Rating Rationale
March 26, 2021 | Mumbai
Dairy Classic Ice Creams Private Limited
 
Rating Action
Total Bank Loan Facilities RatedRs.85 Crore
Long Term RatingCRISIL A-/Stable
1 crore = 10 million
Refer to Annexure for Details of Instruments & Bank Facilities

Detailed Rationale

CRISIL’s Rating on the long-term bank facilities of Dairy Classic Ice Creams Pvt Ltd (DCIC) continues to reflect DCIC's established market position in South India, strong operating efficiency, and healthy financial risk profile. These strengths are partially offset by intense competitive pressure in the ice cream manufacturing industry, and exposure to risks related to geographic concentration and volatility in raw material prices.

Key Rating Drivers & Detailed Description

Strengths:

Established market position, supported by comfortable operating efficiency:

DCIC has been in the ice cream industry for over 19 years, with an established presence in Karnataka and Tamil Nadu. Growing reach and popularity of the Dairy Day brand has led to healthy growth in volume and realisations. Furthermore, with consistent focus on reducing key costs, the company has been able to maintain greater control on its gross margin.

 

Healthy financial risk profile:

Financial risk profile is marked by a strong capital structure and healthy debt protection metrics. Equity infusion by a private equity player in fiscal 2017, led to an increase in capital base and deleveraging. Gearing stood at 0.7 time and net worth at Rs 103.2 crore, as on March 31, 2020. Debt protection metrics continue to remain strong, reflected in interest coverage and net cash accrual to total debt ratios at 7 times and 0.3 times respectively, for fiscal 2020. However, in the current fiscal, the company faced impact on profitability and cash accruals, which will result in an impact on debt coverage. With improvement in operating performance next fiscal, the metrics are likely to improve.

 

Weakness:

Intense competition in ice cream industry and geographic concentration in revenues:

The industry is marked by several players in both organized and unorganized sector, with pan-India brands such as AMUL, Kwality Walls, Dinshaw's, Arun, Havmor etc. In Karnataka and Tamil Nadu, which contributed significantly to the revenues for DCIC during fiscal 2020, there are other regional brands leading to intense competition. Furthermore, the company is entering into new markets of Maharashtra and Andhra Pradesh, where there are established regional players.

 

Susceptibility to volatility in raw material prices:

Raw material cost forms a key part of overall cost for DCIC. Prices of key inputs, milk and skimmed milk powder, have fluctuated in the past, owing to droughts and supply constraints. This has led to fluctuation of operating profitability between 10 – 14% in the past three years.

Liquidity: Adequate

DCIC liquidity is healthy marked by sufficient cash accruals against repayments and low bank limit utilizations. For the current fiscal, on account of impact on business, the company’s cash accruals have declined to Rs 11 crore, leading to limited cushion with repayments for this fiscal. Nevertheless, with business recovery, the cash accruals are likely to improve to Rs 25 - 30 crore during fiscal 2022 - 2023, against repayments of ~Rs 12 crore per annum, in the corresponding period. The company continues to maintain high cushion in its sanctioned bank limits of Rs 8 crore. This along with high cash balances should further enhance liquidity.

Outlook Stable

CRISIL Ratings believes DCIC will continue to benefit from its market position and established brand, Dairy Day, in Karnataka and Tamil Nadu.

Rating Sensitivity factors

Upward Factors:

  • Strong growth in revenue by 20 - 25% while sustaining its operating profitability leading to accruals of over Rs 30 crore
  • Sustenance of the strong financial risk profile

 

Downward Factors:

  • Stagnant revenue growth or steep decline in profitability
  • Deterioration in working capital cycle impacting the GCA (not including cash) above 100 days.

About the Company

Incorporated in September 2002 and based in Bengaluru, DCIC manufactures and markets ice creams and frozen desserts under the Dairy Day brand name. Operations are managed by Mr M N Jaganath and Mr A Balaraju.

Key Financial Indicators

Particulars

Unit

2020

2019

Revenue

Rs crore

265.2

226.6

Profit after tax

Rs crore

3.9

11.3

PAT margin

%

1.5

4.9

Adjusted debt/adjusted networth

Times

0.7

0.4

Interest coverage

Times

7.0

12.3

 

Any other information: Not applicable

Note on complexity levels of the rated instrument:
CRISIL Ratings' complexity levels are assigned to various types of financial instruments. The CRISIL Ratings' complexity levels are available on www.crisil.com/complexity-levels. Users are advised to refer to the CRISIL Ratings' complexity levels for instruments that they consider for investment. Users may also call the Customer Service Helpdesk with queries on specific instruments.

