Rating Rationale
May 08, 2025 | Mumbai
Danish Power Limited
Ratings reaffirmed at 'Crisil BBB+/Positive/Crisil A2'; Rated amount enhanced for Bank Debt
 
Rating Action
Total Bank Loan Facilities RatedRs.134 Crore (Enhanced from Rs.98 Crore)
Long Term RatingCrisil BBB+/Positive (Reaffirmed)
Short Term RatingCrisil A2 (Reaffirmed)
Note: None of the Directors on Crisil Ratings Limited’s Board are members of rating committee and thus do not participate in discussion or assignment of any ratings. The Board of Directors also does not discuss any ratings at its meetings.
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 Danish Power Ltd (DPL) at Crisil BBB+/Positive/Crisil A2’.

 

The ratings continue to reflect the extensive experience of the promoters in the transformer industry, healthy financial risk profile and healthy operating margin. These strengths are partially offset by modest scale of operations and working capital-intensive operations.

Analytical Approach

Crisil Ratings has evaluated the standalone business and financial risk profiles of DPL.

Key Rating Drivers & Detailed Description

Strengths:

Extensive experience of the promoters: The four-decade-long experience of the promoters in the transformer industry and their healthy relationships with customers and suppliers should continue to support the business risk profile. Over the years, the company has established a strong market position, backed by timely execution of orders from private and government parties. The revenue profile is diverse, as the company caters to several private companies and also exports its products. With no customer contributing more than 15-20% of overall revenue, concentration risk is low. As a result, revenue has grown by 41% in compounded terms over the three fiscals through March 2024. Furthermore, a steady focus on research and development and diversification of the product portfolio should support business growth over the medium term.

 

Healthy financial risk profile: The financial risk profile is marked by strong networth and gearing projected to be in the range of Rs 310-320 crore and below 0.1 time, respectively, as on March 31, 2025, as against Rs 81 crore and 0.12 time, respectively, a year before. Improvement in networth will be supported by funds raised through the IPO, amounting to Rs 198 crore in October 2024, and higher accretion to reserves. On a standalone level, DPL is estimated to have no term debt on its books as on March 31, 2025. The improving operating margin and limited dependence on bank debt kept debt protection indicators healthy, with interest coverage projected to be 14-15 times for fiscal 2025. In the absence of any debt-funded capital expenditure (capex) plans, the financial risk profile is expected to remain comfortable over the medium term.

 

Healthy operating margin: Operating margin has improved to 16.8% in fiscal 2024 and is further expected to improve to 19-20% (19.8% reported till December 2024), led by higher contribution from the invertor duty transformer segment, economies of scale, and operationalization of the new plant. The invertor duty transformers fetch a higher margin, and the company too is able to charge a premium as it is able to provide in-house customization of orders based on customer preference carried out in house. Going forward, the company also plans to integrate backward by manufacturing radiators and plans to undertake a capex of Rs 40 crore for this purpose. Sustained improvement in operating margin remains a key monitorable.

 

Weaknesses:

Modest scale of operations: Though operating income has grown to Rs 333 crore and is expected to grow by a healthy rate of 20-25% in fiscal 2025, the scale remains modest and constrained by intense competition. Till December 2024, the company has booked revenue of Rs 278 crore and is expected to book revenue of Rs 400-420 crore in fiscal 2025. Furthermore, orders worth more than Rs 400 crore should provide revenue visibility for fiscal 2026. Steady order inflow, leading to sustained growth in revenue, will be a key monitorable.

 

Working capital-intensive operations: Gross current assets (without cash) are projected to be in the range of 120-130 days as on March 31, 2025, driven by inventory of 70-80 days and receivables of 50-60 days. Receivables are likely to remain in line with the credit period offered to customers to combat competition and over the medium term it is expected to increase from 45-50 days to 85-90 days in line with MSME laws. Inventory is likely to range from 70 to 80 days over the medium term in view of the lead time for procurement of raw material and the production process. The working capital cycle is supported by payables of 30-40 days along with bank limit and cash accrual. The working capital cycle is expected to elongate to around 140-150 days in coming fiscals as MSME rules will no longer be applicable however the same will be managed through healthy cash accruals. More than stretch in the working capital cycle leading to higher dependence on external debt shall remain monitorable.

