Rating Rationale
October 25, 2024 | Mumbai
Milky Mist Dairy Food Private Limited
Ratings reaffirmed at 'CRISIL BBB/Positive/CRISIL A3+'; Rated amount enhanced for Bank Debt
 
Rating Action
Total Bank Loan Facilities RatedRs.1547 Crore (Enhanced from Rs.1092 Crore)
Long Term RatingCRISIL BBB/Positive (Reaffirmed)
Short Term RatingCRISIL A3+ (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 ratings on the bank facilities of Milky Mist Dairy Food Pvt Ltd (Milky Mist) atCRISIL BBB/Positive/CRISIL A3+’. 

 

The rating continues to reflect Milky Mist's established regional market presence, market expansion in to new geographies and the extensive experience of the promoters in the dairy industry, coupled with healthy operating efficiencies. The ratings also factor in comfortable debt protection metrics. These strengths are partially offset by high total outside liabilities to tangible net worth (TOLTNW) ratio, project implementation risk and susceptibility to changes in environmental conditions and risks related to exploring new geographies.

Analytical Approach:

CRISIL Ratings has evaluated the standalone business and financial risk profiles of Milky Mist.

Key Rating Drivers & Detailed Description

Strengths:

  • Established regional market presence, market expansion in to new geographies and extensive experience of the promoters: Milky Mist's established market presence in Tamil Nadu and Karnataka is supported by healthy brand recall and diverse product portfolio comprising of paneer, cheese, curd, ghee and buttermilk, among other products. The company is promoted by Mr Sathish Kumar and his wife, who have over two decades of experience in the dairy industry. Further, Milky Mist is managed by professionals with extensive industry experience. Longstanding industry presence has enabled the promoters to establish a strong understanding of the nuances in the industry and expand their product portfolio. CRISIL Ratings expects Milky Mist to continue to benefit from its established regional presence and extensive promoter experience over the medium term. The company is expanding into new geographies in West india, North india and North east India. The company is also increasing their export sales.

 

  • Healthy operating efficiencies: Milky Mist has reported healthy operating efficiency resulting from its established presence in the value-added products segment. Operating profitability was in excess of 11.5% and gross current assets (GCAs) were efficient at around 62 days over the three fiscals through 2024. Return on capital employed (RoCE) was healthy at 10.7% in fiscal 2024, driven by economies of scale and experienced management.

 

  • Comfortable debt protection metrics: Interest coverage and net cash accrual to total debt (NCATD) ratios were 2.62 times and 12%, respectively, for fiscal 2024. With expectation of sustained operating performance, the debt protection metrics are expected to remain comfortable over the medium term.

 

Weaknesses:

  • Project implementation risk: Milky Mist is in the process of undertaking capital expenditure (capex) of Rs 607 crore for setting up paneer plant, cheddar cheese and whey powder which will be funded through term loan of Rs.455 crore and balance though internal accruals. Company is exposed to implementation risks since Paneer and cheddar will be operational from next year onwards. However, demand risk is moderate since the company is already operating at more than 90 percent capacity and other two products are backward integration. The company’s track record of timely completion of projects without any major cost overrun partially offsets the implementation risk. 

 

  • Aggressive TOLTNW despite steady improvement: Milky Mist has average financial risk profile, as reflected in high gearing. Consequent to its large capex programme in the past, the company’s TOLTNW and gearing were high at 6.55 times and 5.21 times, respectively, as on March 31, 2024. Despite expected improvement in capital structure, it is expected to be remain leveraged over the medium term on account of ongoing capex.

 

  • Susceptibility to changes in environmental conditions and risks related to exploring new geographies: Susceptibility to volatility in milk prices and failure in milk production, because of external factors such as cattle diseases, may impact the business. Milky Mist plans to further expand to northern and northeastern states. Since capital investment is required across divisions, marketing costs and other manufacturing overheads could be high. Furthermore, intense competition from established players operating in these new geographies may constrain scalability, pricing power and profitability.

Liquidity: Adequate

Bank limit utilisation is moderate at around 79.21 percent for the past eleven months ended August 2024. Cash accrual are expected to be over Rs 190 crore over the medium term against term debt obligations of around Rs.126 crore. In addition, it will act as cushion to the liquidity of the company.

Outlook: Positive

CRISIL Ratings believes Milky Mist will benefit, over the medium term, from its established market position and its promoters’ extensive experience.

Rating sensitivity factors

Upward factors:

  • Improvement in financial risk profile with gearing of less than 3.5 times
  • Substantial growth in revenue and sustenance of healthy EBITDA margin

 

Downward factors:

  • Decline in scale of operations or EBITDA margin less than 10%
  • Deterioration in the financial risk profile because of large, debt-funded capex

About the Company

Set up in 1992 in Erode, Tamil Nadu, as a partnership firm and reconstituted as a private limited company in July 2014, Milky Mist manufactures dairy products such as paneer, cheese, curd, ghee, buttermilk, UHT, Ice cream, Chocolates etc. The company is promoted by Mr Sathish Kumar and his wife, Ms Anitha Sathish Kumar.

