company data, Thomson Reuters, Credit Suisse estimates DISCLOSURE APPENDIX AT THE BACK OF THIS REPORT CONTAINS IMPORTANT DISCLOSURES, ANALYST CERTIFICATIONS, LEGAL ENTITY DISCLOSURE AND THE STATUS OF NON-US ANALYSTS. US Disclosure: Credit Suisse does and seeks to do business with companies covered in its research reports. As a result, investors should be aware that the Firm may have a conflict of interest that could affect the objectivity of this report. Investors should consider this report as only a single factor in making their investment decision.

Azure Power Global Limited (AZRE) Price (04 Nov 2016): US$16.95; Rating: OUTPERFORM; Target Price: US$21.00; Analyst: Maheep Mandloi Income Statement 3/16A 3/17E 3/18E 3/19E Revenue (US$ m) 39.6 68.0 137.7 194.8 EBITDA 27 51 120 172 Depr. & amort. (10) (18) (33) (43) EBIT (US$) 16 33 87 129 Net interest exp (30) (41) (62) (74) PBT (US$) (19) (14) 25 55 Income taxes (5) 4 (9) (19) Profit after tax (24) (10) 17 36 Minorities 0 0 0 0 Reported net income (US$) (25) (11) 17 36 Other NPAT adjustments 0 1 0 0 Adjusted net income (24) (10) 17 36 Cash Flow 3/16A 3/17E 3/18E 3/19E EBIT 16 33 87 129 Net interest (30) (41) (62) (74) Change in working capital 4 (17) 7 (5) CAPEX (137) (332) (351) (107) Free cashflow to the firm (126) (337) (293) (31) Aquisitions - - - - Divestments - - - - Cash flow from investments (138) (326) (351) (107) Cashflow from financing activities 115 158 (0) 0 Changes in Net Cash/Debt (13) (173) (293) (31) Balance Sheet (US$) 3/16A 3/17E 3/18E 3/19E Assets Cash & cash equivalents 59 110 64 67 Total current assets 73 133 98 105 Total assets 470 845 1,130 1,201 Liabilities Total current liabilities 68 76 83 84 Total liabilities 379 622 888 921 Total liabilities and equity 470 845 1,130 1,201 Net debt 269 442 736 767 Per share 3/16A 3/17E 3/18E 3/19E No. of shares (wtd avg) 20 23 26 26 CS adj. EPS (1.26) (0.46) 0.64 1.37 Prev. EPS (US$) Dividend (US$) 0.00 0.00 0.00 0.00 Free cash flow per share (6.47) (14.84) (11.17) (1.20) Earnings 3/16A 3/17E 3/18E 3/19E Sales growth (%) 133.2 71.5 102.5 41.5 EBIT growth (%) (4.6) 104.6 162.4 47.9 Net profit growth (%) (4185.7) 57.1 259.7 114.9 EPS growth (%) (4185.7) 63.2 238.4 114.9 EBITDA margin (%) 67.1 74.8 87.0 88.3 EBIT margin (%) 40.9 48.8 63.3 66.1 Pretax margin (%) (48.8) (20.8) 18.5 28.0 Net margin (%) (61.8) (15.5) 12.2 18.5 Valuation 3/16A 3/17E 3/18E 3/19E EV/Sales (x) 17.87 12.97 8.53 6.19 EV/EBITDA (x) 26.4 13.8 5.9 4.1 EV/EBIT (x) 43.7 26.6 13.5 9.4 P/E (x) (13.5) (36.7) 26.5 12.3 Price to book (x) 1.9 2.0 1.7 Asset turnover 0.1 0.1 0.1 0.2 Returns 3/16A 3/17E 3/18E 3/19E ROE stated-return on (%) (393.4) (6.8) 8.1 15.1 ROIC (%) 0.1 0.0 0.1 0.1 Gearing 3/16A 3/17E 3/18E 3/19E Net debt/equity (%) 295.6 198.3 303.9 273.9 Interest coverage ratio (X) 0.5 0.8 1.4 1.7 Source: Company data, Thomson Reuters, Credit Suisse estimates Company Background Azure Power is a leading India solar project developer and independent power producer. Blue/Grey Sky Scenario Our Blue Sky Scenario (US$) 36.00 Our blue sky value of $36 is based on a 9x of 2018 EBITDA assuming a faster installation growth. We assume company's installation grows to 1.8GW by CY18 and 2.5 GW by CY19, raises additional $200m in capital. Our Grey Sky Scenario (US$) 15.00 Our grey sky value of $15 implies 7x CY18 EBITDA for the currently contracted portfolio. Our grey sky scenario assumes that the company does not grow beyond the current contracted asset base. 1 7 1 6 1 5 1 4 1 3 Share price performance O c t - 1 6 O c t - 1 6 O c t - 1 6 N o v - 1 6 A Z RE.N S& P 5 0 0 IN D EX On 04-Nov-2016 the S&P 500 INDEX closed at 2085.18 Daily Oct12, 2016 - Nov04, 2016, 10/12/16 = US$14.6 Azure Power Global Limited (AZRE) 2

Table of Contents Key Charts 4 Investment Thesis 5 (1) A Large, Growing Opportunity for Solar Development in India...5 (2) Attractive Project Returns and Highly Visible Growth...5 (3) Differentiated Strategy and Proven Track Record...6 (4) Valuation Reflects Current Backlog, Upside from Future Project Wins...7 Investment Risks...7 Catalysts and Events to Monitor...8 Solar in India A Large, Growing Opportunity 9 Company Overview 14 Model Drivers 19 Earnings Outlook and Valuation 23 Valuation...25 Investment Risks 27 Appendix 29 Company Management...29 Management Compensation...30 Board Composition...30 Shareholders...31 Detailed Financials...32 Azure Power's Projects...34 Solar in India...37 Azure Power Global Limited (AZRE) 3

