Scope upgrades class A notes issued by Palatino SPV S.r.l. - Italian NPL ABS
      TUESDAY, 27/02/2024 - Scope Ratings GmbH
      Download PDF

      Scope upgrades class A notes issued by Palatino SPV S.r.l. - Italian NPL ABS

      Scope upgrades class A notes issued by Palatino SPV S.r.l., a static cash securitisation of Italian non-performing loan receivables, following a monitoring review.

      Rating action

      Scope Ratings GmbH (Scope) has reviewed the performance of the notes issued by Palatino SPV S.r.l.. The rating action is as follows:

      Class A (ISIN IT0005446528), EUR 135.0m original balance, EUR 74.4m current balance: Upgraded to BBB+SF from BBBSF

      Class B1 (ISIN IT0005446536), EUR 11.0m original balance, EUR 11.0m current balance: not rated

      Class B2 (ISIN IT0005446551), EUR 12.4m original balance, EUR 12.4m current balance: not rated

      Class J (ISIN IT0005446569), EUR 6.3m original balance, EUR 6.3m current balance: not rated

      Scope’s analysis was based on servicer, investor and payment reporting as of December 2023 payment date.

      Transaction overview

      The transaction is a static cash securitisation of an Italian NPL portfolio with an initial gross book value of around EUR 865m. The portfolio was sold by Credito Fondiario S.p.A. and serviced by Master Gardant S.p.A.

      The initial securitised pool mainly composed of senior secured loans (81% of the portfolio’s gross-book-value), while unsecured and junior secured loans are in a smaller share (13.2% and 5.8%, respectively). Loans were granted mainly to corporate debtors (72.7% of the portfolio’s gross-book-value). Properties are mainly concentrated in the north of Italy (54.6%) and are residential assets (59.1%), commercial real estate assets (16.9%), industrial properties (8.0%), land (10.8%) and other type of assets (5.2%).

      As of December 2023, payment date, aggregate gross collections were EUR 86.6m. Around 70.9% of gross collections (EUR 61.4m) stems from open debtors (i.e., debtors for which the recovery process is still ongoing), while closed debtors account for 29.1% of gross collections (EUR 25.2m). Gross collections linked to closed debtors are split across discounted payoff proceeds (52.8%), judicial proceeds (28.8%), credit sale proceeds (14.9%), and other types of collections (3.5%). According to Scope’s analysis, closed debtors account for around 12.4% of the transaction’s initial gross book value (GBV).

      The last business plan (updated in 2023) reports a lifetime expected gross recoveries which is only 0.2% lower to the original business plan forecast with same weighted average life of 4.6 years. The net present value cumulative profitability ratio, computed for closed positions, stands at 166.3%, while the cumulative net collection ratio stands at 131.3%, which is above the 100% threshold of a class B interest subordination event.

      Rating rationale

      The review addressed i) the collateral’s observed performance as of the December 2023 payment date; ii) Scope’s forward-looking assumptions, which incorporate expected macroeconomic changes over the transaction’s remaining life; iii) updates to the transaction’s liability structure, liquidity and interest rate hedging; and iv) the issuer’s exposure to key transaction counterparties.1

      Key rating drivers

      Key rating drivers continue to be aligned with those disclosed on our previous monitoring note dated 3 April 2023.2

      The transaction continues to exhibit a good collateral performance reflected in the fast pace of the collections as well as the profitability of the closed borrowers over the initial expectations.

      Rating-change drivers

      Positive. Consistent performance improvement in terms of secured profitability could positively impact the rating.

      Negative. Slowdown of the Italian economy driven by persistent inflationary pressures combined with tighter monetary policy, and the potential deterioration of borrowers’ affordability conditions could impair servicers’ performance on collections.3

      Quantitative analysis and assumptions

      Scope analysed cash flows reflecting the transaction’s structural features to calculate each tranche’s expected loss and weighted average life. Scope analysed the assets to produce a rating-conditional cash flow projection of gross recoveries for the portfolio of defaulted loans.

      Scope has updated its modelling assumptions to reflect the current performance of the transaction. For the outstanding portfolio (EUR 707.3m GBV), Scope assumed a recovery rate of 23.4% over a weighted average life of 3.3 years under a B rating scenario (from its closing value of 22.6% over 7.0 years).

      Sensitivity analysis

      Scope tested the resilience of the rating to deviations in expected recovery rates and recovery timing. This analysis has the sole purpose of illustrating the sensitivity of the rating to input assumptions and is not indicative of expected or likely scenarios.

      The following shows how the results for class A notes would change compared to the assigned rating in the event of:

      • 10% haircut to recoveries, zero notches;
      • a one-year recovery lag increase, zero notches.

      Rating driver references
      1. Transaction documents and reporting (Confidential)
      2. Monitoring Note
      3. Scope research

      Stress testing
      Stress testing was performed by applying Credit-Rating-adjusted recovery rate assumptions.

      Cash flow analysis
      Scope Ratings performed a cash flow analysis of the transaction with the use of Scope Ratings’ Cash Flow Structured Finance Expected Loss Model Version 1.2 incorporating the relevant asset assumptions, taking into account the transaction’s main structural features, such as the notes’ priorities of payment, the notes’ size and coupons. The outcome of the analysis is an expected loss rate and an expected weighted average life for the instruments based on the generated cash flows.

