Rationale/Description of Key Rating Drivers/Rating sensitivities:

Similar documents
Mahindra & Mahindra Financial Services Limited

Mahindra and Mahindra Financial Services Ltd. 30 May 2018

SRG Housing Finance Limited

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

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

Rating Rationale Maharashtra Gramin Bank 17th July 2017

Vastu Housing Finance Corporation Limited

Rating Rationale Sri Krishna Engineering & Construction co. 20Apr2018

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

Rating Rationale Paswara Papers Ltd 28 May 2018

Rating Rationale Paswara Chemicals Ltd 18 May 2018

(CIN: L65922DL2005PLC136029)

Rating Rationale Avon Fitness Machines Pvt. Ltd. 10 Aug 2017

Rating Rationale Friends Auto (India) Limited 10 Jan 2019

Eurotas Infrastructure Limited 10 th Aug 2017

Brickwork Ratings reviews the rating to the bank loan facilities of Rs Cr of Aarvee Denim and Exports Ltd.

Rationale/Description of Key Rating Drivers/Rating sensitivities:

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

Rating Rationale Future Corporate Resources Private Limited (Formerly known as Suhani Trading & Investment Consultants Pvt. Ltd.)

Brickwork Ratings reaffirms ratings for the Non-Convertible Debentures/Bonds Issue of Crores of Dolvi Minerals & Metals Pvt. Ltd.

Brickwork Ratings upgrades the ratings for the Non-Convertible Debentures of Crores by JSW Projects Limited

Re: Update on Credit Rating

Brickwork Ratings assigns the ratings for the Bank Loan Facilities of Crores of Rishabh Educational Trust.

BAPL Rototech Pvt. Ltd. 4 May 2018 Brickwork Ratings assigns the rating to the bank loan facilities of Rs.21 Cr of BAPL Rototech Pvt. Ltd.

Long Term. Outstanding Reaffirmed as follows Information about other outstanding ratings of the issuer with BWR is as follows

SRMB Srijan Private Limited (SSL)

Bhaskar Industries Private Limited

Writer and Publisher Private Limited

Brickwork Ratings assigns Rating for the Non-Convertible Debenture Issue of Rs. 160 Cr of Writers and Publishers Private Limited (WPPL) Particulars

Elecon Engineering Company Ltd.

Rating Rationale Sahyadri Agencies Ltd. 29 Nov 2018

Rating Rationale Heritage Hospitals Limited 8 th Jan 2018

Rating Rationale. Shri Bajrang Power and Ispat Limited 5 Nov 2018

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

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

Rating Rationale. Background

Madura Micro Finance Limited

Infomerics Valuation And Rating Pvt. Ltd.

Yes Bank Limited September 27, 2017

Infomerics Valuation And Rating Pvt. Ltd.

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

Amount ( Cr) Tenure years years

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

BUY CMP (Rs.) 297 Target (Rs.) 385 Potential Upside 30%

Infomerics Valuation And Rating Pvt. Ltd.

INDIABULLS HOUSING FINANCE LIMITED (IBHFL)

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

Long Term. Short Term. Total Rated Limits INR One Hundred Thirty Crores and Twenty Four Lakhs Only

ICRA Credit Perspective September 2016

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

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

Oriental Bank of Commerce

How Macros have changed favourably

Rating Rationale Western India Transport Finance Company Pvt. Ltd. (WITFIN) Ratings

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

Axis Bank Limited. December 27, 2018

Annapurna Finance Private Limited

NHPC Limited. March 29, 2018

Tata Capital Financial Services Limited

State Bank of India (SBI)

Housing Development Finance Corporation Limited

Can Fin Homes Ltd. October 13, CMP (Rs.) 526. Key Events

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

Buy Rating as per Mid Cap 12months investment period

HOUSING DEVELOPMENT FINANCE CORPORATION LIMITED

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

HFC NEUTRAL. Performance Highlights CMP. `678 Target Price - 1QFY2013 Result Update HFC. Investment Period - Key financials

Amount Rated (Rs crore)

RELIANCE HOME FINANCE LIMITED

Indian Home Loans Market

Rating Rationale. Credit (Rs. Cr) Balance Tenure* (months) Principal Outstanding (Rs. Cr) Instrument. Structure. Remark.

