Rating Rationale
December 10, 2024 | Mumbai
Machino Plastics Limited
Rating reaffirmed at 'CRISIL BBB-/Stable'
 
Rating Action
Total Bank Loan Facilities RatedRs.172.3 Crore
Long Term RatingCRISIL BBB-/Stable (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’ rating on the long-term bank facilities of Machino Plastics Ltd (MPL).

 

The rating continues to reflect the established position of the company in the plastic-molded auto components business, its strong relationship with key client—Maruti Suzuki India Ltd (MSIL), and efficient working capital management. These strengths are partially offset by Leveraged capital structure and Exposure to project-related risks.

Analytical Approach:

CRISIL Ratings has evaluated the standalone business and financial risk profiles of MPL.

Key Rating Drivers & Detailed Description

Strengths:

  • Established market position and strong relationship with MSIL: With over three decades of experience in the auto components industry, the promoters have established healthy relationships with customers and suppliers. The company has been the preferred supplier of plastic molded components to Maruti Suzuki India Limited (MSIL) since inception. Being a major supplier of bumpers, instrument panels and other parts for various car models, MPL is strategically important to MSIL. It has added products such as molds and new customers for which it is getting regular orders. This, along with better realizations, revenue is expected to improve to Rs. 380-390 crore in fiscal 2025 from Rs. 336 crores in fiscal 2024. The addition of customers and regular orders from existing customers will remain monitorable.

 

  • Efficient working capital management: Operation remains efficiently managed with Gross current assets (GCAs) are estimated at 80-110 days over last 3 fiscals and remained at 108 days as on March 31, 2024, and expected to remain within same range going forwards as well, driven by receivables of 40-60 days and inventory of 30-40 days. Raw material is sourced from the domestic market against payables of 30-50 days. Timely realisation from MSIL supports the working capital cycle as evident with moderate reliance of working capital debt which remained utilised at 66% over last 12 months through Sept’24. GCAs are expected at 80-90 days over the medium term.

 

Weaknesses:

  • Leveraged capital structure: Increased dependence on external debt to meet capex requirement for setting up of new unit for MSIL and incremental working capital requirement leading to estimated TOLTNW ratio (Total outside liabilities to tangible networth) of ~4.5-4.8 times and gearing at 3.4-3.6 times as on March 31, 2025. However, the capex will result in incremental business and healthy revenue growth. Significant and sustained improvement in the capital structure will remain monitorable.

 

  • Exposure to project-related risks: The company is undertaking capex of Rs 110-120 crore over fiscals 2024 and 2025, which will be funded through debt of Rs 85 crore. Given the management expertise in the industry, CRISIL Ratings believes that the management will be able to implement the capex in a timely manner. However, its stabilization thereafter will remain imperative. The project is expected to be completed by March 2025. Any time or cost overrun can further impact the credit risk profile of the group and will remain monitorable.

Liquidity: Adequate

Bank limit utilisation was low at 66% on average for the 12 months through September 2024. Annual cash accrual is expected to be over Rs 18-20 crore against yearly term debt obligation of Rs 12-14 crore over the medium term, and will cushion liquidity. The current ratio was low at 0.84 time as on March 31, 2024.

Outlook: Stable

CRISIL Ratings believes MPL will continue to benefit from its strong relationship with MSIL.

Rating sensitivity factors

Upward factors

  • Sustained growth in revenue with stable operating profitability of 8-9% leading to higher net cash accruals.
  • Timely completion of capex with no cost overrun leading to healthy financial risk profile.
  • Improvement in the liquidity with net cash accrual to debt obligation ratio above 2 times.

 

Downward factors

  • Lower-than-anticipated business performance and fall in operating margin below 6%.
  • Stretch in the working capital cycle or sizeable, debt-funded capex adversely impacting the capital structure and hence, the financial risk profile.

About the Company

Incorporated in 1987 by Mr M D Jindal and Mr Sanjiv Jindal, MPL manufactures plastic-moulded auto components, mainly for MSIL. It was set up as a joint venture with MSIL (formerly, Maruti Udyog Ltd) and Suzuki Motor Corporation, Japan. The company has manufacturing units in Gurugram and Manesar (both in Haryana), and in Pithampur (Madhya Pradesh).

Key Financial Indicators

As on/for the period ended March 31

 

2024

2023

Operating income

Rs crore

338

331

Reported profit after tax (PAT)

Rs crore

4.31

1.73

PAT margin

%

1.09

0.48

Adjusted debt/adjusted networth

Times

1.97

2.13

Interest coverage

Times

3.90

3.31

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 Outstanding with Outlook
NA Cash Credit NA NA NA 35.00 NA CRISIL BBB-/Stable
NA Channel Financing NA NA NA 10.00 NA CRISIL BBB-/Stable
NA Sales Bill Discounting NA NA NA 30.00 NA CRISIL BBB-/Stable
NA Proposed Long Term Bank Loan Facility NA NA NA 12.34 NA CRISIL BBB-/Stable
NA Term Loan NA NA 30-Jun-26 10.00 NA CRISIL BBB-/Stable
NA Term Loan NA NA 30-Jun-26 13.00 NA CRISIL BBB-/Stable
NA Term Loan NA NA 30-Jun-26 11.00 NA CRISIL BBB-/Stable
NA Term Loan NA NA 30-Jun-26 10.00 NA CRISIL BBB-/Stable
NA Term Loan NA NA 30-Jun-26 3.96 NA CRISIL BBB-/Stable
NA Term Loan NA NA 30-Jun-26 37.00 NA CRISIL BBB-/Stable
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 172.3 CRISIL BBB-/Stable   -- 14-09-23 CRISIL BBB-/Stable 30-06-22 CRISIL BBB-/Stable 16-04-21 CRISIL BBB-/Stable CRISIL BBB-/Negative
Non-Fund Based Facilities ST   --   --   -- 30-06-22 CRISIL A3 16-04-21 CRISIL A3 CRISIL A3
All amounts are in Rs.Cr.
Annexure - Details of Bank Lenders & Facilities
Facility Amount (Rs.Crore) Name of Lender Rating
Cash Credit 15 YES Bank Limited CRISIL BBB-/Stable
Cash Credit 5 Kotak Mahindra Bank Limited CRISIL BBB-/Stable
Cash Credit 5 HDFC Bank Limited CRISIL BBB-/Stable
Cash Credit 10 Axis Bank Limited CRISIL BBB-/Stable
Channel Financing 10 Kotak Mahindra Bank Limited CRISIL BBB-/Stable
Proposed Long Term Bank Loan Facility 12.34 Not Applicable CRISIL BBB-/Stable
Sales Bill Discounting 30 YES Bank Limited CRISIL BBB-/Stable
Term Loan 11 Kotak Mahindra Bank Limited CRISIL BBB-/Stable
Term Loan 10 HDFC Bank Limited CRISIL BBB-/Stable
Term Loan 3.96 Tata Capital Financial Services Limited CRISIL BBB-/Stable
Term Loan 37 YES Bank Limited CRISIL BBB-/Stable
Term Loan 10 Tata Capital Financial Services Limited CRISIL BBB-/Stable
Term Loan 13 YES Bank Limited 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 Auto Component Suppliers
CRISILs Criteria for rating short term debt

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


Gaurav Arora
Associate Director
CRISIL Ratings Limited
B:+91 124 672 2000
gaurav.arora@crisil.com


VISHAL CHAUHAN
Manager
CRISIL Ratings Limited
B:+91 124 672 2000
VISHAL.CHAUHAN@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