Annexure - Details of Instrument(s)

ISIN

Name of instrument

Date of allotment

Coupon
rate (%)

Maturity date

Complexity level

Issue size (Rs cr)

Rating assigned with outlook

NA

Cash Credit

NA

NA

NA

NA

18

CRISIL A-/Stable

NA

Proposed Working Capital Facility

NA

NA

NA

NA

3.71

CRISIL A-/Stable

NA

Term Loan

NA

NA

Jan-2027

NA

63.29

CRISIL A-/Stable

 

Annexure - Rating History for last 3 Years
  Current 2021 (History) 2020  2019  2018  Start of 2018
Instrument Type Outstanding Amount Rating Date Rating Date Rating Date Rating Date Rating Rating
Fund Based Facilities LT 85.0 CRISIL A-/Stable 23-03-21 CRISIL A-/Stable 03-03-20 CRISIL A-/Stable 12-04-19 CRISIL A-/Stable 25-01-18 CRISIL BBB+/Stable CRISIL BBB+/Stable
All amounts are in Rs.Cr.
 
 
Annexure - Details of various bank facilities
Facility Name of Lender Amount (Rs.Crore) Rating
Cash Credit Bank of India 6 CRISIL A-/Stable
Cash Credit HDFC Bank Limited 12 CRISIL A-/Stable
Proposed Working Capital Facility Not Applicable 3.71 CRISIL A-/Stable
Term Loan Bank of India 2.59 CRISIL A-/Stable
Term Loan HDFC Bank Limited 60.7 CRISIL A-/Stable
Total - 85 -

This Annexure has been updated on 16-Aug-2021 in line with the lender-wise facility details as on 10-Aug-2021 received from the rated entity.

Criteria Details
Links to related criteria
CRISILs Approach to Financial Ratios
Rating criteria for manufaturing and service sector companies
CRISILs Bank Loan Ratings - process, scale and default recognition
Rating Criteria for Fast Moving Consumer Goods Industry
The Rating Process
CRISILs Bank Loan Ratings

Media Relations
Analytical Contacts
Customer Service Helpdesk
Saman Khan
Media Relations
CRISIL Limited
D: +91 22 3342 3895
B: +91 22 3342 3000
saman.khan@crisil.com

Naireen Ahmed
Media Relations
CRISIL Limited
D: +91 22 3342 1818
B: +91 22 3342 3000
 naireen.ahmed@crisil.com

Dinesh Jain
Director
CRISIL Ratings Limited
D:+91 44 6656 3115
Dinesh.Jain@crisil.com


Krishna Ambadasu
Associate Director
CRISIL Ratings Limited
D:+91 22 4097 8302
Krishna.Ambadasu@crisil.com


Richa Singh
Senior Rating Analyst
CRISIL Ratings Limited
D:+91 22 3342 4065
Richa.Singh@crisil.com
Timings: 10.00 am to 7.00 pm
Toll free Number:1800 267 1301

For a copy of Rationales / Rating Reports:
CRISILratingdesk@crisil.com
 
For Analytical queries:
ratingsinvestordesk@crisil.com


 

Note for Media:
This rating rationale is transmitted to you for the sole purpose of dissemination through your newspaper / magazine / agency. The rating rationale may be used by you in full or in part without changing the meaning or context thereof but with due credit to CRISIL Ratings. However, CRISIL Ratings alone has the sole right of distribution (whether directly or indirectly) of its rationales for consideration or otherwise through any media including websites, portals etc.


About CRISIL Ratings Limited (A subsidiary of CRISIL Limited)

CRISIL Ratings pioneered the concept of credit rating in India in 1987. With a tradition of independence, analytical rigour and innovation, we set the standards in the credit rating business. We rate the entire range of debt instruments, such as, bank loans, certificates of deposit, commercial paper, non-convertible / convertible / partially convertible bonds and debentures, perpetual bonds, bank hybrid capital instruments, asset-backed and mortgage-backed securities, partial guarantees and other structured debt instruments. We have rated over 33,000 large and mid-scale corporates and financial institutions. We have also instituted several innovations in India in the rating business, including rating municipal bonds, partially guaranteed instruments and infrastructure investment trusts (InvITs).
 
CRISIL Ratings Limited ("CRISIL Ratings") is a wholly-owned subsidiary of CRISIL Limited ("CRISIL"). CRISIL Ratings Limited is registered in India as a credit rating agency with the Securities and Exchange Board of India ("SEBI").
 
For more information, visit www.crisilratings.com 




About CRISIL Limited

CRISIL is a global analytical company providing ratings, research, and risk and policy advisory services. We are India's leading ratings agency. We are also the foremost provider of high-end research to the world's largest banks and leading corporations.

CRISIL is majority owned by S&P Global Inc., a leading provider of transparent and independent ratings, benchmarks, analytics and data to the capital and commodity markets worldwide


For more information, visit www.crisil.com

Connect with us: TWITTER | LINKEDIN | YOUTUBE | FACEBOOK


CRISIL PRIVACY NOTICE
 
CRISIL respects your privacy. We may use your contact information, such as your name, address, and email id to fulfil your request and service your account and to provide you with additional information from CRISIL.For further information on CRISIL’s privacy policy please visit www.crisil.com.


