Rating Rationale
March 22, 2022 | Mumbai
INOX Leisure Limited
Rating outlook revised to 'Stable'; Ratings Reaffirmed
 
Rating Action
Total Bank Loan Facilities RatedRs.319.68 Crore
Long Term RatingCRISIL A+/Stable (Outlook revised from 'Negative'; Rating Reaffirmed)
Short Term RatingCRISIL A1 (Reaffirmed)
1 crore = 10 million
Refer to Annexure for Details of Instruments & Bank Facilities

Detailed Rationale

CRISIL Ratings has revised its rating outlook on the long-term bank facilities of INOX Leisure Ltd (ILL) to Stable from Negative and has reaffirmed its CRISIL A+ rating. The short-term rating has been reaffirmed at CRISIL A1’.

 

The revision in outlook reflects strong rebound in the operating performance of ILL during the third quarter of fiscal 2022. While the third wave of the Covid-19 pandemic did marginally impact operations in January 2022, recovery began from February onwards. Besides improvement in occupancy, average ticket prices (ATP) and spend per head (SPH) on food & beverages have sustained at levels higher that those prior to the pandemic. Moreover, movies released since last week of February reported strong performance at the box office. Business should continue to boost in the coming quarters, supported by uplifting of pandemic-related restrictions and strong content line up ready to be released over the next few months. The operating margin may also benefit from some of the cost-control measures undertaken over the last two years, which are expected to sustain longer.

 

The company’s liquidity benefitted significantly from equity raise undertaken over the past two years, which has resulted in net cash position of ~Rs 73 crore as on January 31, 2022, against net debt of around Rs 27 crore as on March 31, 2021. Cash and bank balance, undrawn committed bank lines and other liquid investments stood at ~Rs 281 crore as on January 31, 2022, which should sufficiently cover the debt obligation and capital expenditure (capex) in fiscal 2023.

 

Sustained improvement in revenue and operating margin, along with maintenance of healthy liquidity, will remain key monitorables.

 

The ratings reflect the company’s established market position in the film exhibition business, improving operating efficiency, strong financial risk profile and high financial flexibility, being part of the INOX group. These strengths are partially offset by exposure to risks inherent in the film exhibition business.

Analytical Approach

CRISIL Ratings has combined the business and financial risk profiles of ILL and its subsidiary. This is because the companies, together referred to as ILL, are in related businesses, have common promoters and have operational and financial linkages.

 

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

With 667 screens across 158 multiplexes as on December 31, 2021, ILL is the second-largest multiplex operator. Despite restrictions in operations, ILL added ~41 screens in calendar year 2021. Its strong market position is also reflected in its ability to increase ticket prices amidst the pandemic. ATP was Rs 226 in the third quarter of fiscal 2022, against Rs 200 in fiscal 2020. ILL is expected to continue to add screens to improve its market position.

 

Improving operating efficiency

The operating margin of ILL was healthy at around 18% in fiscal 2020 (ex-Ind AS-116 adjustment), compared with around 19% in fiscal 2019, despite operations being shut in the latter half of March 2020.

 

After reporting operating losses in fiscal 2021 and first half of fiscal 2022, ILL has reported operating profit in the third quarter of fiscal 2022. Moreover, key operating parameters such as ATP and SPH on food & beverages stood higher at Rs 226 and Rs 97 respectively, during the third quarter of fiscal 2022 compared to ~Rs 200 and ~Rs 80 respectively, during fiscal 2020. Although the operating profit may be constrained during the fourth quarter of fiscal 2022, by the third wave of the pandemic, it is expected to rebound significantly in fiscal 2023, given the current pace of recovery in occupancies and sustenance of higher ATP and SPH on food & beverages compared to pre-pandemic levels.

 

Strong financial risk profile

ILL enjoys healthy financial flexibility as part of the INOX group. Furthermore, its financial risk profile is supported by its strong ability to raise funds from capital markets. Gearing and net debt to earnings before interest, tax, depreciation and amortisation (EBITDA) ratio was healthy at 0.14 time and 0.3 time, respectively, as on March 31, 2020, while interest coverage ratio remained strong at above 30 times in fiscal 2020. Despite cash losses due to the pandemic in fiscal 2021 and the first half of fiscal 2022, the company has turned net-debt free because of cost rationalisation measures undertaken along with liquidity from the sale of treasury shares and equity raise.

 

The significant rebound in operating performance expected in fiscal 2023 should further improve the financial risk profile. However, impact of any further waves of the pandemic on occupancy and financial risk profile will remain a key monitorable. Moreover, any impact on the financial risk profile because of inorganic expansion will remain a key rating sensitivity factor.

 

Weakness:

Exposure to risks inherent in the film exhibition business

Fluctuations in profitability, inherent in the film exhibition business, will continue to affect operations, though the impact should be cushioned marginally by the large scale and diversification of revenue sources. Multiplex players, given their high fixed costs, should remain dependent on occupancy, which is driven by the success of films. Other forms of entertainment and new content distribution platforms, including over-the-top, will continue to expose the company to challenges of sustaining profitability and growth.

Liquidity: Strong

ILL had liquidity of around Rs 281 crore as on January 31, 2022, including cash and bank balance, undrawn committed bank lines and other liquid investments. This, along with expected annual net cash accrual of over Rs 400 crore, should be more than sufficient to meet debt obligation of ~Rs 17 crore during fiscal 2023, capex and working capital requirement.

Outlook Stable

The credit risk profile of ILL should continue to sustain from an improvement in operating performance, driven by healthy occupancies. The financial risk profile should remain cushioned by healthy liquidity.

