Rating Rationale
March 25, 2022 | Mumbai
Prism Johnson Limited
'CRISIL A1+' assigned to Commercial Paper
 
Rating Action
Rs.200 Crore Commercial PaperCRISIL A1+ (Assigned)
1 crore = 10 million
Refer to Annexure for Details of Instruments & Bank Facilities

Detailed Rationale

CRISIL Ratings has assigned its ‘CRISIL A1+’ rating to the commercial paper programme of Prism Johnson Limited (PJL).

 

The rating reflects healthy business risk profile supported by PJL’s position as a prominent cement player in the central region, its established presence in the domestic ceramic and vitrified tiles industry along with one of the leading player in RMC business and improved operating efficiency across divisions. The rating also factors in improving financial risk profile and healthy liquidity maintained. These strengths are partially offset by susceptibility to fluctuations in input costs and realisations, cyclicality in the industry and exposure to intense competition.

 

During the first nine months of fiscal 2022, the consolidated earnings before interest, tax, depreciation and amortisation (EBITDA) margin moderated to 8.7% compared to 10.3% in the corresponding period of the previous fiscal due to subdued performance of the cement division in the third quarter, while the steep decline in operating margin was offset by improved operating performance of the H & R Johnson division (HRJ, tiles business). CRISIL Ratings expects EBITDA margin for fiscal 2022 to be 9-10% compared to 11.4% in the previous fiscal due to continued muted performance of the cement division in the fourth quarter which may be partially offset by improved performance of other divisions. For fiscal 2023, CRISIL Ratings expects the EBITDA margin to improve to 10-11% driven by recovery in the cement division along with sustenance of improved performance of the tiles division.

 

Operating performance has seen significant improvement across divisions, as indicated by the cement division’s EBITDA per tonne in the range of Rs 800-1,000 during fiscals 2019, 2020 and 2021, compared to Rs 500-700 per tonne in fiscals 2017 and 2018. The improvement was driven by various cost optimisation measures carried out along with better realisation. The HRJ division has witnessed a turnaround in the past two years as seen in EBITDA margin improving from 3-4% during fiscals 2018 to 2020 to double digit in fiscal 2021 and fiscal 2022 (barring quarters impacted due to the pandemic). The improvement in profitability was on account of focused sales team generating demand, improving product portfolio and expanding distribution network along with cost rationalisation.

 

Strong operating performance and resultant healthy accrual has consequently improved the financial risk profile as seen in consolidated net debt (gross debt less cash and cash equivalent) to EBITDA ratio improving to 1.8 times as on March 31, 2021, against 3.3 times as on March 31, 2020. CRISIL Ratings expects the net debt to EBITDA ratio to remain below 2 times and would remain a key monitorable. Liquidity remains strong, with cash and cash equivalent of around Rs 450 crore as on December 31, 2021, along with policy to prepay or refinance large part of the term debt a year in advance.

Analytical Approach

For arriving at its rating, CRISIL Ratings has combined the business and financial risk profiles of PJL and its joint ventures (JVs), associate and subsidiary companies as these have strong financial, managerial and operational linkages. CRISIL Ratings has noted PJL’s announcement of divesting the entire stake in insurance business (Raheja QBE), however given uncertainty on the timelines for divestment, pending approval from the regulator, CRISIL Ratings have considered it in consolidated financials.

 

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:

Prominent cement player in the central region, established presence in the domestic tiles business and one of the leading player in RMC business:

PJL is a prominent cement player in the central region with capacity of 5.65 million metric tonne per annum (MTPA) supported by long track record of operations. Cement sales for Prism are concentrated in Uttar Pradesh (UP), Madhya Pradesh (MP) and Bihar with majority of the offtake from eastern UP. PJL sells cement under the brands – ‘Champion’, ‘Champion Plus’ and ‘Duratech’. PJL has also announced greenfield capacity addition of 2 MTPA in eastern UP, expected to be commissioned by fiscal 2025, which would further strengthen its market position in the central region.

 

PJL’s tiles division, HRJ, has total tile manufacturing capacity of 64 million m2 across 11 manufacturing units (including JVs) across India. The division also houses two faucet manufacturing plants at Samba, Jammu & Kashmir, and Baddi, Himachal Pradesh. HRJ has a wide product range including tiles, sanitary ware, faucets, quartz and engineering marbles, and construction chemical. HRJ has wide distribution network of over 1,000 dealers and 18 large format experience centres.              

