Rating Rationale
April 20, 2023 | Mumbai
Merino Industries Limited
Rated amount enhanced
 
Rating Action
Total Bank Loan Facilities RatedRs.773.48 Crore (Enhanced from Rs.387.95 Crore)
Long Term RatingCRISIL AA-/Stable (Reaffirmed)
Short Term RatingCRISIL A1+ (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 reaffirmed its 'CRISIL AA-/Stable/CRISIL A1+' ratings on the bank loan facilities of Merino Industries Limited (MIL).

 

The ratings continue to reflect the strong market position in the laminates industry and healthy financial risk profile. These strengths are partially offset by exposure to intense competition and changes in demand in the real estate sector, susceptibility of profitability to volatility in raw material prices and large working capital requirement.

Key Rating Drivers & Detailed Description

Strengths:

Strong market position: MIL has a strong position among domestic laminate manufacturers. It is one of the largest organised players in India with well diversified customer base. The promoters have been in the business for around five decades and have set up a widespread distribution network comprising around 3,000 dealers. The group has a well-established brand namely, ‘Merino’ for decorative laminates, My Space’ for furniture and panel products and ‘Vegit’ for potato flakes, in the domestic as well as international segments. It generates about 70% revenue from sale in India and 30% from export markets. Close to 80% revenue come from institutional sales. With commencement and stabilization of the on-going capital expenditure (capex) for particle boards and pre-lam particle boards, MIL shall have the largest player in the segment.

 

Healthy financial risk profile: Strong networth of Rs 1161 crore as on March 31, 2022 is backed by steady accretion to reserve. Gearing and total outside liabilities to total networth ratio (TOL/TNW) ratios were comfortable at 0.25 time and 0.61 times for fiscal 2022. During fiscal 2022 to fiscal 2024, MIL has undertaken capex of around Rs 850 crore, funded by debt-to-equity ratio of around 1:1, for setting up manufacturing capacity of 2,47,500 CBM per annum for particle board and 1,78,000 CBM per annum for pre-lam particle board. Funds of around Rs 595 crore has been infused in fiscal 2023 and the capex is likely to conclude by June’23, keeping the capital structure in control. Debt protection metrics were robust, indicated by interest coverage and net cash accrual to total debt ratios of 15.8 times and 0.6 times, respectively, in fiscal 2022. As reliance on external borrowings have increased, timely stabilization of the on-going capex is critical for prudent debt protection metrices.

 

Weaknesses:

Exposure to intense competition and changes in demand in the real estate sector: The decorative laminates and panel boards industry is intensely competitive because of several unorganised and organised (Greenlam Industries Ltd and Century Plyboards India Ltd) domestic players as well as some international brands. Competition is expected to intensify with the advent of large foreign brands and veneer players into the laminates segment. Moreover, the large organized, domestic players have also undertaken capex to capture the growing demand and market. Though replacement demand continues to support operations during lean phases, new users and the construction industry remain the key growth drivers.

 

Susceptibility of profitability to volatility in raw material prices: Raw material cost comprises 55-60% of the cost of sales of MIL. The key raw materials include kraft & design paper and chemicals such as phenol, methanol, melamine, etc. MIL imports 60-70% of its raw material from USA, Europe, Japan, China, and Europe and the remaining is purchased from India. Volatility in prices of the raw material and freight charges have exerted pressure on MIL’s profitability as indicated in operating margins of 12.8% for fiscal 2022 against 15-17.5% during 3 fiscals through fiscal 2021. In fiscal 2023, operating margins are estimated to be around 10.9% as on February 28, 2023. Revision in prices of finished product and sufficient cost passthrough along with stabilization of on-going capex is critical for improvement in profitability over the medium term.

 

Large working capital requirement: Intense competition necessitates offering of substantial credit to distributors and maintenance of large inventory because of a variety of designs and the need to minimise delays in delivery to customers. Gross current assets stood at 164-174 days over the three fiscals through 2022. Efficient working capital management amid increasing scale will remain a key monitorable over the medium term.