Key Charts Figure 1: Growing Solar Demand in India GW 20.0 18.0 18.0 16.0 7.1% 14.0 CAGR of 55% 12.0 12.0 10.0 5.1% 10.0 8.0 7.0 3.7% 6.0 5.0 4.0 2.5% 2.0 2.0 0.0 0.6 0.8 1.0 1.1 1.6% 0.0 0.9% 0.4% 0.6% 2010 2011 2012 2013 2014 2015E2016E2017E2018E2019E2020E Solar demand, GW Solar generation as % of total mix Figure 2: Bolstered by Declining Solar PPAs India wt avg PPA bids, $/kwh - (USD/INR of 65) $ 0.20 $ 0.18 $ 0.16 $ 0.14 $ 0.12 $ 0.10 $ 0.08 $ 0.06 bubble size - 100 MW 500 MW $ 0.04 Aug-10 Dec-11 May-13 Sep-14 Jan-16 Figure 3: Declining Module/System Cost $ 4.00 $ 3.50 $ 3.00 $ 2.50 $ 2.00 $ 1.50 $ 1.00 $ 0.50 $ - 3.50 1.40 2.10 FY10A 2.30 2.20 1.00 0.90 1.30 1.30 FY11A FY12A 1.50 0.70 0.80 FY13A Module cost $/w 0.90 0.85 0.91 0.74 0.40 0.35 0.43 0.35 0.50 0.50 0.48 0.39 FY14A FY15A BOS cost $/w Current spot module price is <40c/w Figure 5: Visible Growth with Multi-Year Backlog 1,600 1,400 1,200 1,000 800 600 400 200-1,050 371 1,025 1,355 FY16A 1,495 CY16E CY17E CY18E CY19E MW operating MWs committed FY17E Figure 4: Attractive Project Returns Unlevered project IRR sensitivity to PPA and cash cost Capex - cash cost/watt current cost $ 0.60 $ 0.65 $ 0.70 $ 0.75 $ 0.80 PPA 4.00 15.4% 13.9% 12.7% 11.6% 10.6% INR/kwh 4.25 16.6% 15.0% 13.7% 12.6% 11.5% 4.50 17.8% 16.2% 14.8% 13.5% 12.5% 4.75 19.1% 17.3% 15.8% 14.5% 13.4% current 5.00 20.3% 18.4% 16.8% 15.5% 14.3% PPA 5.25 21.5% 19.6% 17.9% 16.4% 15.2% 5.40 22.3% 20.2% 18.5% 17.0% 15.7% *Note - doesn't include VGF, assumes EPC margin of 12% IRR benefits from cost declines while PPAs remain the same Note: Single project economics model available on request. Figure 6: Upside from Future Wins and Rerating New auctions on 3-month horizon 2.4 GW NTPC 350 SECI 1,275 MP state utility 750 Punjab state utility 15 Other central agencies 10 Total MW 2,400 Scenario TP Assumptions Base $21 1.35 GW operational by 2018 Bull $36 Growth in line with market, access to capital Bear $15 Only 1 GW of contracted backlog Azure Power Global Limited (AZRE) 4

Investment Thesis We initiate coverage of AZRE with an Outperform rating and a $21 target price. In our view, Azure Power is well positioned in a structurally power deficit country with a large and fast-growing solar market as its local focus, differentiated development strategy, and disciplined approach in solar bids that deliver attractive project returns. (1) A Large, Growing Opportunity for Solar Development in India We forecast that solar demand in India will grow from 2 GW in 2015 to 5 GW in 2016 and grow at a CAGR of 38% through 2020. Demand in the country is driven by a strong federal level policy that targets 100 GW of installed solar capacity by 2022. Total installed capacity of 8.6 GWs as of September 2016 represents just 1% of energy consumption, 2.5% of total installed generation capacity, and 5% of peak electricity demand, and it has room for growth given higher penetration levels in major solar markets today (Germany at 48% of peak demand, Japan at 23%). In addition to policy support, we also expect demand for solar to potentially grow due to demand elasticity, as solar tariffs are now cheaper than imported fossil fuels and even wind energy. Solar also proves to be an economic option to meet the growing energy demand as the country reduces its power deficit (5% average deficit in the past five years) and increases per capita consumption (which at 1,010 kwh/yr is among the lowest in the world today). Figure 7: We Forecast Demand Grows to 58 GW by 2020, While the Country Targets 100 GW by 2022 Figure 8: Solar PPAs Have Declined 48% in the Past Five Years and Are Cheaper Than Other Tech 70 $ 0.16 $ 0.15 60 CAGR 59.7% 58 $ 0.14 $ 0.13 GW 50 40 30 20 10 0 4 1 2 1 1 1 6 2 2010 2012 2014 2016E 2018E 2020E 11 5 18 7 28 10 40 12 18 Levelized PPA/tariff - $/kwh $ 0.12 $ 0.10 $ 0.08 $ 0.06 $ 0.04 $ 0.02 $ 0.08 48% decline in 5 years $ 0.08 $ 0.07 $ 0.05 Previous year installed capacity New installed capacity $ - Gas - peaker Solar 2011 Solar 2014 Wind Solar 2016 Coal Source: MNRE, Company data, Credit Suisse estimates. (2) Attractive Project Returns and Highly Visible Growth AZRE is fully funded to build its contracted portfolio of 1GW of projects with an attractive 16% unlevered returns or 40%+ equity returns for projects under construction. The company benefits from an in-house EPC development strategy that saves ~12-15% margin on system cost thereby resulting in cost efficiencies of ~$0.10/w at today's Azure Power Global Limited (AZRE) 5

construction cost. However, the company's higher unlevered returns (~200 bps above threshold) are a result of steeper-than-expected decline in module prices (down 29% or $0.15/w YTD versus down 65% over five years in spot market) while the PPAs in the backlog contracted through reverse bids remain unchanged. We calculate that every $0.05/w reduction in system costs increases unlevered IRR by ~100 bps. While sustaining these high returns beyond the contracted portfolio could be difficult due to intensifying competition, we expect new projects would be bid at healthy unlevered returns of ~14% (and >20% equity returns). Figure 9: Attractive Project IRRs Have Room to Grow with Lower PPAs Figure 10: Strong Visibility in Future Auctions Unlevered project IRR sensitivity to PPA and cash cost 100 Capex - cash cost/watt current cost 90 $ 0.60 $ 0.65 $ 0.70 $ 0.75 $ 0.80 80 PPA 4.00 15.4% 13.9% 12.7% 11.6% 10.6% INR/kwh 4.25 16.6% 15.0% 13.7% 12.6% 11.5% 70 4.50 17.8% 16.2% 14.8% 13.5% 12.5% 60 4.75 19.1% 17.3% 15.8% 14.5% 13.4% 50 current 5.00 20.3% 18.4% 16.8% 15.5% 14.3% 40 PPA 5.25 21.5% 19.6% 17.9% 16.4% 15.2% 30 5.40 22.3% 20.2% 18.5% 17.0% 15.7% 20 returns on backlog 10 8.6 9.4 *Note - doesn't include VGF, assumes EPC margin of 12% - 18.0 2.4 79.6 100 Installed GW Tenders to be installed Total bids tendered Tenders expected in 2016 Future tenders 2022 target Source: Company data, MNRE, Credit Suisse estimates. (3) Differentiated Strategy and Proven Track Record In a highly competitive solar industry driven by limited barriers to project development, Azure Power differentiates itself from competition as (1) in-house EPC reduces cash costs for project under development by 12-15%, increases leverage ratio to ~80-85% compared with ~75% for peers, and hence results in higher equity returns; (2) the company has deliberately avoided states with higher counterparty risk and has 49% of PPAs with federally backed AA/AAA-rated NTPC and SECI as well as 37% with BB/BBB-rated states Punjab and Karnataka; and (3) management has avoided being the lowest cost bidder in many projects despite strong competition as it leverages its local expertise and in-house visibility on system prices. Development expertise is focal. While we believe more entrants will aggressively pursue the Indian solar market, the multi-year lead and local connections, coupled with the in-house EPC capabilities that reduce costs and accelerate commercialization of value enhancing technologies and techniques, will enable Azure Power to continue to earn healthy returns above its cost of capital in the near to medium term. Azure Power Global Limited (AZRE) 6

