Rating Rationale
April 17, 2025 | Mumbai
Kothari Agritech Private Limited
Rating outlook revised to 'Positive'; Ratings Reaffirmed
 
Rating Action
Total Bank Loan Facilities RatedRs.286.87 Crore
Long Term RatingCrisil BBB+/Positive (Outlook revised from 'Stable'; Rating 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 revised its outlook on the long-term bank facilities of Kothari Agritech Private Limited (KAPL) to ‘Positive from ‘Stable’ while reaffirming the rating at 'Crisil BBB+’; the short-term rating has been reaffirmed at ‘Crisil A2’.

 

The outlook revision reflects expectation of sustained improvement in the business risk profile. Operating income is estimated to have improved to Rs 1,131 crore in fiscal 2025 from Rs 935 crore in fiscal 2024, aided by improved demand across all segments, increase in geographical diversification and better utilisation of existing capacities.  Operating margin is estimated to have sustained at above 9.2% in fiscal 2025, post-dip seen in fiscals 2023 and 2022 due to softening in raw material prices, backward integration, improved product mix and better absorption of fixed costs. Steady increase in operating income and sustained profitability remains monitorable. The financial risk profile and liquidity continue to be adequate.

 

The ratings reflect the established track record of KAPL in the pipe and pipe fittings industry, experienced promoters, varied product portfolio, strong distribution channel and diversified geographical presence, and comfortable financial risk profile. These strengths are partially offset by working capital-intensive operations, volatility in raw material prices affecting operating margin and exposure to intense competition.

Analytical approach

Crisil Ratings has considered the standalone business and financial risk profiles of KAPL.

 

Unsecured loan estimated at Rs 4.92 crore as of March 2025 is treated as neither debt nor equity as this is expected to remain in the business.

Key rating drivers & detailed description

Strengths:

Extensive experience of the promoters: Mr Kiran Kothari and his family members have more than four decades of experience in agriculture and irrigation-related works. The expertise of the promoters, their understanding of market dynamics and healthy relations with customers and suppliers should continue to support the business.

 

Diversified product portfolio: KAPL operates in two business segments -- micro irrigation systems (MIS) and non-MIS. Under MIS, the company manufactures, assembles and installs MIS for drip irrigation and sprinkler irrigation; under non-MIS, the company manufactures rigid plastic pipes, unplasticised polyvinylchloride (PVC) pipes and fittings and high-density polyethylene (HDPE) pipes. In the MIS segment, the company generates majority of the revenue from subsidy business and the remaining through distributors. Furthermore, the company  forayed into the building pipes segment in fiscal 2024, which is expected to contribute significantly to topline over the medium term and reduce dependency on the other segments. The diversified product profile has helped to increase the market presence.

 

Strong distribution channel and diversified geographical presence: KAPL has a strong distribution network of over 2,000 dealers across 14 states, resulting in wide geographical reach across the country. This has supported increase in revenue from Rs 695 crore in fiscal 2023 to Rs 1,131 crore estimated for fiscal 2025. The top five states contribute to around 85% of the total revenue.

Strong financial risk profile: Networth is estimated at Rs 282 crore as on March 31, 2025. KAPL’s capital structure has been comfortable with gearing estimated  at 0.84 time and total outside liabilities to adjusted networth ratio at 1.55 times  as on March 31, 2025 (0.89 time and 1.59 times, respectively, as on March 31, 2024) despite sizeable capital expenditure (capex) incurred in past few years. Debt protection metrics have also been adequate, with interest coverage ratio estimated at 4 times for fiscal 2025 (3.43 times for fiscal 2024). The financial risk profile is expected to improve over medium term with no major debt-funded capex and expected improved performance.


Weaknesses:
Susceptibility to intense competition and adverse changes in government policies :
 The pipes and fittings industry is highly competitive, especially in the commoditised products segment, which has low differentiation, thus resulting in intense competition from both organised and unorganised segments. Government subsidies is one of the major drivers for the MIS in India and hence, government policies significantly influence the end-user decisions to install MIS.


Volatility in raw material prices affecting margin: KAPL’s profitability is susceptible to fluctuations in the cost of the key raw material, PVC, which is a crude oil derivative and hence affected by change in crude oil prices and foreign exchange rates. This had led to lower operating margin in fiscals 2022 and 2023. The margin improved to 9.18% in fiscal 2024 and is further estimated to be at a similar level fiscal 2025. The risk is partially offset by the ability of the company to pass on any price hike to consumers and measures it takes, such as in-house production of some products as a part of backward integration, better product mix and better absorption of fixed costs resulting from increase in scale of operations. Sustained profitability will remain monitorable over the medium term.