HOLD Rating as per Large Cap 12 month investment period

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

Edelweiss Custodial Services Limited

PNB Housing Finance Ltd.

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

Indiabulls Housing Finance Limited (CIN: L65922DL2005PLC136029) Unaudited Financial Results Q1 FY July 21, 2015

Press Release METAROLLS ISPAT PRIVATE LIMITED (PREVIOUSLY META ROLLS AND COMMODITIES PRIVATE LIMITED) November 02, 2018.

Infomerics Valuation And Rating Pvt. Ltd.

PNB Housing Finance Ltd. Robust play in Indian HFC sector SUBSCRIBE 24th Oct, 2016

Press Release JAGDISH PRASAD AGARWAL MARCH 24, Rating Assigned

Press Release. Golden Terry Towel Private Limited July 17, 2018 Rating Reaffirmed

L&T Investment Management Limited

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

Reliance Nippon Life Asset Management Limited

IPO Product Note October 21, 2016

EQUI-GRADE Analytical Power for Investment Decision

Jet Airways (India) Limited

Financial Data Report SBM HOLDINGS LIMITED (THE GROUP) for the period ending 31.Dec.2016

Launch of Piramal Housing Finance. September 2017

Jet Airways (India) Limited

India Infoline Finance Limited

RATINGS Rs.17.0 Billion Commercial Paper Programme (Enhanced from Rs.12.0 Billion) Fixed Deposit Programme. Short- Term. Rating Watch/Outlook

GIC Housing Finance Ltd.

Oriental Bank of Commerce

Reliance Nippon Life Asset Management Limited

Infomerics Valuation And Rating Pvt. Ltd.

Indiabulls Housing Finance Limited

HDFC Bank Banking BUY RETAIL EQUITY RESEARCH

BUY RETAIL EQUITY RESEARCH. HDFC Ltd. NBFC. Better placed among housing finance companies (HFCs) GEOJIT BNP PARIBAS Research

Transcription:

Rating Rationale Indiabulls Housing Finance Ltd. 2 May 2018 Brickwork Ratings reaffirms the ratings for various existing debt issues of Indiabulls Housing Finance Ltd aggregating to 37,150 crs. Particulars Issue Limit ( Crs) O/s Amount ( Crs) Tenure Rating History (Apr 2017) Reaffirmed Rating* Secured NCD (Public Issue) 6,801.14 6,801.14 Subordinated debt (Public Issue) 198.96 198.86 Secured NCD 27,000 20,227.70 Long Term (Pronounced as BWR Triple A) () (Pronounced as BWR Triple A) () Subordinated 3,000 2,622.43 Perpetual 150 100 (Pronounced as BWR Double A Plus) () *Please refer to BWR website www.brickworkratings.com/ for definition of the ratings (Pronounced as BWR Double A Plus) () Rating Reaffirmed Rationale/Description of Key Rating Drivers/Rating sensitivities: BWR has principally relied upon the audited financial results of the Company up to FY17, provisional financials for FY18, projections, publicly available information, and information/clarifications provided by the Company s management. 1 2 May 2018

