Rating Rationale
February 08, 2021 | Mumbai
Terai Tea Company Limited
Ratings reaffirmed at 'CRISIL BBB- / CRISIL A3 '; outlook revised to 'Stable'
 
Rating Action
Total Bank Loan Facilities RatedRs.48.46 Crore
Long Term RatingCRISIL BBB-/Stable (Reaffirmed and outlook revised to 'Stable')
Short Term RatingCRISIL A3 (Reaffirmed)
1 crore = 10 million
Refer to Annexure for Details of Instruments & Bank Facilities

Detailed rationale

CRISIL Ratings has revised its rating outlook on the bank facilities of Terai Tea Company Ltd (TTCL; part of Terai group)to ‘Stable’ from ‘Negative’. and reaffirmed the ratings at 'CRISIL BBB-/Stable/CRISIL A3'.

 

The revision in outlook is driven by the improvement in realisation prices in the tea industry that has had a positive impact on the profitability of the company which in turn has strengthened the debt protection metrics. The improved position is expected to sustain itself in the next fiscal as well.

 

The ratings continue to reflect the extensive experience of the Terai Tea group's promoters, their continued funding support and the company’s moderate working capital requirement. These strengths are partially offset by the modest operating efficiency and financial risk profile, and exposure to volatility in tea prices and change in weather conditions.

Analytical approach

CRISIL Ratings has combined the business and financial risk profiles of TTCL, Abhijit Tea Co Pvt Ltd (ATCPL), New Darjeeling Union Tea Co Ltd (NDUTCL), East India Produce Ltd (EIPL), Jaldacca Tea Plantations Pvt Ltd (JTPL), The Kharibari Tea Company Ltd (TKTCL), Terai Dooars Tea Company Pvt Ltd (TDTCPL), and Sayedabad Tea Company Ltd (STCL). This is because the companies, collectively referred to as the Terai group, have common management, and are in the same line of business with substantial shareholding in inter-group companies.

 

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:

Extensive experience of the promoters: The Terai group, incorporated in 1973, is a partially integrated player in the tea segment. Over the years, the group acquired seven tea estates, mostly sick units, and demonstrated its ability to turn them around into profitable entities. The promoters have incurred regular capital expenditure (capex) towards acquiring new plantations, and refurbishing old machinery. This has helped the group establish a strong position in the tea industry and maintain substantial growth in revenue.

 

Continued funding support from the promoters: The promoters have extended significant financial support to the group, via unsecured loans and convertible debentures to facilitate capex, and cover working capital and debt obligations. Their ability to provide need-based funding support enhances the group's financial flexibility.

 

Moderate working capital management: Gross current assets have been at 160-195 days over the three fiscals ended March 31, 2020, driven by moderate debtor and inventory days and advances to suppliers.

 

Weaknesses:

Susceptibility to volatile tea prices and changing weather conditions: Tea is a seasonal product and its yield depends on weather conditions. Production could be hampered significantly in case of any variation in rains, humidity, and temperature. In case of poor weather conditions, deterioration in production levels and quality leads to volatile realisations. Moreover, plantation operations are fixed-cost in nature with labour accounting for 50-60% of total costs. Presence of several labour laws and unions ensure that manpower cannot be reduced easily. Such inflexibility in cost reduction means that in case of lower production or realisations, the group may witness a drop in profitability.

 

Average financial risk profile: Financial risk profile is constrained by weak debt protection metrics, with interest coverage and net cash accrual to total debt ratios of 1.81 times and 0.08 time, respectively, in fiscal 2020 albeit low gearing of 0.65 time.

Liquidity: Adequate

Net cash accrual is likely to be at Rs 11-12 crore per annum adequate to meet yearly repayment obligation. Unencumbered cash and equivalents were at Rs 10 crore as on March 31, 2020. Financial assistance may also be expected from the promoters whenever necessary, as in the past. Bank limit utilisation for TTCL averaged a moderate 59% in the 17 months through January 2021. Liquidity remains constrained by low accrual at a standalone level in smaller entities.

Outlook: Stable

CRISIL Ratings believes Terai Tea group will remain constrained by its modest topline, profitability, and cash accrual over the medium term.

