Rating Rationale
March 31, 2022 | Mumbai
Zeal Aqua Limited
Rating outlook revised to 'Stable'; Ratings Reaffirmed and Withdrawn
 
Rating Action
Total Bank Loan Facilities RatedRs.118 Crore
Long Term RatingCRISIL BB+/Stable (Outlook Revised from 'Negative'; Rating Reaffirmed and Withdrawn)
Short Term RatingCRISIL A4+ (Rating Reaffirmed and Withdrawn)
1 crore = 10 million
Refer to Annexure for Details of Instruments & Bank Facilities

Detailed Rationale

CRISIL Rating has revised its outlook on the long term bank facilities of Zeal Aqua Limited (ZAL) to Stable from ‘Negative’, while reaffirming the rating at CRISIL BB+/Stable/CRISIL A4+' and has subsequently withdrawn its rating at the company's request and on receipt of no objection certificate from the banker. The withdrawal is in line with CRISIL Ratings’ policy on withdrawal of ratings.

 

Revision in outlook reflects ZALs improved business risk profile backed by recovery in revenue during current fiscal, post subdued performance in fiscal 2021 due to pandemic related disruption. Revenue growth is driven by rebound in exports market and is expected to continue in the medium term. While the operating margins continue to remain under pressure currently due to increase in input cost and freight charges, the same is expected to improve over medium term. Working capital cycle has also seen an improvement, backed by moderation in receivables and inventory cycle.

 

The ratings continue to reflect ZAL's established position in shrimp farming, processing, and trading, and company's moderate capital structure. These strengths are partially offset by large working capital requirement, susceptibility to volatility in shrimp prices and changes in government regulations, supplier and geographic concentration risks, and competition

Analytical Approach

Unsecured loans (USL) amounting to Rs 11.6 crore as on March 31, 2021 has been treated as neither debt nor equity, as these loans are from promoters and are expected to remain in the business

Key Rating Drivers & Detailed Description

Strengths:

Extensive experience of the promoters in the shrimp business

ZAL's promoters have more than 25 years of experience in shrimp farming. Mr Pradeep Navik started with a small farm. In 2009, he tied up with Mr Shantilal Patel to form ZAL. The company has healthy growth because of its diversified revenue from shrimp and satellite farming. ZAL has developed a strong network of farmers for satellite farming, and a strong sourcing channel for shrimps and seeds. The company commenced its shrimp processing unit in fiscal 2018, capitalizing on its existing captive and satellite farming facilities, strengthening its operating efficiency.

 

Company has reported operating income of Rs 302 crore in fiscal 2021, a growth of 22% as compared to fiscal 2020. Growth has continued in current fiscal as well, company recorded a revenue of around Rs 240 crore from Apr-Dec 2021, driven by recovery in exports. However, the margins have seen a decline in fiscal 2021 to 8.4% due to increase in traded goods and hike in raw material prices. Margins in fiscal 2022 are estimated to remain subdued due to increase in raw material prices and freight rates.

 

Healthy networth and moderate capital structure

The company's capital structure has improved however it remains moderate, marked by net worth of Rs. 57.55 crore and total outside liabilities to tangible net worth of 2.90 times as on fiscal 2021. Capital structure is expected to remain moderate over the medium term in the absence any major debt funded capex.

 

Weakness:

Elongated working capital cycle

Operations of the company remains working capital intensive, with Gross Current Assets (GCA) of 268 days (237 days in fiscal 2020) as of fiscal 2021 caused by debtor days at 112 days (96 days in fiscal 2020) and inventory days at 158 days (143 days in fiscal 2020). However, in fiscal 2022, company has seen an improvement in its working capital cycle, however, GCA days are expected to remain high at 180-200 days in fiscal 2022.

 

Exposure to risks associated with price fluctuations, geographic concentration, and competition

ZAL, a Gujarat-based player, operates on the north Gujarat sea coast near Surat. Though Gujarat is a large producer of shrimps in India, Andhra Pradesh is the leader in shrimp farming, and gives tough competition to other states. As all activities of ZAL are centered in Gujarat, it is susceptible to regional specific events impacting the business. Furthermore, the company's performance is vulnerable to volatility in the price and availability of shrimp. Any change in export or import regulations may also adversely impact the company’s performance.

Liquidity: Stretched

Fund based working capital limits are utilized at average 93% for 12 months ending Feb 2022. Working capital cycle remains stretched with elongated receivable and inventory cycle, resulting in extensive utilization of bank lines, and low cushion for incremental working capital requirement.  However, Net Cash Accruals (NCA) remain sufficient, expected to be at Rs 12-13 crore in fiscal 2022, and expected to increase to Rs 18-20 crore per annum in the medium term, against which company has repayment obligations of Rs 7-8 crore per annum. No major capex is planned in the medium term. Liquidity is supported by USL from promoters and related parties amounting to Rs 11.6 crore as on fiscal 2021.

Outlook: Stable

CRISIL Ratings expects the improvement seen in business and financial risk profile to continue in the medium term.