Figure 11: Azure Power's Counterparty Exposure in the Contracted Backlog Counterparty MWs as % of total Credit rating NTPC 292 29.0% AAA Punjab state 222 22.1% BB+ SECI 198 19.7% AA Karnataka state 150 14.9% BBB+/B- AP state 50 5.0% BB Chhattisgarh state 30 3.0% A Gujarat state 10 1.0% A+ UP state 10 1.0% Bihar state 10 1.0% Ordinance factory 7 0.7% Rooftop 26 2.6% Total 1,005 Figure 12: Azure Power's PPA Premium over Lowest Competitive Bids premium over lower bidder, % 16% 14% 12% 10% 8% 6% 4% 2% 0% Punjab 2.2 Punjab 3.1 Gujarat 1.1 Rajasthan 1 Rajasthan 2.2 Rajasthan 3.2 Rajasthan 4 Karnataka 2 Chhattisgarh 1.1 Chhattisgarh 1.3 Andhra Pradesh 1 Maharashtra 1.1 Delhi 1.2 Karnataka 3.2 Punjab 4.1 Punjab 4.3 Uttar Pradesh 2 Andhra Pradesh 3 Source: Company data, MNRE, Credit Suisse estimates. (4) Valuation Reflects Current Backlog, Upside from Future Project Wins Our target price of $21 reflects a 7.5x CY18 EV/EBITDA multiple, which assumes 1.35 GW of projects are operational by CY18 with enough cash buffer to grow ~10%/yr organically. The multiple just slightly above traditional Indian IPPs reflects lower long-term commodity risk. (Traditional Indian IPPs trade at 6x-9x, with an average of 7.3x.) Our target price also represents a 13% equity discount rate on DCF of contracted project cash flows. Given the low-risk nature of these cash flows, we believe a 13% equity rate is appropriate. (We note that this is a burn down value, as it doesn't assume any future growth.) We see upside from future project wins and calculate equity value of $36/sh under our blue sky where operational MWs grow to 2.5 GW by 2019 (a 53% CAGR over contracted MWs and in-line with demand growth). Our grey sky scenario values the stock at $15/sh and doesn't include any future growth in projects. Investment Risks We see the following risks associated with realizing our $21 target price. Seasonality and lumpiness: We note potential volatility around quarterly earnings given the seasonality, inherent lumpiness of large-project development, and limited track record operating as a public company. FX Risk: Investors are exposed to FX risks, as the company's operations are INR denominated. INR has depreciated 8%/yr on average in the past five years. Interest Rate Risk: 72% of current debt (and all new debt) is floating and INR denominated and is based of RBI's repo rate, which increases risks to interest rate volatility. On the flip side, the company could benefit from rate spread compression as the sector evolves. Azure Power Global Limited (AZRE) 7

Competition for New Awards: Project development is highly competitive in India and project returns on new awards are predicated on rational bidding behavior by developers. Capital Needs for Growth: We believe that the company remains fully funded to build 1.35 GW of projects by 2018 and then grow organically at ~10%/yr. However, achieving the company's target of 5 GW of committed and operating projects by 2020 would require additional capital, in our view. Counterparty and Curtailment Risk: PPAs with state-owned electricity distribution companies (discoms) may have higher counterparty risk given the perceived risk of non-payments and curtailments for renewable projects. The company has tried to avoid contracts with discoms with lower credit ratings. In the 1 GW of contracted backlog, federally backed entities with AA/AAA credit ratings (NTPC and SECI) represent 49% of contracts, while states with >BB ratings represent 46% of contracts. Policy Changes: Current solar demand is aided by federal/state government bids that are guided by the 100 GW national solar mission. Solar policy could change in the future due to political developments or other factors, though such a scenario looks unlikely since solar is one of the cheapest sources of electricity in the country. We could see positive impact if new policy measures are introduced to create a carbon market or strictly enforce renewable procurement obligations. Catalysts and Events to Monitor Demonstrating Growth Through Project Wins in Upcoming Auctions: Growth beyond the 1 GW of contracted assets depends on the company's ability to win new projects in upcoming auctions at >14% unlevered project returns. The company expects 2.4 GW of new tenders in the next two to three months, and its prior win rate of 10% implies additional 200-300 MWs of project wins. A 100 GW target implies 15 GW/yr auctions from 2017 to 2022. Cost Declines amid Oversupplied Market: We currently expect solar system costs to decline ~14% through CY16 and an additional 6% in CY17, the decline primarily driven by a sharp decline in module costs. We could see upside to estimates from even lower costs stemming from lower-than-expected global demand in 2017. Lock-Up Expirations: Current shareholders excluding insiders (15.8m shares or 61.1% of outstanding shares) have a 180-day lock-up period post-ipo ending April 10, 2017. CDPQ (4.167m shares or 16.1% of total) has a 270-day lock-up period ending July 9, 2017. Azure Power Global Limited (AZRE) 8

Solar in India A Large, Growing Opportunity We forecast solar demand in India will grow from 2 GW in 2015 to 5 GW in 2016 and then grow at an annual CAGR of 38% until 2020. Demand in the country is primarily driven by the central government target to achieve 100 GW of solar capacity by 2022, a power deficit country with one of the world's fastest-growing electricity demands, and declining solar system costs making it cheaper than most other sources of energy (including gas, coal, and wind) on an LCOE basis. Figure 13: India Is the Fastest-Growing Solar Market Figure 14: India Renewable Target Requires Solar Installations of ~15GW/Yr 200 Demand (GWs) 99 87 28 74 25 59 63 7 22 53 6 18 45 16 19 6 12 13 36 6 11 6 6 10 6 7 27 29 6 5 7 6 7 2 6 15 19 21 1 8 6 4 6 7 11 1 9 10 3 7 13 6 7 16 5 6 16 11 11 15 17 18 20 22 22 21 2 1 3 10 3 4 2010 2012 2014 2016E 2018E 2020E Other markets Europe India Japan US China GW 180 160 140 120 100 80 60 40 20 0 44 92 33 5 1 175 8-2016 Solar Wind Biomass Small Hydro Installed renewable capacity Additional 2022 renewable target Source: Credit Suisse estimates. Source: MNRE, Credit Suisse estimates. Strong Policy Support Learning from other countries, the Indian government launched a National Solar Mission (NSM) policy in 2010 that targets 100 GW of solar operating capacity by 2022. The deployment has been planned over three phases, with Phase 1 from 2012 to 2013, Phase 2 from 2013 to 2017, and Phase 3 from 2017 to 2022. The country had targeted 2 GW of solar installations in FY16, growing to 12 GW in FY17, 15 GW in FY18, and then ramping up to 17.5 GW by FY21. Our demand estimates ramping gradually from 5 GW in 2016 to 12 GW in 2019 and 18 GW in 2020, which seems conservative compared with the country's target because (1) the 100 GW target includes 40 GW of rooftop projects (versus <1 GW installed today), which we believe would ramp slower than targeted as these projects have smaller ticket sizes and require more customer education, and (2) a tight capital market for a nascent industry. Under the national solar mission, central and state governments issue RfPs to meet the targets. In a reverse bidding mechanism, developers either bid for the lowest subsidy (either long-term feed in tariff adder or upfront viability gap funding) or bid for the lowest PPA without subsidy below the benchmark tariff decided by the government regulator. This reverse auction policy differs compared with other major solar markets that have fixed Azure Power Global Limited (AZRE) 9

