Rating Rationale
March 20, 2023 | Mumbai
HPL Additives Limited
 
Rating Action
Total Bank Loan Facilities Rated Rs.133.75 Crore
Long Term Rating CRISIL A-/Positive
Short Term Rating CRISIL A2+
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 ratings on the bank facilities of HPL Additives Limited (HPL) continue to reflect the established position of HPL in the polymer additives industry with a diversified clientele, and its robust financial risk profile. These strengths are partially offset by the moderate scale of operations and large working capital requirement.

Key Rating Drivers & Detailed Description

Strengths:

Established market position and diversified clientele:

HPL’s market position is backed by its promoters’ experience of over four decades, their sound understanding of industry dynamics and healthy business relations. This has helped the company sustain its business risk profile over the years despite high revenue concentration from two product segments i.e., antioxidant and blowing agent. Also, the customer base is diversified across the domestic and international markets, with no customer contributing more than 10% to overall revenue over the past 3-4 fiscals through fiscal 2022. Despite the ongoing uncertainties in the global economy and geopolitical situation, the company has shown year-on-year increase in its sales backed by its diversified product portfolio and customer base leading to increase in domestic sales, though export sales stood dismal amid slowdown in global demand. Going forward, steady demand from both domestic and export markets, leading to sustained improvement in revenue profile will be closely monitored.

 

Robust financial risk profile:

The capital structure has been healthy due to low reliance on external funds and steady accretion to reserve over the years. Despite networth declining to Rs 353 crore as against CRISIL Ratings’ expectation of Rs 408 crore as on March 31, 2022 due to lower-than-expected operating profitability and buy back of shares initiated by the management, the same remains comfortable. Networth is expected at Rs 390-400 crore and gearing at less than 1 time as on March 31, 2023. Debt protection measures should remain healthy with interest coverage and net cash accrual to adjusted debt ratios of 50-60 and 11-12 times, respectively, in fiscal 2023, supported by the management focus of keeping low dependence on external debt for business requirement. Steady accretion to reserve along with no sizeable dividend outgo plans will further strengthen the financial risk profile.

 

Weaknesses:

Moderate scale of operations:

Because of steady increase in demand from both domestic and international territories, the scale of operations witnessed 43% growth in fy22 (on-year basis), however, the same continued to remain moderate. With ongoing slowdown in demand from international territories, the export sales have declined to around ~35% in the ongoing fiscal (April-November), as against 46% during fy22, hence further constraining the scalability. Though a portion of export demand is compensated through incremental demand from domestic territories backed by ample production capacity, inputs availability and funds available with the company, the overall revenue growth in fy23 shall remain muted on account of stated slowdown as indicated by expected revenue of Rs 580-600 crore as against Rs 593 crores in fiscal 2022; revenue booking stood at Rs 422 crore during April-Nov. Going forward, steady demand from both domestic and international market, leading to sustained volumetric growth will remain a key monitorable.

 

Large working capital requirement:

Operations are working capital intensive as reflected in gross current assets of 191 days as on March 31, 2022, driven by moderate receivables (58 days) and large inventory (111 days). Higher level of inventory is maintained due to its wide product portfolio and also due to substantial increase in input prices. Sales to new customers in the international market are against letters of credit and HPL provides open credit of 45-60 days to other customers. Working capital is partially supported by payables of average 70 days and cushion in working capital limits. Timely liquidation of inventory and timely realization of debtors ensuring no further stretch in working capital management amid increasing scale of operations will remain a key monitorable.

 

Liquidity: Strong

Liquidity is marked by strong expected cash accrual of Rs 50-60 crore which should comfortably cover annual term debt obligation of Rs 1.0-1.5 crore over the medium term and support liquidity. Bank limit utilisation averaged 56%- (including interchangeable non-fund-based limits) over the 12 months through October 2022. Its unutilized bank lines are adequate to meet its incremental working capital needs over the next one year.

 

Any substantial increase in the Investment or loans and advances to subsidiaries (outstanding of Rs 45.29 crores as on March 31, 2022) weakening the liquidity will be closely monitored. Current ratio is healthy at 2.13 times as on March 31, 2022. High cash and bank balance of around Rs 44 crore as on November 33, 2022 along with low leverage provides further cushion to liquidity and flexibility to raise additional debt (if required).

Outlook: Positive

CRISIL Ratings believes HPL's business performance will improve over the medium term, on account of enhancement in the revenue profile and stable operating efficiency.

 

Rating Sensitivity factors

Upward factors

  • Steady growth in revenue and stable operating margins above 12-13% leading to more than expected net cash accrual
  • Efficient working capital management further strengthening the financial risk profile

 

Downward factors

  • Stretched working capital cycle or sizeable debt-funded capex constraining the financial risk profile
  • Low revenue or decline in profitability leading to net cash accruals lower than Rs 30 crores

About the Company

HPL, incorporated in 1964, was promoted by late Mr Harcharan Singh, and is currently being managed by Mr Umesh Anand and Ms Mona Dugal. The company manufactures specialty chemicals such as chemical-blowing agents, anti-oxidants, and azo-initiators. The facilities are in Faridabad, Haryana; and Derabassi, Punjab.

Key Financial Indicators

As on / for the period ended March 31

 

2022

2021

Operating income

Rs crore

593.59

413.78

Reported profit after tax (PAT)

Rs crore

50.00

42.09

PAT margin

%

8.42

10.17

Adjusted debt/adjusted networth

Times

0.03

0.01

Interest coverage

Times

8.62

75.94

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 Cash credit NA NA NA 80 NA CRISIL A-/Positive
NA Letter of credit& NA NA NA 50 NA CRISIL A2+
NA Proposed Fund-Based Bank Limits NA NA NA 3.75 NA CRISIL A-/Positive

& - Interchangeable with fund based facilities to the extent of Rs 45 crore 

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 83.75 CRISIL A-/Positive 11-01-23 CRISIL A-/Positive 14-02-22 CRISIL A-/Positive   -- 27-10-20 CRISIL A-/Stable CRISIL A-/Stable
      --   -- 28-01-22 CRISIL A-/Positive   --   -- --
Non-Fund Based Facilities ST 50.0 CRISIL A2+ 11-01-23 CRISIL A2+ 14-02-22 CRISIL A2+   -- 27-10-20 CRISIL A2+ CRISIL A2+
      --   -- 28-01-22 CRISIL A2+   --   -- --
All amounts are in Rs.Cr.
Annexure - Details of Bank Lenders & Facilities
Facility Amount (Rs.Crore) Name of Lender Rating
Cash Credit 30 YES Bank Limited CRISIL A-/Positive
Cash Credit 30 YES Bank Limited CRISIL A-/Positive
Cash Credit 20 HDFC Bank Limited CRISIL A-/Positive
Letter of Credit& 50 Citibank N. A. CRISIL A2+
Proposed Fund-Based Bank Limits 3.75 Not Applicable CRISIL A-/Positive
This Annexure has been updated on 20-Mar-2023 in line with the lender-wise facility details as on 11-Jan-2023 received from the rated entity.
& - Interchangeable with fund based facilities to the extent of Rs 45 crore
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 Chemical Industry
CRISILs Criteria for rating short term debt

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
D:+91 124 672 2154
nitin.kansal@crisil.com


Gaurav Arora
Associate Director
CRISIL Ratings Limited
D:+91 22 3342 3977
gaurav.arora@crisil.com


Twesha Kapur
Management Trainee
CRISIL Ratings Limited
B:+91 124 672 2000
Twesha.Kapur@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