 

PJL’s is one of the leading ready-mixed concrete (RMC) manufacturer. As on date PJL operates 95 RMC plants in 44 cities/towns across India.

 

Improved operating efficiency across divisions:

The EBITDA per tonne of PJL’s cement division has consistently improved over the last few years as seen in EBITDA per tonne of Rs 800-1,000 during fiscals 2019, 2020 and 2021, compared to Rs 500-700 per tonne in fiscals 2017 and 2018. The improvement was driven by various cost efficiency measures such as savings from installation of waste heat recovery system (WHRS) plant, rationalisation of lead distance, along with increasing share of high margin premium products and industry wide increase in realisations.

 

The HRJ division has witnessed a turnaround in the past two years as seen in EBITDA margin improving from 3-4% during fiscals 2018 to 2020 to double digit in fiscal 2021 and fiscal 2022 (barring quarters impacted due to the pandemic). The improvement in profitability was on account of focused sales team generating demand, improving product portfolio and expanding distribution network along with cost rationalisation.

 

Improving financial risk profile and healthy liquidity:

Strong operating performance and resultant healthy accrual has consequently improved the financial risk profile as seen in consolidated net debt (gross debt less cash and cash equivalent) to EBITDA ratio improving to 1.8 times as on March 31, 2021, against 3.3 times as on March 31, 2020. The debt protection metrics, as indicated by interest coverage and net cash accrual to total debt ratios are estimated to be above 3 times and 0.25 time, respectively, as on March 31, 2022, compared to 2.4 times and 0.1 time, respectively, as on March 31, 2020.  Liquidity remains strong, with cash and cash equivalent of around Rs 450 crore as on December 31, 2021, along with policy to prepay or refinance large part of the term debt a year in advance. Furthermore, proceeds from divestment of stake in the insurance division (around Rs 390 crore; includes Rs 102 crore investment till Feb ‘22, post announcement of deal) is expected to further boost liquidity.

 

Weaknesses:

Susceptibility to fluctuations in input costs and realisations; and cyclicality in the industry:

Capacity addition in the cement industry tends to be sporadic because of the long gestation period for setting up a facility and numerous players adding capacity during the peak of a cycle. This led to unfavourable price cycles for the sector in the past. Moreover, profitability remains exposed to volatility in input prices, including raw material, power, fuel and freight. Increase in coal and pet coke prices in the second half of fiscal 2022 impacted the profitability of several cement players. Realisations and profitability are also affected by demand, supply, offtake and regional factors.

 

Exposure to intense competition:

The ceramic tiles industry is intensely competitive and dominated by unorganised entities. However, with changes such as closure of ceramic units running on coal gasifiers, and implementation of the Goods and Services Tax (GST) and Real Estate (Regulation and Development) Act, 2016 (RERA), the market share of organised players has expanded in recent times.

 

Despite being a leading player, the HRJ division faces significant competition from reputed brands such as Kajaria Ceramics Ltd, Somany Ceramics Ltd (rated ‘CRISIL AA-/Stable/CRISIL A1+’), Asian Granito India Ltd and Orient Bell Ltd (rated ‘CRISIL A-/Stable/CRISIL A2+’). Intense competition restricts profitability, given the delay in passing on cost hikes to customers.

Liquidity: Strong

Healthy net cash accrual of Rs 350-450 crore per annum for fiscals 2022 and 2023, which is more than adequate to meet the yearly scheduled debt repayment. Also, PJL has demonstrated its ability to refinance debt in the past as the company typically prepays or refinances major portion of loans due in the next one year. Moderately utilised bank lines of Rs 400 crore provide additional cushion to liquidity. Furthermore, being part of a strong group provides healthy financial flexibility.

Rating Sensitivity factors

Downward factors:

  • Weakening of the financial risk profile with net debt to EBITDA ratio sustaining above 2.5 times
  • Slower-than-expected turnaround in profitability across divisions (cement, HRJ and RMC)
  • Large, debt-funded capital expenditure exposing the company to project risks

About the Company

PJL is an integrated building materials company, with wide range of products such as cement, ready-mixed concrete, tiles and bath products. The PJL group currently has four divisions - cement, HRJ, Ready Mix Concrete and RQBE Gen Insurance Co. PJL is listed on BSE & NSE.