FiTs for qualifying assets (e.g., in Germany, Spain, China etc.). A fixed FiT provides a higher degree of certainty to investors but does put undue burden on the tax payers if timely FiT reductions do not match system costs decline, giving investors the ability to dramatically over earn. We view the Indian reverse auction system as a more sustainable and healthy system that provides for more stable growth. The country also revised its renewable purchase obligations (RPO) for the states, which now requires 17% of renewable generation by 2022 (versus the prior target of 15% by 2020) and includes solar carve out. The RPO targets renewable penetration levels of 11.5%, 14.25%, and 17% in FY17/18/19, with solar carve-outs of 2.75%, 4.75%, and 6.75% in FY17/18/19 (excludes hydro), respectively. The RPO seems in-line with the national solar mission targets. Solar projects are also eligible to receive ten-year tax holiday during the first 15 years of operation. During the tax holiday period, the corporate tax rate of 34% is reduced to a minimum alternative tax rate of 21%. A Reverse Bid Process with Room for Multiple Winners Despite being a highly competitive market, Indian solar auctions have room for multiple winners at different PPA price points. The bids don t have just one winner, instead the bids are designed so that each auction is won by a group of developers. Bids are accepted at the quoted tariffs (with or without an upfront subsidy) starting with the lowest bid until the total auctioned capacity is reached. Higher Sunshine and Near Load Centers India receives an average sunshine (5.1 hrs/day) across the country that is higher compared with other major solar markets. (The top two in the solar market are the United States with 4.7 hrs/day and China with 3.6 hrs/day on average.) This equates to a ~21% capacity factor (or plant load factor). Regions with strong solar insolation are spread across the country and are closer to load centers, unlike in China where the majority of higher sunshine regions are in the sparsely populous western states, requiring significant investments in west-to-east transmission capacities. Azure Power Global Limited (AZRE) 10

7 November 2016 Figure 15: India Solar Radiation Is Higher in Western and Southern States Figure 16:.. Near Higher Population Regions Source: MNRE. Source: Census of India. Growing Energy Demand in a Power Deficit Country India's electricity demand has grown by mid to high single % digits every year over the past decade, in-line with the country's GDP growth rate. Energy demand is expected to grow at 9% in 2017 versus a real GDP growth expectation of 7.7%. Demand has increased due to industrial growth but also as the country tries to bridge its energy deficit that averaged at a deficit of 5% in the past five years from 2011 to 2016. In addition, per capital energy consumption is also expected to grow, which at 1,010 kwh/yr is among the lowest globally compared with >10,000 kwh/yr in United States and >3,700 kwh/yr in China. Growing Renewable Demand Energy in the country is predominantly sourced from fossil fuels, which represent ~70% of the total installed capacity base that generates ~74% total electricity. Solar represents only ~3% of installed capacity today and generates ~1% of total electricity. The country plans to increase its renewable mix to reduce pollution levels and reduce its fuel import bill. Under the Paris Climate Change Agreement signed in September 2016, the country has agreed to produce ~40% of electricity with non-fossil fuel sources by 2030 (from 26% today). Azure Power Global Limited (AZRE) 11

Figure 17: India's Growing Energy Demand Figure 18: A Heavily Fossil Fuel Dependent Market Today Energy consumption, TWh 1,400 1,200 1,000 800 600 559.2 672 862 831 739 777 691 632 591 523 546 559 1,075 1,010 957 914 884 1,114 1,067 9981,002 937 1,200 1,000 800 600 400 200 Per capita consumption, kwh/yr Nuclear 2% Diesel 0% Hydro 14% Gas 8% Wind 9% Solar 3% Other renewables 3% Coal 61% 400 2001-02 2002-03 2003-04 2004-05 2005-06 2006-07 2007-08 2008-09 2009-10 2010-11 2011-12 2012-13 2013-14 2014-15 2015-16 Energy consumption, TWh Per capita consumption kwh/yr 0 Installed capacity by type of technology Source: CEA, Credit Suisse estimates. Source: CEA, Credit Suisse estimates. Demand Elasticity from Declining Solar Module Prices and PPAs As evident from Figure 19, project sizes in the country have increased from a couple of MWs in 2011 to hundreds of MWs as project economics have improved due to declining system costs. Solar PPAs have declined by 46% in the past five years, while benchmark solar system prices have declined 75% in the same duration. Solar tariffs today are cheaper than other technologies for a new build project. Variable cost of energy produced from low-cost imported natural gas projects is ~INR 3-5/kWh, (assuming landed LNG prices of ~$5-6/MMBtu), while the all-in tariff for solar projects is already at INR 4/kWh in higher sunshine states today. Solar tariffs are also cheaper compared with recent coal tariffs signed at INR 4.9/kWh and wind tariffs of INR 4.93/kWh. Azure Power Global Limited (AZRE) 12

Figure 19: Solar PPAs Have Declined 46% Since 2011 Figure 20: Benchmark Solar Costs Have Also Declined 75% in the Past Five Years $ 0.20 bubble size - 100 MW 500 MW $ 4.50 $ 0.18 $ 4.00 India wt avg PPA bids, $/kwh - (USD/INR of 65) $ 0.16 $ 0.14 $ 0.12 $ 0.10 $ 0.08 $ 0.06 CERC benchmark PV cost /watt $ 3.50 $ 3.00 $ 2.50 $ 2.00 $ 1.50 $ 1.00 $ 0.50 $ - $ 3.84 $ 3.26 $ 1.90 $ 1.49 $ 1.15 $ 0.95 $ 0.79 $ 0.04 Aug-10 Dec-11 May-13 Sep-14 Jan-16 2010-11 2011-12 2012-13 2013-14 2014-15 2015-16 2016-17 Source: MNRE, Credit Suisse estimates. Source: CERC. Azure Power Global Limited (AZRE) 13