The rating reaffirmation factors, inter alia, the strong track record of IBHFL s housing finance business, experienced & professional management, significant and sustainable growth in business due to expansion of operations and growth of loan book while maintaining the asset quality, comfortable capitalization with ability to raise funds and strong credit appraisal, loan monitoring & recovery policy. The rating is however, constrained by competition from banks and other competing HFCs, in general and susceptibility to asset quality risks. Description of Key Rating Drivers Credit Strengths: Established market position: IBHFL has an established position in the market as one of the 3 largest HFCs in India with Gross AUM of 122,578 crs generating an ROE of 30% and ROA of 3.31% as of 31st Mar 2018. AUM has grown at a CAGR of 29 % for the last 5 years. With the demand in the affordable housing sector expected to remain strong and given the company s market reach, we expect the company continues to grow sustainably in the coming years Comfortable Capitalization levels with healthy liquidity: As on 31st Mar 2018, IBHFL s CRAR comfortably stood at 20.82% with Tier I CRAR of 15.07%, which is well above NHBs stipulated minimum requirement of 12% (Tier I - 6%). IBHFL has a strong networth of 13,354 as on 31st Mar 2018 and total debt of 110,257 crs which results in gearing of 8.25x and given the strong liquidity available, IBHFL maintains net gearing at 7x. Healthy Asset Quality: IBHFL has always maintained its NPAs well below 1% of the total portfolio reflecting its prudent risk mitigating measures and strong credit appraisal system. As on 31st Mar 2018 Gross NPA & Net NPA stood at 0.77% and 0.34% respectively with comfortable Provision Coverage Ratio of ~56%. Strong financial performance: Driven by operational efficiency and low credit costs, the earnings profile of the company continues to consistently grow. As per FY18 financials on a consolidated levels, the company reported Net Operating Income of 5,408 crs ( 3,988 crs in FY17) and PAT of 3,847 crs ( 2,906 Crs in FY17) Robust demand for affordable housing segment: Government of India s policy of housing for all by the year 2022 under Pradhan Mantri Awas Yojana coupled with increase in disposable income of salaried segment has created robust demand for affordable housing across the country which will further augment the growth of HFCs. Credit Risks: Sizeable exposure to Corporate Mortgage loans: The company has a sizeable exposure by way of Corporate Mortgage Loans which are generally extended to real estate developers, as also 2 2 May 2018

those who monetise their rental earning commercial properties. These are usually high ticket exposures, and currently account of ~ 21% of their loan book. Asset quality of such loans is generally lower than that of home loans, and hence, the need to closely monitor all such exposures for possible impairment. However given the credit appraisal system and risk management policies of the company, Brickwork expects that probability of this portfolio affecting the overall asset quality is low. Analytical Approach For arriving at its ratings, BWR has applied its rating methodology as detailed in the Rating Criteria detailed below (hyperlinks provided at the end of this rationale). Rating BWR believes the Indiabulls Housing Finance Ltd. business risk profile will be maintained over the medium term. The outlook indicates a low likelihood of rating change over the medium term. The rating outlook may be revised to 'Positive' in case the revenues and profit show sustained improvement. The rating outlook may be revised to 'Negative' if the revenues go down and profit margins show lower than expected figures. About the Company IBHFL, incorporated in 2006, is registered with and regulated by National Housing Bank (NHB) and is engaged in the business of Mortgage backed Finance - home loans and loan against property and Corporate Mortgage Loan - lease rental discounting and residential construction finance. The company is promoted by Mr. Sameer Gehlaut, who has 23.5 % shareholding directly or through other fully owned entities. The company is listed in BSE/NSE. IBHFL is the flagship company of the Indiabulls Group, a leading business house, with businesses spread across many sectors including Housing Finance, Real Estate and Financial Services. Mr. Sameer Gehlaut is the Chairman of the Board of IBHFL. Mr. Gagan Banga is the Vice Chairman, Managing Director & CEO and Mr. Ashwini Kumar Hooda is the Deputy Managing Director of IBHFL. Besides them the Board consists of one Executive Director, one Non- Executive Director, one Whole Time Director and six Independent Directors. The company also has well qualified and experienced professionals looking after credit, risk, marketing, audit and other support functions. IBHFL is engaged in the business of providing home loans and loan against property. Asset under Management (AUM) as of Mar 31, 2018 was 122,578 Crores compared to 91,301 Crores as of March 31, 2017. Mortgage loans constituted 79% of the AUM with the remaining 21% from Corporate Mortgage loans as of Mar 31, 2018. 3 2 May 2018