DISCLAIMER

This disclaimer forms part of and applies to each credit rating report and/or credit rating rationale (each a "Report") that is provided by CRISIL Ratings Limited  (hereinafter referred to as "CRISIL Ratings") . For the avoidance of doubt, the term "Report" includes the information, ratings and other content forming part of the Report. The Report is intended for the jurisdiction of India only. This Report does not constitute an offer of services. Without limiting the generality of the foregoing, nothing in the Report is to be construed as CRISIL Ratings providing or intending to provide any services in jurisdictions where CRISIL Ratings does not have the necessary licenses and/or registration to carry out its business activities referred to above. Access or use of this Report does not create a client relationship between CRISIL Ratings and the user.

We are not aware that any user intends to rely on the Report or of the manner in which a user intends to use the Report. In preparing our Report we have not taken into consideration the objectives or particular needs of any particular user. It is made abundantly clear that the Report is not intended to and does not constitute an investment advice. The Report is not an offer to sell or an offer to purchase or subscribe for any investment in any securities, instruments, facilities or solicitation of any kind or otherwise enter into any deal or transaction with the entity to which the Report pertains. The Report should not be the sole or primary basis for any investment decision within the meaning of any law or regulation (including the laws and regulations applicable in the US).

Ratings from CRISIL Ratings are statements of opinion as of the date they are expressed and not statements of fact or recommendations to purchase, hold, or sell any securities / instruments or to make any investment decisions. Any opinions expressed here are in good faith, are subject to change without notice, and are only current as of the stated date of their issue. CRISIL Ratings assumes no obligation to update its opinions following publication in any form or format although CRISIL Ratings may disseminate its opinions and analysis. Rating by CRISIL Ratings contained in the Report is not a substitute for the skill, judgment and experience of the user, its management, employees, advisors and/or clients when making investment or other business decisions. The recipients of the Report should rely on their own judgment and take their own professional advice before acting on the Report in any way. CRISIL Ratings or its associates may have other commercial transactions with the company/entity.

Neither CRISIL Ratings nor its affiliates, third party providers, as well as their directors, officers, shareholders, employees or agents (collectively, "CRISIL Ratings Parties") guarantee the accuracy, completeness or adequacy of the Report, and no CRISIL Ratings Party shall have any liability for any errors, omissions, or interruptions therein, regardless of the cause, or for the results obtained from the use of any part of the Report. EACH CRISIL RATINGS' PARTY DISCLAIMS ANY AND ALL EXPRESS OR IMPLIED WARRANTIES, INCLUDING, BUT NOT LIMITED TO, ANY WARRANTIES OF MERCHANTABILITY, SUITABILITY OR FITNESS FOR A PARTICULAR PURPOSE OR USE. In no event shall any CRISIL Ratings Party be liable to any party for any direct, indirect, incidental, exemplary, compensatory, punitive, special or consequential damages, costs, expenses, legal fees, or losses (including, without limitation, lost income or lost profits and opportunity costs) in connection with any use of any part of the Report even if advised of the possibility of such damages.

CRISIL Ratings may receive compensation for its ratings and certain credit-related analyses, normally from issuers or underwriters of the instruments, facilities, securities or from obligors. CRISIL Rating's public ratings and analysis as are required to be disclosed under the regulations of the Securities and Exchange Board of India (and other applicable regulations, if any) are made available on its web sites, www.crisil.com (free of charge). Reports with more detail and additional information may be available for subscription at a fee - more details about ratings by CRISIL Ratings are available here: www.crisilratings.com.

CRISIL Ratings and its affiliates do not act as a fiduciary. While CRISIL Ratings has obtained information from sources it believes to be reliable, CRISIL Ratings does not perform an audit and undertakes no duty of due diligence or independent verification of any information it receives and / or relies in its Reports. CRISIL Ratings has established policies and procedures to maintain the confidentiality of certain non-public information received in connection with each analytical process. CRISIL Ratings has in place a ratings code of conduct and policies for analytical firewalls and for managing conflict of interest. For details please refer to: http://www.crisil.com/ratings/highlightedpolicy.html

Rating criteria by CRISIL Ratings are generally available without charge to the public on the CRISIL Ratings public web site, www.crisil.com. For latest rating information on any instrument of any company rated by CRISIL Ratings you may contact CRISIL RATING DESK at CRISILratingdesk@crisil.com, or at (0091) 1800 267 1301.

This Report should not be reproduced or redistributed to any other person or in any form without a prior written consent of CRISIL Ratings.

All rights reserved @ CRISIL Ratings Limited. CRISIL Ratings Limited is a wholly owned subsidiary of CRISIL Limited.

CRISIL Ratings uses the prefix ‘PP-MLD’ for the ratings of principal-protected market-linked debentures (PPMLD) with effect from November 1, 2011 to comply with the SEBI circular, "Guidelines for Issue and Listing of Structured Products/Market Linked Debentures". The revision in rating symbols for PPMLDs should not be construed as a change in the rating of the subject instrument. For details on CRISIL Ratiings' use of 'PP-MLD' please refer to the notes to Rating scale for Debt Instruments and Structured Finance Instruments at the following link: www.crisil.com/ratings/credit-rating-scale.html