ICICI Bank Limited. February 09, [ICRA]AAA(hyb) (Stable); reaffirmed Basel III Compliant Additional Tier

Similar documents
Yes Bank Limited. February 19, Rating Action Basel III Compliant Tier II Bond. [ICRA]AA+ (hyb) with Positive - 3,000.

Axis Bank Limited. October 10, Current Rated Amount (Rs. crore) [ICRA]AAA(hyb)(stable); - 4, Bonds/Debentures Programme

Yes Bank Limited September 27, 2017

Axis Bank Limited. December 27, 2018

ICICI Bank Limited. August 06, Rated Amount (Rs. crore)

Bank of India. July 27, Rating Action (Rs. crore) Term Deposit Programme - - MAA+(Negative); reaffirmed Total - -

Oriental Bank of Commerce

State Bank of India. January 18, Previous Rated Amount Current Rated Amount (Rs. crore)

Jana Small Finance Bank Limited

L&T Investment Management Limited

Oriental Bank of Commerce

IDBI Bank Limited. August 30, Current Rated Amount (Rs. crore) 1, ,708.80

Reliance Nippon Life Asset Management Limited

UTI Asset Management Company Limited

Madura Micro Finance Limited

Reliance Nippon Life Asset Management Limited

Edelweiss Custodial Services Limited

Annapurna Finance Private Limited

Tata Capital Financial Services Limited

Jet Airways (India) Limited

Jet Airways (India) Limited

NHPC Limited. March 29, 2018

This methodology note stands superseded. Refer to ICRA's website to view the updated methodology note on this subject.

` 750 Cr (out of the rated amount of ` 1500 Cr due to non-utilization)

ICRA Credit Perspective September 2016

April 16, BSE Limited Listing Department Phiroze Jeejeebhoy Towers Dalal Street Mumbai Dear Sirs,

Summary of rated instruments Rating Action (Rs. crore) Bank Lines [ICRA]BBB- (stable) Assigned

Rating Action (Rs. crore) Commercial Paper programme

IL&FS Financial Services Limited

Instrument* Amount Rating Action In Rs Crore Long Term, Term-Loans (revised from )

HOUSING DEVELOPMENT FINANCE CORPORATION LIMITED

Piramal Enterprises Limited

ICRA Lanka reaffirms the issuer rating of State Mortgage and Investment Bank

ICRA Lanka revises the outlook of Citizens Development Business Finance PLC to Negative

GRUH Finance Limited (Revised)

ICRA Lanka revises the outlook to Negative for Commercial Credit and Finance PLC

ICRA Lanka revises the issuer rating outlook of Sanasa Development Bank to stable

Indian General Insurance Industry

Rating Rationale Maharashtra Gramin Bank 17th July 2017

Brickwork Ratings (BWR) assigns the rating for the proposed facility of Capital First Limited ( CFL or the Company ) as detailed below:

Earnings Presentation. Annual Results FY16-17

ICRA Lanka reaffirms the long term ratings of Commercial Credit Finance PLC September 20, 2016

ICRA Lanka reaffirms the ratings of LOLC Finance PLC March 18, 2019

Vastu Housing Finance Corporation Limited

Rationale/Description of Key Rating Drivers/Rating sensitivities:

ICICI BANK Ltd. BUY CMP (Rs.) 334 Target (Rs.) 382 Potential Upside 15% Tide set to turn favourably... For private circulation only

Summary of Rated Instruments

State Bank of India (SBI)

ICICI Bank Banking BUY RETAIL EQUITY RESEARCH

INDIAN BROKERAGE INDUSTRY

Sr. No. 1 Issuer Axis Bank Ltd. 2 Unique identifier ISIN: INE238A01026

Financial Institutions

HDFC Bank BUY. Performance Highlights. CMP `2,145 Target Price `2,500. Q3FY2019 Result Update Banking. 3-year price chart. Key financials (Standalone)

Main Features of Regulatory Capital Instruments: Main Features of Regulatory Capital Instruments (Equity Shares & Bond SERIES I, II, III & IV)

BANKING SECTOR PERFORMANCE STUDY H1FY14

SRG Housing Finance Limited

Q1-2018: Performance review. July 2017

Mahindra and Mahindra Financial Services Ltd. 30 May 2018

Punjab National Bank ACCUMULATE. Performance Highlights. CMP `1,115 Target Price `1,259. 3QFY2011 Result Update Banking.