The Company has also undertaken securitization/ sell down of its loan assets and the amount outstanding as of Mar 31, 2018 was 10,104 Crores. As of Mar 31, 2018, Gross NPA stood at 0.77% (0.85% as of March 31, 2017) with Provision coverage ratio (for Substandard Assets) of 56%. Its capital adequacy in the form of CRAR stood at 20.82% as of Mar 31, 2018 which is well above the NHB s minimum stipulated requirement of 12%. Company s Tier I CRAR stood at 15.07% as against minimum stipulated requirement of 6%. Company Financial Performance (Financial information of latest two financial years to be given along with key performance indicators) As per the provisional financials for FY18, at a consolidated level, Total Income from Operations stood at 13,062 Crores compared to 10,399 Crores for FY17, a y-o-y growth of ~26%, while Net Income from Operations (Total Income from Operations net of Finance Cost) increased from 3,988 Crores for FY17 to 5,408 Crores for FY18, a growth of ~36%. Net Interest Margin was 6.0%. PAT (after minority interest and share of profit/loss of Associate) stood at 3,847 Crores for FY18 compared to 2,906 Crores for FY17. Return on Asset was around 3.31% for FY18 when compared to 3.60% in FY17. Rating History for the last three years Sl No Instrument 1 Proposed Secured NCD Current Rating (Year 2017) Long Term 3000 2017 (21 Apr 2017) Rating History 2016 (19 Aug 2016) 2015 (21 Dec 2015) 2 NCD (Public Issue) Long Term 6,801.14 3 Subordinate d (Public Issue) Long Term 198.86 4 NCD Long Term 8000 5 Subordinated Long Term 1250 4 2 May 2018

6 NCD Long Term 6500 7 NCD Long Term 1000 8 Subordinated 9 Subordinated Long Term 650 Long Term 300 10 Perpetual Perpetual 150 11 NCD Long Term 1000 12 Subordinated 13 Subordinated Long Term 300 Long Term 500 14 NCD Long Term 1000 15 NCD Long Term 6500 (enhanced from 4000 ) 5 2 May 2018

Key Financial Indicators Key Parameters Units 2018 2017 Result Type Audited Audited Net Operating Income Cr 5,408 3,988 PAT Cr 3,847 2,906 Total Cr 110,257 85,301 Tangible Net worth Cr 13,354 12,043 Total /Tangible Net worth Times 7.64 7.08 GNPA % 0.77 0.85 NNPA % 0.34 0.36 CRAR % 20.82 20.91 Hyperlink/Reference to applicable Criteria General Criteria Approach to Financial Ratios Banks & Financial Institutions For any other criteria obtain hyperlinks from website Analytical Contacts Manjunatha MSR Head -Ratings Administration analyst@brickworkratings.com Media media@brickworkratings.com Relationship Contact bd@brickworkratings.com Phone: 1-860-425-2742 For print and digital media The Rating Rationale is sent to you for the sole purpose of dissemination through your print, digital or electronic media. While it may be used by you acknowledging credit to BWR, please do not change the wordings in the rationale to avoid conveying a meaning different from what was intended by BWR. BWR alone has the sole right of sharing (both direct and indirect) its rationales for consideration or otherwise through any print or electronic or digital media. Note on complexity levels of the rated instrument: 6 2 May 2018

