Rating Rationale
July 18, 2024 | Mumbai
Merino Industries Limited
Ratings reaffirmed at 'CRISIL AA-/Stable/CRISIL A1+'
 
Rating Action
Total Bank Loan Facilities RatedRs.773.48 Crore
Long Term RatingCRISIL AA-/Stable (Reaffirmed)
Short Term RatingCRISIL A1+ (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 AA-/Stable/CRISIL A1+' ratings on the bank loan facilities of Merino Industries Ltd (MIL).

 

The ratings continue to reflect the strong market position of MIL in the laminates industry and its healthy financial risk profile. These strengths are partially offset by the large working capital requirement and exposure to intense competition, changes in demand from the real estate sector and volatility in raw material prices.

Key Rating Drivers & Detailed Description

Strengths:

  • Strong market position in the domestic laminates industry: Being one of the largest organised players in the domestic laminates industry, MIL caters to a diversified clientele. The promoters have been in engaged in this business for around five decades and have built a vast distribution network, comprising nearly 3,000 dealers. Products are sold under well-known brands - ‘Merino’ (decorative laminates), My Space’ (furniture and panel products) and ‘Vegit’ (potato flakes), both in the domestic and international segments. Strong brand recall and about 20% share in the domestic market will continue to drive revenue growth. Revenue is estimated to be around Rs 2,300 crore in fiscal 2024, vis-à-vis around Rs 2,181 crore in fiscal 2023, with around 75% coming from the laminates segment. With the new particle board unit likely to be operational from the third quarter of fiscal 2025, timely ramp up in divisional operations and subsequent growth in the scale of operations are key monitorables.

 

  • Healthy financial risk profile: Networth was strong at Rs 1,413 crore as on March 31, 2024, backed by steady accretion to reserve. Gearing and total outside liabilities to total networth (TOL/TNW) ratios were comfortable at 0.51 time and 0.82 time, respectively, as on March 31, 2024. Over fiscals 2022 to 2024, MIL had undertaken capital expenditure (capex) of around Rs 850 crore, towards setting up annual capacity of 2,47,500 CBM  for particle board and 1,78,000 CBM for pre-lam particle board. Capex was funded via external debt of Rs 325 crore. With additional term debt of around Rs 100 crore raised to fund routine capex and partial repayment of existing term debt in fiscal 2025, capital structure should remain strong over the medium term. Debt protection metrics were robust, as indicated by interest coverage and net cash accrual to total debt ratios of about 12 times and 0.31 time, respectively, in fiscal 2024.

 

Weaknesses:

  • Exposure to intense competition and changes in demand in the real estate sector: The decorative laminates and panel boards industry has several unorganised and organised (Greenlam Industries Ltd and Century Plyboards India Ltd) domestic players as well as some international brands. Competition may intensify further with the advent of large foreign brands and veneer players into the laminates segment. Moreover, large organised players in the domestic market have also undertaken capex to capture market share and meet the growing demand. Though replacement demand supports operations during lean phases, new users and the construction industry remain key growth drivers.

 

  • Susceptibility of profitability to volatility in raw material prices: Raw material cost forms 55-60% of the cost of sales. Key raw materials include kraft and design paper and chemicals such as phenol, methanol, melamine, etc. MIL imports 60-70% of its raw material from USA, Europe, Japan, China, and Europe and sources the rest from the domestic market. Volatility in prices of raw material and freight charges has exerted pressure on profitability, as reflected by operating margin of 12% for fiscal 2024. Revision in prices of finished products and sufficient pass through of cost, along with stabilisation of ongoing capex, is critical for improvement in profitability.

 

  • Large working capital requirement: Intense competition necessitates offering of substantial credit to distributors. The company also needs to hold large inventory, because of a variety of designs and need to minimise delays in delivery to customers. Gross current assets ranged from 150 to 164 days over the three fiscals ended March 31, 2024. Efficient working capital management amid increasing scale will remain a key monitorable over the medium term.

Liquidity: Strong

Bank limit utilisation was low, averaging around 32% for the 12 months ended March 31, 2024. Expected cash accrual of Rs 230-250 crore should more than suffice to meet term debt obligation of around Rs 120 crore over the medium term.

Outlook: Stable

CRISIL Ratings believes MIL will continue to benefit from its robust market position in the domestic laminates industry, its strong distribution network and timely ramp-up of new capacities.

Rating Sensitivity Factors

Upward factors

  • Significant ramp up in the particle board project, leading to return on capital employed (RoCE) beyond 18%
  • Efficient working capital management and sustenance of financial risk profile

 

Downward factors

  • Significant weakening of RoCE on account of lower-than-expected profitability and growth in the particle board division
  • Decline in operating margin below 8%, leading to lower cash accrual

About the Company

MIL, set up by Kolkata-based Lohia family, manufactures decorative laminates, furniture, panel products (interior solutions for homes, offices, commercial spaces and public areas) and potato flakes. MIL was incorporated in 1965 and its subsidiary, Merino Panel Products Ltd (MPPL; incorporated in 1994) was merged with MIL in fiscal 2021, with approval from National Company Law Tribunal.