of which : Shortfall in the equity capital of majority owned financial entities which have not been consolidated

HDFC Bank. BUY CMP (Rs.) 1,807 Target (Rs.) 2,000 Potential Upside 11%

ICICI Group: Strategy & Performance

ICICI Bank BUY. Performance Highlights. CMP Target Price `328 `416. 3QFY2018 Result Update Banking. 3-year price chart. Key financials (Standalone)

Mahindra & Mahindra Financial Services Limited

HDFC Bank Ltd. May 8, 2017

Press Release. State Bank of India. October 09, Ratings. Amount (Rs. crore) Lower Tier II Bonds 8, Rating Action

Q2-2018: Performance review

On a review of the performance of the Bank, Brickwork Ratings has reaffirmed the Rating 1 for the following instruments of Andhra Bank.

Q2-2018: Performance review. October 27, 2017

Q3-2018: Performance review. January 31, 2018

Framework for Liquidity Analysis in Corporate Ratings

Axis Bank Ltd. For private circulation only. Volume No.. III Issue No October 08, 2018

ICICI Bank BUY. Performance Highlights. CMP Target Price `307 `411. 1QFY2019 Result Update Banking. 3-year price chart. Key financials (Standalone)

Oriental Bank of Commerce

Analyst call on July 27, 2017: opening remarks. Our Board has today approved the financial results of ICICI Bank for the quarter ended June 30, 2017.

HDFC Bank Ltd. BUY. Investment Rationale. July 2, Volume No.. 1 Issue No. 28

HDFC Bank Banking BUY RETAIL EQUITY RESEARCH

Performance and Outlook. November 2016

Indian Receivable Trust 2019 Series 5 (Originator: Reliance Home Finance Limited)

PRESS RELEASE. Results at a Glance

ICICI Group: Performance & Strategy. November 2015

NIC Asia Bank Limited

State Bank of India (SBI) Banking. BUY Rating as per Large Cap 12 month investment period RETAIL EQUITY RESEARCH

BUY. ICICI Bank RETAIL EQUITY RESEARCH. Banking. ddd******* GEOJIT Research. Strong traction in retail segment continues

Bank of Baroda Ltd. BUY. March 07, s. Investor s Rationale

ICICI Bank BUY. Performance Highlights. CMP Target Price `343 `460. Q3FY2019 Result Update Banking. 3-year price chart. Exhibit 1: Key Financials

Press Release BANK OF BARODA ANNOUNCES FINANCIAL RESULTS FOR Q4 FY 2018 AND FY Highlights (Standalone Basis)

ICICI Group: Strategy & Performance. February 2010

GIC Housing Finance Ltd.

News Release May 3, Performance Review: Quarter ended March 31, 2017

Performance and Outlook

Brickwork Ratings upgrades the ratings from BWR BBB+ to BWR A- for Lakshmi Vilas Bank s Long Term Bonds Issue of `250 Crore

Infomerics Valuation And Rating Pvt. Ltd.

CARE Ratings revises rating outlook of six public sector banks

Rating Rationale Ecap Equities Ltd. 16 Nov Brickwork Ratings assigns Rating to the Proposed PP-MLD of Rs. 500 Cr of Ecap Equities Ltd.

Housing Development Finance Corporation Limited

State Bank of India (SBI) Banking. BUY Rating as per Large Cap 12 month investment period RETAIL EQUITY RESEARCH

Continued to perform on core operating parameters

Bank of Baroda (BOB)

Amount Rated (Rs crore)

Transcription:

