Rating Rationale
May 07, 2025 | Mumbai
Valiant Organics Limited
Ratings reaffirmed at 'Crisil A-/Negative/Crisil A2+'
 
Rating Action
Total Bank Loan Facilities RatedRs.370 Crore
Long Term RatingCrisil A-/Negative (Reaffirmed)
Short Term RatingCrisil A2+ (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 ratings on the bank facilities of Valiant Organics Limited (VOL) at ‘Crisil A-/Negative/Crisil A2+’.

 

The ratings continue to reflect VOL's established market position backed by extensive experience of promoters and healthy capital structure. These rating strengths are partially offset by VOL's large working capital requirement and exposure to risks inherent in the end user industry.

Analytical Approach

Crisil Ratings has evaluated the standalone business and financial risk profiles of VOL.

Key Rating Drivers & Detailed Description

Strengths:

Established market position backed by extensive experience of promoters: VOL's promoters have been engaged in the chemical intermediates business for over three decades which has enabled them to develop a strong understanding of market dynamics and establish healthy relations with customers and suppliers. VOL has a diversified business profile with diversity at product, customer and end-use industry level. The established market position is also reflected in a healthy operating income of Rs 514.95 crore in 9MFY25.

 

Healthy capital structure: The financial risk profile metrics continue to remain strong, with a robust net worth to be around Rs 653.67 crore as on Sept 30th, 2024. This supports the financial flexibility of the company. Supported by a robust net worth and low dependence on external debt, the capital structure is comfortable with gearing around 0.27 time as on Sept 30th, 2024. This is expected to remain comfortable going forward. VOL does not have major debt funded capex plans over medium term.

 

Weaknesses:

Large working capital requirement: Operations are likely to remain working capital intensive over the medium term. Gross current assets were moderately high at 162 days as on Sept 30th, 2024, driven by inventory and debtors of 60 days and 82 days, respectively. A credit of 150-160 days are provided to customers with good track record and inventory of around 60-70 days is maintained owing to the large product portfolio. This working capital requirement is funded by extended creditors and working capital limits from the bank. Operations are expected to remain working capital intensive over the medium term.

 

Exposure to risks inherent in the end user industry : VOL derives revenue from four major segments which are Hydrogenation , Chlorination , Ammonolysis and others which are part of different end user industries like Dyes &Pigments , Pharmaceuticals , Specialty Chemicals and Agro chemicals .Further performance of the VOL closely linked with performance of key user industries .Any slow down in key user industries would affect performance of VOL negatively as seen from the moderation in the operating margin during fiscal 2024 and H1FY25. Accordingly, debt protection metrics are moderate, with interest cover and net cash accruals to adjusted debt ratios (NCAAD) around 1.56 times and 0.04 times, respectively during H1FY25.

Liquidity: Adequate

Bank limit utilization is low at around 36.07 percent for the past twelve eight ending December 2024.  Cash accruals are expected to be over Rs 50 Crores which is sufficient against term debt obligation of Rs 35-40 Crores over the medium term. In addition, it will act as a cushion to the liquidity of the company. The current ratio is moderate at 0.25 times as on Sept 30th, 2024. Moderate cash and bank balance of around Rs. 9 Crores as on Sept 30th, 2024. Low gearing and moderate net worth support its financial flexibility and provides the financial cushion available in case of any adverse conditions or downturn in the business.

Outlook: Negative

Scale of operations and profitability may remain constrained amid tepid demand which may impact business risk profile over the medium term

Rating sensitivity factors

Upward factors

  • Sustained revenue growth supported by growth in volume sales on the back of increased offtake and operating margin above 14% resulting in higher net cash accruals
  • Sustenance of financial risk profile and working capital management.

 

Downward factors

  • Decline in scale of operations with operating margin remaining below 8%, hence leading to net cash accruals below Rs.60 Crores.
  • Stretch in its working capital requirements thus weakening its liquidity & financial profile

About the Company

Established in 1984 as Valiant Chemical Corporation and then later changed to Valiant Organics Limited (VOL) in 2005, the company is engaged in the business of manufacturing specialty chemicals. The company is promoted by Gogri,Chedda and Gala families and is based out of Mumbai, Maharashtra. The company acquired Abhilasha Tex Chem Pvt. Ltd  in 2017 and Amarjyot Chemical Limited in March 2019.