BWR complexity levels are meant for educating investors. The BWR complexity levels are available at www.brickworkratings.com/download/complexitylevels.pdf Investors queries can be sent to info@brickworkratings.com. About Brickwork Ratings Brickwork Ratings (BWR), a SEBI registered Credit Rating Agency, has also been accredited by RBI and empaneled by NSIC, offers Bank Loan, NCD, Commercial Paper, MSME ratings and grading services. BARD has empaneled Brickwork for MFI and NGO grading. BWR is accredited by IREDA & the Ministry of New and Renewable Energy (MNRE), Government of India. Brickwork Ratings has Canara Bank, a Nationalized Bank, as its promoter and strategic partner. BWR has its corporate office in Bengaluru and a country-wide presence with its offices in Ahmedabad, Chandigarh, Chennai, Guwahati, Hyderabad, Kolkata, Mumbai and New Delhi along with representatives in 150+ locations. BWR has rated debt instruments/bonds/bank loans, securitized paper of over 10,00,000 Cr. In addition, BWR has rated over 6300 MSMEs. Also, Fixed Deposits and Commercial Papers etc. worth over 24,440 Cr have been rated. DISCLAIMER Brickwork Ratings (BWR) has assigned the rating based on the information obtained from the issuer and other reliable sources, which are deemed to be accurate. BWR has taken considerable steps to avoid any data distortion; however, it does not examine the precision or completeness of the information obtained. And hence, the information in this report is presented as is without any express or implied warranty of any kind. BWR does not make any representation in respect to the truth or accuracy of any such information. The rating assigned by BWR should be treated as an opinion rather than a recommendation to buy, sell or hold the rated instrument and BWR shall not be liable for any losses incurred by users from any use of this report or its contents. BWR has the right to change, suspend or withdraw the ratings at any time for any reasons. Annexure: Issue wise details of instruments rated by BWR INSTRUMENT ISSUE DATE AMOUNT (in Crs.) COUPON MATURITY DATE ISIN NO. Secured NCD 18-Feb-14 20.00 10.25% 18-Feb-21 INE148I07480 Secured NCD 7-Sep-11 500.00 10.65% 7-Sep-21 INE894F07360 Secured NCD 22-Nov-11 100.00 10.70% 22-Nov-21 INE148I07076 Secured NCD 27-Feb-12 500.00 10.15% 27-Feb-22 INE894F07519 Secured NCD 3-Apr-12 125.00 10.75% 3-Apr-22 INE148I07100 Secured NCD 28-Jun-12 800.00 10.70% 7 28-Jun-22 INE894F07550 2 May 2018

Secured NCD 6-Jul-12 20.00 10.70% 6-Jul-22 INE894F07543 Secured NCD 6-Nov-12 15.00 10.00% 6-Nov-22 INE148I07142 Secured NCD 19-Nov-12 15.00 10.00% 19-Nov-22 INE148I07159 Secured NCD 18-Dec-12 15.00 10.00% 18-Dec-22 INE148I07183 Secured NCD 31-Dec-12 15.00 10.00% 31-Dec-22 INE894F07667 Secured NCD 31-Dec-12 35.00 10.00% 31-Dec-22 INE148I07191 Secured NCD 16-Jan-13 35.00 10.20% 16-Jan-23 INE894F07717 Secured NCD 26-Feb-13 25.00 10.00% 26-Feb-23 INE148I07209 Secured NCD 19-Mar-13 100.00 10.00% 19-Mar-23 INE148I07241 Secured NCD 25-Mar-13 5.00 10.00% 25-Mar-23 INE148I07266 Secured NCD 29-Aug-13 1000.00 11.00% 29-Aug-23 INE148I07357 Secured NCD 8-Oct-13 25.00 10.25% 8-Oct-23 INE148I07373 Secured NCD 21-Nov-13 400.00 10.55% 21-Nov-23 INE148I07381 Secured NCD 24-Dec-13 25.00 10.20% 24-Dec-23 INE148I07415 Secured NCD 5-Jun-14 25.00 10.15% 5-Jun-24 INE148I07639 Secured NCD 30-Jun-14 25.00 10.15% 30-Jun-24 INE148I07746 Secured NCD 26-Jun-15 1000.00 9.50% 26-June-25 INE148I07CN8 Secured NCD 30-Jun-16 70.00 9.00% 13-Jun-18 INE148I07FB6 Secured NCD 15-Mar-17 50.00 8.15% 15-Jun-18 INE148I07GQ2 Secured NCD 17-Mar-17 50.00 8.15% 15-Jun-18 INE148I07GV2 Secured NCD 20-Apr-17 650.00 0.00% 21-June-18 INE148I07HL1 Secured NCD 31-Mar-17 25.00 8.15% 29-June-18 INE148I07HD8 Secured NCD 18-Jul-16 200.00 8.95% 18-Jul-18 INE148I07FI1 Secured NCD 9-Aug-16 650.00 8.80% 9-Aug-18 INE148I07FL5 Secured NCD 9-Aug-16 175.00 8.80% 9-Aug-18 INE148I07FM3 Secured NCD 11-Aug-16 770.00 8.80% 10-Aug-18 INE148I07FP6 Secured NCD 11-Aug-16 125.00 8.80% 10-Aug-18 INE148I07FQ4 Secured NCD 30-Jun-16 70.00 9.00% 16-Aug-18 INE148I07FC4 Secured NCD 31-Aug-15 20.00 9.10% 31-Aug-18 INE148I07DD7 Secured NCD 2-Sep-16 6.00 8.55% 31-Aug-18 INE148I07FW2 Secured NCD 23-Mar-16 225.00 9.46% 12-Sep-18 INE148I07EC7 Secured NCD 25-Nov-16 500.00 8.30% 23-Nov-18 INE148I07GO7 Secured NCD 19-Jan-16 100.00 9.00% 19-Jan-19 INE148I07DS5 Secured NCD 23-Feb-16 50.00 9.00% 22-Feb-19 INE148I07DX5 Secured NCD 24-Feb-16 50.00 9.00% 22-Feb-19 INE148I07DY3 Secured NCD 23-Mar-16 50.00 9.50% 11-Mar-19 INE148I07ED5 Secured NCD 20-Apr-17 700.00 0.00% 19-Mar-19 INE148I07HM9 Secured NCD 25-Apr-17 225.00 8.37% 25-Mar-19 INE148I07HP2 Secured NCD 31-Mar-16 100.00 9.00% 29-Mar-19 INE148I07EH6 Secured NCD 12-Apr-16 25.00 8.95% 12-Apr-19 INE148I07EJ2 8 2 May 2018 Secured NCD 30-Jun-16 10.00 9.00% 11-Jun-19 INE148I07FD2