Company Overview Azure Power is an Indian solar project developer and IPP. The company develops, constructs, owns, and operates utility scale and distributed solar assets in India. The company was founded in 2008 by CEO Inderpreet Wadhwa, developed its first project in 2009, and has since won ~1 GW of projects under various auctions, representing a 10% win rate. As of July 2016, the company has installed 357 MW of projects that are now operational, representing a CAGR of 114% in the past four years. In addition, 390 MW projects are under construction, while 298 MW of projects are contracted but yet to start construction. Azure Power has 360 full-time employees, of which 37 are in project development, 135 in EPC, 72 in O&M, and 116 handling Management and Administrative tasks. While projects generally fetch 14% unlevered returns (300-400 bps above current project debt terms), the company expects to achieve a strong 16.6% unlevered return on the projects in the backlog mainly due to the recent decline in module and system prices, which was not priced in when the contracts were bid. The company also benefits from inhouse EPC and higher leverage which results in equity IRRs of >40%. Figure 21: Azure Power's History SK Gupta joins as CFO Glen Minyard joins R&D team Azure founded by Inderpreet Wadhwa Rob Kelly joins board 2008 2009 2010 2011 2012 2013 2014 2015 2016 Installed 1st utility scale project Installed first rooftop project *IPO Announced 100 MW target in 3-5 years Cummulative MWs installed 2 2 17 17 55 89 248 417 1,005 MWs installed 250 200 150 100 50-2 - - - - - 5-10 Q4 2009 Q1 2010 Q2 2010 Q3 2010 Q4 2010 Q1 2011 Q2 2011 Q3 2011 Q4 2011 Q1 2012 - - - - Q2 2012 Q3 2012 Q4 2012 35 Q1 2013 Q2 2013 15 19 20 - - - - - Q3 2013 Q4 2013 Q1 2014 Q2 2014 Q3 2014 Q4 2014 Q1 2015 120 Q2 2015 10 6 Q3 2015 Q4 2015 88 Q1 2016 2 12 Q2 2016 Q3 2016 55 Q4 2016 230 Q1 2017 150 Q2 2017 100 90 Q3 2017 Q4 2017 20 18 16 14 12 10 8 6 4 2 0 PPA - INR/kWh Total MW PPA - Wt avg, Rs/kWh (RHS) Figure 22: Typical Utility Scale Solar Bid Execution Azure Power Global Limited (AZRE) 14

Customers Azure Power signs PPA agreements with utilities (federal or state owned) and private entities (commercial contracts). Of the 1GW portfolio, 969 MWs are utility scale projects with a weighted average PPA of INR 5.98/kWh or $0.0892/kWh. The customer base includes NTPC, an AAA-rated federal government owned generator (292 MWs or 29% of contracted portfolio); SECI, an AA-rated federal government backed agency (198 MWs or 19.7% of portfolio); distribution companies owned by Indian states (482 MWs or 48% of portfolio); and commercial offtakers (33 MWs or 3.3% of total). The customer mix could tilt more toward central government entities in the future, as management is expected to give preference to bids with lower counterparty risk. We could see upside in commercial and rooftop mix as adoption increases due to lower costs, though higher upfront financing cost will remain a bottleneck. Suppliers Modules: Solar modules represent >50% of total system cost for Azure Power. The company's annual module requirements of ~650 MWs represent just 1% of global module demand. The company sources c-si modules from Asian suppliers like HQCL and other China-based tier-1 manufacturers. The company also sources thin-film CdTe modules from FSLR. Inverters: The company procures inverters from domestic manufacturers like Schneider Electric India and Bonfiglioli Renewable Power Conversion as well international supplier like SMA Solar. Purchase orders are generally priced at prevailing spot prices, giving the company the flexibility to take advantage of declining component prices. The company doesn't have any long-term fixed-priced contracts. AZRE's Current Operating Portfolio and Backlog As of June 2016, Azure Power has a total backlog of ~1GW of which 357 MWs of projects are operational, 390 MW are under construction, and 258 MW are committed and yet to be constructed. We forecast that the company will grow its operating portfolio to 1GW by 2017, 1.35 GW by 2018, and 1.5 GW by 2019, resulting in EBITDA of $105/$165/$186m in the three years, respectively. Azure Power Global Limited (AZRE) 15

Figure 23: Azure Power Project List Operational and Committed Project Names COD Capacity Tariff Offtaker Utility rating Credit rating PPA duration Calendar Qtr (MW) (Rs/kWh) Years Operational Punjab 1 Q4 2009 2 17.91 NTPC Vidyut Vyapar Nigam AAA 25 Punjab 2.1 Q3 2014 15 7.67 Punjab State Power Corporation Limited A+ BB+ 25 Punjab 2.2 Q4 2014 15 7.97 Punjab State Power Corporation Limited A+ BB+ 25 Punjab 2.3 Q4 2014 4 8.28 Punjab State Power Corporation Limited A+ BB+ 25 Punjab 3.1 Q1 2016 24 7.19 Punjab State Power Corporation Limited A+ BB+ 25 Punjab 3.2 Q1 2016 4 7.33 Punjab State Power Corporation Limited A+ BB+ 25 Gujarat 1.1 Q2 2011 5 15.00 Gujarat Urja Vikas Nigam Limited A+ 25 Gujarat 1.2 Q4 2011 5 15.00 Gujarat Urja Vikas Nigam Limited A+ 25 Rajasthan 1 Q4 2011 5 11.94 NTPC Vidyut Vyapar Nigam Limited AAA 25 Rajasthan 2.1 Q1 2013 20 8.21 NTPC Vidyut Vyapar Nigam Limited AAA 25 Rajasthan 2.2 Q1 2013 15 8.21 NTPC Vidyut Vyapar Nigam Limited AAA 25 Rajasthan 3.1 Q2 2015 20 5.45 Solar Energy Corporation of India AA 25 Rajasthan 3.2 Q2 2015 40 5.45 Solar Energy Corporation of India AA 25 Rajasthan 3.3 Q2 2015 40 5.45 Solar Energy Corporation of India AA 25 Rajasthan 4 Q4 2015 5 5.45 Solar Energy Corporation of India AA 25 Karnataka 1 Q1 2015 10 7.47 Bangalore Electricity Supply Company Limited B+ 25 Karnataka 2 Q1 2016 10 6.66 Bangalore Electricity Supply Company Limited B+ 25 Uttar Pradesh 1 Q1 2015 10 8.99 Uttar Pradesh Power Corporation Limited C+ 12 Chhattisgarh 1.1 Q2 2015 10 6.44 Chhattisgarh State Power Distribution Company Limited B+ 25 Chhattisgarh 1.2 Q2 2015 10 6.45 Chhattisgarh State Power Distribution Company Limited B+ 25 Chhattisgarh 1.3 Q3 2015 10 6.46 Chhattisgarh State Power Distribution Company Limited B+ 25 Delhi 1.1 Q4 2015 1 5.43 Solar Energy Corporation of India AA 25 Andhra Pradesh 1(4) Q1 2016 50 5.89 Southern Power Distribution Company of Andhra Pradesh B+ 25 Bihar 1 Q3 2016 10 8.39 North Bihar Power Distribution Company Limited and Sou B+ 25 Operational Capacity 340 7.01 Under Construction Maharashtra 1.1 Q3 2016 2 5.50 Ordinance Factory Bhandara 25 Maharashtra 1.2 Q4 2016 5 5.31 Ordinance Factory Ambajhari 25 Delhi 1.2 Q2 2016 2 5.45 Solar Energy Corporation of India AA 25 Karnataka 3.1 Q4 2016 50 6.89 Chamundeshwari Electricity Supply Corporation Limited B 25 Karnataka 3.2 Q1 2017 40 6.93 Hubli Electricity Supply Company Limited C+ 25 Karnataka 3.3 Q1 2017 40 6.96 Gulbarga Electricity Supply Company Limited B 25 Punjab 4.1 Q1 2017 50 5.62 Punjab State Power Corporation Limited A+ BB+ 25 Punjab 4.2 Q1 2017 50 5.63 Punjab State Power Corporation Limited A+ BB+ 25 Punjab 4.3 Q1 2017 50 5.64 Punjab State Power Corporation Limited A+ BB+ 25 Andhra Pradesh 2 Q2 2017 100 5.12 NTPC VidyutVyapar Nigam Limited AAA 25 Capacity Under Construction 389 5.93 Committed Uttar Pradesh 2 Q2 2017 50 4.78 NTPC Vidyut Vyapar Nigam Limited AAA 25 Telangana 1(5) Q3 2017 100 4.67 NTPC Limited AAA 25 Andhra Pradesh 3(5) T Q4 2017) 50 4.43 Solar Energy Corporation of India AA 25 Uttar Pradesh 3 T Q4 2017) 40 4.43 Solar Energy Corporation of India AA 25 Capacity Committed 240 4.60 Commercial Rooftop Commissioned Gujarat Rooftops 2013 2.50 Torrent Power Limited 25 DLF (total) 2013-2016 1.90 DLF Limited 25 Uttar Pradesh Rooftop 1 Q1 2015 0.56 Indosolar Limited 25 Delhi Rooftop 1 Q2 2015 0.06 Delhi Gymkhana Club Limited 25 Delhi Rooftop 2 Q2 2015 0.18 Taj Sats Air Catering Limited 20 Delhi Rooftop 3 Q2 2016 0.45 Indraprastha Power Generation Co. Limited 25 Punjab Rooftop 1 Q3 2015 1.00 JCBL Limited 25 Punjab Rooftop 2(7) Q2 2016 10.00 Punjab State Power Corporation Limited A+ BB+ 25 Operational rooftop 16.64 Under Construction Oberoi (total) Q2 2016 0.84 Oberoi Resorts/EIH Limited 15 Delhi Rooftop 3 Q4 2016 0.55 Indraprastha Power Generation Co. Limited 25 Under Construction rooftop 1.39 Committed Tamil Nadu Rooftop 1 Q1 2017 0 Pennar Industries Limited 20 Delhi Rooftop 4 Q3 2017 14 Delhi Metro Rail Corporation 25 Odisha Rooftop 1 Q2 2017 4 Green Energy Development Corporation of Odisha 25 Committed rooftop 18.2 Total Capacity (all projects) 1,005.2 Azure Power Global Limited (AZRE) 16