Rating Sensitivity factors

Upward factors

  • Significant improvement in market position while sustaining the financial risk profile
  • Sustained recovery in revenue, resulting in strong rebound in operating margin (ex-Ind AS-116 adjustment) sustaining above 17%

 

Downward factors

About the Company

Incorporated in 1999, ILL operates multiplexes. The company set up its first multiplex in Pune, Maharashtra, in May 2002. It acquired a majority stake in FAME and became the second-largest multiplex operator in India. FAME was merged with ILL effective April 1, 2012. In August 2014, ILL acquired a North India-based multiplex chain, Satyam, which had 38 screens.

 

Net loss was Rs 211 crore on operating revenue of Rs 366 crore for the nine months ended December 31, 2021, as compared to net loss of Rs 244 crore on operating revenue of Rs 15.5 crore in the corresponding period of the previous fiscal.

Key Financial Indicators

As on / for the period ended March 31   2021 2020
Revenue Rs crore  106 1897
Profit after tax (PAT) Rs crore -338 15
PAT margin % -318.9 0.8
Adjusted debt/adjusted networth Times 0.17 0.26
Interest coverage Times -0.57 2.77

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 Overdraft# NA NA NA 25 NA CRISIL A1
NA Bank guarantee NA NA NA 50.85 NA CRISIL A1
NA Short-term loan* NA NA NA 22 NA CRISIL A1
NA Overdraft@ NA NA NA 70 NA CRISIL A1
NA Overdraft^ NA NA NA 30 NA CRISIL A1
NA Overdraft NA NA NA 2 NA CRISIL A1
NA Long-term loan NA NA 02-Dec-24 60 NA CRISIL A+/Stable
NA Term loan NA NA  31-May-27 26 NA CRISIL A+/Stable
NA Term loan NA NA 01-Jun-27 13 NA CRISIL A+/Stable
NA Proposed long-term bank loan facility NA NA NA 20.83 NA CRISIL A+/Stable

*Letter of credit of Rs 20 crore as a sub-limit and overdraft of Rs 22 crore as a sublimit

# Letter of credit of Rs 10 crore as a sublimit

@Overdraft facility of Rs 70 crore and short-term line of credit, bank guarantee and letter of credit aggregating to Rs 32 crore is a sublimit

^ Bank guarantee and letter of credit aggregating to Rs 15 crore as a sublimit

Annexure – List of entities consolidated

Names of entities consolidated

Extent of consolidation

Rationale for consolidation

Shouri Properties Pvt Ltd

Full

Operational and financial linkages

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 268.83 CRISIL A+/Stable / CRISIL A1   -- 24-09-21 CRISIL A+/Negative / CRISIL A1 06-10-20 CRISIL AA-/Negative / CRISIL A1+ 14-05-19 CRISIL A1+ / CRISIL AA-/Stable CRISIL AA-/Stable
      --   -- 16-04-21 CRISIL A+/Negative / CRISIL A1 14-09-20 CRISIL AA-/Watch Negative / CRISIL A1+/Watch Negative   -- --
      --   --   -- 23-03-20 CRISIL AA-/Watch Negative / CRISIL A1+/Watch Negative   -- --
Non-Fund Based Facilities ST 50.85 CRISIL A1   -- 24-09-21 CRISIL A1 06-10-20 CRISIL A1+ 14-05-19 CRISIL A1+ CRISIL A1+
      --   -- 16-04-21 CRISIL A1 14-09-20 CRISIL A1+/Watch Negative   -- --
      --   --   -- 23-03-20 CRISIL A1+/Watch Negative   -- --
All amounts are in Rs.Cr.
Annexure - Details of Bank Lenders & Facilities
Facility Amount (Rs.Crore) Name of Lender Rating
Bank Guarantee 27 YES Bank Limited CRISIL A1
Bank Guarantee 23.85 Axis Bank Limited CRISIL A1
Long Term Loan 60 HDFC Bank Limited CRISIL A+/Stable
Overdraft Facility& 25 Axis Bank Limited CRISIL A1
Overdraft Facility^ 70 ICICI Bank Limited CRISIL A1
Overdraft Facility% 30 IDFC First Bank Limited CRISIL A1
Overdraft Facility 2 HDFC Bank Limited CRISIL A1
Proposed Long Term Bank Loan Facility 20.83 Not Applicable CRISIL A+/Stable
Short Term Loan$ 22 YES Bank Limited CRISIL A1
Term Loan 26 Axis Bank Limited CRISIL A+/Stable
Term Loan 13 HDFC Bank Limited CRISIL A+/Stable

This Annexure has been updated on 22-Mar-2022 in line with the lender-wise facility details as on 11-Dec-2021 received from the rated entity.

& - Letter of credit of Rs. 10 crore as a sublimit
^ - Overdraft Facility of Rs. 70 crore and short term line of credit, bank guarantee and letter of credit aggregating to Rs. 32 crore is a sublimit
% - Bank guarantee and Letter of Credit aggregating to Rs 15 crore as a sublimit
$ - Letter of credit of Rs. 20 crore as a sublimit and Overdraft of Rs. 22 crore as a sublimit
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
CRISILs Criteria for Consolidation

Media Relations
Analytical Contacts
Customer Service Helpdesk

Pankaj Rawat
Media Relations
CRISIL Limited
B: +91 22 3342 3000
pankaj.rawat@crisil.com

Hiral Jani Vasani
Media Relations
CRISIL Limited
B: +91 22 3342 3000
hiral.vasani@crisil.com

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


Manish Kumar Gupta
Senior Director
CRISIL Ratings Limited
B:+91 124 672 2000
manish.gupta@crisil.com


Nitesh Jain
Director
CRISIL Ratings Limited
D:+91 22 3342 3329
nitesh.jain@crisil.com


ROUNAK AGARWAL
Manager
CRISIL Ratings Limited
D:+91 22 4040 8571
ROUNAK.AGARWAL@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