Secured NCD 30-Jun-16 285.00 9.00% 28-Jun-19 INE148I07FE0 Secured NCD 15-Jan-16 50.00 9.00% 15-Jul-19 INE148I07DQ9 Secured NCD 30-Jun-16 75.00 9.00% 15-Jul-19 INE148I07FF7 Secured NCD 9-Aug-16 55.00 8.80% 9-Aug-19 INE148I07FN1 Secured NCD 11-Aug-16 5.00 8.80% 9-Aug-19 INE148I07FR2 Secured NCD 22-Aug-16 3025.00 8.78% 22-Aug-19 INE148I07HW8 Secured NCD 1-Jun-16 50.00 0.00% 3-Sep-19 INE148I07ET1 Secured NCD 21-Apr-17 25.00 8.35% 19-Sep-19 INE148I07HO5 Secured NCD 31-Oct-14 10.00 9.88% 30-Oct-19 INE148I07AG6 Secured NCD 14-Nov-14 15.00 9.65% 14-Nov-19 INE148I07AJ0 Secured NCD 2-Sep-16 100.00 8.55% 2-Mar-20 INE148I07FX0 Secured NCD 15-Mar-17 250.00 8.25% 13-Mar-20 INE148I07GR0 Secured NCD 18-Apr-17 25.00 8.39% 13-Mar-20 INE148I07HH9 Secured NCD 20-Apr-17 150.00 0.00% 26-Mar-20 INE148I07HN7 Secured NCD 27-Mar-15 20.00 9.30% 27-Mar-20 INE148I07BP5 Secured NCD 27-Mar-17 25.00 8.50% 27-Mar-20 INE148I07GZ3 Secured NCD 20-Apr-17 30.00 8.40% 20-Apr-20 INE148I07HK3 Secured NCD 20-Apr-17 6.70 0.00% 28-Apr-20 INE148I07HJ5 Secured NCD 15-Mar-17 7.00 0.00% 30-Apr-20 INE148I07GS8 Secured NCD 31-Mar-17 12.50 0.00% 30-Apr-20 INE148I07HE6 Secured NCD 15-Mar-17 5.00 0.00% 4-May-20 INE148I07GU4 Secured NCD 29-Mar-17 20.00 0.00% 5-May-20 INE148I07HA4 Secured NCD 15-Mar-17 18.00 0.00% 12-May-20 INE148I07GT6 Secured NCD 20-Apr-17 12.50 0.00% 12-May-20 INE148I07HI7 Secured NCD 23-Mar-17 160.00 0.00% 1-Jun-20 INE148I07GY6 Secured NCD 7-Apr-17 43.00 0.00% 29-Jun-20 INE148I07HG1 Secured NCD 7-Aug-15 15.00 9.15% 7-Aug-20 INE148I07CX7 Secured NCD 4-Sep-15 1000.00 9.40% 4-Sep-20 INE148I07DE5 Secured NCD 18-Sep-15 425.00 9.35% 18-Sep-20 INE148I07DF2 Secured NCD 20-Nov-15 120.00 9.00% 20-Nov-20 INE148I07DJ4 Secured NCD 30-Dec-15 135.00 9.00% 30-Dec-20 INE148I07DM8 Secured NCD 7-Jan-16 300.00 9.00% 7-Jan-21 INE148I07DP1 Secured NCD 19-Jan-16 100.00 9.00% 19-Jan-21 INE148I07DT3 Secured NCD 8-Feb-16 75.00 9.00% 8-Feb-21 INE148I07DU1 Secured NCD 12-Apr-16 25.00 9.00% 12-Apr-21 INE148I07EK0 Secured NCD 10-May-16 25.00 9.00% 10-May-21 INE148I07EN4 Secured NCD 23-May-16 25.00 9.00% 21-May-21 INE148I07EP9 Secured NCD 1-Jun-16 10.00 9.00% 29-May-21 INE148I07EU9 Secured NCD 7-Jun-16 15.00 9.00% 7-Jun-21 INE148I07EV7 Secured NCD 11-Aug-16 10.00 8.80% 11-Aug-21 INE148I07FS0 9 2 May 2018 Secured NCD 16-Aug-16 525.00 8.80% 16-Aug-21 INE148I07FT8