Liquidity: Adequate

Bank limit utilization was low, averaging around 18% for the 12 months ended December 31, 2024. Expected cash accrual of Rs 55-65 crore should help cover the working capital expenses, in the absence of any term debt obligation post fiscal 2026. The company had unencumbered fixed deposits of Rs 120 crore as on February 28, 2025, using the IPO proceeds, which are yet to be utilized for capex and working capital. Low gearing and moderate networth offer financial flexibility to withstand adverse conditions or downturn in the business.

Outlook: Positive

Crisil Ratings believes DPL will continue to benefit from the extensive experience of its promoters in the transformer industry and their healthy relationships with clients.

Rating Sensitivity Factors

Upward factors:

  • Steady in revenue while sustaining operating margins at 19-20% leading to healthy cash accruals.
  • Efficient working capital management, aiding sustenance of healthy financial risk profile

 

Downward Factors: 

  • Decline in revenue or operating margins to below 12-13% on the sustained basis leading to lower cash accruals.
  • Stretch in working capital cycle, or any major debt-funded capex, weakening the financial risk profile

About the Company

Incorporated in 1985, DPL manufactures single-phase power transformers and substation protection equipment, ranging from 50 kilovolt (KVA) to 31,500 KVA, and control and relay panels. Operations are managed by Mr Dinesh Talwar and his son, Mr Shivam Talwar. The Rajasthan-based company has its manufacturing facility in Jaipur.

Key Financial Indicators

As on/for the period ended March 31

 Unit

2024

2023

Operating income

Rs.Crore

333.46

188.81

Reported profit after tax (PAT)

Rs.Crore

37.72

8.67

PAT margin

%

11.31

4.59

Adjusted debt/adjusted networth

Times

0.12

0.32

Interest coverage

Times

15.90

4.91

 

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 and are included (where applicable) in the 'Annexure - Details of Instrument' in this Rating Rationale.

Crisil Ratings will disclose complexity level for all securities - including those that are yet to be placed - based on available information. The complexity level for instruments may be updated, where required, in the rating rationale published subsequent to the issuance of the instrument when details on such features are available.

For more details on the Crisil Ratings` complexity levels please visit www.crisilratings.com. 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 Outstanding with Outlook
NA Cash Credit NA NA NA 9.00 NA Crisil BBB+/Positive
NA Non-Fund Based Limit NA NA NA 125.00 NA Crisil A2
Annexure - Rating History for last 3 Years
  Current 2025 (History) 2024  2023  2022  Start of 2022
Instrument Type Outstanding Amount Rating Date Rating Date Rating Date Rating Date Rating Rating
Fund Based Facilities LT 9.0 Crisil BBB+/Positive 02-04-25 Crisil BBB+/Positive 07-05-24 Crisil BBB/Positive 23-05-23 Crisil BBB/Stable 30-03-22 Crisil BBB-/Stable Crisil BBB-/Stable
Non-Fund Based Facilities ST 125.0 Crisil A2 02-04-25 Crisil A2 07-05-24 Crisil A3+ 23-05-23 Crisil A3+ 30-03-22 Crisil A3 Crisil A3
All amounts are in Rs.Cr.
Annexure - Details of Bank Lenders & Facilities
Facility Amount (Rs.Crore) Name of Lender Rating
Cash Credit 1 YES Bank Limited Crisil BBB+/Positive
Cash Credit 8 ICICI Bank Limited Crisil BBB+/Positive
Non-Fund Based Limit 36 YES Bank Limited Crisil A2
Non-Fund Based Limit 22 YES Bank Limited Crisil A2
Non-Fund Based Limit 67 ICICI Bank Limited Crisil A2
Criteria Details
Links to related criteria
Criteria for manufacturing, trading and corporate services sector (including approach for financial ratios)
Basics of Ratings (including default recognition, assessing information adequacy)

Media Relations
Analytical Contacts
Customer Service Helpdesk

Ramkumar Uppara
Media Relations
Crisil Limited
M: +91 98201 77907
B: +91 22 6137 3000
ramkumar.uppara@crisil.com

Kartik Behl
Media Relations
Crisil Limited
M: +91 90043 33899
B: +91 22 6137 3000
kartik.behl@crisil.com

Divya Pillai
Media Relations
Crisil Limited
M: +91 86573 53090
B: +91 22 6137 3000
divya.pillai1@ext-crisil.com


Nitin Kansal
Director
Crisil Ratings Limited
B:+91 124 672 2000
nitin.kansal@crisil.com


Gaurav Arora
Associate Director
Crisil Ratings Limited
B:+91 124 672 2000
gaurav.arora@crisil.com


Samarth Gupta
Rating Analyst
Crisil Ratings Limited
B:+91 124 672 2000
Samarth.Gupta@crisil.com

Timings: 10.00 am to 7.00 pm
Toll free Number:1800 267 3850

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 and portals.


