Rating Rationale
July 05, 2023 | Mumbai
HP Cotton Textile Mills Limited
Ratings reaffirmed at 'CRISIL BB-/Stable/CRISIL A4+'; rated amount enhanced for Bank Debt
 
Rating Action
Total Bank Loan Facilities RatedRs.47.4 Crore (Enhanced from Rs.40.11 Crore)
Long Term RatingCRISIL BB-/Stable (Reaffirmed)
Short Term RatingCRISIL A4+ (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 BB-/Stable/CRISIL A4+’ ratings on the bank facilities of HP Cotton Textile Mills Limited (HCTML).

 

on March 23, 2023, CRISIL Ratings had downgraded its rating on the long-term bank facilities of HCTML to 'CRISIL BB-/Stable’ from ‘CRISIL BB+/Negative’. The short-term rating had been reaffirmed at ‘CRISIL A4+'.

 

Business risk profile remained weak, with revenue declining to Rs 86 crore in fiscal 2023 from Rs 132.4 crore in fiscal 2022. Operating margin too plunged to a negative 13-14% amidst lower economies of scale, fluctuations in raw material prices and limited scope to pass on the impact. 

 

The ratings continue to reflect the extensive experience of the promoters in the cotton industry. This strength is partially offset by modest revenue, negative operating margin, and large working capital requirement.

Key rating drivers and detailed description

Strength:

  • Extensive experience of the promoters 

The promoters have three and a half decade of experience in the cotton industry; their strong understanding of market dynamics and healthy relationships with suppliers and customers should continue to support the business.

 

Weaknesses:

  • Modest revenue and declining operating margin

Revenue declined to around Rs 86.0 crore in fiscal 2023 from Rs 132.4 crore in fiscal 2022 and is expected to rise by 10-12% in fiscal 2024, driven by volumetric growth and expansion of the clientele. Operating margin declined to negative 13-14% due to lower economies of scale, fluctuations in raw material prices and limited scope to pass on the impact. Ability to return to historic levels of revenue and profitability will remain a key monitorable.

 

  • Large working capital requirement

Gross current assets (GCAs) were high at 215 days as on March 31, 2023, led by inventory of 118 days and moderate receivables of 38 days. GCAs are projected at 190-200 days over the medium term, driven by inventory of 100-110 days and receivables of 50-60 days. However, the working capital is partially supported by payables of 150 days (as on March 31, 2023).

Liquidity: Stretched

Cash accrual is projected at Rs 2-5 crore per annum, against yearly term debt obligation of Rs 2 crore over the medium term. Bank limit utilisation was high at 94.73% during the 12 months through May 2023. Current ratio was 0.79 time on March 31, 2023. The promoters infused equity worth Rs 1 crore in fiscal 2023 to support liquidity.

Outlook: Stable

HCTML will continue to benefit from the extensive experience of its promoters and their established relationship with clients.

Rating sensitivity factors

Upward factors

  • Steady revenue growth per annum with operating margin of 5-6%, leading to cash accrual more than Rs 2.5 crore
  • Improvement in the working capital cycle, with GCAs less than 200 days

 

Downward factors

  • Revenue declining by more than 15% each fiscal and continued operating earnings before interest, taxes, depreciation, and amortisation loss, resulting in lower-than-expected cash accrual
  • Weakening of the financial risk profile, with gearing rising over 2.5 times

About the company

Incorporated in 1981, HCTML was formerly a part of the Dora group. The company manufactures sewing threads for retail and industrial purposes. It operates in Hisar, Haryana, and has a corporate office in New Delhi. Mr Kailash Kumar Agarwal and Mr Raghav Kumar Agarwal are the promoters.

Key financials

As on/for the period ended March 31

 

2023

2022

Operating income

Rs crore

86.06

132.4

Reported profit after tax (PAT)

Rs crore

(18.05)

7.04

PAT margin

%

(20.97)

5.32

Adjusted debt/adjusted networth

Times

2.7

1.01

Interest coverage

Times

(2.53)

4.87

 

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

level

Rating assigned

with outlook

NA

Cash Credit

NA

NA

NA

25

NA

CRISIL BB-/Stable

NA

Foreign Bill Discounting

NA

NA

NA

4.98

NA

CRISIL BB-/Stable

NA

Term Loan

NA

NA

Jan-29

12.43

NA

CRISIL BB-/Stable

NA

Letter of Credit

NA

NA

NA

4.4

NA

CRISIL A4+

NA

Bank Guarantee

NA

NA

NA

0.3

NA

CRISIL A4+

NA

Proposed Fund-Based Bank Limits

NA

NA

NA

0.29

NA

CRISIL BB-/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 42.7 CRISIL BB-/Stable 23-03-23 CRISIL BB-/Stable 24-08-22 CRISIL A4+ / CRISIL BB+/Negative 13-07-21 Withdrawn   -- CRISIL B+ /Stable(Issuer Not Cooperating)*
      --   -- 25-04-22 CRISIL BBB-/Stable / CRISIL A3 27-02-21 CRISIL B+ /Stable(Issuer Not Cooperating)*   -- --
Non-Fund Based Facilities ST 4.7 CRISIL A4+ 23-03-23 CRISIL A4+ 24-08-22 CRISIL A4+ 13-07-21 Withdrawn   -- CRISIL A4 (Issuer Not Cooperating)*
      --   -- 25-04-22 CRISIL A3 27-02-21 CRISIL A4 (Issuer Not Cooperating)*   -- --
All amounts are in Rs.Cr.
* - Issuer did not cooperate; based on best-available information
Annexure - Details of Bank Lenders & Facilities
Facility Amount (Rs.Crore) Name of Lender Rating
Bank Guarantee 0.3 State Bank of India CRISIL A4+
Cash Credit 18 State Bank of India CRISIL BB-/Stable
Cash Credit 7 State Bank of India CRISIL BB-/Stable
Foreign Bill Discounting 4.98 State Bank of India CRISIL BB-/Stable
Letter of Credit 4.4 State Bank of India CRISIL A4+
Proposed Fund-Based Bank Limits 0.29 Not Applicable CRISIL BB-/Stable
Term Loan 12.43 State Bank of India CRISIL BB-/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

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


Nitin Kansal
Director
CRISIL Ratings Limited
B:+91 124 672 2000
nitin.kansal@crisil.com


Rachna Anand
Associate Director
CRISIL Ratings Limited
B:+91 124 672 2000
rachna.anand@crisil.com


Anzar Quadri
Rating Analyst
CRISIL Ratings Limited
B:+91 124 672 2000
Anzar.Quadri@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