Rating Rationale
August 24, 2022 | Mumbai
HP Cotton Textile Mills Limited
Ratings downgraded to 'CRISIL BB+/Negative/CRISIL A4+’
 
Rating Action
Total Bank Loan Facilities RatedRs.40.11 Crore
Long Term RatingCRISIL BB+/Negative (Downgraded from 'CRISIL BBB-/Stable')
Short Term RatingCRISIL A4+ (Downgraded from 'CRISIL A3')
1 crore = 10 million
Refer to Annexure for Details of Instruments & Bank Facilities

Detailed Rationale

CRISIL Ratings has downgraded its ratings on the bank facilities of HP Cotton Textile Mills Limited (HCTML) to 'CRISIL BB+/Negative/CRISIL A4+' from 'CRISIL BBB-/Stable/CRISIL A3'.

 

The downgrade reflects the weakening business risk profile of the company on account of decline in revenue to Rs 19.8 crore in the first quarter of fiscal 2023 from Rs 30.9 crore in the corresponding period of the previous fiscal. Furthermore, operating margin plunged to negative 4.4% from 14.9% due to lower economies of scale, fluctuations in raw material prices and reduced ability to pass them on to customers. Ability to return to the historic level of revenue and profitability is a key monitorable.

 

The ratings reflect the extensive experience of the promoters in the cotton industry and the moderate financial risk profile of the company. These strengths are partially offset by modest revenue and declined operating margin and working capital-intensive operations.

Key Rating Drivers & Detailed Description

Strengths:

  • Extensive industry experience of the promoters

Experience of over 35 years in the cotton industry has given the promoters a strong understanding of the market dynamics and helped establish healthy relationships with suppliers and customers, which will continue to support the business.

 

  • Moderate financial risk profile

The financial risk profile was supported by comfortable networth and healthy gearing of Rs 30 crore and 1.01 time, respectively as on March 31, 2022. However, high reliance on payables resulted in high total outside liabilities to tangible networth ratio of 2.4 times. Debt protection metrics were comfortable as indicated by interest coverage of 4.8 times and net cash accrual to adjusted debt ratio of 33% in fiscal 2022.

 

Weaknesses:

  • Modest revenue and declined operating margin

Revenue increased from Rs 96 crore in fiscal 2021 to Rs 132 crore in fiscal 2022 but remains modest. It declined to Rs 19 crore in the first quarter of fiscal 2023 from Rs 32 crore a year earlier. Operating margin was negative 4.39% in the first quarter of fiscal 2023 because of the lower economies of scale, fluctuation in raw materials prices and reduced ability to pass them on to customers. CRISIL Ratings believes the profitability of HCTML will remain susceptible to fluctuations in raw material prices.

 

  • Working capital-intensive operations

The company had sizeable gross current assets (GCAs) of 167 days, largely because of inventory of 101 days and receivables of 50 days, as on March 31, 2022. However, the working capital requirement is largely met through payables (163 days as on March 31, 2022). Operations will remain working capital intensive.

Liquidity: Stretched

Liquidity will remain stretched with limited cushion between expected net cash accrual and term debt obligation. Bank lines were utilised extensively at 88% on average during the 12 months through January 2022.

Outlook: Negative

The business risk profile of HCTML will remain under pressure due to sharp fluctuations in raw material prices and inability to pass them on to customers, resulting in subdued turnover and operating margin and stretched working capital cycle over the medium term.

Rating Sensitivity factors

Upward factors

  • Improvement in the working capital cycle
  • Increase in net cash accrual above Rs 10 crore

 

Downward factors

  • Decline in accrual below Rs 1.5 crore
  • Weakening financial risk profile

About the Company

Incorporated in 1981, HCTML was formerly part of the DORA group. The company manufactures sewing threads for retail and industrial purposes. It is managed by Mr Kailash Kumar Agarwal and Mr RaghavKumar Agarwal. It has operations in Hisar, Haryana, and its corporate office is in New Delhi. 