Rating sensitivity factors

Upward factors:

*  Higher-than-expected revenue and sustenance of profitability leading to maintenance of cash accrual of over Rs 12 crore

*  Efficient working capital management

 

Downward factors:

*  Interest coverage below 1.75 times

*  Lower productivity or any other operational issues impacting the business profile

*  Any large debt-funded capex affecting the financial and liquidity profiles

About the company: Not applicable

About the group

TTCL was incorporated in 1973 by Mr Madan Das Agarwala. It is engaged in plantations and tea manufacturing, and undertakes opportunistic trading of agricultural commodities, such as jute, sugar, and yellow peas. It has around 262 hectare of land under plantation under the Bagdogra Tea Estate. Over the years, the group has purchased seven tea estates, covering around 2,000 hectare under tea plantation, and five leaf factories.

Key financial indicators

As on / for the period ended March 31

 

2020

2019

Operating income

Rs crore

209.37

237.16

Reported profit after tax

Rs crore

2.93

4.68

PAT margin

%

1.40

1.97

Adjusted debt/Adjusted networth

Times

0.65

0.80

Interest coverage

Times

1.80

1.83

 

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

Cash credit

NA

NA

NA

25.5

NA

CRISIL BBB-/Stable

NA

Proposed working capital facility

NA

NA

NA

21.76

NA

CRISIL BBB-/Stable

NA

Bank guarantee

NA

NA

NA

1.20

NA

CRISIL A3

 

Annexure – List of entities consolidated

Names of entities consolidated

Extent of consolidation

Rationale for consolidation

Jaldacca Tea Plantation Private Ltd

Full

Same line of business, and significant operational, managerial, and financial linkages.

The Kharibari Tea Company Ltd

Full

Same line of business, and significant operational, managerial, and financial linkages.

New Darjeeling Union Tea Co Ltd

Full

Same line of business, and significant operational, managerial, and financial linkages.

Terai Tea Company Ltd

Full

Same line of business, and significant operational, managerial, and financial linkages.

East Indian Produce Ltd

Full

Same line of business, and significant operational, managerial, and financial linkages.

Terai Dooars Tea Company Private Ltd

Full

Same line of business, and significant operational, managerial, and financial linkages.

Abhijit Tea Co Private Ltd

Full

Same line of business, and significant operational, managerial, and financial linkages.

Sayedabad Tea Company Ltd

Full

Same line of business, and significant operational, managerial, and financial linkages.

 

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 47.26 CRISIL BBB-/Stable   -- 23-10-20 CRISIL BBB-/Negative 05-08-19 CRISIL BBB-/Negative / CRISIL A3 27-09-18 CRISIL BBB-/Stable CRISIL BBB-/Stable
      --   --   -- 26-07-19 CRISIL BBB-/Negative   -- --
Non-Fund Based Facilities ST 1.2 CRISIL A3   -- 23-10-20 CRISIL A3 05-08-19 CRISIL A3 27-09-18 CRISIL A3 CRISIL A3
      --   --   -- 26-07-19 CRISIL A3   -- --
All amounts are in Rs.Cr.
Annexure - Details of Bank Lenders & Facilities
Facility Name of Lender Amount (Rs.Crore) Rating
Bank Guarantee Central Bank Of India 1.2 CRISIL A3
Cash Credit Bank of India 6.73 CRISIL BBB-/Stable
Cash Credit Central Bank Of India 6.89 CRISIL BBB-/Stable
Cash Credit Corporation Bank 4.52 CRISIL BBB-/Stable
Cash Credit Union Bank of India 7.36 CRISIL BBB-/Stable
Proposed Working Capital Facility Not Applicable 12.26 CRISIL BBB-/Stable
Proposed Working Capital Facility Not Applicable 9.5 CRISIL BBB-/Stable

This Annexure has been updated on 25-Sep-2021 in line with the lender-wise facility details as on 02-Aug-2021 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
CRISILs Criteria for Consolidation
Criteria for rating entities belonging to homogenous groups

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

Jaya Mirpuri
Director
CRISIL Ratings Limited
D:+91 20 4018 1926
jaya.mirpuri@crisil.com


Argha Chanda
Associate Director
CRISIL Ratings Limited
D:+91 33 4011 8210
Argha.Chanda@crisil.com


Amlan Ray
Senior Rating Analyst
CRISIL Ratings Limited
D:+91 33 3342 3382
Amlan.Ray@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