Rating Rationale
June 06, 2024 | Mumbai
Allcargo Terminals limited
'CRISIL A+/Stable/CRISIL A1' assigned to Bank Debt
 
Rating Action
Total Bank Loan Facilities RatedRs.250 Crore
Long Term RatingCRISIL A+/Stable (Assigned)
Short Term RatingCRISIL A1 (Assigned)
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 assigned its ‘CRISIL A+/Stable/CRISIL A1’ ratings to the bank facilities of Allcargo Terminals Limited (ATL).

 

The ratings reflect the established market position of the company in the container freight station (CFS) business, wherein the company operates six facilities pan-India, showcasing healthy addressable market share in key ports. The ratings also reflect the strong parentage of the Allcargo Group, and the comfortable financial risk profile, supported by steady cash generation, modest external debt, and comfortable cash reserves. These strengths are partially offset by the moderate albeit improving scale of operations, exposure to intense competition in the CFS business, and susceptibility to regulatory changes and volatility in export-import (EXIM) trade volumes.

 

In fiscal 2024, while ATL registered 8% on-year volume growth (613,000 TEUs handled, as against 566,900 TEUs handled in fiscal 2023), the growth in revenues was modest at around 4% due to contraction in realisations on account of reduction in tariffs and higher rebates; as a result, revenues during the said period came in at Rs. 733 crore as against Rs. 706 crore during the previous fiscal.

 

Operating profitability (operating profit before depreciation, amortization, interest and tax) margins contracted by around 480 basis points (bps) to 10.2% on account of higher cost of operations and lower fixed overheads absorption due to lower volumes in the subsidiary, Speedy Multimodes Ltd (SML).

 

Volumes are expected to grow 9-10% over the medium term, which will be in line with container traffic growth at major ports. Steady realisations owing to peaking direct port delivery (DPD) volumes followed by healthy growth in volumes resulting in better fungibility of direct overheads, and lease rental cost savings of around Rs. 4-6 crore in fiscal 2025 on the back of re-negotiation of lease rental contract at JNPA under SML, shall translate into improvement in operating margin to around 11-12%.

 

The financial risk profile is comfortable owing to steady cash generation, and moderate debt owing to the asset light model followed by ATL. Therefore, while capital expenditure (capex) investments are modest, financial leases are material. Reliance on external debt is expected to remain limited owing to the continuance of higher dependence on financial lease, and hence, adjusted gearing (gross debt / adjusted networth) is expected to remain at comfortable levels over the medium term. Furthermore, net cash accruals of Rs. 80-100 crore will sufficiently cover debt repayment obligations of Rs. 5-6 per annum, and yearly capex of Rs. 30-45 crore.

Analytical Approach

CRISIL Ratings has combined the business and financial risk profiles of Allcargo Terminals Limited and its operating subsidiary, SML. These entities are collectively referred to as ATL and are under common management and engaged in related businesses. CRISIL Ratings has not included lease liabilities as recognized under IndAS116 in debt and thereby has adjusted EBITDA (earnings before interest, tax, depreciation, and amoritsation) by excluding lease rental components in depreciation and finance costs.

 

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:

  • Established market position in CFS operations with plans to diversify in multi-modal logistic solutions: ATL at current operates six CFS and an inland container depot (ICD) facility in India with consolidated TEU capacity of around 839,000 per annum. The company operates in all major ports in India, namely, Jawaharlal Nehru Port Authority (JNPA, rated ‘CRISIL AAA/Stable’; Maharashtra), Mundra (Gujarat), Kolkata, and Chennai. JNPA is the largest Indian port handling over 50% of the overall container traffic, and ATL has around 13% of addressable market share.  Also, its operating subsidiary, SML, is the sole player in ‘Cluster 1’, which is closest to the port, thereby having locational advantage.

 

The company shall foray into rail-linked ICD operations and shall commercialise its first rail-linked ICD in Jhajjar, Haryana in early fiscal 2027. ICD operations with multi-modal logistical solutions have relatively higher margins due to lower competitive intensity, thereby resulting in higher pricing power.

 

  • Parentage of the Allcargo Group: ATL was formed out of a business restructuring process carried out at Allcargo Logistics Ltd (ALL, rated ‘CRISIL AA/ Rating Watch with Negative Implications/A1+’, ‘CRISIL AA-/Rating Watch with Developing Implications), announced in fiscal 2022. Despite the demerger from ALL, ATL continues to enjoy the benefits of being associated with the Allcargo Group, which has presence across the entire logistics value chain, such as international supply chain, express logistics, contract logistics, among others. In addition, TransIndia Real Estate Limited (TREL), which was also demerged from ALL in fiscal 2022, has the same parentage as that of ATL.

