Rating Rationale
June 30, 2025 | Mumbai
Hatsun Agro Product Limited
Rating outlook revised to 'Positive'; Rating Reaffirmed
 
Rating Action
Total Bank Loan Facilities RatedRs.2120 Crore
Long Term RatingCrisil AA-/Positive (Outlook revised from 'Stable'; Rating 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 revised its outlook on the long term bank facilities of Hatsun Agro Product Limited (Hatsun) to ‘Positive’ from ‘Stable’ while reaffirming the rating at 'Crisil AA-'.


The revision in outlook reflects a sustained improvement in business performance, supported by improving revenues and steady operating profitability. In the last three fiscal years ending fiscal 2025, operating income grew at a compounded annual growth rate of about 11% to Rs. 8,699 crores in fiscal 2025. Furthermore, the geographical diversification strategy of the management has resulted in a steady increase in revenue contribution from states outside Tamil Nadu, such as Karnataka, Andhra Pradesh, Telangana, Maharashtra, and Odisha, among others. Such diversification is expected to continue over the medium term, further strengthening the market position of the company.

 

The operating margins of the company have also improved to 11.61% in fiscal 2025 from 9.65% in fiscal 2023 which has led to net cash accruals, post-dividend payment, of more than Rs. 600 crores in fiscal 2025. Operations continued to be efficiently managed, with gross current assets (GCA) days of 51 days as of March 31, 2025, and a return on capital employed (ROCE) of around 11-13% in the last three fiscal years, ending fiscal 2025. Operating margins would continue to benefit from the integrated nature of operations and the expanding scale.

 

A strong business performance also aids a sustained improvement in the financial profile with adjusted net worth of around Rs. 1,705 crores as of March 31, 2025. Debt protection metrics remain comfortable with interest coverage of 5.55 times in fiscal 2025. The Total Outside Liabilities (including lease liability) to Adjusted Tangible Net Worth (TOLTNW) stood at 1.85 times as on March 31, 2025. With no major debt funded capex addition over the medium term, leverage and debt protection metrics are expected to improve in the medium term and would remain key monitorable.

 

The ratings continue to reflect a leading market position in the dairy sector supported by strong brand and geographical diversification, healthy operating efficiency backed by established procurement and distribution networks and prudent working capital management. These strengths are partially offset exposure to risks related to entry into new geographies and susceptibility to changes in environmental conditions which could impact availability of milk.

Analytical Approach
Crisil Ratings has revised its analytical approach and now combines the business and financial risk profile of Hatsun with its newly acquired subsidiary, Milk Mantra Dairy Private Limited (MMDPL). MMDPL has become a subsidiary of Hatsun, effective from January 27, 2025. Furthermore, the board has approved the merger of MMDPL with Hatsun, which is expected to be completed in the current fiscal year. Debt includes lease liabilities, following adoption of Ind AS 116. Crisil Ratings has further amortized the goodwill acquired in FY25 for over a period of 10 years.
 

Please refer Annexure - List of Entities Consolidated, which captures the list of entities considered and their analytical treatment of consolidation.

Key Rating Drivers & Detailed Description

Strengths:

  • Established market position supported by strong brand and geographical diversification: Hatsun is the largest private sector dairy company in India, with a portfolio of established brands, superior brand equity, well-spread distribution and procurement networks, and an aggressive marketing strategy. Over the last 5 years the company has been diversifying geographically with revenues from Tamil Nadu reducing to around 55 percent in fiscal 2025 from around 67 percent 5 years earlier. Market position to remain strong in Tamil Nady, with gradual penetration into other states, primarily AP, Telangana, Karnataka and Maharashtra. With the recent acquisition of Milky Mantra acquisition in FY2025, the company is ventured into Odisha market with the Milky Moo brand. Strong market position in the milk segment is cemented by widespread presence in South India, with majority of the processing units located across Tamil Nadu. HAP’s established market position is reflected in its turnover of around Rs. 7275-8699 crores over the last 3 fiscals ended March 2025 and the revenues are estimated to be over Rs.9500 crore for fiscal 2026.

 

  • Healthy operating efficiency backed by established procurement and distribution network: Hatsun owns over 13,000 milk banks covering around 10,000 villages, with chilling and dairy units across its key operating markets. This enables it to reach out to over 5 lakh farmers. Further the company has an established network of through its network of around 4000+ own distribution outlets. The company also has renewable energy agreements which fulfill 80 percent of power needs. This in turn supports the profitability with operating margin of around 9.5 to 11.6 percent in the last 3 years ending fiscal 2025 and ROCE of around 11 to 13 percent in the same period.

