Rating Rationale
February 09, 2023 | Mumbai
Kamdhenu Limited
Ratings removed from 'Watch Developing'; Ratings Reaffirmed
 
Rating Action
Total Bank Loan Facilities RatedRs.60 Crore (Reduced from Rs.142 Crore)
Long Term RatingCRISIL A-/Stable (Removed from 'Rating Watch with Developing Implications'; Rating Reaffirmed)
Short Term RatingCRISIL A2+ (Removed from 'Rating Watch with Developing Implications'; 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 removed its ratings on the bank facilities of Kamdhenu Limited (KL) from 'Rating Watch with Developing Implications' and has reaffirmed the ratings at 'CRISIL A-/CRISIL A2+’ while assigned a Stable outlook to the long term rating.  CRISIL Ratings has also withdrawn its rating on Rs 82 crore of the bank facilities at the company's request and on receipt of ‘no objection certificates’ (NOC) from the bankers. This is in line with the withdrawal policy of CRISIL Ratings.

 

On September 16, 2021, CRISIL Ratings had assigned its ‘CRISIL A-/CRISIL A2+’ ratings to the bank facilities of KL while placing the ratings on developing watch. This followed announcement of a plan to demerge the paint business from KL to a separate company, Kamdhenu Ventures Ltd (KVL). The proposed demerger is driven by the management’s intent to grow both businesses independently and provide better management focus and operational flexibility. Following the completion of the demerger of the paints division vide the order dated June 03, 2022, from the National Company Law Tribunal (NCLT), which became effective from April 01, 2022, CRISIL Ratings has removed the ratings from ‘Watch with Developing Implications’.

 

KL has a strong business risk profile, supported by established market position in the steel division. It is India’s largest thermo mechanically treated (TMT) steel bars brand with in-house capacity of 120,000 metric tonne per annum (38 lakh MT including franchise capacities) with 44 franchise units under the Kamdhenu brand, steel rebars with production capacity of 38 lakh MT p.a. with dedicated marketing network of 8,500 dealers.

 

The company achieved revenue of Rs 599 crore as on March 31, 2022, from the steel division and in the nine months of the current fiscal, it has achieved revenue of Rs 565 crore. The company is expected to achieve revenue of more than Rs 750 crore from the steel division for fiscal 2023. KL has stable operating margin of 6-9% from the steel division, over the medium term, which is expected to remain within a similar range.

 

The ratings continue to reflect KL’s strong market position, backed by its established brand - Kamdhenu - in steel long products. In the TMT bar segment, KL is one of the largest players in India. The ratings also factor in the company’s comfortable financial risk profile, as indicated by low gearing and above-average debt protection metrics. These strengths are partially offset by modest scale of operations and susceptibility to demand and price risks.

Key Rating Drivers & Detailed Description

Strengths:

Established position in the domestic market with strong dealer network:

KL has an established market position as reflected by its Kamdhenu brand in the TMT bar segment and access to large manufacturing capacity through its franchise network. Consolidated operating revenue increased to Rs 840.75 crore in fiscal 2022 against Rs 625.22 crore in fiscal 2021. The steel division, on standalone basis, has achieved revenue of Rs 599 crore as on March 31, 2022, and in the nine months of the current fiscal, it has achieved revenue of Rs 565 crore. The company is expected to achieve revenue of Rs 750 crore from the steel division in fiscal 2023.

 

Furthermore, the strong distribution network comprises around 8,500 dealers for the steel business. The business risk profile will be supported by a strong brand and expanding franchise network over the medium term.

 

Healthy operating efficiencies:

KL has franchisee arrangements with more than 80 steel mills to produce and sell TMT bars under the Kamdhenu brand. These mills have a combined production capacity of 45 lakh tpa (tonne per annum) while the production capacity of KL is 1.20 lakh tpa only.  The asset light model benefits the company by obtaining higher operating efficiencies. This is reflected in operating margin of 6-9% and return on capital employed (RoCE) of 16.93% for fiscal 2022. The operating margin is expected to improve further with the demerger of the paint division and is expected to be 7.5-8.5% in fiscal 2023.

 

Comfortable financial risk profile:

Gearing was 0.4 time as on March 31, 2022 and may remain below 1 time over the medium term. Interest coverage ratio was 5.9 times in fiscal 2022, against 4.25 times in fiscal 2021. Thus, liquidity is expected to remain adequate over the medium term.

 

The company had healthy networth of Rs 218 crore in fiscal 2022. Going forward, it is expected to improve on account of healthy accretion to reserves. With the demerger, the debt protection metrics are expected to improve as the company will have Rs 15-17 crore of guaranteed emergency credit line (GECL) which is payable over the next 3-4 years. Also, the working capital lines are negligible. The gearing has remained comfortable at 0.40 time as on March 31, 2022. It is expected to improve going forward as the company has no plans to incur any additional capital expenditure (capex) over the medium term.

 

Weaknesses:

Modest scale of operations:

Revenue declined from Rs 1,232 crore in fiscal 2019 to Rs 840 crore in fiscal 2022, largely due to decline in the trading business. Revenue from manufacturing operations remained modest at estimated Rs 599.31 crore (steel business).

 

Susceptibility to demand and price risks: 

Demand for long-steel products depends on the level of construction and infrastructure activities and any movement in economic cycles. Furthermore, the steel industry remains exposed to global steel prices. While the company’s cost-efficiency and asset light model cushions its profitability against cyclical downturns, it shall remain exposed to inherent price and demand volatility in the steel industry.