Differentiated Strategy and Proven Track Record In an increasingly competitive project development business, Azure Power stands out among competition, as it has (1) a proven track record in the country with >10% win rate in ~8.5 GW projects tendered since 2012; (2) a different development strategy with in-house EPC resulting in 12-15% cost savings; (3) disciplined selective bidding to reduce counterparty risk and maintain project returns, as 49% of the current portfolio is contracted with central government-backed entities NTPC and SECI (AAA/AA rated); and (4) investments from developments banks (IFC, German bank DEG, French bank PROPARCO) and venture capital (Helion Ventures, Foundation Capital) attesting to quality of assets and belief in management. Figure 24: Win Rate of ~10% in Prior Auctions MWs 900 800 12% 700 600 10% 8% 500 400 300 200 100 42 154 768-2010-2012 2012-2014 2014-2016 14% 12% 10% 8% 6% 4% 2% 0% Win rate, % Figure 25: Mix of Projects by Counterparties Counterparty MWs as % of total Credit rating NTPC 292 29.0% AAA Punjab state 222 22.1% BB+ SECI 198 19.7% AA Karnataka state 150 14.9% BBB+/B- AP state 50 5.0% BB Chhattisgarh state 30 3.0% A Gujarat state 10 1.0% A+ UP state 10 1.0% Bihar state 10 1.0% Ordinance factory 7 0.7% Rooftop 26 2.6% Total 1,005 MWs won in prior auctions Win rate in tenders participated Growth Visibility The company has built 357 MWs to date and contracted an additional 649 MWs, giving visibility of ~1 GW projects operational by 2017. Given the company's proven track record and local expertise, we expect the company could win additional awards to take total operating portfolio to 1.35 GW by 2018 and 1.5 GW by 2019. We expect the organic growth would stem from existing cash reserves and cash flow from the operating portfolio. The government's 100 GW target by 2022 implies additional 91 GW of bids would be issued until 2022 (run rate of 15+ GW/yr). In the very near term, we expect 2.4 GW of bidding activity this year. Azure Power Global Limited (AZRE) 17

Figure 26: Growth Expectations MWs 1,600 1,400 1,200 1,000 800 600 400 200-1,495 1,355 1,025 371 CY16E CY17E CY18E CY19E GWh 3,000 2,500 2,000 1,500 1,000 500-2,549 2,214 1,336 537 CY16E CY17E CY18E CY19E $m $ 200 $ 180 $ 160 $ 140 $ 120 $ 100 $ 80 $ 60 $ 40 $ 20 $ - $ 186 $ 165 $ 105 $ 40 CY16E CY17E CY18E CY19E MW Operating Energy generated, GWh EBITDA Competition Indian solar auctions are highly competitive, and the Top 20 project developers in the country represent 81% of the total bids in the country. While Azure Power's backlog of ~1 GW represents 6% of total bids announced in the country to date, other competitors in the top 20 include conglomerates (24% of total bids), IPP and infrastructure developers (11.5% of total), and other renewable developers (7% of total bids), though pure-play solar developers have won the most projects (36% of total bids), The market has seen some consolidation as bidders with lower returns exit the market. Tata power acquired ~1 GW of Welspun energy projects in June 2016 for an EV of $1.21/w, and the media suggests that Greenko will acquire SunEdison's 390 MW operating assets for $315m assets and an additional 800 MW of development pipeline. Figure 27: Competitive Market Contracted projects as of Aug 2016 Operational Under Development Contracted as % of total Adani 688 1,292 1,980 11% ACME 565 1,085 1,650 9% SunEdison 440 1,176 1,616 9% ReNew Power 231 1,358 1,589 9% Tata Power (incl 1 GW of Welspun Energy) 760 518 1,278 7% Azure 357 698 1,055 6% NTPC 357 510 867 5% Hero Future Energies 40 513 553 3% Suzlon - 515 515 3% Hindustan Power 145 282 427 2% Mytrah - 419 419 2% Solairedirect 110 258 368 2% SBG Cleantech (Softbank) - 350 350 2% SkyPower - 350 350 2% Shapporji Pallonji 105 185 290 2% Mahindra 75 195 270 1% RattanIndia 5 266 271 2% First Solar 150 100 250 1% Essel 107 118 225 1% OPG Power 5 207 212 1% Subtotal of top-20 4,141 10,395 14,535 81% Total bids 18,024 Source: Company data, Mercom, Credit Suisse estimates. Azure Power Global Limited (AZRE) 18