 

Common parentage supports the sustenance of the asset light business model of ATL, which entails capital allocation flexibility. For instance, ATL’s standalone CFS facilities at JNPA and Chennai are leased from TREL; and in addition, the initial land acquisition investment for the ICD project at Jhajjar has also been made by TREL.

 

  • Comfortable financial risk profile: The company follows the financial lease model to conduct its operations, and hence has lower actual capex spends, resulting in minimal dependance on long-term borrowings. Adjusted gearing is expected to improve below 0.20 time estimated as on March 31, 2024, owing to the asset light model approach.  In addition, steady growth in profitability on the back of volume growth shall enable healthy net cash generation, which will sufficiently cover fixed obligation requirements comprising of annul debt re-payments of Rs. 5-6 crore and yearly capex of Rs. 30-45 crore.

 

Weaknesses:

  • Moderate scale of operations and exposure to intense competition in the CFS business: ATL was initially a part of the ALL wherein it contributed to around 3% of revenues and about 10% of operating profits. The company was demerged from ALL in fiscal 2022 and began to operate as a separate entity in fiscal 2023. Furthermore, during fiscal 2022, ATL acquired 85% stake in SML for Rs. 102 crore, which enhanced its TEU capacity from 530,000 TEUs to 839,000 TEUs.

 

Despite an established market position followed by capacity augmentation through the acquisition of SML, the scale of operations is moderate, as reflected in the revenue of Rs. 706 crore in fiscal 2023. While revenue is expected to grow at a healthy rate, the scale of operations is expected to remain at moderate levels.

 

The scale of operations is constrained by the exposure to high competition (especially in JNPA) and low pricing power. Low entry barrier has led to an increase in CFS facilities near ports, resulting in intense competition and margin pressure, as evidenced by the contraction in operating margin from 33% in fiscal 2019 to around 16.0% during fiscal 2024 (based on IndAS116 for like-to-like comparison with prior periods). That said, the company plans to de-risk its operations by entering into multi-modal logistics solutions such as rail-linked ICDs, which offer a stable revenue profile along with higher profitability margins.

 

  • Susceptibility to regulatory changes and volatility in EXIM trade volumes: The CFS business is directly linked to Indian trade and hence remains exposed to risks arising from fluctuations in shipping rates, trade volumes, EXIM and custom policies. Furthermore, regulations such as the introduction of DPD and centralised parking plaza at JNPA have further impacted profitability. DPD was introduced in 2016 and at JNPA, port DPD volumes increased from 30% in August 2017 to 41% in July 2018 to 58% in October 2020 and to 72% in December 2023.

 

As 48% of ATL’s volumes accrues from JNPA, the increase in DPD volumes resulted in contraction in the company’s realisations to around Rs. 11,958 per TEU in fiscal 2024 from Rs 14,965 per TEU in fiscal 2016. Hence, despite volumes increasing from 282,000 TEUs in fiscal 2016 to 613,000 TEUs in fiscal 2024, the decline in realisation resulted in fall in absolute operating profitability excluding lease rental payments, to Rs. 117 crore from Rs. 158 crore during the same period.

Liquidity: Adequate

Expected net cash accrual of Rs 80-100 crore per annum will sufficiently cover yearly debt obligation of Rs 5-6 crore and annual capex spend of Rs 30-45 crore. The company had healthy cash reserve of around Rs 65 crore as on March 31, 2024.

Outlook: Stable

ATL will continue to benefit from its established market position in the logistics industry, especially at key ports where it conducts its CFS operations. In addition, plateauing of realisation pressure, resulting in stable gross profitability per TEU, followed by steady volume growth, shall result in the sustenance of healthy operating efficiency. Further, the financial risk profile shall also remain comfortable, driven by limited external debt, steady cash generation, and comfortable cash reserves.

Rating Sensitivity factors

Upward Factors:

  • Sustained double-digit revenue growth over the medium term followed by diversification in revenues, while operating margins improving above 13-15%.
  • Sustenance of strong financial risk profile and build-up of cash surplus.

 

Downward Factors:

  • Weakening of business performance or sharp decline in profitability, resulting in operating margins contracting to below 8-9% on a sustained basis.
  • Weakening of financial risk profile due to any large debt-funded acquisitions, or change in business plan / strategy, or higher than anticipated increase in exposure to subsidiary companies constraining liquidity.