Liquidity: Superior

Bank limit utilization is low around 36.4 percent for the past twelve months ended February 2023. As a cost control measure, MIL avails short term WCDL as and when required. Cash accruals are expected to be over Rs 195-315 crore which are sufficient against term debt obligation of Rs 16-51 crore over the medium term. In addition, it will act as cushion to the liquidity of the company. Current ratio are moderate at 1.4 times on March 31, 2022. Promoter group infused about Rs 30 crore as on March 31, 2022 to support working capital requirement and are likely to extend support in the form of equity and unsecured loans if required. MIL is expected to maintain liquid funds to the tune of Rs 200 crore atleast in form of fixed deposits and investments in mutual funds, such funds were estimated to be around Rs 227 crore as on February 28, 2023. Low gearing and strong networth support its financial flexibility and provide the financial cushion in case of any adverse conditions or downturn in the business.

Outlook: Stable

MIL will continue to benefit from its robust market position, strong distribution network and timely commencement and stabilization of the ongoing capex.

Rating Sensitivity Factors

Upward Factors

  • Timely commencement and stabilization of the ongoing capex leading to further strengthening of MILs market position
  • Substantial and sustained growth in revenue and stable profitability around 16-17% leading to higher cash accrual
  • Improvement in working capital cycle

 

Downward Factors

  • Substantial delay in ramp up of the ongoing capex weakening financial risk profile
  • Continuous dip in operating profitability squeezing net cash accruals
  • Dilution of liquidity below Rs 100 crore

About the Company

MIL set up by Kolkata-based Lohia family, manufactures decorative laminates, furniture, panel products (interior solutions for homes, offices, commercial spaces and public areas) and potato flakes. MIL was incorporated in 1965 and its subsidiary Merino Panel Products Limited (MPPL; incorporated in 1994) was merged with MIL in fiscal 2021 with approval from National Company Law Tribunal.