Key Financial Indicators

As on/for the period ended March 31

Unit 

2024*

2023

Operating income

Rs.Crore

2,300.10

2,180.68

Reported profit after tax

Rs.Crore

175.32

117.65

PAT margin

%

7.62

5.39

Adjusted debt/Adjusted networth

Times

0.51

0.48

Interest coverage

Times

10.75

13.31

*Provisional

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.Cr) Complexity Levels Rating Assigned with Outlook
NA Cash credit NA NA NA 5 NA CRISIL AA-/Stable
NA Cash credit NA NA NA 30 NA CRISIL AA-/Stable
NA Cash credit NA NA NA 22 NA CRISIL AA-/Stable
NA Cash credit NA NA NA 15 NA CRISIL AA-/Stable
NA Export packing credit NA NA NA 13 NA CRISIL A1+
NA Export packing credit NA NA NA 23 NA CRISIL A1+
NA Letter of Credit NA NA NA 5 NA CRISIL A1+
NA Letter of Credit NA NA NA 10 NA CRISIL A1+
NA Letter of Credit NA NA NA 15 NA CRISIL A1+
NA Letter of Credit NA NA NA 4 NA CRISIL A1+
NA Letter of Credit NA NA NA 36 NA CRISIL A1+
NA Letter of Credit NA NA NA 5 NA CRISIL A1+
NA Letter of Credit NA NA NA 60 NA CRISIL A1+
NA Long term loan NA NA Apr-2025 18.48 NA CRISIL AA-/Stable
NA Proposed cash credit limit NA NA NA 10 NA CRISIL AA-/Stable
NA Term loan NA NA Jan-2027 325 NA CRISIL AA-/Stable
NA Working capital demand loan NA NA NA 30 NA CRISIL AA-/Stable
NA Working capital demand loan NA NA NA 25 NA CRISIL AA-/Stable
NA Working capital demand loan NA NA NA 17 NA CRISIL AA-/Stable
NA Working capital demand loan NA NA NA 4.47 NA CRISIL AA-/Stable
NA Working capital demand loan NA NA NA 50.53 NA CRISIL AA-/Stable
NA Working capital demand loan NA NA NA 50 NA CRISIL AA-/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/ST 638.48 CRISIL A1+ / CRISIL AA-/Stable   -- 20-04-23 CRISIL A1+ / CRISIL AA-/Stable   -- 20-12-21 CRISIL A1+ / CRISIL AA-/Stable CRISIL A1+ / CRISIL AA-/Stable
      --   -- 20-03-23 CRISIL A1+ / CRISIL AA-/Stable   -- 02-12-21 CRISIL A1+ / CRISIL AA-/Stable --
      --   --   --   -- 29-11-21 CRISIL A1+ / CRISIL AA-/Stable --
Non-Fund Based Facilities ST 135.0 CRISIL A1+   -- 20-04-23 CRISIL A1+   -- 20-12-21 CRISIL A1+ CRISIL A1+
      --   -- 20-03-23 CRISIL A1+   -- 02-12-21 CRISIL A1+ --
      --   --   --   -- 29-11-21 CRISIL A1+ --
All amounts are in Rs.Cr.
Annexure - Details of Bank Lenders & Facilities
Facility Amount (Rs.Crore) Name of Lender Rating
Cash Credit 15 Citibank N. A. CRISIL AA-/Stable
Cash Credit 5 Punjab National Bank CRISIL AA-/Stable
Cash Credit 30 Axis Bank Limited CRISIL AA-/Stable
Cash Credit 22 Kotak Mahindra Bank Limited CRISIL AA-/Stable
Export Packing Credit 13 HSBC Bank Plc CRISIL A1+
Export Packing Credit 23 Standard Chartered Bank Limited CRISIL A1+
Letter of Credit 5 DBS Bank Limited CRISIL A1+
Letter of Credit 5 Citibank N. A. CRISIL A1+
Letter of Credit 60 Axis Bank Limited CRISIL A1+
Letter of Credit 10 HSBC Bank Plc CRISIL A1+
Letter of Credit 15 Standard Chartered Bank Limited CRISIL A1+
Letter of Credit 4 Punjab National Bank CRISIL A1+
Letter of Credit 36 Kotak Mahindra Bank Limited CRISIL A1+
Long Term Loan 18.48 Citibank N. A. CRISIL AA-/Stable
Proposed Cash Credit Limit 10 Not Applicable CRISIL AA-/Stable
Term Loan 325 Axis Bank Limited CRISIL AA-/Stable
Working Capital Demand Loan 30 HSBC Bank Plc CRISIL AA-/Stable
Working Capital Demand Loan 25 Axis Bank Limited CRISIL AA-/Stable
Working Capital Demand Loan 17 DBS Bank Limited CRISIL AA-/Stable
Working Capital Demand Loan 50 Kotak Mahindra Bank Limited CRISIL AA-/Stable
Working Capital Demand Loan 4.47 Citibank N. A. CRISIL AA-/Stable
Working Capital Demand Loan 50.53 Citibank N. A. CRISIL AA-/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
Understanding CRISILs Ratings and Rating Scales
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


Argha Chanda
Director
CRISIL Ratings Limited
D:+91 33 4011 8210
argha.chanda@crisil.com


Vishnu Sinha
Team Leader
CRISIL Ratings Limited
B:+91 33 4011 8200
vishnu.sinha@crisil.com


NILABHRA DAS
Senior Rating Analyst
CRISIL Ratings Limited
B:+91 33 4011 8200
NILABHRA.DAS@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