Summary of rated instruments Instrument ICICI Bank Limited Previous Rated mount (Rs. crore) February 09, 2018 Current Rated mount (Rs. crore) Rating ction Basel III Compliant Tier II Bonds 10,000.00 10,000.00 [ICR] (Stable); reaffirmed Basel III Compliant dditional Tier [ICR] (Stable); 13,500.00 13,500.00 I Bonds reaffirmed 14,451.00 14,451.00 [ICR] (Stable); reaffirmed Redeemable Bonds 35,000.00 35,000.00 [ICR] (Stable); reaffirmed (Infrastructure Bonds ) Subordinated Debt * 88.80 88.80 [ICR] (Stable); reaffirmed Bonds # 688.68 688.68 [ICR] (Stable); reaffirmed Fixed deposit - - M (Stable); reaffirmed Certificate of deposits 50,000.00 50,000.00 [ICR]1; reaffirmed 7,549.00 - [ICR] (Stable); withdrawn Subordinated Debt 48.20 - [ICR] (Stable); withdrawn Bonds # 347.32 - [ICR] (Stable); withdrawn Total 131,672.80 123,728.48 *taken over from erstwhile Bank of Rajasthan Limited #from erstwhile ICICI Limited; mount outstanding as on November 30, 2016 including accrued interest on zero coupon bonds Rating action ICR has reaffirmed the rating of [ICR] (pronounced as ICR triple hybrid) for the Rs. 10,000.00 crore Basel III Compliant Tier II Bonds and the rating of [ICR] (pronounced as ICR double plus hybrid) for the Rs. 13,500 crore Basel III Compliant dditional Tier I (T-I) Bonds of ICICI Bank Limited (IBL). ICR has also reaffirmed rating of [ICR] (pronounced as ICR triple ) for the Rs. 35,000 crore Infrastructure Bonds, Rs. 14,451 crore of, Rs. 88.80 crore Subordinated Debt (taken over from erstwhile Bank of Rajasthan Limited) and Rs.688.68 crore of Bonds (from erstwhile ICICI Limited). ICR has also reaffirmed rating of M (pronounced as M triple ) for the Fixed Deposit and rating of [ICR]1 (ICR one plus) for the Rs. 50,000 crore Certificate of Deposits of IBL. The outlook on the long-term ratings is Stable. ICR has also withdrawn the rating of [ICR] for the Rs. 7,549.00 crore lower tier II bonds of IBL, Rs. 48.20 crore subordinated debt of erstwhile Bank of Rajasthan and Rs. 347.32 crore of long term bonds of erstwhile ICICI Ltd. The ratings were withdrawn since there is no amount outstanding against them (either redeemed or unutilised). The outlook on the long-term ratings is Stable. 1

The rating for the Basel III Compliant T-I Bonds is one notch lower than the rating for the Basel III Compliant Tier II Bonds of the bank as these instruments have the following loss absorption features that make them riskier. payments are non-cumulative and discretionary and the bank has the full discretion at all times to cancel coupon payments. Cancellation of discretionary payments shall not be an event of default. can be paid out of current year profits. However, if current year profit is not sufficient, or, if the payment of coupon is likely to result in a loss, the coupon payment can be done through reserves and surpluses created through appropriation of profits (including statutory reserves). However, the coupon payment is subject to the bank meeting the minimum regulatory requirements for CET I, Tier I and total capital ratios (including capital conservation buffer, CCB) at all times as prescribed by the Reserve Bank of India (RBI) under Basel III regulations. These T-I bonds are expected to absorb losses through a write-down mechanism at the objective pre-specified trigger point fixed at the bank s Common Equity Tier-I (CET-1) ratio as prescribed by the RBI, 5.5% till March 2019 and thereafter 6.125% of the total risk weighted assets (RW) of the bank or when the point of non-viability trigger is breached in the RBI s opinion. The letters hyb in parenthesis suffixed to a rating symbol stand for hybrid, indicating that the rated instrument is a hybrid subordinated instrument with equity-like loss-absorption features; such features may translate into higher levels of rating transition and loss severity vis-à-vis conventional debt instruments. Rationale The ratings are supported by IBL s strong position in the Indian financial system with a 6.3% share in banking sector advances as on September 30, 2017, its sound capitalisation levels (CRR: 18.10%; CET I capital of 14.19% and Tier I capital: 15.04% as on December 31, 2017), healthy resource profile (CS of 50.4% as on December 31, 2017) and retail franchise (4,860 branches and 14,262 TMs as on December 31, 2017). ICR takes note of the bank s high slippages during FY2017 and 9MFY2018 (with fresh NP generation rate of ~7.9% during FY2017and ~3.8% annualised in Q3FY2018). With increased slippages the credit costs for the company was high in FY2017 and 9MFY2018, however, the value creation in its subsidiaries and the monestisation of its investments support its ability to absorb credit provisions and its internal capital generation. In light of the stressed exposures identified by bank (~1.9% of total exposures to companies internally rated below investment grade in key sectors as on December 31, 2017), the pace of fresh NP generation remains monitorable. dditionally, the credit provisions are likely to remain elevated over next few quarters given the existing stock of NPs. The bank s stable operating profit and additional buffers in terms of high capital levels provide comfort. Outlook: Stable In ICR s opinion, ICICI will continue to maintain a strong position in the financial system, sound capitalisation and healthy resource profile. The outlook may be revised to negative in case of sharp deterioration in operating profitability or capitalisation levels. 2