Model Drivers Attractive Project Returns Despite Low PPAs We calculate unlevered returns for projects in the backlog of 16.6%, which is primarily driven by a system cost of $0.77/w, average PPA of INR 5.40/kWh ($0.08/kWh) flat lined for 25 years, 2000 hrs of annual sunshine (22% of capacity factor), 0.6%/yr panel degradation, 3% O&M costs with a 5.7% annual inflation escalator, no renewal value, straight-line depreciation over the 25 years, a tax rate of 34% through the life of project but for a 21% minimum alternative tax due to tax holiday from year six to year 15, and inverter replacements every 11th year. We calculate equity project returns of >40%, assuming 75% of project leverage (calculated on system cost and including a 12% in-house EPC margin), cost of debt of 10%, and debt amortization over 15 years. The primary driver of higher returns is the sharp drop in module prices this year (down 29% YTD or down $0.15/w in spot market). We calculate that a ~$0.10/w system cost reduction has enabled the company to capture 2% points above threshold unlevered IRRs. In addition, the company also benefits from in-house EPC, which saves >$0.10/w versus competitors, and has a disciplined approach to not be the lowest PPA bidder in auctions. Figure 28: Attractive Economics for Projects in the Backlog Assumptions System size MW 50 USD/INR 67.51 System cost, $/w $0.87 $/w PPA 5.40 INR/kWh Debt/capital 75.0% EPC margin captured (as % of cos 12.0% PPA escalator 0.0% Cost of Debt 10.0% Net system cost, $/w $ 0.77 $/w VGF - INR/watt Debt duration 15 Net system cost, INR/w 52 INR/watt O&M 0.3 INR/watt/yr System life 25 years O&M escalator 5.7% EPC margin (pre-tax) 18.2% panel derate 0.6% PPA duration 25 years Inverter cost - 11th year 4.1 INR/watt Residual discount 100% Cost of equity for NPV 12% Inverter cost - 21st year 3.4 INR/watt D&A schedule 25 year straight line Sunhours 2,200 hrs/yr Tax rate 34% curtailment 0.0% DC/AC efficiency 90.0% MAT rate 21% Net utilization/plf 22.6% Tax holiday duration, y 10 Unlevered economics 1 2 3 4 5 6 7 8 9 10 11... Energy generated, GWh 99 98 98 97 97 96 95 95 94 94 93 Operating cash flow 379 376 373 371 368 417 413 410 407 403 240 Capex, INR mm (2,582.26) FCF - unlevered (2,204) 376 373 371 368 417 413 410 407 403 240 Unlevered IRR, contracted 16.6% Unlevered PPA PV, $/w $ 0.87 Levered economics 1 2 3 4 5 6 7 8 9 10 11... FCFE (295) 94 101 108 115 173 179 186 192 198 45 Levered IRR, contracted 41% Equity NPV (INR mm) 922 Equity NPV ($/w) $ 0.27 Azure Power Global Limited (AZRE) 19

Project Costs Benefits from Lower Spot Prices and In-House EPC System cost have declined from $3.50/w in 2010 to $0.59/w by YE16, and management has managed to keep it below competition and benchmark prices due to an in-house EPC. We forecast the company will achieve a system cost of $0.72/w in CY17, $0.66/w in CY18, and $0.60/w in CY19. Figure 29: AZRE's System Cost Has Declined at a 20% CAGR Since 2010 Figure 30:... and Is Below CERC's Benchmark Capital Cost Assumptions $ 4.00 $ 3.50 $ 3.00 $ 2.50 $ 2.00 $ 1.50 $ 1.00 $ 0.50 3.50 1.40 2.10 2.30 2.20 1.00 0.90 1.30 1.30 $ 4.50 declined at 20% compounded rate $ 4.00 $ 3.50 $ 3.84 1.50 0.70 0.90 0.85 0.91 0.74 0.69 0.40 0.35 0.43 0.35 0.33 0.80 0.50 0.50 0.48 0.39 0.36 CERC benchmark PV cost /watt $ 3.00 $ 2.50 $ 2.00 $ 1.50 $ 1.00 $ 3.26 $ 1.90 $ 1.49 $ 1.15 $ - $ 0.50 $ 0.95 $ 0.79 FY10A FY11A FY12A FY13A FY14A FY15A FY16A FY17E FY18E $ - Module cost $/w BOS cost $/w 2010-11 2011-12 2012-13 2013-14 2014-15 2015-16 2016-17 Source: Company data, Credit Suisse estimates, CERC. Deliberately Trying to Not Be the Lowest Bidder Comparing Azure Power's project PPAs with the lowest competing bids, we find that Azure Power's bids have been on an average INR 0.32/kWh above the lowest bids (or $0.004/kWh). Based on our single project model, we calculate that every INR 0.10/kWh higher PPA increases unlevered project returns by ~40bps. Figure 31: Azure Power Bid Premium over Lowest Bids Deliberate Attempt to Not Be the Lowest Bidder 16.0% 14.0% premium over lower bidder, % 12.0% 10.0% 8.0% 6.0% 4.0% 2.0% 0.0% Punjab 2.1 Punjab 2.2 Punjab 2.3 Punjab 3.1 Punjab 3.2 Gujarat 1.1 Gujarat 1.2 Rajasthan 1 Rajasthan 2.1 Rajasthan 2.2 Rajasthan 3.1 Rajasthan 3.2 Rajasthan 3.3 Rajasthan 4 Karnataka 1 Karnataka 2 Uttar Pradesh 1 Chhattisgarh 1.1 Chhattisgarh 1.2 Chhattisgarh 1.3 Delhi 1.1 Andhra Pradesh 1 Bihar 1 Maharashtra 1.1 Maharashtra 1.2 Delhi 1.2 Karnataka 3.1 Karnataka 3.2 Karnataka 3.3 Punjab 4.1 Punjab 4.2 Punjab 4.3 Andhra Pradesh 2 Uttar Pradesh 2 Telangana 1 Andhra Pradesh 3 Source: Company data, MNRE, Credit Suisse estimates. Azure Power Global Limited (AZRE) 20

Financing Cost of Debt Continues to Decline Azure Power's projects are 80-85% levered, and hence cost of debt becomes an important driver in equity returns. We calculate that a 100 bps decline in cost of debt results in ~400 bps higher equity return for projects in the backlog. Project debt is predominantly sourced from domestic banks, is INR denominated, and is priced a spread on RBI's base rate. While weighted average interest rate is ~10% today, we expect it will decline in the future due to (1) a general declining trend in RBI's base rate (down 50 bps YTD and down 150 bps since early 2015) and (2) rate compression as lenders get more comfortable with 25-yr fixed cash flows backed by state-owned enterprises and with no commodity fuel price risk; we calculate rate spread of ~4-5% for projects constructed compared with ~3.5% for new term sheets and ~1% spread for NTPC's green bond issued in September 2016 to fund renewable assets. Figure 32: RBI's Base Rate (Repo Rate) Has Declined 50 bps YTD and 150bps Since Early 2015 8.50% Figure 33: Rate Spread Compression Chart 6.0% 8.00% 5.0% RBI REPO rate 7.50% 7.00% 4.0% 3.0% 2.0% quarterly rate spread progression from 2014 to 2016 latest term sheet 6.50% 1.0% NTPC green bond 6.00% Mar-13 Mar-14 Mar-15 Mar-16 0.0% Azure Power Global Limited (AZRE) 21