Secured NCD 23-Aug-16 135.00 8.80% 23-Aug-21 INE148I07FV4 Secured NCD 21-Mar-17 600.00 8.57% 21-Mar-22 INE148I07GW0 Secured NCD 22-Mar-17 160.00 8.57% 22-Mar-22 INE148I07GX8 Secured NCD 30-Mar-17 350.00 8.57% 30-Mar-22 INE148I07HC0 Secured NCD 6-Apr-17 1000.00 8.57% 6-Apr-22 INE148I07HF3 Secured NCD 20-Nov-15 10.00 9.00% 20-Nov-22 INE148I07DK2 Secured NCD 16-Dec-14 25.00 9.20% 16-Dec-24 INE148I07AV5 Secured NCD 31-Dec-14 25.00 9.20% 31-Dec-24 INE148I07BA7 Secured NCD 19-May-15 25.00 9.00% 19-May-25 INE148I07BV3 Secured NCD 20-Nov-15 170.00 9.00% 20-Nov-25 INE148I07DL0 Secured NCD 30-Dec-15 95.00 9.00% 30-Dec-25 INE148I07DN6 Secured NCD 31-Dec-15 10.00 9.00% 31-Dec-25 INE148I07DO4 Secured NCD 8-Feb-16 50.00 9.00% 7-Feb-26 INE148I07DV9 Secured NCD 14-Mar-16 25.00 9.00% 13-Mar-26 INE148I07EA1 Secured NCD 12-Apr-16 35.00 9.00% 11-Apr-26 INE148I07EL8 Secured NCD 29-Apr-16 207.00 9.00% 29-Apr-26 INE148I07EM6 Secured NCD 10-May-16 25.00 9.00% 8-May-26 INE148I07EO2 Secured NCD 30-May-16 25.00 9.00% 29-May-26 INE148I07ES3 Secured NCD 7-Jun-16 25.00 9.00% 5-Jun-26 INE148I07EW5 Secured NCD 30-Jun-16 200.00 9.00% 30-Jun-26 INE148I07FG5 Secured NCD 22-Jul-16 25.00 8.90% 22-Jul-26 INE148I07FJ9 Sub- 15-Nov-12 32.60 10.65% 15-Nov-27 INE894F08137 Sub- 15-Nov-12 1.10 10.65% 15-Nov-22 INE894F08129 Sub- 5-Jun-12 110.03 10.65% 5-Jun-27 INE894F08087 Sub- 5-Jun-12 15.00 10.65% 5-Jun-22 INE894F08079 Sub- 30-Mar-12 15.00 11.00% 30-Mar-22 INE894F08061 Sub- 31-Jan-12 36.20 11.85% 31-Jan-22 INE894F08038 Sub- 22-Feb-12 20.00 11.85% 22-Feb-22 INE894F08053 Sub- 30-Jun-12 49.65 10.65% 30-Jun-27 INE894F08111 Sub- 28-Jun-12 100.00 10.25% 28-Jun-27 INE894F08103 Sub- 17-Jul-14 10.00 10.85% 17-Jul-24 INE148I08173 Sub- 23-Dec-13 20.00 10.80% 23-Dec-23 INE148I08165 Sub- 24-Oct-13 5.00 10.85% 24-Oct-23 INE148I08157 Sub- 27-Sep-13 25.00 10.85% 27-Sep-23 INE148I08140 Sub- 23-Sep-13 25.00 10.10% 23-Sep-23 INE148I08132 10 2 May 2018