Key rating drivers Credit strengths Established track record and strong market position in the financial services sector The bank had a market share of ~6.3% in banking sector advances as on September 30, 2017. While the bank reported a domestic growth of 16.0 % (YoY) as on December 31, 2017, its overall growth in advances was moderate at 10.5% to Rs. 5,05,387 crore on account of a degrowth in overseas advances by 14.5% (largely following FCNR (B) redemptions). s on December 31, 2017, domestic wholesale advances constituted 26.9% of the bank s overall advances, retail advances constituted 54.2%, overseas advances constituted 14.0% and the SME advances accounted for 4.9%. Driven by growth in retail advances, ICR expects a credit growth of 10-12% for IBL during FY2018 which will be higher than the estimated industry growth of 7-8%. Healthy resource profile with a large share of CS deposits IBL s CS ratio remains one of the highest in its peer group and a significant credit positive in light of the granularity in the depositor base and the lower cost of borrowings. The bank s top 20 deposits stood at only 7.03% of the total deposits as on March 31, 2017 (7.35% as on March 31, 2016). IBL s CS ratio stood at 50.4% as on December 31, 2017 (49.9% as on December 31, 2016). IBL s cost of interest bearing funds stood at 4.8% in 9MFY2018 which is lower than the private sector bank average. With credit growth of the banking system picking up and the deposit growth lagging, ICR believes the deposit costs for banks, including IBL to have bottomed out during Q3FY2018, however the funding cost is not likely to rise materially in the near term. Robust capitalisation levels IBL s capitalisation ratios remained strong in comparison to the regulatory requirements with CET1, Tier 1 and CRR (as % of risk weighted assets) at 14.19%, 15.04%, and 18.10% 1 respectively as on December 31, 2017 (13.74%, 14.36% and 17.39% as on March 31, 2017). Due to elevated NPs, the bank s solvency remains weaker as compared to private bank peers with net NPs/net worth of 22.8% as on December 31, 2017 (25.5% as on March 31, 2017). s per ICR estimates, the bank is comfortably placed to meet the Basel III capital ratios even in a scenario of growth in RWs based on past CGRs. ICR also expects IBL to maintain a healthy cushion over and above the regulatory capital levels. Profitability supported by high treasury and fee income - Despite a decline in its yield on advances, the bank s lower cost of funds resulted in marginal decline in its net interest margins (NIMs) to 2.9% of average assets during FY2017 from 3.1% during FY2016. The non interest income for the bank is contributed largely by the fee income (transaction based income and forex income). Historically, fee income (transaction based income and forex income) has been a strong source of income for the bank at ~1.45% of average assets till FY2016. While fee income growth was muted with fee income to T at 1.26% during FY2017, this was offset by the gains in treasury income primarily driven by a stake sale in the life insurance subsidiary. In FY2017, with the decline in NIMs and muted fee income growth, IBL s operating profitability declined to 2.4% of T from 2.6% in FY2016. However, the bank s operating profitability is comparable with peers and private sector banks apart from being better than the banking sector average of 1.6% of T during FY2017. With an increase in NP levels, IBL s credit costs stood at 2.1% during FY2017 as against 1.7% during FY2016; however, the impact on net profitability was largely offset by the treasury income of 1.2% of T during FY2017 as against 1.0% of T during FY2016. Overall, the bank reported PT to T of 1.3% in FY2017 (1.4% in FY2016) and RoE of 10.7% (10.6% in FY2016). Further, while the NIMs and fee income remained stable during 9MFY2018, the lower trading profits partially offset by lower credit costs resulted into the bank reporting lower PT to T of 1.0% in 9MFY2018 with RoE of 7.6%. ICR expects the pressure on profitability to continue in the near term given the pressure on asset quality and 1 Includes profits for 9MFY2018 3