Liquidity: Strong

Bank limit utilisation was 41% on average for the 12 months through October 2022. Cash accrual is expected to be Rs 30-35 crore in fiscals 2023 and 2024, which are sufficient against term debt obligation of Rs 4-6 crore over the medium term. Surplus accrual will provide a liquidity cushion to the company. Current ratio was healthy at 1.70 times as on March 31, 2022. The company had around Rs 12 crore of free cash and cash balance as on March 31, 2022. Low gearing and moderate networth support its financial flexibility for access of any additional debt in case of any adverse conditions or downturn in the business.

Outlook: Stable

CRISIL Ratings believes KL will continue to benefit, over the medium term, from its established business risk profile.

Rating Sensitivity Factors

Upward factors

  • Sustained improvement in operating margin to 10% and increase in scale of operations, leading to higher cash accrual
  • Prudent working capital management, with gross current assets improving to 90 days

 

Downward factors

  • Decline in scale of operations leading to fall in revenue by 15% or profitability margin below 5%
  • Large, debt-funded capex weakening the capital structure
  • Substantial increase in working capital requirement, weakening liquidity and financial profile

About the Company

KL (previously, Kamdhenu Ispat Ltd) is a public-listed entity, incorporated in September 1994, which started commercial operations in October 1995. The company manufactures TMT bars at its plant in Bhiwadi, Rajasthan, which has capacity to manufacture 1,20,000 tpa. It also manufactures ingots (capacity of 22,500 tpa) that are used for captive consumption. In addition, KL has franchisee arrangements with more than 80 steel mills to produce and sell TMT bars under the Kamdhenu brand. These mills have a combined production capacity of 45 lakh tpa. In the franchisee business model, KL earns royalty income on sales of TMT bars and other products by these franchisee units.

 

The company is also engaged in the paint business under the brand, Kamdhenu Paints-Colour Dreamz. Paints are manufactured at its facility in Chopanki, Rajasthan, which began operating in August 2008. This division is expected to be demerged into a separate company - KVL.

 

KL is listed on the Bombay Stock Exchange and the National Stock Exchange.

Key Financial Indicators

As on/for the period ended March 31

Unit

2022

2021

Operating income

Rs crore

840.79

625.54

Reported profit after tax (PAT)

Rs crore

26.32

15.09

PAT margin

%

3.13

2.41

Adjusted debt/adjusted networth

Times

0.40

0.48

Interest coverage

Times

5.51

3.55

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 level

Rating assigned with outlook

NA

Cash Credit

NA

NA

NA

40

NA

CRISIL A-/Stable

NA

Term Loan

NA

NA

Mar-25

18

NA

CRISIL A-/Stable

NA

Letter of credit & Bank Guarantee

NA

NA

NA

2

NA

CRISIL A-/Stable

NA

Cash Credit

NA

NA

NA

60

NA

Withdrawn

NA

Term Loan

NA

NA

Mar-25

4

NA

Withdrawn

NA

Letter of credit & Bank Guarantee

NA

NA

NA

18

NA

Withdrawn

Annexure - Rating History for last 3 Years
  Current 2023 (History) 2022  2021  2020  Start of 2020
Instrument Type Outstanding Amount Rating Date Rating Date Rating Date Rating Date Rating Rating
Fund Based Facilities LT 122.0 CRISIL A-/Stable   -- 13-06-22 CRISIL A-/Watch Developing 15-12-21 CRISIL A-/Watch Developing   -- Withdrawn
      --   -- 15-03-22 CRISIL A-/Watch Developing 16-09-21 CRISIL A-/Watch Developing   -- --
Non-Fund Based Facilities ST 20.0 CRISIL A2+   -- 13-06-22 CRISIL A2+/Watch Developing 15-12-21 CRISIL A2+/Watch Developing   -- Withdrawn
      --   -- 15-03-22 CRISIL A2+/Watch Developing 16-09-21 CRISIL A2+/Watch Developing   -- --
All amounts are in Rs.Cr.
Annexure - Details of Bank Lenders & Facilities
Facility Amount (Rs.Crore) Name of Lender Rating
Cash Credit 20 Indian Bank Withdrawn
Cash Credit 40 State Bank of India Withdrawn
Cash Credit 10 Indian Bank CRISIL A-/Stable
Cash Credit 30 State Bank of India CRISIL A-/Stable
Letter of credit & Bank Guarantee 18 State Bank of India Withdrawn
Letter of credit & Bank Guarantee 2 State Bank of India CRISIL A2+
Term Loan 4 State Bank of India Withdrawn
Term Loan 14 State Bank of India CRISIL A-/Stable
Term Loan 4 Indian Bank CRISIL A-/Stable

This Annexure has been updated on 09-Feb-2023 in line with the lender-wise facility details as on 16-Sep-2021 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
Rating Criteria for Steel Industry
CRISILs Criteria for rating short term debt

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


Nitin Kansal
Director
CRISIL Ratings Limited
D:+91 124 672 2154
nitin.kansal@crisil.com


Rachna Anand
Team Leader
CRISIL Ratings Limited
D:+91 124 672 2141
rachna.anand@crisil.com


Naman Jain
Senior Rating Analyst
CRISIL Ratings Limited
B:+91 124 672 2000
Naman.Jain@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, 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') 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