Case 012Stress testing and scenariosCore
A textile company earns only in rupees but has USD 60 million of loans. Stress a 15% fall in the rupee and show what happens to its debt, interest cover and leverage from the lender's side.
1The situation
Ambrosil Textiles sells yarn and fabric in India and earns only in rupees. Three years ago it borrowed USD 60 million at 7% interest because dollar rates were lower than rupee rates, and it did not hedge. The rupee is at Rs 84 to the dollar and EBITDA is Rs 90 crore a year.
Your bank lends Ambrosil its working capital and holds a covenant, illustrative for this case, that debt should not exceed 6.0 times EBITDA. Treat the dollar interest rate as fixed and assume EBITDA does not change with the currency, since Ambrosil neither exports nor imports much.
2Your task
What happens to Ambrosil's rupee debt, interest cover and leverage if the rupee falls 15%, and what does the lender do about it?
Quick check
The rupee falls 15%. What happens to Ambrosil's leverage?
Worked solution
Try it on paper, then open one step at a time.
30-second answerThe answer to give first
A 15% rupee fall lifts Ambrosil's debt from Rs 504 crore to Rs 579.6 crore with no change in its earnings. Interest cover drops from 2.55x to 2.22x and leverage rises from 5.6x to 6.44x, breaching a 6.0x covenant. The currency risk Ambrosil did not hedge has become the lender's credit risk. Price it, require a hedging policy and size limits on the stressed numbers.
Step 1How does a currency move become a credit problem?
Imagine a family that earns in rupees and takes a car loan in dollars because the rate looked cheaper. The monthly dollar instalment never changes, but if the rupee falls, every instalment costs more rupees from the same salary. A borrower whose debt and income are in different currencies has turned an exchange-rate move into a change in how much it owes. The lender feels it first, because its ratios are measured in rupees.
Step 2What do the numbers look like before and after?
Before: USD 60 million at Rs 84 is Rs 504 crore. Interest at 7% is Rs 35.28 crore, so cover is 90 over 35.28, 2.55x, and leverage is 504 over 90, 5.6x. After a 15% fall the rupee is at Rs 96.6. Debt becomes Rs 579.6 crore, interest Rs 40.57 crore, cover 2.22x and leverage 6.44x. Nothing about the yarn business changed.
| Scenario | Rupee debt | Interest | Interest cover | Debt / EBITDA |
|---|---|---|---|---|
| Today, Rs 84 | 504.0 | 35.28 | 2.55x | 5.60x |
| Rupee 15% weaker, Rs 96.6 | 579.6 | 40.57 | 2.22x | 6.44x |
| Rupee weaker and EBITDA 10% lower | 579.6 | 40.57 | 2.00x | 7.16x |
Step 3What does the lender do with this?
First, recognise the loss. The Rs 75.6 crore increase in debt is 84% of a year's EBITDA, lost in one move without a single bad sale. Second, combine stresses: currency falls often arrive with slower demand, and the joint case is the one to size limits on. Third, act on the structure: price the loan for the unhedged foreign currency exposureDebt or payments in a foreign currency that a borrower has not offset with foreign income or hedges, so a currency move changes what it owes., require a board-approved hedging policy with a minimum hedge ratio, and put the covenant test on a hedged basis.
Regulators in several markets, India included, ask banks to track borrowers' unhedged currency exposure and hold more against it; confirm the current framework before quoting any number. Close with the limit of the stress: a 15% move is a scenario, not a forecast, and a principal repayment falling due while the rupee is weak would turn a ratio problem into a cash problem.
Where candidates lose it
Candidates say the company owes the same USD 60 million, so nothing has changed. The lender's ratios are in rupees, and so are Ambrosil's earnings; that is the entire point.
The second miss is stressing interest cover only. The larger effect is on the stock of debt, which rises by Rs 75.6 crore at once and is what breaches the leverage covenant.
What the interviewer asks next
- Ambrosil hedges half the loan with forwards. Redo the stress.
- Why might a borrower that exports be a better credit with the same dollar loan?
- How would you write a covenant that is not tripped by currency moves alone, and would you want to?
Company names and figures are illustrative.