 

  • Prudent working capital management: Working capital cycle will continue to be managed efficiently. The gross current assets (GCA) days came down to 51 days as on March 31, 2025 as against 71 days in fiscal 2024 with reduction in skimmed milk powder (SMP) stock.

 

Weaknesses:

  • Exposure to risks related to entry into new geographies and expansion plans: Hatsun plans to further penetrate non-mature markets like Karnataka, Andhra Pradesh, Telangana, Maharashtra, and Odisha, in addition to achieving stable growth in Tamil Nadu. They have made significant capital investments in these geographies over the years (in Odisha, they entered the market through the acquisition of Milk Mantra Dairy Private Limited). Marketing costs and other overhead costs could be high in the current year due to their focus on penetrating the market. Furthermore, intense competition from established players operating in newer geographies may continue to constrain scalability, pricing power, and profitability.

 

  • Susceptibility to changes in environmental conditions: Prices of key products, milk and skimmed milk powder, have fluctuated in the past, owing to droughts and supply constraints. Susceptibility to failure in milk production because of external factors such as cattle diseases also impact the business. Also, higher rainfalls in the last quarter in Tamil Nadu and other southern states dented the ice cream sales, leading to lower margins for the company.

Liquidity: Strong

Bank limit utilization of the fund based working capital limits is moderate at around 70 percent for the past twelve months ending April 2025. Cash accruals in the near term are expected to be around Rs. 700 to 800 crores sufficient against term debt obligation of Rs. 330 – 400 crores over the medium term. The average cash and bank balance of around Rs. 37 crores for the last months ending March 2025 and mutual fund of around Rs. 10 crores as of March 2025 provides further liquidity support. The current ratio is low at 0.72 times as on March 31, 2025, but adjusted for repayment obligations and Interest free security deposits from customers, the current ratio stood adequate at more than 1 times.

Outlook: Positive

Crisil Rating’s believes Hatsun’s financial risk profile will improve in the medium term with reduction in debt and addition of profits to reserves leading to improvement in gearing and TOL/TNW.

Rating sensitivity factors

Upward factors:

  • Sustenance of business risk profile with improvement in topline and sustenance of operating profitability.
  • Improvement in financial risk profile particularly TOLTNW (excluding lease liability) at less than 1.5 times

 

Downward factors:

  • Decline in revenues or profitability, resulting in lower-than-expected net cash accruals
  • Higher than expected debt funded capital expenditure resulting in deterioration in TOLTNW (excluding lease liability) to more than 1.8 times

About the Company

Hatsun was incorporated by Mr R G Chandramogan in 1986. The Chennai-based company processes over 40 lakh litres of milk and milk products daily, with strong market presence in Tamil Nadu. It has 20 processing facilities across Tamil Nadu, Andhra Pradesh, Karnataka, and Telangana and Maharashtra. Popular brands include Arokya milk; Arun ice creams; Hatsun curd, ghee, and butter; and an ice-cream chain under the Ibaco brand and Santosa Cattle Feed. The company has also entered into the ready-to-eat category, with a pizza chain under the Oyalo brand which is discontinued as on March 31, 2022. Hatsun is listed on the National Stock Exchange and BSE Ltd.

Key Financial Indicators

As on / for the period ended March 31

Unit

2025

2024

Operating income

Rs crore

8,699.76

8,006.41

Reported profit after tax

Rs crore

278.81

267.29

PAT margins

%

3.20

3.34

Adjusted Debt/Adjusted Net worth

Times

1.51

1.73

Interest coverage

Times

5.55

5.83

Crisil Ratings-adjusted numbers

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 90.00 NA Crisil AA-/Positive
NA Proposed Working Capital Facility NA NA NA 79.44 NA Crisil AA-/Positive
NA Working Capital Demand Loan NA NA NA 525.00 NA Crisil AA-/Positive
NA Working Capital Demand Loan& NA NA NA 75.00 NA Crisil AA-/Positive
NA Term Loan NA NA 30-Jun-27 75.00 NA Crisil AA-/Positive
NA Term Loan NA NA 30-Jun-27 210.00 NA Crisil AA-/Positive
NA Term Loan NA NA 30-Jun-27 22.48 NA Crisil AA-/Positive
NA Term Loan NA NA 30-Jun-27 109.20 NA Crisil AA-/Positive
NA Term Loan NA NA 30-Jun-27 100.00 NA Crisil AA-/Positive
NA Term Loan NA NA 30-Jun-27 135.50 NA Crisil AA-/Positive
NA Term Loan NA NA 30-Jun-27 37.33 NA Crisil AA-/Positive
NA Term Loan NA NA 30-Jun-27 227.50 NA Crisil AA-/Positive
NA Term Loan NA NA 30-Jun-27 185.63 NA Crisil AA-/Positive
NA Term Loan NA NA 30-Jun-27 247.92 NA Crisil AA-/Positive