Figure 34: Unlevered Project Economics Sensitivity Unlevered project IRR sensitivity to PPA and cash cost Capex - cash cost/watt 12.9% $ 0.60 $ 0.65 $ 0.70 $ 0.75 $ 0.80 PPA 4.00 15.4% 13.9% 12.7% 11.6% 10.6% INR/kwh 4.25 16.6% 15.0% 13.7% 12.6% 11.5% 4.50 17.8% 16.2% 14.8% 13.5% 12.5% 4.75 19.1% 17.3% 15.8% 14.5% 13.4% 5.00 20.3% 18.4% 16.8% 15.5% 14.3% 5.25 21.5% 19.6% 17.9% 16.4% 15.2% 5.50 22.8% 20.7% 18.9% 17.4% 16.1% *Note - doesn't include VGF, assumes EPC margin of 12% of cost Unlevered project IRR sensitivity to PPA and VGF VGF INR/watt 12.9% 5.0 6.0 7.0 8.0 9.0 PPA 4.00 12.3% 12.5% 12.7% 12.9% 13.1% INR/kwh 4.25 13.3% 13.5% 13.7% 13.9% 14.2% 4.50 14.3% 14.5% 14.7% 15.0% 15.2% 4.75 15.3% 15.5% 15.8% 16.0% 16.3% 5.00 16.3% 16.5% 16.8% 17.0% 17.3% 5.25 17.3% 17.5% 17.8% 18.1% 18.3% 5.50 18.3% 18.5% 18.8% 19.1% 19.4% *Note - assumes system cost of $0.87/w, EPC margin of 12% of cost Figure 35: Current Benchmark Tariff with No VGF Requires Project Cash Cost of $0.65/w or Lower Unlevered project IRR sensitivity to VGF and cash cost Capex - cash cost/watt 12.9% $ 0.50 $ 0.55 $ 0.60 $ 0.65 $ 0.70 $ 0.75 VGF $ - - 21.8% 19.4% 17.5% 15.8% 14.5% 13.3% $/w and $ 0.01 1.0 22.3% 19.8% 17.8% 16.1% 14.7% 13.5% INR/w $ 0.03 2.0 22.7% 20.2% 18.1% 16.4% 14.9% 13.7% $ 0.04 3.0 23.2% 20.6% 18.5% 16.7% 15.2% 13.9% $ 0.06 4.0 23.7% 21.0% 18.8% 17.0% 15.5% 14.1% $ 0.07 5.0 24.2% 21.4% 19.2% 17.3% 15.7% 14.4% $ 0.09 6.0 24.8% 21.9% 19.5% 17.6% 16.0% 14.6% $ 0.10 7.0 25.3% 22.3% 19.9% 17.9% 16.3% 14.8% $ 0.12 8.0 25.9% 22.8% 20.3% 18.2% 16.5% 15.1% $ 0.13 9.0 26.5% 23.2% 20.7% 18.6% 16.8% 15.3% $ 0.15 10.0 27.1% 23.7% 21.1% 18.9% 17.1% 15.6% VGF $/w VGF INR/w *Assumes no EPC margin, PPA of 4.43INR/kWh Azure Power Global Limited (AZRE) 22

Earnings Outlook and Valuation Key Metrics The company focuses on six key metrics: (1) Energy generated (in GWh), representing revenue earning electricity produced in the period; (2) the corresponding utilization or plant load factor (PLF); (3) revenues in the period; (4) average cash cost of system installed in the period reported in $/w; (5) MW operating exiting the period; and (6) MW committed, which represents project bids won/contracted and either in development or yet to be constructed. Seasonality We would like to note that Azure Power's revenues are seasonal and much stronger in CQ2/CQ3 quarters (ending June and September) due to higher sunshine in those quarters versus CQ1/CQ4. FY16 Review (Ending March 2016) In FY 2016, the company reported total energy generation of 365 GWh (up 184% y/y) and revenues of $39.6m (up 133% y/y). The growth in energy generated and revenues was driven by 230 MW of projects installed in the period (340 MWs operating exiting the period), mainly because Rajasthan 3.1, 3.2, and 3.3; Chhattisgarh 1; Rajasthan 4; and Punjab 3 projects came online in the year. Average PPA tariff for projects operating was $0.09/kWh (down 12% y/y). Total committed projects increased to 625 MWs (from 374 MWs in FY15), mainly because the company won 481 MWs of tenders in the period. PLF was 18.1% in the year and was below 18.7% in FY15 and average PLF of ~20% for projects in the country due to project ramp up in the year. The company reported adjusted EBITDA of $26.6m in the period (up 186% y/y). C2Q16 Review (Quarter Ending June 2016) In the June-ending quarter, the company reported 147 GWh of energy generated, total revenues of $15.1m, and implied average PPA tariff of $0.09/kWh. MWs operating increased by 6 MWs to 346 MWs in the quarter, while MWs committed decreased by a similar magnitude to 619 MWs. No new projects were won in the quarter, though the company did win 90 MW of projects in July, which brings the total portfolio to 1050 MWs. PLF of 19.7% was higher in the quarter due to seasonality. The company reported Adj EBITDA of $12m in the period, while we calculate run rate annualized EBITDA of $47m exiting the period. FY 2017 and 2018 Earnings Outlook In FY 2017 (ending March 2017), we estimate energy generated to grow to 664 GWh (up 82% y/y), with a PLF of 18.9% and total revenues of $68m (up 71% y/y). We estimate total MWs operational will increase to 750 MWs (up 121% y/y). We estimate annual EBITDA of $51m in the period and a run rate annualized EBITDA of $114m exiting the March 2017 quarter. We estimate diluted EPS of ($0.46). In FY 2018 (ending March 2018), we estimate energy generated to grow to 1,559 GWh (up 135% y/y), with a PLF of 20.1% and total revenues of $138m (up 103% y/y). We forecast total operational portfolio to grow to 1.2 GWs. We estimate annual EBITDA of 120m in the period and a run rate EBITDA of $160m exiting the March 2018 quarter. We estimate diluted EPS of $0.64 (up 240% y/y). CY 2017 and 2018 Earnings Outlook In CY 2017 (ending December), we estimate energy generated to grow to 1,336 GWh (up 149% y/y), with a PLF of 20% and total revenues of $122m. Total projects operational will increase to 1,025 MWs. We estimate annual EBITDA of $105m in the period and a run rate EBITDA of $138m exiting 2017. We estimate diluted EPS of $0.49. Azure Power Global Limited (AZRE) 23