Key Financial Indicators

As on/for the period ended March 31

Unit 

2024

2023

Operating income

Rs. Crore

680

912

Reported profit after tax

Rs. Crore

(3.30)

76

PAT margins

%

NM

8.33

Adjusted Debt/Adjusted Networth

Times

0.32

0.33

Interest coverage

Times

2.19

12.67

 

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 Cash Credit NA NA NA 5.00 NA Crisil A-/Negative
NA Letter of credit & Bank Guarantee NA NA NA 10.00 NA Crisil A2+
NA Working Capital Facility NA NA NA 140.00 NA Crisil A-/Negative
NA FCNR (B) Long Term Loan NA NA 30-Sep-26 2.74 NA Crisil A-/Negative
NA Proposed Long Term Bank Loan Facility NA NA NA 54.25 NA Crisil A-/Negative
NA Proposed Long Term Bank Loan Facility NA NA NA 7.50 NA Crisil A-/Negative
NA Proposed Long Term Bank Loan Facility NA NA NA 6.86 NA Crisil A-/Negative
NA Short Term Bank Facility& NA NA NA 67.50 NA Crisil A2+
NA Term Loan NA NA 31-Jul-26 7.49 NA Crisil A-/Negative
NA Term Loan NA NA 30-Sep-26 18.66 NA Crisil A-/Negative
NA Term Loan NA NA 31-Jan-30 50.00 NA Crisil A-/Negative

& - interchangeable with cash credit limit

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/ST 360.0 Crisil A-/Negative / Crisil A2+   -- 04-06-24 Crisil A-/Negative / Crisil A2+ 20-11-23 Crisil A/Negative 06-10-22 Crisil A/Stable Crisil A-/Positive
      --   -- 23-02-24 Crisil A/Negative / Crisil A1 17-04-23 Crisil A/Stable 04-03-22 Crisil A/Stable --
      --   --   -- 01-02-23 Crisil A/Stable   -- --
Non-Fund Based Facilities ST 10.0 Crisil A2+   -- 04-06-24 Crisil A2+ 20-11-23 Crisil A1 06-10-22 Crisil A1 --
      --   -- 23-02-24 Crisil A1 17-04-23 Crisil A1 04-03-22 Crisil A1 --
      --   --   -- 01-02-23 Crisil A1   -- --
All amounts are in Rs.Cr.
 
 
Annexure - Details of Bank Lenders & Facilities
Facility Amount (Rs.Crore) Name of Lender Rating
Cash Credit 5 Citibank N. A. Crisil A-/Negative
FCNR (B) Long Term Loan 2.74 Citibank N. A. Crisil A-/Negative
Letter of credit & Bank Guarantee 10 HDFC Bank Limited Crisil A2+
Proposed Long Term Bank Loan Facility 54.25 Not Applicable Crisil A-/Negative
Proposed Long Term Bank Loan Facility 7.5 Not Applicable Crisil A-/Negative
Proposed Long Term Bank Loan Facility 6.86 Not Applicable Crisil A-/Negative
Short Term Bank Facility& 67.5 Citibank N. A. Crisil A2+
Term Loan 18.66 The Hongkong and Shanghai Banking Corporation Limited Crisil A-/Negative
Term Loan 50 Citibank N. A. Crisil A-/Negative
Term Loan 7.49 HDFC Bank Limited Crisil A-/Negative
Working Capital Facility 20 HDFC Bank Limited Crisil A-/Negative
Working Capital Facility 120 The Hongkong and Shanghai Banking Corporation Limited Crisil A-/Negative
& - interchangeable with cash credit limit
Criteria Details
Links to related criteria
Basics of Ratings (including default recognition, assessing information adequacy)

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


Himank Sharma
Director
Crisil Ratings Limited
B:+91 124 672 2000
himank.sharma@crisil.com


Rushabh Pramod Borkar
Associate Director
Crisil Ratings Limited
B:+91 22 6137 3000
rushabh.borkar@crisil.com


Sachin Bhikaji Bandagale
Manager
Crisil Ratings Limited
B:+91 22 6137 3000
Sachin.Bandagale@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 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