& - Interchangeable with Cash Credit limit up to Rs 44 crore 

Annexure – List of entities consolidated

Names of Entities Consolidated

Extent of Consolidation

Rationale for Consolidation

Hatsun Agro Products Limited

100%

Parent

Milk Mantra Dairy Private Limited

100%

Subsidiary

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 2120.0 Crisil AA-/Positive   -- 12-11-24 Crisil AA-/Stable 08-11-23 Crisil AA-/Stable / Crisil A1+ 01-03-22 Crisil AA-/Stable / Crisil A1+ Crisil A+/Positive / Crisil A1
      --   -- 05-04-24 Crisil AA-/Stable 03-07-23 Crisil AA-/Stable / Crisil A1+ 15-02-22 Crisil AA-/Stable / Crisil A1+ Crisil A+/Positive / Crisil A1
      --   -- 01-04-24 Crisil AA-/Stable 17-01-23 Crisil AA-/Stable   -- --
All amounts are in Rs.Cr.
Annexure - Details of Bank Lenders & Facilities
Facility Amount (Rs.Crore) Name of Lender Rating
Cash Credit 80 State Bank of India Crisil AA-/Positive
Cash Credit 10 HDFC Bank Limited Crisil AA-/Positive
Proposed Working Capital Facility 79.44 Not Applicable Crisil AA-/Positive
Term Loan 185.63 IndusInd Bank Limited Crisil AA-/Positive
Term Loan 247.92 Axis Bank Limited Crisil AA-/Positive
Term Loan 135.5 The Hongkong and Shanghai Banking Corporation Limited Crisil AA-/Positive
Term Loan 37.33 ICICI Bank Limited Crisil AA-/Positive
Term Loan 227.5 HDFC Bank Limited Crisil AA-/Positive
Term Loan 75 The South Indian Bank Limited Crisil AA-/Positive
Term Loan 210 Kotak Mahindra Bank Limited Crisil AA-/Positive
Term Loan 22.48 Central Bank Of India Crisil AA-/Positive
Term Loan 109.2 The Federal Bank Limited Crisil AA-/Positive
Term Loan 100 State Bank of India Crisil AA-/Positive
Working Capital Demand Loan& 75 Kotak Mahindra Bank Limited Crisil AA-/Positive
Working Capital Demand Loan 15 HDFC Bank Limited Crisil AA-/Positive
Working Capital Demand Loan 120 State Bank of India Crisil AA-/Positive
Working Capital Demand Loan 150 The South Indian Bank Limited Crisil AA-/Positive
Working Capital Demand Loan 240 YES Bank Limited Crisil AA-/Positive
& - Interchangeable with Cash Credit limit up to Rs 44 crore
Criteria Details
Links to related criteria
Basics of Ratings (including default recognition, assessing information adequacy)
Criteria for manufacturing, trading and corporate services sector (including approach for financial ratios)
Criteria for consolidation

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


Jayashree Nandakumar
Director
Crisil Ratings Limited
B:+91 44 6656 3100
jayashree.nandakumar@crisil.com


Rishi Hari
Associate Director
Crisil Ratings Limited
B:+91 44 6656 3100
RISHI.HARI1@crisil.com


Athi Srinivasan
Senior Rating Analyst
Crisil Ratings Limited
B:+91 44 6656 3100
Athi.Srinivasan@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 shall have no liability, whatsoever, with respect to any copies, modifications, derivative works, compilations or extractions of any part of this [report/ work products], by any person, including by use of any generative artificial intelligence or other artificial intelligence and machine learning models, algorithms, software, or other tools. Crisil Ratings takes no responsibility for such unauthorized copies, modifications, derivative works, compilations or extractions of its [report/ work products] and shall not be held liable for any errors, omissions of inaccuracies in such copies, modifications, derivative works, compilations or extractions. Such acts will also be in breach of Crisil Ratings’ intellectual property rights or contrary to the laws of India and Crisil Ratings shall have the right to take appropriate actions, including legal actions against any such breach.

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