      The methodologies used for this Credit Rating, (Non-Performing Loan ABS Rating Methodology, 3 August 2023; Counterparty Risk Methodology, 13 July 2023; General Structured Finance Rating Methodology, 25 January 2023), are available on
      The model used for this Credit Rating is (Cash Flow Structured Finance Expected Loss Model Version 1.2), available in Scope Ratings’ list of models, published under
      Information on the meaning of each Credit Rating category, including definitions of default, recoveries, Outlooks and Under Review, can be viewed in ‘Rating Definitions – Credit Ratings, Ancillary and Other Services’, published on Historical default rates of the entities rated by Scope Ratings can be viewed in the Credit Rating performance report at Also refer to the central platform (CEREP) of the European Securities and Markets Authority (ESMA): A comprehensive clarification of Scope Ratings’ definitions of default and Credit Rating notations can be found at Guidance and information on how environmental, social or governance factors (ESG factors) are incorporated into the Credit Rating can be found in the respective sections of the methodologies or guidance documents provided on

      Solicitation, key sources and quality of information
      The Rated Entity and/or its Related Third Parties participated in the Credit Rating process.
      The following substantially material sources of information were used to prepare the Credit Rating: public domain, the Rated Entity, the Rated Entities’ Related Third Parties, third parties and Scope Ratings’ internal sources.
      Scope Ratings considers the quality of information available to Scope Ratings on the Rated Entity or instrument to be satisfactory. The information and data supporting the Credit Rating originate from sources Scope Ratings considers to be reliable and accurate. Scope Ratings does not, however, independently verify the reliability and accuracy of the information and data.
      Scope Ratings has received a third-party asset due diligence assessment/asset audit. The external due diligence assessment/asset audit was considered when preparing the Credit Rating and it has no impact on the Credit Rating.
      Prior to the issuance of the Credit Rating action, the Rated Entity was given the opportunity to review the Credit Rating and the principal grounds on which the Credit Rating are based. Following that review, the Credit Rating was not amended before being issued.

      Regulatory disclosures
      The Credit Rating is issued by Scope Ratings GmbH, Lennéstraße 5, D-10785 Berlin, Tel +49 30 27891-0. The Credit Rating is UK-endorsed.
      Lead analyst: Shashank Thakur, Senior Analyst
      Person responsible for approval of the Credit Rating: Antonio Casado, Managing Director
      The Credit Rating was first released by Scope Ratings on 25 June 2021.

      Potential conflicts
      See under Governance & Policies/Regulatory for a list of potential conflicts of interest disclosures related to the issuance of Credit Ratings.

      Conditions of use / exclusion of liability
      © 2024 Scope SE & Co. KGaA and all its subsidiaries including Scope Ratings GmbH, Scope Ratings UK Limited, Scope Fund Analysis GmbH, and Scope ESG Analysis GmbH (collectively, Scope). All rights reserved. The information and data supporting Scope’s ratings, rating reports, rating opinions and related research and credit opinions originate from sources Scope considers to be reliable and accurate. Scope does not, however, independently verify the reliability and accuracy of the information and data. Scope’s ratings, rating reports, rating opinions, or related research and credit opinions are provided ‘as is’ without any representation or warranty of any kind. In no circumstance shall Scope or its directors, officers, employees and other representatives be liable to any party for any direct, indirect, incidental or other damages, expenses of any kind, or losses arising from any use of Scope’s ratings, rating reports, rating opinions, related research or credit opinions. Ratings and other related credit opinions issued by Scope are, and have to be viewed by any party as, opinions on relative credit risk and not a statement of fact or recommendation to purchase, hold or sell securities. Past performance does not necessarily predict future results. Any report issued by Scope is not a prospectus or similar document related to a debt security or issuing entity. Scope issues credit ratings and related research and opinions with the understanding and expectation that parties using them will assess independently the suitability of each security for investment or transaction purposes. Scope’s credit ratings address relative credit risk, they do not address other risks such as market, liquidity, legal, or volatility. The information and data included herein is protected by copyright and other laws. To reproduce, transmit, transfer, disseminate, translate, resell, or store for subsequent use for any such purpose the information and data contained herein, contact Scope Ratings GmbH at Lennéstraße 5 D-10785 Berlin.

      Related news

      Show all
      Real Estate Insight - April 2024

      12/4/2024 Research

      Real Estate Insight - April 2024

      Scope has completed the monitoring review for Prosil Acquisition S.A. - Spanish NPL ABS

      11/4/2024 Monitoring note

      Scope has completed the monitoring review for Prosil ...

      Scope downgrades Class A notes issued by Aqui SPV S.r.l.  Italian NPL ABS

      8/4/2024 Rating announcement

      Scope downgrades Class A notes issued by Aqui SPV S.r.l. ...

      Italian NPL collections: note sales fall to almost zero in February

      8/4/2024 Research

      Italian NPL collections: note sales fall to almost zero in ...

      Scope downgrades class A notes notes issued by Siena NPL 2018 S.r.l. - NPL ABS

      2/4/2024 Rating announcement

      Scope downgrades class A notes notes issued by Siena NPL 2018 ...

      Scope affirms class A notes issued by VCL Master Sweden S.A. - Swedish Auto Lease ABS

      25/3/2024 Rating announcement

      Scope affirms class A notes issued by VCL Master Sweden S.A. ...