Rating Rationale
July 30, 2021 | Mumbai
Napino Auto and Electronics Limited
'CRISIL A / Stable / CRISIL A1 ' assigned to Bank Debt
 
Rating Action
Total Bank Loan Facilities RatedRs.100 Crore
Long Term RatingCRISIL A/Stable (Assigned)
Short Term RatingCRISIL A1 (Assigned)
1 crore = 10 million
Refer to Annexure for Details of Instruments & Bank Facilities

Detailed Rationale

CRISIL Ratings has assigned its 'CRISIL A/Stable/CRISIL A1' ratings to the bank facilities of Napino Auto and Electronics Limited (NAEL).

 

The ratings reflect NAEL's established market position and benefit of global tie ups, moderate working capital cycle and healthy financial risk profile. These strengths are partially offset by susceptibility to cyclicality in automotive industry and customer concentration.

Analytical Approach:

For arriving at the rating, CRISIL Ratings has combined the business and financial risk profiles of NAEL with Napino Control Systems Private Limited, Napino Domino Mechatronics Private Limited and Napino Continental Vehicle Electronics Private Limited as the entities, together referred to as the Napino group, have a common business, partners, and management team.

 

Please refer Annexure - Details of Consolidation, which captures the list of entities considered and their analytical treatment of consolidation.

Key Rating Drivers & Detailed Description

Strengths

Established market position and benefit of global tie ups: NAEL is engaged in manufacturing of electrical and electronic components for the automotive industry since more than 2 decades and has established its position as one of the market leaders providing electronic components to 2 wheeler industry. NAEL has operational and technical tie up with Shindengen Electric Mfg Co Ltd-Japan. Synergies with the joint venture entities ensures NAEL enjoys benefits such as technical knowhow, easy procurement, recruitment, training of employees and already established corporate tie-ups. Strong presence of holding entities in the segment along with its increasing presence should continue to drive revenue growth over the medium term.

 

Further, NAEL has from time to time entered into tie ups with global entities to strengthen its technical know-how and established a marketing network in the overseas market.  For instance, the company currently has a technical tie up with Continental Automotive Holding Netherland, Domino SRL and. Further, NAEL has acquired strategic stake in VVDN Technologies for cloud managed Internet of Things (IoT) solutions, to provide revolutionary IoT enabled products like smart wearables, camera and automotive products for global companies. With technical tie-ups and further strategic investments expected in the medium term, revenues for the company are expected to improve going forward.

 

Moderate working capital cycle: Operations of the Group are moderately working capital intensive with GCA estimated at around 150 days as on March 31, 2021.Company has moderate debtor days at 70 days and inventory at 70 days as on March 31, 2021. Company generates around 90% of the revenue from Hero Moto Corp and is required to extend credit period of around 60 days to Hero Moto Corp.

 

Healthy financial risk profile: Group has a healthy financial profile marked with healthy networth estimated at Rs 620 Cr as on March 31, 2021. Capital structure have been at healthy level due to lower reliance on external funds yielding low gearing and low Total Outside Liability to Total Net Worth (TOLTNW) the same are estimated at 0.13 and 0.65 times as on March 31, 2021. Debt protection matrices of the group is healthy with interest coverage of over 13 times and NCATD of 1.25 times. Despite moderate debt based capex plans, the gearing for the company is expected to remain below 1 time over the medium term.

 

Weaknesses:

Susceptibility to cyclicality in automotive industry and government regulation: The business risk profile is susceptible to inherent cyclicality in automotive industry, linked to performance of the economy. Also, it is susceptible to change in government policies regarding auto mobiles like pollution norms, electric vehicles etc.

 

Customer Concentration Risk: Group generates around 85-90% of its revenue from the Hero Moto Corp, exposing the group to major customer concentration risk. The same is set off to a certain extent by the long standing relation with the Hero Group. While the company has very stable source of business from Hero, it is diversifying into acquiring new customers for existing products and is also diversifying into new product portfolio. Steady ramp up in scale through new customers and products, moderating the client concentration risk, shall remain critical.

Liquidity Strong

Fund based bank limits of Rs 100 Cr are utilized at an low level with average of 30% for the past twelve months ended February 2021. Cash accrual are expected to be over Rs 100 crore annually, which are sufficient against term debt obligation of Rs 3-10 Cr in medium term. In addition, it will act as a cushion to fund the strategic investments and capital expenditure. Current ratio is estimated at 1.69 times on March 31, 2021. High cash and bank balance of around Rs. 48 crore as on March 31, 2021. Napino group is expected to invest around Rs 300 Cr in the upcoming years through strategic investment and capacity enhancement.

Outlook Stable

CRISIL Rating believe NAEL will continue to benefit from the extensive experience of its promoter, strong relation with Hero and benefits accruing from various technical tie-ups and strategic investments.