 

In the first nine months of fiscal 2022, PJL generated consolidated revenue of Rs 4,452 crore and profit after tax (PAT) of Rs 24 crore, compared to revenue of Rs 3,737 crore and PAT loss of Rs 17 crore in the corresponding period of the previous fiscal.

Key Financial Indicators (Consolidated) – Adjusted by CRISIL Ratings

Particulars

Unit

2021

2020

Revenue

Rs.Crore

5588

5963

PAT

Rs.Crore

140

(12)

PAT margin

%

2.5

(0.2)

Adjusted debt/adjusted networth

Times

1.17

1.76

Interest coverage

Times

3.06

2.27

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.Crore) Complexity levels Rating assigned with outlook
NA Commercial paper NA NA 7 to 365 Days 200 Simple CRISIL A1+

Annexure - List of Entities Consolidated

Names of entities consolidated

Extent of consolidation

Rationale for consolidation

TBK Rangoli Tile Bath Kitchen Pvt Ltd

Full consolidation

Significant operational and financial linkages

TBK Venkataramiah Tile Bath Kitchen Pvt Ltd

Full consolidation

Significant operational and financial linkages

TBK Samiyaz Tile Bath Kitchen Pvt Ltd

Full consolidation

Significant operational and financial linkages

TBK Prathap Tile Bath Kitchen Pvt Ltd

Full consolidation

Significant operational and financial linkages

H. & R. Johnson (India) TBK Ltd

Full consolidation

Significant operational and financial linkages

RMC Readymix Porselano (India) Ltd

Full consolidation

Significant operational and financial linkages

Raheja QBE General Insurance Company Ltd

Full consolidation

Significant operational and financial linkages

Sentini Cermica Pvt Ltd

Full consolidation

Significant operational and financial linkages

Spectrum Johnson Tiles Pvt Ltd

Full consolidation

Significant operational and financial linkages

Antique Marbonite Pvt Ltd

Full consolidation

Significant operational and financial linkages

Sanskar Ceramics Pvt Ltd

Full consolidation

Significant operational and financial linkages

Small Johnson Floor Tiles Pvt Ltd

Full consolidation

Significant operational and financial linkages

Coral Gold Tiles Pvt Ltd

Full consolidation

Significant operational and financial linkages

Ardex Endura (India) Pvt Ltd

Proportionate

JV

TBK Deepgiri Tile Bath Kitchen Pvt Ltd

Proportionate

JV

TBK Florance Ceramics Pvt Ltd

Proportionate

JV

CSE Solar Parks Satna Pvt Ltd

Proportionate

Associate

Sunspring Solar Pvt Ltd Proportionate Associate
Annexure - Rating History for last 3 Years
  Current 2022 (History) 2021  2020  2019  Start of 2019
Instrument Type Outstanding Amount Rating Date Rating Date Rating Date Rating Date Rating Rating
Commercial Paper ST 200.0 CRISIL A1+   --   --   --   -- --
All amounts are in Rs.Cr.
Criteria Details
Links to related criteria
CRISILs Approach to Financial Ratios
Rating criteria for manufaturing and service sector companies
The Rating Process
CRISILs Bank Loan Ratings - process, scale and default recognition
Rating Criteria for Cement Industry
CRISILs Criteria for rating short term debt
CRISILs Criteria for Consolidation

Media Relations
Analytical Contacts
Customer Service Helpdesk

Pankaj Rawat
Media Relations
CRISIL Limited
B: +91 22 3342 3000
pankaj.rawat@crisil.com

Hiral Jani Vasani
Media Relations
CRISIL Limited
B: +91 22 3342 3000
hiral.vasani@crisil.com

Rutuja Gaikwad 
Media Relations
CRISIL Limited
B: +91 22 3342 3000
Rutuja.Gaikwad@ext-crisil.com


Manish Kumar Gupta
Senior Director
CRISIL Ratings Limited
B:+91 124 672 2000
manish.gupta@crisil.com


Nitesh Jain
Director
CRISIL Ratings Limited
D:+91 22 3342 3329
nitesh.jain@crisil.com


Arpit Arora
Rating Analyst
CRISIL Ratings Limited
D:+91 22 4097 8182
Arpit.Arora@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)

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 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 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