consequent credit costs; however, IBL s operating profits are likely to remain stable and the bank has additional buffers in terms of high capital levels and an ability to monetize its investments. Credit challenges Weak asset quality, credit provisions likely to remain elevated for next few quarters - The bank reported gross NPs and net NPs 2 of 7.82% and 4.20% respectively as on December 31, 2017 (7.89% and 4.89% as on March 31, 2017 and 7.87% and 4.43% as on December 31, 2016) with the increase in gross NPs moderating during 9MFY2018 on account of upgradations and write-offs. The fresh NP generation rate remained high at ~7.9% during FY2017 and 4.3% (annualised) during 9MFY2018. Consequently, IBL s provisioning cover (excluding prudential and technical write-offs) stood at ~48.3% as on December 31, 2017 (40.2% as at March 31, 2017 and 50.2% as at March 31, 2016). With ~1.9% of exposures December 31, 2017 being to companies internally rated below investment grade in key sectors as identified by the management, ICR expects the asset quality pressure to continue for next few quarters. The bank had a total exposure of ~Rs. 7,240 crore as on June 30, 2017 towards the accounts identified by RBI in first list for insolvency proceedings against which bank has provision cover of ~56.5% as on September 30, 2017. For the second list, the bank has exposure to 18 accounts amounting to Rs. 10,061 crore on which the bank has provision cover of 36.4% as on December 31, 2017. The credit provisioning is likely to remain elevated over next few quarters because of the ageing of the existing NPs as well exposure to NCLT accounts. Slippages from the companies internally rated below investment grade in key sectors may further add to the credit provisioning requirements. The bank s stable operating profit and additional buffers in terms of high capital levels provide comfort. Lower income earning assets results in NIMs being lower than peer group - IBL s NIMs (as % of assets) remained stable on a YoY basis at 2.9% during Q3FY2018 (2.9% during Q3FY2017 and 2.9% during FY2017), however these are lower in relation to other peer banks because of relatively weak asset quality. The bank s yield on advances declined to 8.3% during Q3FY2018 (8.7% during Q3FY2017 and 8.8% during FY2017) with a concurrent decline in the cost of funds to 4.8% during Q3FY2018 (5.3% during Q3FY2017 and 5.3% during FY2017). With expectations of a limited decline in cost of funds going forward, ICR expects the NIMs to remain under pressure during medium term due to the weak asset quality and the lower level of income earning assets on account of continued slippages. Consequently, despite the expected credit growth, ICR expects IBL s NII growth to remain moderate because of the pressure on NIMs. nalytical approach: For arriving at the ratings, ICR has applied its rating methodologies as indicated below. Links to applicable criteria: ICR Rating Methodology for Banks ICR Rating Methodology for Basel III Compliant Non-Equity Capital Instruments 2 Gross NPs and Net NPs have been calculated as a % of Gross Customer ssets and Net Customer ssets respectively 4

bout the company: ICICI Bank Limited (IBL) is a large private sector bank in India with a 6.3% market share of the banking sector advances as on September 30, 2017. With a presence in banking, insurance, asset management, securities broking, investment banking and private equity, the ICICI group is a large player in the Indian financial system. s at December 31, 2017, the bank had 4,860 branches and 14,262 TMs. IBL was originally promoted in 1994 by ICICI Limited, an Indian financial institution, and was its wholly-owned subsidiary. In 1998, ICICI Limited's shareholding in IBL reduced to 46% following a public offering of shares. Further in 2002, ICICI Limited and IBL were merged, consequent to which the ICICI group's financing and banking operations, both wholesale and retail, were integrated in a single entity. For FY2017, IBL reported a net profit of Rs. 9,801 crore on total assets of Rs. 7.69 lakh crore and a regulatory capital adequacy of 17.39% (Tier I of 14.36% and CET I of 13.74%) as on March 31, 2017 as compared with a net profit of Rs. 9,726 crore on total assets of Rs. 7.18 lakh crore and a regulatory capital adequacy of 16.64% (Tier I of 13.09% and CET I of 13.00%) as on March 31, 2016. For 9MFY2018, IBL reported a net profit of Rs. 5,757 crore on total assets of Rs. 8.10 lakh crore and a regulatory capital adequacy of 18.10% (Tier I of 15.04% and CET I of 14.19%) as on December 31, 2017. The bank reported gross NPs of 7.82% and net NPs of 4.20% as on December 31, 2017. Key financial indicators (audited) (standalone) FY2016 FY2017 9MFY2017 9MFY2018 Net interest income 21,224 21,737 15,775 17,004 Profit before tax 12,196 11,279 9,064 6,546 Profit after tax 9,726 9,801 7,776 5,757 Net advances 435,264 464,232 457,469 505,387 Total assets 717,878 768,749 754,978 810,340 % CET 13.00% 13.74% 13.33% 14.19% % Tier 1 13.09% 14.36% 13.33% 15.04% % CRR 16.64% 17.39% 16.73% 18.10% % Net interest margin / verage total assets 3.11% 2.92% 2.86% 2.87% % Net profit / verage total assets 1.43% 1.32% 1.41% 0.97% % Return on net worth 11.62% 10.66% 11.42% 7.63% % Gross NPs 5.21% 7.89% 7.20% 7.82% % Net NPs 2.67% 4.89% 3.96% 4.20% % Provision coverage excl. technical write offs 50.24% 40.19% 47.08% 48.28% % Net NP/ Net worth 14.91% 26.26% 21.00% 23.51% mount is Rs. crore Source: IBL; ICR research ll ratios are as per ICR calculations Status of non-cooperation with previous CR: Not applicable ny other information: None 5