Key Financial Indicators

As on / for the period ended March 31

 

2024

2023

Operating income

Rs crore

1,904.45

1,435.62

Reported profit after tax

Rs crore

19.46

28.02

PAT margins

%

1.02

1.95

Adjusted Debt/Adjusted Net worth

Times

5.21

4.46

Interest coverage

Times

2.62

3.46

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 Bank Guarantee NA NA NA 11 NA CRISIL A3+
NA Cash Credit NA NA NA 200 NA CRISIL BBB/Positive
NA Working Capital Demand Loan NA NA NA 15 NA CRISIL BBB/Positive
NA Long Term Loan NA NA 31-Mar-35 73 NA CRISIL BBB/Positive
NA Long Term Loan NA NA 31-Mar-35 72 NA CRISIL BBB/Positive
NA Long Term Loan NA NA 31-Mar-35 120 NA CRISIL BBB/Positive
NA Long Term Loan NA NA 31-Mar-36 85 NA CRISIL BBB/Positive
NA Long Term Loan NA NA 31-Mar-35 40 NA CRISIL BBB/Positive
NA Long Term Loan NA NA 31-Mar-35 90 NA CRISIL BBB/Positive
NA Proposed Long Term Bank Loan Facility NA NA NA 12.89 NA CRISIL BBB/Positive
NA Proposed Long Term Bank Loan Facility NA NA NA 65 NA CRISIL BBB/Positive
NA Term Loan NA NA 31-Mar-35 234.65 NA CRISIL BBB/Positive
NA Term Loan NA NA 31-Mar-35 16.79 NA CRISIL BBB/Positive
NA Term Loan NA NA 31-Mar-35 185 NA CRISIL BBB/Positive
NA Term Loan NA NA 31-Aug-28 144.1 NA CRISIL BBB/Positive
NA Term Loan NA NA 31-Mar-35 22.57 NA CRISIL BBB/Positive
NA Term Loan NA NA 31-Jan-35 160 NA CRISIL BBB/Positive
Annexure - Rating History for last 3 Years
  Current 2024 (History) 2023  2022  2021  Start of 2021
Instrument Type Outstanding Amount Rating Date Rating Date Rating Date Rating Date Rating Rating
Fund Based Facilities LT 1536.0 CRISIL BBB/Positive 19-02-24 CRISIL BBB/Positive 17-02-23 CRISIL BBB/Stable 22-11-22 CRISIL BBB/Stable 02-08-21 CRISIL BBB/Positive CRISIL BBB-/Stable
      --   --   -- 19-10-22 CRISIL BBB/Stable   -- --
Non-Fund Based Facilities ST 11.0 CRISIL A3+ 19-02-24 CRISIL A3+ 17-02-23 CRISIL A3+ 22-11-22 CRISIL A3+ 02-08-21 CRISIL A3+ CRISIL A3
      --   --   -- 19-10-22 CRISIL A3+   -- --
All amounts are in Rs.Cr.
Annexure - Details of Bank Lenders & Facilities
Facility Amount (Rs.Crore) Name of Lender Rating
Bank Guarantee 11 Indian Overseas Bank CRISIL A3+
Cash Credit 61 Indian Overseas Bank CRISIL BBB/Positive
Cash Credit 25 Union Bank of India CRISIL BBB/Positive
Cash Credit 38 State Bank of India CRISIL BBB/Positive
Cash Credit 66 Indian Bank CRISIL BBB/Positive
Cash Credit 10 RBL Bank Limited CRISIL BBB/Positive
Long Term Loan 72 Union Bank of India CRISIL BBB/Positive
Long Term Loan 85 Bank of Maharashtra CRISIL BBB/Positive
Long Term Loan 40 YES Bank Limited CRISIL BBB/Positive
Long Term Loan 120 State Bank of India CRISIL BBB/Positive
Long Term Loan 90 Indian Overseas Bank CRISIL BBB/Positive
Long Term Loan 73 Indian Bank CRISIL BBB/Positive
Proposed Long Term Bank Loan Facility 65 Not Applicable CRISIL BBB/Positive
Proposed Long Term Bank Loan Facility 12.89 Not Applicable CRISIL BBB/Positive
Term Loan 234.65 Indian Bank CRISIL BBB/Positive
Term Loan 16.79 The Federal Bank Limited CRISIL BBB/Positive
Term Loan 185 RBL Bank Limited CRISIL BBB/Positive
Term Loan 144.1 Indian Overseas Bank CRISIL BBB/Positive
Term Loan 22.57 Union Bank of India CRISIL BBB/Positive
Term Loan 160 State Bank of India CRISIL BBB/Positive
Working Capital Demand Loan 15 The Federal Bank Limited CRISIL BBB/Positive
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

Media Relations
Analytical Contacts
Customer Service Helpdesk

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


Jayashree Nandakumar
Director
CRISIL Ratings Limited
D:+91 40 4032 8218
jayashree.nandakumar@crisil.com


Sajesh Kv
Associate Director
CRISIL Ratings Limited
B:+91 44 6656 3100
sajesh.kv@crisil.com


Dinesh Kumar
Senior Rating Analyst
CRISIL Ratings Limited
B:+91 44 6656 3100
dinesh.kumar@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') 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 1301.

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