Key Financial Indicators

As on/for the period ended March 31

Unit

2022

2021

Operating income

Rs crore

1,750.99

1,301.58

Reported profit after tax

Rs crore

132.22

131.86

PAT margins

%

7.55

10.13

Adjusted Debt/Adjusted Networth

Times

0.25

0.16

Interest coverage

Times

15.77

11.76

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 assigned
with outlook

NA

Cash Credit

NA

NA

NA

5

NA

CRISIL AA-/Stable

NA

Cash Credit

NA

NA

NA

30

NA

CRISIL AA-/Stable

NA

Cash Credit

NA

NA

NA

22

NA

CRISIL AA-/Stable

NA

Cash Credit

NA

NA

NA

15

NA

CRISIL AA-/Stable

NA

Export Packing Credit

NA

NA

NA

13

NA

CRISIL A1+

NA

Export Packing Credit

NA

NA

NA

23

NA

CRISIL A1+

NA

Letter of Credit

NA

NA

NA

5

NA

CRISIL A1+

NA

Letter of Credit

NA

NA

NA

10

NA

CRISIL A1+

NA

Letter of Credit

NA

NA

NA

15

NA

CRISIL A1+

NA

Letter of Credit

NA

NA

NA

4

NA

CRISIL A1+

NA

Letter of Credit

NA

NA

NA

36

NA

CRISIL A1+

NA

Letter of Credit

NA

NA

NA

5

NA

CRISIL A1+

NA

Letter of Credit

NA

NA

NA

60

NA

CRISIL A1+

NA

Long Term Loan

NA

NA

Apr-24

18.48

NA

CRISIL AA-/Stable

NA

Proposed Cash Credit Limit

NA

NA

NA

10

NA

CRISIL AA-/Stable

NA

Term Loan

NA

NA

Jan-27

325

NA

CRISIL AA-/Stable

NA

Working Capital Demand Loan

NA

NA

NA

30

NA

CRISIL AA-/Stable

NA

Working Capital Demand Loan

NA

NA

NA

25

NA

CRISIL AA-/Stable

NA

Working Capital Demand Loan

NA

NA

NA

17

NA

CRISIL AA-/Stable

NA

Working Capital Demand Loan

NA

NA

NA

4.47

NA

CRISIL AA-/Stable

NA

Working Capital Demand Loan

NA

NA

NA

50.53

NA

CRISIL AA-/Stable

NA

Working Capital Demand Loan

NA

NA

NA

50

NA

CRISIL AA-/Stable

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/ST 638.48 CRISIL A1+ / CRISIL AA-/Stable 20-03-23 CRISIL A1+ / CRISIL AA-/Stable   -- 20-12-21 CRISIL A1+ / CRISIL AA-/Stable 25-09-20 CRISIL A1+ / CRISIL AA-/Stable CRISIL A1+ / CRISIL AA-/Stable
      --   --   -- 02-12-21 CRISIL A1+ / CRISIL AA-/Stable 28-08-20 CRISIL A1+ / CRISIL AA-/Stable CRISIL AA-/Stable
      --   --   -- 29-11-21 CRISIL A1+ / CRISIL AA-/Stable   -- --
Non-Fund Based Facilities ST 135.0 CRISIL A1+ 20-03-23 CRISIL A1+   -- 20-12-21 CRISIL A1+ 25-09-20 CRISIL A1+ CRISIL A1+
      --   --   -- 02-12-21 CRISIL A1+ 28-08-20 CRISIL A1+ --
      --   --   -- 29-11-21 CRISIL A1+   -- --
All amounts are in Rs.Cr.
Annexure - Details of Bank Lenders & Facilities
Facility Amount (Rs.Crore) Name of Lender Rating
Cash Credit 5 Punjab National Bank CRISIL AA-/Stable
Cash Credit 30 Axis Bank Limited CRISIL AA-/Stable
Cash Credit 22 Kotak Mahindra Bank Limited CRISIL AA-/Stable
Cash Credit 15 Citibank N. A. CRISIL AA-/Stable
Export Packing Credit 13 HSBC Bank Plc CRISIL A1+
Export Packing Credit 23 Standard Chartered Bank Limited CRISIL A1+
Letter of Credit 5 DBS Bank Limited CRISIL A1+
Letter of Credit 10 HSBC Bank Plc CRISIL A1+
Letter of Credit 15 Standard Chartered Bank Limited CRISIL A1+
Letter of Credit 4 Punjab National Bank CRISIL A1+
Letter of Credit 36 Kotak Mahindra Bank Limited CRISIL A1+
Letter of Credit 5 Citibank N. A. CRISIL A1+
Letter of Credit 60 Axis Bank Limited CRISIL A1+
Long Term Loan 18.48 Citibank N. A. CRISIL AA-/Stable
Proposed Cash Credit Limit 10 Not Applicable CRISIL AA-/Stable
Term Loan 325 Axis Bank Limited CRISIL AA-/Stable
Working Capital Demand Loan 30 HSBC Bank Plc CRISIL AA-/Stable
Working Capital Demand Loan 25 Axis Bank Limited CRISIL AA-/Stable
Working Capital Demand Loan 17 DBS Bank Limited CRISIL AA-/Stable
Working Capital Demand Loan 4.47 Citibank N. A. CRISIL AA-/Stable
Working Capital Demand Loan 50.53 Citibank N. A. CRISIL AA-/Stable
Working Capital Demand Loan 50 Kotak Mahindra Bank Limited CRISIL AA-/Stable

This Annexure has been updated on 20-Apr-2023 in line with the lender-wise facility details as on 20-Dec-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
CRISILs Bank Loan Ratings
The Rating Process
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


Jaya Mirpuri
Director
CRISIL Ratings Limited
D:+91 22 3342 3000
jaya.mirpuri@crisil.com


Argha Chanda
Associate Director
CRISIL Ratings Limited
B:+91 33 4011 8200
argha.chanda@crisil.com


Puja Agarwal
Senior Rating Analyst
CRISIL Ratings Limited
B:+91 33 4011 8200
Puja.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, 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