Sr. No. Rating history for last three years: Name of Instrument 1 Basel III Compliant Tier II Bonds 2 Basel III Compliant Tier I Bonds 3 Lower Tier II Bonds Current Rating (FY2018) Type Rated amou nt (Rs. crore) mount Outstan ding (Rs. Crore) Feb 2018 10,000 - [ICR] 13,500 4,980 [ICR] 14,451 14,451 [ICR] Chronology of Rating History for the past 3 years FY2018 FY2017 FY2016 FY2015 Sep ug Feb 2017 Dec Feb Dec 2017 2017 2016 2016 2014 [ICR] ; assigned [ICR] [ICR] - - - - - - [ICR] [ICR] [ICR] upgrade d [ICR] [ICR] [ICR] - - - [ICR] [ICR] July 2014 [ICR] 4 Redeemable Bonds 35,000 20,597 [ICR] [ICR] [ICR] [ICR] [ICR] [ICR] [ICR] [ICR] 5 Subordinated Debt 88.80 88.80 [ICR] [ICR] [ICR] [ICR] [ICR] [ICR] [ICR] [ICR] 6 Bonds # 688.68 688.68* [ICR] [ICR] [ICR] [ICR] [ICR] [ICR] [ICR] [ICR] 7 Deposits N N M M M M M M M M 8 Certificate of Deposits Short 50,000 N [ICR]1 [ICR]1 [ICR]1 [ICR]1 [ICR]1 [ICR]1 [ICR]1 [ICR]1 *mount outstanding as on November 30, 2016 including accrued interest on zero coupon bonds Complexity level of the rated instrument: ICR has classified various instruments based on their complexity as "Simple", "Complex" and "Highly Complex". The classification of instruments according to their complexity levels is available on the website www.icra.in 6

nnexure-1: Instrument Details ISIN No N N INE09008U6 INE09008TZ5 INE09008TW2 INE09008NI4 INE09008SC6 INE09008JW3 INE09008PD0 INE09008PO7 INE09008Q4 INE09008HI6 INE09008QW8 INE09008IF0 INE09008SN3 INE09008QO5 N INE09008SO1 Instrument Name Basel III Compliant Tier II Bonds Basel III Compliant Tier I Bonds Basel III Compliant Tier I Bonds Basel III Compliant Tier I Bonds Basel III Compliant Tier I Bonds Date of Issuance / Sanction Rate Maturity Date mount Rated (Rs. crore) Proposed - - 10,000.00 Proposed - - 8,520.00 4-Oct-17 8.55% 20-Sep-17 8.55% 17-Mar- 2017 9.20% Perpetual (Call: 04-10-22) Perpetual (Call: 20-09-22) Perpetual (Call: 17- Mar-2022) 475.00 1,080.00 3,425.00 21-Jan-08 9.25% 21-Jan-18 112 16-Mar-12 9.20% 16-Mar-18 1,600.00 19-May-06 8.60% 19-May-18 14 22-pr-09 9.30% 22-pr-19 1,500.00 9-Dec-09 8.75% 9-Dec-19 1,320.00 5-pr-10 8.88% 5-pr-20 2,500.00 30-Dec-05 7.80% 30-Dec-20 89 13-Jan-11 9.11% 13-Jan-21 2,000.00 14-Feb-06 8.25% 14-Feb-21 37 31-Dec-12 9.15% 31-Dec-22 3,800.00 29-Sep-10 8.90% 29-Sep-25 1,479.00 Redeemable Bonds Proposed - - 14,403.00 Redeemable 04-Mar- 04-Jun- 9.00% Bonds 2013 2018 1,100.00 Current Rating and Outlook [ICR] [ICR] [ICR] [ICR] [ICR] [ICR] [ICR] [ICR] [ICR] [ICR] [ICR] [ICR] [ICR] [ICR] [ICR] [ICR] [ICR] [ICR] 7