About Crisil Ratings Limited (A subsidiary of Crisil Limited, an S&P Global Company)

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 ratings for 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 leading, agile and innovative global analytics company driven by its mission of making markets function better. 

It is India’s foremost provider of ratings, data, research, analytics and solutions with a strong track record of growth, culture of innovation, and global footprint.

It has delivered independent opinions, actionable insights, and efficient solutions to over 100,000 customers through businesses that operate from India, the US, the UK, Argentina, Poland, China, Hong Kong and Singapore.

It 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 is part of and applies to each credit rating report and/or credit rating rationale ('report') provided by Crisil Ratings Limited ('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 use only within the jurisdiction of India. 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 provision or intention to provide any services in jurisdictions where Crisil Ratings does not have the necessary licenses and/or registration to carry out its business activities. Access or use of this report does not create a client relationship between Crisil Ratings and the user.

The report is a statement of opinion as on the date it is expressed, and it is not intended to and does not constitute investment advice within meaning of any laws or regulations (including US laws and regulations). The report is not an offer to sell or an offer to purchase or subscribe to any investment in any securities, instruments, facilities or solicitation of any kind to enter into any deal or transaction with the entity to which the report pertains. 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 and its associates do not act as a fiduciary. The report is based on the information believed to be reliable as of the date it is published, Crisil Ratings does not perform an audit or undertake due diligence or independent verification of any information it receives and/or relies on for preparation of the report. THE REPORT IS PROVIDED ON “AS IS” BASIS. TO THE MAXIMUM EXTENT PERMITTED BY APPLICABLE LAWS, CRISIL RATINGS DISCLAIMS WARRANTY OF ANY KIND, EXPRESS, IMPLIED OR OTHER WARRANTIES OR CONDITIONS, INCLUDING WARRANTIES OF MERCHANTABILITY, ACCURACY, COMPLETENESS, ERROR-FREE, NON-INFRINGEMENT, NON-INTERRUPTION, SATISFACTORY QUALITY, FITNESS FOR A PARTICULAR PURPOSE OR INTENDED USAGE. In no event shall Crisil Ratings, its associates, third-party providers, as well as their directors, officers, shareholders, employees or agents 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.

The report is confidential information of Crisil Ratings and Crisil Ratings reserves all rights, titles and interest in the rating report. The report shall not be altered, disseminated, distributed, redistributed, licensed, sub-licensed, sold, assigned or published any content thereof or offer access to any third party without prior written consent of Crisil Ratings.

Crisil Ratings or its associates may have other commercial transactions with the entity to which the report pertains or its associates. Ratings are subject to revision or withdrawal at any time by Crisil Ratings. 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 Ratings has in place a ratings code of conduct and policies for managing conflict of interest. For more detail, please refer to: https://www.crisil.com/en/home/our-businesses/ratings/regulatory-disclosures/highlighted-policies.html. Public ratings and analysis by Crisil Ratings, as are required to be disclosed under the Securities and Exchange Board of India regulations (and other applicable regulations, if any), are made available on its websites, www.crisilratings.com and https://www.ratingsanalytica.com (free of charge). Crisil Ratings shall not have the obligation to update the information in the Crisil Ratings report following its publication although Crisil Ratings may disseminate its opinion and/or analysis. Reports with more detail and additional information may be available for subscription at a fee.  Rating criteria by Crisil Ratings are available on the Crisil Ratings website, www.crisilratings.com. For the latest rating information on any company rated by Crisil Ratings, you may contact the Crisil Ratings desk at crisilratingdesk@crisil.com, or at (0091) 1800 267 3850.

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 Ratings' use of 'PP-MLD' please refer to the notes to Rating scale for Debt Instruments and Structured Finance Instruments at the following link: https://www.crisilratings.com/en/home/our-business/ratings/credit-ratings-scale.html