Sub- 3-Jun-13 125.00 9.90% 3-Jun-23 INE148I08124 Sub- 23-May-13 20.00 9.80% 23-May-23 INE148I08116 Sub- 28-Mar-13 25.00 10.10% 28-Mar-23 INE148I08108 Sub- 6-Mar-13 20.00 10.10% 6-Mar-23 INE148I08090 Sub- 18-Feb-13 25.00 10.10% 18-Feb-23 INE148I08082 Sub- 30-Jan-13 10.00 10.65% 30-Jan-23 INE148I08074 Sub- 14-Jan-13 25.00 10.10% 14-Jan-23 INE148I08066 Sub- 4-Dec-12 20.00 10.20% 4-Dec-22 INE148I08058 Sub- 31-Oct-12 25.00 10.30% 31-Oct-22 INE148I08041 Sub- 22-Oct-12 40.00 10.30% 22-Oct-22 INE148I08033 Sub- 9-Oct-12 35.00 10.30% 9-Oct-22 INE148I08025 Sub- 17-Mar-15 5.00 9.70% 17-Mar-25 INE148I08181 Sub- 21-Jul-15 8.15 10.10% 21-Jul-25 INE148I08199 Sub- 3-Aug-15 165.00 10.00% 3-Aug-25 INE148I08207 Sub- 29-Jun-16 609.70 9.30% 29-Jun-26 INE148I08215 Sub- 8-Sep-17 100.00 8.35% 6-Sep-24 INE148I08280 Sub- 8-Sep-17 900.00 8.35% 8-Sep-27 INE148I08298 Retail Bonds 26-Sep-16 26.71 8.55% 26-Sep-19 INE148I07FY8 Retail Bonds 26-Sep-16 561.92 8.65% 26-Sep-19 INE148I07FZ5 Retail Bonds 26-Sep-16 65.32 8.70% 26-Sep-19 INE148I07GA6 Retail Bonds 26-Sep-16 5.60 0.00% 26-Sep-19 INE148I07GD0 Retail Bonds 26-Sep-16 3389.63 8.75% 26-Sep-21 INE148I07GE8 Retail Bonds 26-Sep-16 1311.23 8.90% 26-Sep-21 INE148I07GF5 Retail Bonds 26-Sep-16 7.44 0.00% 26-Sep-21 INE148I07GH1 Retail Bonds 26-Sep-16 13.69 8.65% 26-Sep-26 INE148I07GJ7 Retail Bonds 26-Sep-16 990.76 8.85% 26-Sep-26 INE148I07GK5 Retail Bonds 26-Sep-16 404.50 9.00% 26-Sep-26 INE148I07GL3 Retail Bonds 26-Sep-16 24.34 0.00% 26-Sep-26 INE148I07GN9 Retail Bonds 26-Sep-16 2.42 8.79% 26-Sep-26 INE148I08231 Retail Bonds 26-Sep-16 0.15 9.00% 26-Sep-26 INE148I08249 Retail Bonds 26-Sep-16 195.35 9.15% 26-Sep-26 INE148I08256 Retail Bonds 26-Sep-16 0.95 0.00% 26-Sep-26 INE148I08272 Perpetual- 28-Jun-12 100.00 10.60% Perpetual INE894F08095 11 2 May 2018