ISIN No INE09008TX0 INE09008TN1 INE09008TO9 INE09008TS0 INE09008TT8 INE09008TX0 INE09008TY8 Instrument Name Redeemable Bonds Redeemable Bonds Redeemable Bonds Redeemable Bonds Redeemable Bonds Redeemable Bonds Redeemable Bonds Subordinated Debt Program Subordinated Debt Program Bonds Bonds Bonds Bonds Bonds Bonds Bonds Date of Issuance / Sanction 07-Oct- 2016 06-ug- 2014 04-Sep- 2014 31-Mar- 2015 13-May- 2016 27-Jun- 2017 27-Jun- 2017 Rate 7.60% 9.15% 9.25% 8.45% 8.40% 7.42% 7.47% Maturity Date 07-Oct- 2023 06-ug- 2024 04-Sep- 2024 31-Mar- 2025 13-May- 2026 27-Jun- 2024 25-Jun- 2027 mount Rated (Rs. crore) 4,000.00 700.00 3,889.00 2,261.00 6,500.00 400.00 1,747.00 Current Rating and Outlook [ICR] [ICR] [ICR] [ICR] [ICR] [ICR] [ICR] INE32009041 05-Jan- 05-Jan- [ICR] 11.50% 43.80 2009 2019 INE32009066 08-Jun- 08-Jun- [ICR] 10.50% 45.00 2009 2019 INE00511838 26-pr-01 26-Jan-18 9.01 [ICR] INE00511952 28-ug-01 28-Jan-18 10.87 [ICR] INE00511B8 27-Sep-01 27-Feb-18 7.79 [ICR] INE00511H5 12-Nov-01 12-pr-18 8.43 [ICR] INE00511N3 24-Dec-01 24-May-18 8.42 [ICR] INE00511T0 23-Jan-02 23-Jun-18 8.29 [ICR] INE00511Z7 19-Feb-02 19-Jul-18 12.77 [ICR] INE00511572 Bonds 25-ug-99 25-Jul-18 26.12 [ICR] 8

ISIN No Instrument Name Date of Issuance / Sanction Rate Maturity Date mount Rated (Rs. crore) Current Rating and Outlook INE00511614 Bonds 23-Sep-99 23-ug-18 21.65 [ICR] INE00511BE0 Bonds 27-Mar-02 27-Oct-18 16.84 [ICR] INE00511655 Bonds 30-Nov-99 31-Oct-18 16.21 [ICR] INE00508990 Bonds 19-Jan-01 19-Jan-19 0.08 [ICR] INE00511BJ9 Bonds 23-pr-02 23-Feb-19 7.87 [ICR] INE00511143 Bonds 25-pr-00 25-Feb-19 8.21 [ICR] INE00508BM9 Bonds 22-Mar-01 22-Mar-19 0.24 [ICR] INE00508BV0 Bonds 26-pr-01 26-pr-19 0.12 [ICR] INE00508CF1 Bonds 24-Jul-01 24-Jul-19 0.26 [ICR] INE09008SQ6 Bonds 22-Jan-98 21-ug-20 16.86 [ICR] INE00511796 Bonds 22-Mar-01 22-ug-20 19.75 [ICR] INE00511200 Bonds 14-Nov-00 14-Oct-21 15.92 [ICR] INE00511085 Bonds 5-Oct-00 5-Jan-22 22.58 [ICR] INE00511440 Bonds 13-Dec-00 13-Mar-22 14.87 [ICR] INE00511911 Bonds 24-Jul-01 24-pr-22 31.12 [ICR] INE00511747 Bonds 19-Jan-01 19-Jun-22 16.51 [ICR] INE00511846 Bonds 26-pr-01 26-Jul-22 9.16 [ICR] INE00511960 Bonds 28-ug-01 28-ug-22 9.79 [ICR] INE00511697 Bonds 24-Dec-99 24-Sep-22 8.45 [ICR] INE00511C6 Bonds 27-Sep-01 27-Sep-22 6.38 [ICR] INE00511I3 Bonds 12-Nov-01 12-Nov-22 8.02 [ICR] INE00511309 Bonds 5-Oct-98 5-Dec-22 137.86 [ICR] 9

