Rating Rationale
June 30, 2025 | Mumbai
Popular Vehicles and Services Limited
Ratings reaffirmed at 'Crisil A/Stable/Crisil A1'
 
Rating Action
Total Bank Loan Facilities RatedRs.468 Crore
Long Term RatingCrisil A/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 A/Stable/Crisil A1 ratings on the bank facilities of Popular Vehicles and Services Limited (PVSL; a part of the Popular group).

 

The ratings continue to reflect the group's established market position and healthy relationship with key suppliers in the automobile (auto) dealership business and healthy financial risk profile. These strengths are partially offset by geographical concentration, exposure to intense competition and susceptibility to cyclicality in the auto industry.

Analytical Approach

Crisil Ratings has combined business and financial risk profiles of PVSL with its subsidiaries to arrive at the ratings. This approach follows reduction in PE’s shareholding and management’s stated posture of considering PVSL and its subsidiaries as a single group given business and financial fungibility between the entities. Debt includes lease liabilities, following adoption of Ind AS 116.

 

Please refer Annexure - List of Entities Consolidated, which captures the list of entities considered and their analytical treatment of consolidation.

Key Rating Drivers & Detailed Description

Strengths:

Established market position of the group and healthy relationship with key suppliers in the auto dealership business: The Popular group has established longstanding relationship with its principal suppliers. It has been associated with Maruti Suzuki India Ltd (MSIL) for over 30 years, more than 10 years with Jaguar Land Rover India Ltd and Honda Cars India, and 20 years with Tata Motors Ltd (commercial vehicles). This has given them strong understanding of market dynamics and helped establish healthy relationships with suppliers and customers. The group has set up several showrooms and workshops and established itself as a recognised auto dealer across South India. Operating income grew at a compound annual rate of over 17% over the three fiscals through 2025. The company has longstanding relations with its principals. Risk of the principals cancelling the dealerships or offering dealerships to other companies is low as the company has demonstrated a healthy growth record since inception. Benefits from the longstanding relationship with the principals will continue to benefit the business profile.

 

Moderate financial risk profile: Capital structure was moderate, marked by gearing of 1.5 times and total outside liabilities to tangible networth (TOL/TNW) ratio of 2 times as on March 31, 2025. Debt protection metrics are marked by interest coverage ratio at 1.8 times and net cash accrual to adjusted debt ratio to 0.1 time in fiscal 2025, and debt protection metrics are expected to improve over the medium term, with expected recovery in operating margins.  

 

Weaknesses:

Geographical concentration and exposure to intense competition: Since significant portion of the revenue is derived from Kerala and Tamil Nadu, the group is exposed to geographical concentration risks. Hence weakening in the regional economy or region-specific events may affect sale volumes. Furthermore, the auto sector comprises numerous players in the mini, compact, mid-size, executive, premium and luxury passenger car segments. The company faces intense competition from the unorganised used-car market and dealers of other car manufacturers. However, to offset the risk, the group is planning to expand to other geographies such as Maharashtra, Telangana and Andhra Pradesh in future.

 

Susceptibility to volatility in economic cycles and industry downturns: Auto sales are vulnerable to economic cycles. Downturns in economic activity, particularly, in the region in which the company operates, impact the operating performance of the company. Operating income has declined by around ~2% for FY25 due to several external macro factors like general elections, heatwave, Tamil Nadu floods, etc & demand situation due to higher levels of inflation and weak festive sales.

Liquidity: Strong

Bank limit utilisation is low at around 44 percent for the past twelve months ended March 2025. Cash accrual are expected to be over Rs 125 crore which are sufficient against term debt obligation of less than Rs.2 crores over the medium term. Current ratio is moderate at 1.5 times on March 31, 2025.The promoters are likely to extend support in the form of equity and unsecured loans to meet its working capital requirements and repayment obligations.

Outlook: Stable

Crisil Rating believes The Popular group will continue to benefit from its strong market position and established relationship with suppliers

Rating sensitivity factors

Upward Factors:

  • Steady increase in revenue, while sustaining the EBITDA margins over 4-5% leading to higher cash accruals.
  • Improvement in terms of geographical diversification in revenues
  • Sustenance of financial risk profile and liquidity

 

Downward Factors:

  • Decline in scale of operations or fall in EBITDA below 2-2.5% leading to lower cash accruals.
  • Significant increase in debt levels due to expansion or higher working capital requirement

About the Group

Incorporated in 1983 in Kerala, PVSL is the one of the largest authorised dealerships for MSIL vehicles in India.

 

Its subsidiaries and step down subsidiaries are in the dealership business of Honda Cars India, Jaguar Land Rover India Ltd, Tata Motors Ltd (Commercial Vehicles) and Daimler India Commercial Vehicles (Bharat Benz) among others.

 

Mr Francis K Paul, Mr John K Paul and Mr. Naveen Philip manage the daily operations of the group.

