Rating Rationale
September 07, 2023 | Mumbai
Bhandari Hosiery Exports Limited
Ratings reaffirmed at 'CRISIL BBB-/Stable/CRISIL A3'; rated amount enhanced for Bank Debt
 
Rating Action
Total Bank Loan Facilities Rated Rs.125.91 Crore (Enhanced from Rs.117.79 Crore)
Long Term Rating CRISIL BBB-/Stable (Reaffirmed)
Short Term Rating CRISIL A3 (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 ‘CRISIL BBB-/Stable/CRISIL A3’ ratings on the bank loan facilities of Bhandari Hosiery Exports Ltd (BHEL; part of the Bhandari group).

 

The ratings continue to reflect the company’s established market position, backed by the promoters' extensive experience in the textile industry and an above-average financial risk profile. These strengths are partially offset by susceptibility to volatility in cotton prices and large working capital requirement.

Analytical Approach

Unsecured loan of Rs 9.09 crore provided by the promoters as on March 31, 2023, has been treated as 75% equity and 25% debt because the loan is expected to remain in the business over the medium term.

Key Rating Drivers & Detailed Description

Strengths:

  • Established market position and extensive experience of the promoters.: The two-decade-long experience of the promoters and the comfortable market position of BHEL in the cotton yarn and grey and denim fabric segments should continue to support the business. Revenue remained stable at Rs 283.23 crore in fiscal 2023 and has earned sales of Rs 54.11 crore in the first quarter of fiscal 2024, and revenue is expected to grow by 5-10% in fiscal 2024.

 

  • Above-average financial risk profile: The financial risk profile of BHEL has remained above average, as reflected in networth of Rs 94.6 crore and gearing of 1.02 times as on March 31, 2023. Gearing has remained at 1.0-1.3 times over the five fiscals through 2023. Networth is expected to increase further to Rs 100 crore as on March 31, 2023, with modest gearing of 1 time on account of healthy accretion to reserve. Debt protection metrics were moderate, indicated by interest coverage and net cash accrual to total debt ratios of 2.2 times and 0.12 time, respectively, in fiscal 2023. The company is under capex phase and is installing machineries for printed fabrics in fiscal 2024. Extent of debt undertaken for this project and its timely operationalization shall remain closely monitored.

 

Weaknesses:

  • Large working capital requirement: Operations are working capital intensive, as reflected in gross current assets of 180-210 days over the three fiscals through 2023 (210 days as on 31st March 23), driven by inventory of 100-135 days and receivables of 75-90 days. The company maintains large inventory of yarn, fabric and dyes on account of its diverse product profile. Large working capital requirement has led to high bank limit utilisation. Any further stretch in the working capital requirement weakening the financial risk profile and liquidity will remain a key monitorable.

 

  • Exposure to volatility in cotton prices: The cost of the key raw material, cotton, accounts for 80-85% of net sales. Any fluctuation in its price because of the vagaries of monsoon could impact profitability. Operating margin was 7-8% over the five fiscals through 2023 as the company is able to pass on increase in raw material prices to its customers with a lag of a quarter on account of its established market position and longstanding relationships with clients. Operating margins remained around 8.2% in fiscal 2023 which was lower than expectation on account of lower margins in Q4 as the sales of winter wear is higher which is a low margin product. However, the margins remained in line with past performance.

Liquidity: Adequate

Cash accrual, expected at Rs 13-15 crore in fiscals 2024 and 2025, will be just about sufficient to meet yearly debt obligation of Rs 10-11 crore. Bank limit utilisation averaged 90% over the 12 months through July-2023 and is expected to remain high over the medium term on account of large working capital requirement. Improvement in the cushion between cash accrual and debt obligation and bank limit utilization remains a key monitorable. Current ratio was moderate at 1.68 times as on March 31, 2023.

Outlook: Stable

BHEL will continue to benefit from the extensive experience of its promoters.

Rating Sensitivity factors

Upward factors:

  • Increase in operating income and stable operating margin of above 8% leading to cash accruals above Rs 15 crore.
  • Efficient working capital management

 

Downward factors:

  • Decline in revenue or operating profitability leading to lower cash accrual and NCA/RO ratio below 1.2 times.
  • Any further stretch in the working capital cycle, resulting in sharp increase in Bank limit utilization or larger than expected debt funded capex weakening the financial risk profile and liquidity.

About the Company

Incorporated in 1994, BHEL manufactures high-fashion knitted garments at its unit in Ludhiana, Punjab. Operations are managed by Mr Naresh Bhandari and Mr Nitin Bhandari. The company is part of the Bhandari group, which was established in 1942 to trade in knitted cotton garments.