ISIN No INE00511O1 INE005086 INE00511U8 INE00511B8 INE00511BF7 INE00511531 INE00511341 INE00511382 INE00511BK7 INE09008SP8 N N Source: IBL Instrument Name Bonds Bonds Bonds Bonds Bonds Bonds Bonds Bonds Bonds Bonds Medium Deposits Certificate of Deposits Date of Issuance / Sanction 24-Dec-01 19-Jan-01 23-Jan-02 19-Feb-02 27-Mar-02 16-Jun-99 1-Dec-98 11-Jan-99 23-pr-02 22-Jan-98 Rate Maturity Date - - - - mount Rated (Rs. crore) Current Rating and Outlook 24-Dec-22 8.01 [ICR] 19-Jan-23 1.21 [ICR] 23-Jan-23 8.09 [ICR] 19-Feb-23 13.23 [ICR] 27-Mar-23 15.13 [ICR] 16-pr-23 18.28 [ICR] 1-May-23 57.09 [ICR] 11-Jun-23 40.20 [ICR] 23-Jul-23 6.60 [ICR] 21-Jul-26 40.41 [ICR] M - - 7-365 days 50,000 [ICR]1 10

NLYST CONTCTS Karthik Srinivasan 91 22 6114 3444 karthiks@icraindia.com Neha Parikh 91 22 6114 3426 neha.parikh@icraindia.com nil Gupta 91 124 4545 314 anilg@icraindia.com kshay Kumar Jain 91 22 6114 3430 akshay.jain@icraindia.com RELTIONSHIP CONTCT L. Shivakumar 91 22 6114 3406 shivakumar@icraindia.com MEDI ND PUBLIC RELTIONS CONTCT Ms. Naznin Prodhani Tel: 91 124 4545 860 naznin.prodhani@icraindia.com Helpline for business queries: 91-124-2866928 (open Monday to Friday, from 9:30 am to 6 pm) info@icraindia.com bout ICR Limited: ICR Limited was set up in 1991 by leading financial/investment institutions, commercial banks and financial services companies as an independent and professional investment Information and Credit Rating gency. Today, ICR and its subsidiaries together form the ICR Group of Companies (Group ICR). ICR is a Public Limited Company, with its shares listed on the Bombay Stock Exchange and the National Stock Exchange. The international Credit Rating gency Moody s Investors Service is ICR s largest shareholder. For more information, visit www.icra.in 11

ICR Limited Corporate Office Building No. 8, 2nd Floor, Tower ; DLF Cyber City, Phase II; Gurgaon 122 002 Tel: 91 124 4545300 Email: info@icraindia.com Website: www.icra.in Registered Office 1105, Kailash Building, 11th Floor; 26 Kasturba Gandhi Marg; New Delhi 110001 Tel: 91 11 23357940-50 Branches Mumbai (91 22) 24331046/53/62/74/86/87 Chennai (91 44) 2434 0043/9659/8080, 2433 0724/ 3293/3294, Kolkata (91 33) 2287 8839 /2287 6617/ 2283 1411/ 2280 0008, Bangalore (91 80) 2559 7401/4049 hmedabad (91 79) 2658 4924/5049/2008 Hyderabad (91 40) 2373 5061/7251 Pune (91 20) 6606 9999 Copyright, 2018 ICR Limited. ll Rights Reserved. Contents may be used freely with due acknowledgement to ICR. ICR ratings should not be treated as recommendation to buy, sell or hold the rated debt instruments. ICR ratings are subject to a process of surveillance, which may lead to revision in ratings. n ICR rating is a symbolic indicator of ICR s current opinion on the relative capability of the issuer concerned to timely service debts and obligations, with reference to the instrument rated. Please visit our website www.icra.in or contact any ICR office for the latest information on ICR ratings outstanding. ll information contained herein has been obtained by ICR from sources believed by it to be accurate and reliable, including the rated issuer. ICR however has not conducted any audit of the rated issuer or of the information provided by it. While reasonable care has been taken to ensure that the information herein is true, such information is provided as is without any warranty of any kind, and ICR in particular, makes no representation or warranty, express or implied, as to the accuracy, timeliness or completeness of any such information. lso, ICR or any of its group companies may have provided services other than rating to the issuer rated. ll information contained herein must be construed solely as statements of opinion, and ICR shall not be liable for any losses incurred by users from any use of this publication or its contents 12