Key Financial Indicators (Consolidated)

As on / for the period ended March 31

 

2025

2024

Operating income

Rs crore

5,541.23

5,615,53

Reported profit after tax

Rs crore

(10.46)

58.28

PAT margins

%

(0.19)

1.04

Adjusted Debt/Adjusted Net worth

Times

1.49

1.47

Interest coverage

Times

1.85

2.52

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 15.10 NA Crisil A1
NA Cash Credit NA NA NA 10.00 NA Crisil A/Stable
NA Inventory Funding Facility NA NA NA 415.05 NA Crisil A/Stable
NA Working Capital Demand Loan NA NA NA 10.00 NA Crisil A/Stable
NA Proposed Term Loan NA NA NA 17.85 NA Crisil A/Stable

Annexure – List of entities consolidated

Names of Entities Consolidated

Extent of Consolidation

Rationale for Consolidation

Popular Mega Motors India Private Limited

Full

Subsidiary

Popular Auto Dealers Private Limited

Full

Subsidiary

Popular Vehicles and Services Limited

Full

Parent

Vision Motors Private Limited

Full

Subsidiary

Popular Autoworks Private Limited

Full

Subsidiary

Prabal Motors Private Limited

Full

Subsidiary

Kuttukaran Green Private Limited

Full

Subsidiary

Kuttukaran Cars Private Limited

Full

Subsidiary

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 452.9 Crisil A/Stable 30-04-25 Crisil A1 / Crisil A/Stable 25-04-24 Crisil A/Stable 24-04-23 Crisil BBB+/Stable 28-01-22 Crisil BBB/Stable / Crisil A3+ Crisil BBB/Stable / Crisil A3+
      -- 21-02-25 Crisil A/Stable 01-04-24 Crisil A/Stable 30-03-23 Crisil BBB+/Stable   -- --
Non-Fund Based Facilities ST 15.1 Crisil A1 30-04-25 Crisil A1 25-04-24 Crisil A1 24-04-23 Crisil A2 28-01-22 Crisil A3+ Crisil A3+
      -- 21-02-25 Crisil A1 01-04-24 Crisil A1 30-03-23 Crisil A2   -- --
All amounts are in Rs.Cr.
Annexure - Details of Bank Lenders & Facilities
Facility Amount (Rs.Crore) Name of Lender Rating
Bank Guarantee 15.1 The Federal Bank Limited Crisil A1
Cash Credit 10 The Federal Bank Limited Crisil A/Stable
Inventory Funding Facility 30 Kotak Mahindra Prime Limited Crisil A/Stable
Inventory Funding Facility 6.8 Mahindra and Mahindra Financial Services Limited Crisil A/Stable
Inventory Funding Facility 10 Sundaram Finance Limited Crisil A/Stable
Inventory Funding Facility 7 Cholamandalam Financial Holdings Limited Crisil A/Stable
Inventory Funding Facility 70 The Federal Bank Limited Crisil A/Stable
Inventory Funding Facility 51 Axis Bank Limited Crisil A/Stable
Inventory Funding Facility 130 State Bank of India Crisil A/Stable
Inventory Funding Facility 20 Bank of Baroda Crisil A/Stable
Inventory Funding Facility 15 IndusInd Bank Limited Crisil A/Stable
Inventory Funding Facility 15 The South Indian Bank Limited Crisil A/Stable
Inventory Funding Facility 25 IDBI Bank Limited Crisil A/Stable
Inventory Funding Facility 20 HDFC Bank Limited Crisil A/Stable
Inventory Funding Facility 7.75 IndusInd Bank Limited Crisil A/Stable
Inventory Funding Facility 5 Bajaj Finance Limited Crisil A/Stable
Inventory Funding Facility 0.5 TVS Credit Services Limited Crisil A/Stable
Inventory Funding Facility 2 Kotak Mahindra Prime Limited Crisil A/Stable
Proposed Term Loan 17.85 Not Applicable Crisil A/Stable
Working Capital Demand Loan 10 The Federal Bank Limited Crisil A/Stable
Criteria Details
Links to related criteria
Basics of Ratings (including default recognition, assessing information adequacy)
Criteria for consolidation
Criteria for manufacturing, trading and corporate services sector (including approach for financial ratios)

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


Jayashree Nandakumar
Director
Crisil Ratings Limited
B:+91 44 6656 3100
jayashree.nandakumar@crisil.com


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


SaiNithik TC
Rating Analyst
Crisil Ratings Limited
B:+91 44 6656 3100
SaiNithik.TC@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 shall have no liability, whatsoever, with respect to any copies, modifications, derivative works, compilations or extractions of any part of this [report/ work products], by any person, including by use of any generative artificial intelligence or other artificial intelligence and machine learning models, algorithms, software, or other tools. Crisil Ratings takes no responsibility for such unauthorized copies, modifications, derivative works, compilations or extractions of its [report/ work products] and shall not be held liable for any errors, omissions of inaccuracies in such copies, modifications, derivative works, compilations or extractions. Such acts will also be in breach of Crisil Ratings’ intellectual property rights or contrary to the laws of India and Crisil Ratings shall have the right to take appropriate actions, including legal actions against any such breach.

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