Rating Rationale
March 07, 2022 | Mumbai
Shako Flexipack Private Limited
Ratings reaffirmed at 'CRISIL BBB / Stable / CRISIL A3+ '; rated amount enhanced for Bank Debt
 
Rating Action
Total Bank Loan Facilities RatedRs.21.83 Crore (Enhanced from Rs.17.83 Crore)
Long Term RatingCRISIL BBB/Stable (Reaffirmed)
Short Term RatingCRISIL A3+ (Reaffirmed)
1 crore = 10 million
Refer to Annexure for Details of Instruments & Bank Facilities

Detailed Rationale

CRISIL Ratings has reaffirmed its 'CRISIL BBB/Stable/CRISIL A3+ ratings on the bank facilities of Shako Flexipack Pvt Ltd (SFPL).

 

The ratings continue to reflect extensive experience of the promoters in the packaging industry and healthy financial risk profile of SFPL. These strengths are partially offset by modest scale of operations and exposure to volatility in raw material prices.

Key Rating Drivers & Detailed Description

Strengths:

Extensive experience of promoters

The promoters have over two decades of experience in the flexible packaging industry; their strong understanding of market dynamics and healthy relationships with suppliers and dealers should continue to support the business. The company has customers across domestic and international markets.

 

Healthy financial risk profile

Financial risk profile should remain supported by steady accretion to reserve and the absence of any large, debt-funded capital expenditure. Networth was moderate at about Rs 68.00 crore as on March 31, 2021, with gearing and total outside liabilities to tangible networth (TOL/TNW) ratios comfortable at 0.17 time and 0.60 time. Debt protection metrics were strong, with interest coverage and net cash accrual to total debt ratios of 21.00 times and 1.66 times, respectively, for fiscal 2021.

 

Weakness:

Modest scale of operations

The packaging industry is highly fragmented, and the consequent intense competitive pressure may continue to constrain scalability, pricing power and profitability. Ability to service price-sensitive domestic clients and quality-conscious overseas customers will be a key growth driver.

 

Exposure to volatility in raw material prices

Since the key input, polypropylene granule, is a crude oil derivate, its prices move in tandem with crude oil rates. In an adverse market scenario, the company might find it difficult to pass on the price hike to end-users. Hence, sustenance of the operating margin will remain a monitorable.

Liquidity: Adequate

Liquidity should remain supported by the ample surplus available in cash accrual and bank lines. Cash accrual is projected at Rs 9-13 crore per annum, sufficient to meet the yearly debt obligation of just Rs 2 crore. Bank limit utilisation was 46% for the 12 months through July 2021. Current ratio was 2.2 time as on March 31, 2021. Free liquid surplus of more than Rs 30 crore is maintained through mutual funds and fixed deposits.

Outlook Stable

SFPL will continue to benefit from extensive experience of its promoters.

Rating Sensitivity factors

Upward factors

  • Revenue increasing to more than Rs 130 crore and EBDITA (earnings before interest, taxes, depreciation, and amortization) of around 12%
  • Steady capital structure and working capital cycle

 

Downward factors

  • Stretch in the working capital cycle, weakening the TOL/TNW ratio
  • Decline in revenue and profitability, leading to cash accrual below Rs 5 crore

About the Company

SFPL, incorporated in 1992, manufactures flexible packaging material used for packing food, healthcare and pharmaceutical products, chemicals, and cosmetics; it is based in Ahmedabad. Mr Vikram Shah and Mr Bhupendra Kothari are the promoters.

Key Financial Indicators

Particulars

Unit

2021

2020

Revenue

Rs crore

137.8

116.2

Profit after tax (PAT)

Rs crore

18.23

9.80

PAT margin

%

13.2

8.43

Adjusted debt/adjusted networth

Times

0.17

0.26

Interest coverage

Times

20.92

15.7

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 level Rating assigned with outlook
NA Bank guarantee NA NA NA 0.1 NA CRISIL A3+
NA Cash credit NA NA NA 10.5 NA CRISIL BBB/Stable
NA Inland/import letter of credit NA NA NA 1 NA CRISIL A3+
NA Proposed long term bank loan facility NA NA NA 0.63 NA CRISIL BBB/Stable
NA Rupee Term Loan NA NA 31-Mar-27 8 NA CRISIL BBB/Stable
NA Term Loan NA NA 31-Mar-27 1.6 NA CRISIL BBB/Stable
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
Fund Based Facilities LT 20.73 CRISIL BBB/Stable   -- 21-09-21 CRISIL BBB/Stable 25-06-20 CRISIL A3+ / CRISIL BBB/Stable 23-04-19 CRISIL A3+ / CRISIL BBB/Stable CRISIL BBB-/Positive
Non-Fund Based Facilities ST 1.1 CRISIL A3+   -- 21-09-21 CRISIL A3+ 25-06-20 CRISIL A3+ 23-04-19 CRISIL A3+ CRISIL A3
All amounts are in Rs.Cr.
Annexure - Details of Bank Lenders & Facilities
Facility Amount (Rs.Crore) Name of Lender Rating
Bank Guarantee 0.1 Bank of Baroda CRISIL A3+
Cash Credit 9 Bank of Baroda CRISIL BBB/Stable
Cash Credit 1.5 Kotak Mahindra Bank Limited CRISIL BBB/Stable
Inland/Import Letter of Credit 1 Bank of Baroda CRISIL A3+
Proposed Long Term Bank Loan Facility 0.63 Not Applicable CRISIL BBB/Stable
Rupee Term Loan 1.87 Kotak Mahindra Bank Limited CRISIL BBB/Stable
Rupee Term Loan 6.13 Kotak Mahindra Bank Limited CRISIL BBB/Stable
Term Loan 1.6 Bank of Baroda CRISIL BBB/Stable

This Annexure has been updated on 07-Mar-2022 in line with the lender-wise facility details as on 07-Mar-2022 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 Criteria for rating short term debt

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


Rahul Subrato Kumar Guha
Director
CRISIL Ratings Limited
D:+91 22 4097 8320
rahul.guha@crisil.com


Nilesh Agarwal
Associate Director
CRISIL Ratings Limited
D:+91 79 4024 4531
Nilesh.Agarwal1@crisil.com


Harsh Chaudhari
Senior Rating Analyst
CRISIL Ratings Limited
D:+91 124 67 22179
Harsh.Chaudhari@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