TRIS Rating Assigns “A-” Rating to Senior Unsecured Debt Worth Up to THB8

TRIS Rating affirms the company rating on B. Grimm Power PLC (BGRIM) at ?A?, the ratings on its existing senior unsecured debentures at ?A-? and subordinated capital debentures at ?BBB+?. The rating outlook remains ?stable?. At the same time, TRIS Rating assigns a rating of ?A-? to BGRIM?s proposed issue of up to THB8 billion in senior unsecured debentures and the additional greenshoe portion of up to THB2 billion. The assigned issue rating is one notch below the company rating, reflecting the structural subordination of the proposed debentures compared with the debt obligations at the operating subsidiaries. The proceeds from the proposed debentures will be used to repay existing loans and debentures, to invest in new projects, and to fund working capital.

The ratings continue to reflect the company?s highly predictable cash flow from long-term power purchase agreements (PPAs) with the Electricity Generating Authority of Thailand (EGAT) under the small power producer (SPP) scheme. The ratings also reflect the company?s proven record of operating cogeneration power plants and its well-diversified power portfolio. However, the ratings are weighed down by the company?s highly leveraged capital structure resulting from rising debt load to support business expansion.

For the first three months of 2021, BGRIM?s revenues were THB10.5 billion, 7.4% declined from THB11.3 billion for the same period of 2020. The decline in revenues was mainly attributed to a drop in the amount received from energy payment due to the decline in gas prices and softening revenue from the solar projects in Vietnam. Despite the drop in revenue, earnings before interest, taxes, depreciation, and amortization were THB3.6 billion, a 16% increase from the same period in 2020, thanks to the improved performance of cogeneration power plants.

At the end of March 2021, BGRIM?s adjusted debt stood at THB60.5 billion with a debt to capitalization ratio of 59.5%.

RATING OUTLOOK

The ?stable? outlook reflects our expectations that the company?s operating power plants will continue to run with satisfactory performance and generate cash flow as planned. The outlook also reflects the expectation that BGRIM will be able to manage its capital structure in accordance with the company?s policy of maintaining a net interest-bearing debt to equity ratio of less than 2 times.

RATING SENSITIVITIES

A rating upgrade could occur if BGRIM can enlarge its cash generation while improving its capital structure on a sustained basis. A rating downside scenario may arise if BGRIM?s cash flow weakens considerably, which could occur if power plant performance falls significantly short of our forecast or the projects under development are materially delayed. Downward rating pressure could develop if the company?s capital structure weakens significantly, which could be the case from excessive growth of debt-funded investments.

RELATED CRITERIA

- Group Rating Methodology, 13 January 2021

- Rating Methodology ? Corporate, 26 July 2019

- Hybrid Securities Rating Criteria, 12 September 2018

- Key Financial Ratios and Adjustments, 5 September 2018

B. Grimm Power PLC (BGRIM)

Company Rating: A

Issue Ratings:

BGRIM21OA: THB2,700 million senior unsecured debentures due 2021 A-

BGRIM23OA: THB1,500 million senior unsecured debentures due 2023 A-

BGRIM28OA: THB5,000 million senior unsecured debentures due 2028 A-

Up to THB8,000 million senior unsecured debentures and additional greenshoe portion

of up to THB2,000 million due within 10 years A-

BGRIM19PA: THB8,000 million subordinated capital debentures BBB+

Rating Outlook: Stable

TRIS Rating Co., Ltd./www.trisrating.com

Contact: santaya@trisrating.com, Tel: 0-2098-3000/Silom Complex Building, 24th Floor, 191 Silom Road, Bangkok 10500, Thailand

? Copyright 2021, TRIS Rating Co., Ltd. All rights reserved. Any unauthorized use, disclosure, copying, republication, further transmission, dissemination, redistribution, or storing for subsequent use for any purpose, in whole or in part, in any form or manner or by any means whatsoever, by any person, of the credit rating reports or information is prohibited, without the prior written permission of TRIS Rating Co., Ltd. The credit rating is not a statement of fact or a recommendation to buy, sell or hold any debt instruments. It is an expression of opinion regarding credit risks for that instrument or particular company. The opinion expressed in the credit rating does not represent investment or other advice and should therefore not be construed as such. Any rating and information contained in any report written or published by TRIS Rating has been prepared without taking into account any recipient?s particular financial needs, circumstances, knowledge and objectives. Therefore, a recipient should assess the appropriateness of such information before making an investment decision based on this information. Information used for the rating has been obtained by TRIS Rating from the company and other sources believed to be reliable. Therefore, TRIS Rating does not guarantee the accuracy, adequacy, or completeness of any such information and will accept no liability for any loss or damage arising from any inaccuracy, inadequacy or incompleteness. Also, TRIS Rating is not responsible for any errors or omissions, the result obtained from, or any actions taken in reliance upon such information. All methodologies used can be found at

http://www.trisrating.com/en/rating_information/rating_criteria.html.

TRIS Rating Assigns “A-” Rating to Senior Unsecured Debt Worth Up to THB8 Billion and Additional Greenshoe Portion of Up to THB2 Billion of “BGRIM”, with “Stable” Outlook