Rating Sensitivity factors

Upward factors

  • Improvement in revenue and operating margins. Sustainable net cash accrual above Rs 25 crore.
  • Significant improvement in working capital cycle and liquidity; with GCA below 200 days and higher cushion in bank lines.

 

Downward factors

  • Stretch in working capital cycle, leading to weakening of financial risk profile; especially interest cover falling below 1.5 times and deterioration in liquidity profile.
  • Larger-than-expected debt-funded capex or acquisition, or more-than-expected dividend payouts, weakening the financial risk profile, particularly liquidity.

About the Company

Incorporated in 2009, ZAL is an aquaculture company promoted by Mr Shantilal Patel and Mr Pradeep Navik, which farms and trades in white shrimps, and deals in shrimp seeds, feed, and probiotics. In July 2017, the company started processing shrimp.

 

It is listed on Bombay Stock Exchange under the small and medium enterprises segment

Key Financial Indicators

As on / for the period ended March 31

 

2021

2020

Operating income

Rs crore

302

248

Reported profit after tax

Rs crore

4.25

5.30

PAT margins

%

1.41

2.14

Adjusted Debt/Adjusted Net worth

Times

1.97

1.67

Interest coverage

Times

1.97

2.11

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

NA

Cash Credit

NA

NA

NA

100

NA

CRISIL BB+/Stable (Outlook revised, Rating Reaffirmed and Withdrawn)

NA

Long-term loan

NA

NA

31-Aug-2023

16.79

NA

CRISIL BB+/Stable (Outlook revised, Rating Reaffirmed and Withdrawn)

NA

Proposed long-term bank loan facility

NA

NA

NA

0.21

NA

CRISIL BB+/Stable (Outlook revised, Rating Reaffirmed and Withdrawn)

NA

Bank Guarantee

NA

NA

NA

1.00

NA

CRISIL A4+ (Rating Reaffirmed and Withdrawn)
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 117.0 CRISIL BB+/Stable (Outlook revised, Rating Reaffirmed and Withdrawn)   -- 25-03-21 CRISIL BB+/Negative 15-05-20 CRISIL BB+/Negative 05-04-19 CRISIL BBB-/Stable CRISIL BBB-/Stable
      --   --   -- 26-03-20 CRISIL BB+/Negative   -- --
Non-Fund Based Facilities ST 1.0 CRISIL A4+ (Rating Reaffirmed and Withdrawn)   -- 25-03-21 CRISIL A4+ 15-05-20 CRISIL A4+ 05-04-19 CRISIL A3 CRISIL A3
      --   --   -- 26-03-20 CRISIL A4+   -- --
All amounts are in Rs.Cr.
Annexure - Details of Bank Lenders & Facilities
Facility Amount (Rs.Crore) Rating
Bank Guarantee 1 CRISIL A4+ (Outlook Revised, Rating Reaffirmed and Withdrawn)
Cash Credit 5 CRISIL BB+/Stable (Outlook Revised, Rating Reaffirmed and Withdrawn)
Cash Credit 5 CRISIL BB+/Stable (Outlook Revised, Rating Reaffirmed and Withdrawn)
Cash Credit 6.85 CRISIL BB+/Stable (Outlook Revised, Rating Reaffirmed and Withdrawn)
Cash Credit 5 CRISIL BB+/Stable (Outlook Revised, Rating Reaffirmed and Withdrawn)
Cash Credit 8.15 CRISIL BB+/Stable (Outlook Revised, Rating Reaffirmed and Withdrawn)
Cash Credit 16 CRISIL BB+/Stable (Outlook Revised, Rating Reaffirmed and Withdrawn)
Cash Credit 16 CRISIL BB+/Stable (Outlook Revised, Rating Reaffirmed and Withdrawn)
Cash Credit 18 CRISIL BB+/Stable (Outlook Revised, Rating Reaffirmed and Withdrawn)
Cash Credit 20 CRISIL BB+/Stable (Outlook Revised, Rating Reaffirmed and Withdrawn)
Long Term Loan 5.63 CRISIL BB+/Stable (Outlook Revised, Rating Reaffirmed and Withdrawn)
Long Term Loan 5.38 CRISIL BB+/Stable (Outlook Revised, Rating Reaffirmed and Withdrawn)
Long Term Loan 5.78 CRISIL BB+/Stable (Outlook Revised, Rating Reaffirmed and Withdrawn)
Proposed Long Term Bank Loan Facility 0.21 CRISIL BB+/Stable (Outlook Revised, Rating Reaffirmed and Withdrawn)
Criteria Details
Links to related criteria
CRISILs Approach to Financial Ratios
Rating criteria for manufaturing and service sector companies
Understanding CRISILs Ratings and Rating Scales

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


Jumana Badshah
Associate Director
CRISIL Ratings Limited
D:+91 22 3342 8324
Jumana.Badshah@crisil.com


Aditi Mehta
Senior Rating Analyst
CRISIL Ratings Limited
B:+91 22 3342 3390
Aditi.Mehta@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