Rating Sensitivity factors

Upward factor

  • Sustained improvement in scale of operation by 20% and operating margin by 200 basis points, leading to higher cash accruals
  • Improvement in working capital cycle

 

Downward factor

  • Decline in profitability by over 200 basis point or stretch in working capital cycle
  • More than expected debt funded capex weakens financial risk profile

About the Company

NAEL was incorporated in 1991. NAEL is engaged in manufacturing of electrical and electronic components for automotive industries such as electronic control units (ECU), wiring harness, switch assembly winker, capacitor discharge ignitors, regulators /rectifiers, mechatronics, e-mobility products, solid state automotive lighting, engine management system and resistor assembly. NAEL has 6 manufacturing units, 3 are located in Manesar- Haryana, each one in Haridwar- Uttrakhand, Halol- Gujarat and Bhiwadi- Rajasthan.

 

NAEL is promoted by Mr. Vipin Raheja & family and Shindengen Electric Mfg. Co. Ltd- Japan (which holds 22% stake).

Key Financial Indicators

As on / for the period ended March 31

 

2020

2019

Operating income

Rs crore

893.61

891.71

Reported profit after tax

Rs crore

25.35

48.36

PAT margins

%

2.8

5.4

Adjusted Debt/Adjusted Net worth

Times

0.07

0.00

Interest coverage

Times

53.50

259.08

 

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 Cr)

Complexity

Levels

Rating Assigned

with Outlook

NA

Cash Credit

NA

NA

NA90

90

NA

CRISIL A/Stable

NA

Letter of Credit

NA

NA

NA

10

NA

CRISIL A1

 

Annexure – List of entities consolidated

Names of Entities Consolidated

Extent of Consolidation

Rationale for Consolidation

Napino Control Systems Private Limited

Full

significant business and financial linkages and a common management

Napino Auto and Electronics Limited

Full

significant business and financial linkages and a common management

Napino Domino Mechatronics Private Limited

Full

significant business and financial linkages and a common management

Napino Continental Vehicle Electronics Private Limited

Full

significant business and financial linkages and a common management

 

Annexure - Rating History for last 3 Years
  Current 2021 (History) 2020  2019  2018  Start of 2018
Instrument Type Outstanding Amount Rating Date Rating Date Rating Date Rating Date Rating Rating
Fund Based Facilities LT 90.0 CRISIL A/Stable   --   --   --   -- --
Non-Fund Based Facilities ST 10.0 CRISIL A1   --   --   --   -- --
All amounts are in Rs.Cr.
 
 
Annexure - Details of various bank facilities
Current facilities Previous facilities
Facility Amount (Rs.Crore) Rating Facility Amount (Rs.Crore) Rating
Cash Credit 90 CRISIL A/Stable - - -
Letter of Credit 10 CRISIL A1 - - -
Total 100 - Total 0 -
Criteria Details
Links to related criteria
CRISILs Bank Loan Ratings
The Rating Process
Understanding CRISILs Ratings and Rating Scales
CRISILs Criteria for Consolidation

Media Relations
Analytical Contacts
Customer Service Helpdesk
Saman Khan
Media Relations
CRISIL Limited
D: +91 22 3342 3895
B: +91 22 3342 3000
saman.khan@crisil.com

Naireen Ahmed
Media Relations
CRISIL Limited
D: +91 22 3342 1818
B: +91 22 3342 3000
 naireen.ahmed@crisil.com

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


Akshita Jain
Associate Director
CRISIL Ratings Limited
D:+91 124 672 2189
Akshita.Jain@crisil.com


Sudhir Aggarwal
Rating Analyst
CRISIL Ratings Limited
D:+91 22 3342 8471
Sudhir.Aggarwal@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, portals etc.


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 rating 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 forms part of and applies to each credit rating report and/or credit rating rationale (each a "Report") that is provided by CRISIL Ratings Limited  (hereinafter referred to as "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 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 or otherwise 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. Rating by CRISIL Ratings 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 company/entity.

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. CRISIL Rating's public ratings and analysis 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 web sites, www.crisil.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 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 analytical firewalls and for managing conflict of interest. For details please refer to: http://www.crisil.com/ratings/highlightedpolicy.html

Rating criteria by CRISIL Ratings are generally available without charge to the public on the CRISIL Ratings public web site, www.crisil.com. For latest rating information on any instrument of any company rated by CRISIL Ratings you may contact CRISIL RATING 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 a prior written consent of CRISIL Ratings.

All rights reserved @ CRISIL Ratings Limited. CRISIL Ratings Limited 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 Ratiings' use of 'PP-MLD' please refer to the notes to Rating scale for Debt Instruments and Structured Finance Instruments at the following link: www.crisil.com/ratings/credit-rating-scale.html