About the Company

ATL operates CFS and ICD across the country. The company operates facilities in Mumbai, Chennai, Kolkata, Mundra and Dadri, having total installed capacity of 839,000 TEUs. Currently, the company operates six CFS and an ICD facility and will be opening an ICD in Jhajjar, Haryana. It is predominantly a CFS player, and operations include import / export cargo stuffing and de-stuffing, customs clearance, and other ancillary services.

 

ATL was formed post demerger from ALL. The National Company Law Tribunal, vide order dated January 5, 2023, approved the scheme of demerger, which became effective from April 1, 2023. As on December 31, 2024, the promoters, Mr. Shashi Kiran Shetty, and his family members, as well as trusts controlled by the promoter family held 69.9% stake in ATL, foreign portfolio investors 7.1%, bodies corporate 1.8%, while the balance was held by public and others.

 

For fiscal 2024, the company reported revenue of Rs 733 crore and profit after tax (PAT) of Rs 45 crore (Rs 706 crore and Rs 59 crore, respectively, in the corresponding period of the previous fiscal).

Key financial indicators - CRISIL Ratings Adjusted Figures

Particulars

Unit

2023

2022

Operating income

Rs crore

706

128

Adjusted profit after tax (PAT)

Rs crore

78

4

Adjusted PAT margin

%

11.05

3.11

Adjusted debt / adjusted networth

Times

0.18

-1.83

Adjusted interest coverage

Times

18.23

8.38

 

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  assigned with outlook
NA Rupee Term Loan NA 9.95% 31-Jan-2026 20 NA CRISIL A+/Stable
NA Foreign Currency Term Loan NA 12M LIBOR + 205 basis points 30-Sep-2026 10.5 NA CRISIL A+/Stable
NA Term Loan NA Over and above prevalent bank rate / 3M T-bill / or any other external benchmark as decided by the Bank in line with RBI guidelines 14-Jan-2027 7 NA CRISIL A+/Stable
NA Bank Guarantee NA NA NA 81 NA CRISIL A1
NA Proposed Fund-Based Bank Limits NA NA NA 120 NA CRISIL A+/Stable
NA Proposed Non Fund-Based Limits NA NA NA 11.5 NA CRISIL A1

Annexure - List of Entities Consolidated

Names of Entities Consolidated

Extent of Consolidation

Rationale for Consolidation

Speedy Multimodes Limited

Full Consolidation

Subsidiary; Significant operational and financial linkages and same business

Allcargo Logistics Park Private Limited

Equity Method

Associate; to the extent of equity holding

Transnepal Freight Services Private Limited

Equity Method

Associate; to the extent of equity holding

Annexure - Rating History for last 3 Years
  Current 2024 (History) 2023  2022  2021  Start of 2021
Instrument Type Outstanding Amount Rating Date Rating Date Rating Date Rating Date Rating Rating
Fund Based Facilities LT 157.5 CRISIL A+/Stable   --   --   --   -- --
Non-Fund Based Facilities ST 92.5 CRISIL A1   --   --   --   -- --
All amounts are in Rs.Cr.
Annexure - Details of Bank Lenders & Facilities
Facility Amount (Rs.Crore) Name of Lender Rating
Bank Guarantee 81 HDFC Bank Limited CRISIL A1
Foreign Currency Term Loan 10.5 Axis Bank Limited CRISIL A+/Stable
Proposed Fund-Based Bank Limits 120 Not Applicable CRISIL A+/Stable
Proposed Non Fund based limits 11.5 Not Applicable CRISIL A1
Rupee Term Loan 20 Axis Finance Limited CRISIL A+/Stable
Term Loan 7 The Hongkong and Shanghai Banking Corporation Limited CRISIL A+/Stable
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

Media Relations
Analytical Contacts
Customer Service Helpdesk

Aveek Datta
Media Relations
CRISIL Limited
M: +91 99204 93912
B: +91 22 3342 3000
AVEEK.DATTA@crisil.com

Prakruti Jani
Media Relations
CRISIL Limited
M: +91 98678 68976
B: +91 22 3342 3000
PRAKRUTI.JANI@crisil.com

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


Anuj Sethi
Senior Director
CRISIL Ratings Limited
B:+91 44 6656 3100
anuj.sethi@crisil.com


Aditya Jhaver
Director
CRISIL Ratings Limited
B:+91 22 3342 3000
aditya.jhaver@crisil.com


Varun Sanjeev Nanavati
Manager
CRISIL Ratings Limited
B:+91 22 3342 3000
Varun.Nanavati@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, 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') 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