Key Financial Indicators

As on / for the period ended March 31

 

30st June23

31st March23

31st Dec22

Operating income

Rs crore

54.11

283.23

172.83

Reported profit after tax (PAT)

Rs crore

1.44

6.28

4.94

PAT margin

%

2.66

2.22

2.86

Adjusted debt/Adjusted networth

Times

NA

1.02

NA

Interest coverage

Times

2.33

2.26

2.27

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 the
instrument
Date of
Allotment
Coupon
Rate (%)
Maturity
Date
Issue size
(Rs. Crore)
Complexity
Level
Rating assigned
with outlook
NA Bank Guarantee NA NA NA 0.2 NA CRISIL A3
NA Cash Credit NA NA NA 12.55 NA CRISIL BBB-/Stable
NA Cash Credit NA NA NA 43.25 NA CRISIL BBB-/Stable
NA Cash Credit NA NA NA 15.2 NA CRISIL BBB-/Stable
NA Foreign Exchange Forward NA NA NA 0.24 NA CRISIL A3
NA Proposed Fund-Based Bank Limits NA NA NA 3.92 NA CRISIL BBB-/Stable
NA Standby Line of Credit NA NA NA 2 NA CRISIL BBB-/Stable
NA Term Loan NA NA Mar-26 3.99 NA CRISIL BBB-/Stable
NA Term Loan NA NA Mar-26 19.14 NA CRISIL BBB-/Stable
NA Term Loan NA NA Mar-26 4.22 NA CRISIL BBB-/Stable
NA Working Capital Demand Loan NA NA Mar-27 0.91 NA CRISIL BBB-/Stable
NA Working Capital Demand Loan NA NA Mar-27 1.16 NA CRISIL BBB-/Stable
NA Working Capital Demand Loan NA NA Mar-27 4.2 NA CRISIL BBB-/Stable
NA Working Capital Demand Loan NA NA Mar-27 2.08 NA CRISIL BBB-/Stable
NA Working Capital Demand Loan NA NA Mar-27 2.81 NA CRISIL BBB-/Stable
NA Working Capital Demand Loan NA NA Mar-27 2.44 NA CRISIL BBB-/Stable
NA Working Capital Demand Loan NA NA Mar-27 2.18 NA CRISIL BBB-/Stable
NA Working Capital Demand Loan NA NA Mar-27 5.42 NA CRISIL BBB-/Stable
Annexure - Rating History for last 3 Years
  Current 2023 (History) 2022  2021  2020  Start of 2020
Instrument Type Outstanding Amount Rating Date Rating Date Rating Date Rating Date Rating Rating
Fund Based Facilities LT/ST 125.71 CRISIL BBB-/Stable / CRISIL A3 17-03-23 CRISIL BBB-/Stable / CRISIL A3 19-10-22 CRISIL BBB-/Stable / CRISIL A3 22-10-21 CRISIL BBB-/Stable / CRISIL A3 17-11-20 CRISIL A3+ / CRISIL BBB/Stable CRISIL A3+ / CRISIL BBB/Stable
      --   --   -- 20-05-21 CRISIL A3+ / CRISIL BBB/Negative 21-07-20 CRISIL A3+ / CRISIL BBB/Stable --
      --   --   --   -- 10-06-20 CRISIL A3+ / CRISIL BBB/Stable --
Non-Fund Based Facilities ST 0.2 CRISIL A3 17-03-23 CRISIL A3 19-10-22 CRISIL A3 22-10-21 CRISIL A3 17-11-20 CRISIL A3+ CRISIL A3+
      --   --   -- 20-05-21 CRISIL A3+ 21-07-20 CRISIL A3+ --
      --   --   --   -- 10-06-20 CRISIL A3+ --
All amounts are in Rs.Cr.
Annexure - Details of Bank Lenders & Facilities
Facility Amount (Rs.Crore) Name of Lender Rating
Bank Guarantee 0.2 State Bank of India CRISIL A3
Cash Credit 12.55 HDFC Bank Limited CRISIL BBB-/Stable
Cash Credit 43.25 State Bank of India CRISIL BBB-/Stable
Cash Credit 15.2 The South Indian Bank Limited CRISIL BBB-/Stable
Foreign Exchange Forward 0.24 State Bank of India CRISIL A3
Proposed Fund-Based Bank Limits 3.92 Not Applicable CRISIL BBB-/Stable
Standby Line of Credit 2 State Bank of India CRISIL BBB-/Stable
Term Loan 3.99 Union Bank of India CRISIL BBB-/Stable
Term Loan 19.14 State Bank of India CRISIL BBB-/Stable
Term Loan 4.22 HDFC Bank Limited CRISIL BBB-/Stable
Working Capital Demand Loan 0.91 Union Bank of India CRISIL BBB-/Stable
Working Capital Demand Loan 1.16 The South Indian Bank Limited CRISIL BBB-/Stable
Working Capital Demand Loan 4.2 State Bank of India CRISIL BBB-/Stable
Working Capital Demand Loan 2.08 The South Indian Bank Limited CRISIL BBB-/Stable
Working Capital Demand Loan 2.81 HDFC Bank Limited CRISIL BBB-/Stable
Working Capital Demand Loan 2.44 HDFC Bank Limited CRISIL BBB-/Stable
Working Capital Demand Loan 2.18 Union Bank of India CRISIL BBB-/Stable
Working Capital Demand Loan 5.42 State Bank of India CRISIL BBB-/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
Rating Criteria for Cotton Textile Industry
Understanding CRISILs Ratings and Rating Scales

Media Relations
Analytical Contacts
Customer Service Helpdesk

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


Himank Sharma
Director
CRISIL Ratings Limited
D:+91 124 672 2152
himank.sharma@crisil.com


Smriti Singh
Manager
CRISIL Ratings Limited
B:+91 124 672 2000
smriti.singh@crisil.com


HIMANI UPADHYAY
Senior Rating Analyst
CRISIL Ratings Limited
B:+91 124 672 2000
HIMANI.UPADHYAY@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') 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 1301.

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