Key Financial Indicators

As on / for the period ended March 31

 

2022

2021

Operating income

Rs crore

132.4

96.76

Reported profit after tax (PAT)

Rs crore

7.04

3.91

PAT margin

%

5.32

4.04

Adjusted debt/adjusted networth

Times

1.01

0.86

Interest coverage

Times

4.87

4.57

 

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

Issue size

(Rs crore)

Complexity

level

Rating assigned

with outlook

NA

Cash Credit

NA

NA

NA

18

NA

CRISIL BB+/Negative

NA

Foreign Bill Discounting

NA

NA

NA

3

NA

CRISIL BB+/Negative

NA

Term Loan

NA

NA

Jan-29

10.23

NA

CRISIL BB+/Negative

NA

Working Capital Term Loan

NA

NA

May-25

3.89

NA

CRISIL BB+/Negative

NA

Letter of Credit

NA

NA

NA

4.4

NA

CRISIL A4+

NA

Bank Guarantee

NA

NA

NA

0.3

NA

CRISIL A4+

NA

Proposed Non Fund based limits

NA

NA

NA

0.2

NA

CRISIL A4+

NA

Proposed Fund-Based Bank Limits

NA

NA

NA

0.09

NA

CRISIL BB+/Negative

 

Annexure - Rating History for last 3 Years
  Current 2022 (History) 2021  2020  2019  Start of 2019
Instrument Type Outstanding Amount Rating Date Rating Date Rating Date Rating Date Rating Rating
Fund Based Facilities LT/ST 35.21 CRISIL A4+ / CRISIL BB+/Negative 25-04-22 CRISIL BBB-/Stable / CRISIL A3 13-07-21 Withdrawn   -- 30-11-19 CRISIL B+ /Stable(Issuer Not Cooperating)* CRISIL B+ /Stable(Issuer Not Cooperating)*
      --   -- 27-02-21 CRISIL B+ /Stable(Issuer Not Cooperating)*   --   -- --
Non-Fund Based Facilities ST 4.9 CRISIL A4+ 25-04-22 CRISIL A3 13-07-21 Withdrawn   -- 30-11-19 CRISIL A4 (Issuer Not Cooperating)* CRISIL A4 (Issuer Not Cooperating)*
      --   -- 27-02-21 CRISIL A4 (Issuer Not Cooperating)*   --   -- --
All amounts are in Rs.Cr.
* - Issuer did not cooperate; based on best-available information
Annexure - Details of Bank Lenders & Facilities
Facility Amount (Rs.Crore) Name of Lender Rating
Bank Guarantee 0.3 State Bank of India CRISIL A4+
Cash Credit 18 State Bank of India CRISIL BB+/Negative
Foreign Bill Discounting 3 State Bank of India CRISIL BB+/Negative
Letter of Credit 4.4 State Bank of India CRISIL A4+
Proposed Fund-Based Bank Limits 0.09 Not Applicable CRISIL BB+/Negative
Proposed Non Fund based limits 0.2 Not Applicable CRISIL A4+
Term Loan 10.23 State Bank of India CRISIL BB+/Negative
Working Capital Term Loan 3.89 State Bank of India CRISIL A4+

This Annexure has been updated on 24-Aug-22 in line with the lender-wise facility details as on 22-Apr-22 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
Understanding CRISILs Ratings and Rating Scales

Media Relations
Analytical Contacts
Customer Service Helpdesk

Aveek Datta
Media Relations
CRISIL Limited
M: +91 99204 93912
B: +91 22 3342 3000
AVEEK.DATTA@crisil.com

Prakruti Jani
Media Relations
CRISIL Limited
M: +91 98678 68976
B: +91 22 3342 3000
PRAKRUTI.JANI@crisil.com

Rutuja Gaikwad 
Media Relations
CRISIL Limited
B: +91 22 3342 3000
Rutuja.Gaikwad@ext-crisil.com


Rahul Subrato Kumar Guha
Director
CRISIL Ratings Limited
D:+91 22 4097 8300
rahul.guha@crisil.com


Nilesh Agarwal
Associate Director
CRISIL Ratings Limited
D:+91 79 4024 4536
Nilesh.Agarwal1@crisil.com


Purva K Shah
Rating Analyst
CRISIL Ratings Limited
B:+91 79 4024 4500
Purva.Shah@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 and portals.


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 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 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 is part of and applies to each credit rating report and/or credit rating rationale (‘report’) that is provided by CRISIL Ratings Limited (‘CRISIL Ratings’). To avoid 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 to 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. The rating 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 entity to which the report pertains.

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. Public ratings and analysis by CRISIL Ratings, 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 website, www.crisilratings.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 on 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 managing conflict of interest. For details please refer to:
https://www.crisil.com/en/home/our-businesses/ratings/regulatory-disclosures/highlighted-policies.html.

Rating criteria by CRISIL Ratings are generally available without charge to the public on the CRISIL Ratings public website, www.crisilratings.com. For latest rating information on any instrument of any company rated by CRISIL Ratings, you may contact the CRISIL Ratings 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 prior written consent from CRISIL Ratings.

All rights reserved @ CRISIL Ratings Limited. CRISIL Ratings 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 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.crisil.com/en/home/our-businesses/ratings/credit-ratings-scale.html