Rating Rationale
February 15, 2021 | Mumbai
Danavarshini Exports Private Limited
Ratings reaffirmed at 'CRISIL BBB-/Stable/CRISIL A3'
 
Rating Action
Total Bank Loan Facilities RatedRs.36.88 Crore
Long Term RatingCRISIL BBB-/Stable (Reaffirmed)
Short Term RatingCRISIL A3 (Reaffirmed)
1 crore = 10 million
Refer to Annexure for Details of Instruments & Bank Facilities

Detailed Rationale

CRISIL Ratings has reaffirmed its ratings on the bank facilities of Danavarshini Exports Private Limited (DEPL) at ‘CRISIL BBB-/Stable/CRISIL A3’.


CRISIL Ratings on the bank facilities of DEPL’s continues to reflect the promoters' extensive experience in the textile industry and moderate financial risk profile. These strengths are partially offset by susceptibility to volatility in raw material prices, and intense competition.

Key Rating Drivers & Detailed Description

Strengths:

  • Promoters' extensive experience in the textile industry

DEPL benefits from the promoters' industry experience over the decades, their strong understanding of market dynamics, and healthy relations with customers and suppliers across globe. CRISIL believes that DEPL will continue to derive benefit from its promoters' long standing industry experience over the medium term.

 

  • Moderate financial risk profile:

DEPL's gearing was moderate at around 0.94 times as at March 31, 2020. Debt protection metrics were comfortable with interest coverage ratio of around 4.4 times and Net Cash Accrual To adjusted Debt (NCATD) of 29% in fiscal 2020. Financial metrics are expected to remain comfortable over the medium term.

 

Weaknesses:

  • Susceptibility to volatile raw material prices and foreign exchange fluctuations

Cotton yarn, the key raw material, accounts for about 60% of the total production cost. Cotton yarn prices are volatile because production of cotton is dependent on the monsoon and variation in international demand. Further, the company is an export-oriented unit and caters mainly to European market. CRISIL expects DEPL’s profitability to remain susceptible towards volatility in the prices of the raw materials and forex rates.

 

  • Exposure to intense competition

Low entry barriers have also resulted in high fragmentation in the fabric and ready-made garments industry. Consequently margins of smaller players remain vulnerable to intense industry competition.

Liquidity: Adequate

Bank limits have been utilized at around 35-40% in the recent five months ending December 2020. Expected cash accruals over medium term will be sufficient to meet the repayment obligations. DEPL also maintains moderate cash and bank balances. Further, the company has reported current ratio of around 1.34 times as at 31st March 2020. Also, the need based funding support from management supports the liquidity profile. The company has not availed the moratorium relief announced by Reserve Bank of India.

Outlook Stable

CRISIL believes DEPL will continue to benefit over the medium term from the extensive experience of the promoters.

Rating Sensitivity factors

Upward factor

  • Improvement in scale of operation and EBITDA margin at over 11%, leading to better cash accruals.
  • Improvement in working capital management.

 

Downward factor

  • Decline in the revenue and EBITDA margins to around 6%.
  • Stretch in working capital management.

About the Company

DEPL, set up in 1995 by Mr. N Sreedhar, is based in Tamil Nadu. The company manufactures hosiery and readymade garments for women, primarily for export.

Key Financial Indicators

Particulars

Unit

2020*

2019

Revenue

Rs crore

144.90

140.09

Profit After Tax (PAT)

Rs crore

4.3

3.7

PAT Margin

%

3.0

2.7

Adjusted debt/adjusted networth

Times

0.94

1.21

Interest coverage

Times

4.49

4.21

 

Any other information: Not applicable

Note on complexity levels of the rated instrument:
CRISIL complexity levels are assigned to various types of financial instruments. The CRISIL complexity levels are available on www.crisil.com/complexity-levels. Users are advised to refer to the CRISIL 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

Issue Size (Rs.Crore)

Complexity Levels

Rating Assigned with Outlook

NA

Cash Credit

NA

NA

NA

1

NA

CRISIL BBB-/Stable

NA

Foreign Discounting Bill Purchase

NA

NA

NA

5

NA

CRISIL A3

NA

Long Term Loan

NA

NA

Mar-2026

10.6

NA

CRISIL BBB-/Stable

NA

Packing Credit

NA

NA

NA

15

NA

CRISIL A3

NA

Proposed Long Term Bank Loan Facility

NA

NA

NA

5.28

NA

CRISIL BBB-/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/ST 36.88 CRISIL BBB-/Stable / CRISIL A3   -- 21-02-20 CRISIL BBB-/Stable / CRISIL A3 05-09-19 CRISIL BB+/Stable / CRISIL A4+ 12-03-18 CRISIL BB+/Stable / CRISIL A4+ CRISIL BB+/Stable / CRISIL A4+
      --   --   -- 26-06-19 CRISIL BB+ /Stable / CRISIL A4+ (Issuer Not Cooperating)* 28-02-18 CRISIL BB+/Stable / CRISIL A4+ --
All amounts are in Rs.Cr.
* - Issuer did not cooperate; based on best-available information
 
Annexure - Details of various bank facilities
Current facilities Previous facilities
Facility Amount (Rs.Crore) Rating Facility Amount (Rs.Crore) Rating
Cash Credit 1 CRISIL BBB-/Stable Cash Credit 1 CRISIL BBB-/Stable
Foreign Discounting Bill Purchase 5 CRISIL A3 Foreign Discounting Bill Purchase 5 CRISIL A3
Long Term Loan 10.6 CRISIL BBB-/Stable Long Term Loan 10.6 CRISIL BBB-/Stable
Packing Credit 15 CRISIL A3 Packing Credit 15 CRISIL A3
Proposed Long Term Bank Loan Facility 5.28 CRISIL BBB-/Stable Proposed Long Term Bank Loan Facility 5.28 CRISIL BBB-/Stable
Total 36.88 - Total 36.88 -
Links to related criteria
Understanding CRISILs Ratings and Rating Scales
The Rating Process
CRISILs Bank Loan Ratings
CRISILs Bank Loan Ratings
The Rating Process
Understanding CRISILs Ratings and Rating Scales

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


Jayashree Nandakumar
Associate Director
CRISIL Ratings Limited
D:+91 40 4032 8218
Jayashree.Nandakumar@crisil.com


Pranshu Parikh
Rating Analyst
CRISIL Ratings Limited
B:+91 44 6656 3100
Pranshu.Parikh@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

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.crisil.com/ratings 




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