Large working capital requirement: Gross current assets have been  147-152 days for the three fiscals ended March 31, 2024, and are estimated at similar levels for fiscal 2025. This is largely driven by high receivables resulting from receivables of more than 6 months pending from the subsidy business sponsored by central/state government; as well as higher sales in the last quarter. The company also maintains huge inventory to meet business requirement as well as due to large product variety. Management of working capital cycle and improvement of same remain monitorable.

Liquidity: Adequate

Utilisation of fund-based limit was around 83% for the 12 months through March 2025. Cash accrual is expected at more than Rs 70 crore per annum against yearly debt obligation of around Rs 30-34 crore over the medium term. Free cash and bank balance (including fixed deposits of Rs 17-18 crore as on March 31, 2025) also aid liquidity. Current ratio remained at around 1.47 times as of March 2024 and is estimated to be similar as of March 2025.

Outlook: Positive

Crisil Ratings believes the business risk profile of KAPL will improve on the back of increasing revenue and improving profitability.

Rating sensitivity factors

Upward factors

  • Steady revenue growth and sustained operating margin leading to cash accrual of more than Rs 75 crore
  • Sustained improvement in the financial risk profile and liquidity

Downward factors

  • Decline in revenue or operating profit resulting in net cash accrual below Rs 50 crore
  • Large debt-funded capex weakening capital structure or further stretch in working capital cycle leading to high bank limit utilisation

About the company

KAPL was set up as a partnership firm in 1997 and  reconstituted as a private limited company in 2009. It manufactures PVC pipes, HDPE pipes, fittings, drip irrigation systems, sprinkler irrigation systems and other irrigation-related products. The manufacturing facilities are in Solapur (Maharashtra) and Meh;sana (Gujarat). The products are sold under the brand, Kothari. Mr Kiran Kothari and his family members are the promoters.

Key financial indicators

As on/for the period ended March 31

Unit 

2024

2023

Operating income

Rs. Crore

935.51

695.85

Reported profit after tax (PAT)

Rs. Crore

34.99

19.43

PAT margin

%

3.74

2.79

Adjusted debt/adjusted networth

Times

0.89

0.85

Interest coverage

Times

3.43

3.70

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 150.00 NA Crisil BBB+/Positive
NA Letter of credit & Bank Guarantee NA NA NA 85.00 NA Crisil A2
NA Term Loan NA NA 31-Mar-29 14.92 NA Crisil BBB+/Positive
NA Term Loan NA NA 30-Jun-28 17.17 NA Crisil BBB+/Positive
NA Term Loan NA NA 30-Jun-29 4.96 NA Crisil BBB+/Positive
NA Term Loan NA NA 31-Mar-31 14.82 NA Crisil BBB+/Positive
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 201.87 Crisil BBB+/Positive   -- 18-01-24 Crisil BBB+/Stable   --   -- Suspended
Non-Fund Based Facilities ST 85.0 Crisil A2   -- 18-01-24 Crisil A2   --   -- Suspended
All amounts are in Rs.Cr.
Annexure - Details of Bank Lenders & Facilities
Facility Amount (Rs.Crore) Name of Lender Rating
Cash Credit 34 Bank of Maharashtra Crisil BBB+/Positive
Cash Credit 16 State Bank of India Crisil BBB+/Positive
Cash Credit 65 Bank of India Crisil BBB+/Positive
Cash Credit 35 HDFC Bank Limited Crisil BBB+/Positive
Letter of credit & Bank Guarantee 14 Bank of Maharashtra Crisil A2
Letter of credit & Bank Guarantee 17 State Bank of India Crisil A2
Letter of credit & Bank Guarantee 5 HDFC Bank Limited Crisil A2
Letter of credit & Bank Guarantee 49 Bank of India Crisil A2
Term Loan 14.92 Bank of India Crisil BBB+/Positive
Term Loan 17.17 HDFC Bank Limited Crisil BBB+/Positive
Term Loan 4.96 Bank of Maharashtra Crisil BBB+/Positive
Term Loan 14.82 State Bank of India Crisil BBB+/Positive
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


Himank Sharma
Director
Crisil Ratings Limited
B:+91 124 672 2000
himank.sharma@crisil.com


Ankita Gupta
Associate Director
Crisil Ratings Limited
B:+91 22 6137 3000
ankita.gupta@crisil.com


Vishnu Patel
Senior Rating Analyst
Crisil Ratings Limited
B:+91 20 4018 1900
Vishnu.Patel@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