Rating Rationale
April 06, 2022 | Mumbai
Nandan Denim Limited
Rating migrated to 'CRISIL BBB-/Stable/CRISIL A3'; Ratings Withdrawn
 
Rating Action
Total Bank Loan Facilities RatedRs.460.68 Crore
Long Term Rating^CRISIL BBB-/Stable (Migrated from 'CRISIL BB-/Stable ISSUER NOT COOPERATING*; Rating Withdrawn)
Short Term Rating&CRISIL A3 (Migrated from 'CRISIL A4+ ISSUER NOT COOPERATING*; Rating Withdrawn)
^ *Issuer did not cooperate; based on best-available information
& *Issuer did not cooperate; based on best-available information
1 crore = 10 million
Refer to Annexure for Details of Instruments & Bank Facilities

Detailed Rationale

Due to inadequate information, CRISIL Ratings, in line with SEBI guidelines, had migrated the rating of Nandan Denim Limited (NDL) to ‘CRISIL BB-/Stable/CRISIL A4+ Issuer Not Cooperating'. However, the management has subsequently started sharing requisite information, necessary for carrying out comprehensive review of the rating.  Consequently, CRISIL Ratings is migrating the rating on bank facilities of from ‘CRISIL BB-/Stable/CRISIL A4+ Issuer Not Cooperating’ to CRISIL BBB-/Stable/CRISIL A3. Simultaneously, CRISIL Ratings has also withdrawn its ratings on NDL’s bank facilities on company’s request and receipt of “No Objection Certificate” from its banks. This is inline with CRISIL Ratings’ policy of withdrawal of bank loan ratings.

 

The ratings reflect extensive industry experience of the promoters, establish market presence and moderate financial profile. These strength are partially offset by working capital intensive operations, high term debt obligations and vulnerability to competition and volatility in raw material prices.

Key Rating Drivers & Detailed Description

Strengths:

Established market presence: NDL’s promoters, the Chirpal family, has been engaged in the textile industry for over 50 years. This has given them an understanding of the dynamics of the market, and enabled them to establish relationships with suppliers and customers. Further, the company has a large integrated manufacturing capacity for yarn, denim, shirting and benefits from the consequent economies of scale. NDL primarily caters to mass market denim and has a wide distributor base. NDL moderate scale provides an operating flexibility in the intensely competitive industry. In 9 months to December 2021, the company clocked a turnover of Rs. 1467 cr recovering sharply from Rs. 1097 cr turnover in the previous full year.

 

Moderate financial profile: NDL has healthy net worth and total outside liabilities to adjusted tangible networth (TOL/ANW) of Rs. 471 cr and 1.51 times as on March 31, 2021. NDL’s debt protection measures were suppress in fiscal 2021 with interest coverage of 1.86 times and net cash accurals to total debt (NCATD) ratio of 0.11 times on account of fall in the turnover during the year. The unprecedented lockdown and covid-19 related disruptions had affected the revenue during fiscal 2021.

 

In current year (ending March 2022), company is estimated to clock its historically highest turnover and profit. NDL’s TOL/ANW ratios is estimated to remain steady with net worth rising over Rs. 530 cr. Its interest coverage ratio is also estimated to be much improved around 3.5 times for fiscal 2022.

 

Weaknesses

Working capital intensive operations: Operations are working capital intensive with usual gross current assets of around 5 months. This is driven by inventory of around 2 moths and receivables of just over 2 months. The working capital requirements are partially supported by credit from its suppliers.

 

High repayment obligations: Company has annual repayment obligations of around Rs. 80-90 cr over medium term. These shall continue to absorb significant share of accruals generated from business and restrain the liquidity profile.

 

Competition and susceptibility to volatility in raw material prices Competition is intense in the textile weaving industry due to low entry barriers on account of limited capital and technology requirements and little differentiation in end products. Moreover, revenue and profitability will remain susceptible to fluctuation in the prices of raw material: cotton and yarn.

Liquidity: Adequate

The company is expected to generate annual accruals of Rs. 100-120 cr over medium term against which it has repayment obligation of Rs. 80-90 cr. Operations are working capital intensive with GCA of around 5 months. However, bank limit utilisation (off Rs. 240 cr sanctioned limit) is moderate at around 66 percent for the past twelve months ended January 2022. The liquidity has also drawn comfort from receipt of COVID-19 related funding (in fiscal 2021, fiscal 2022) amounting to around Rs. 165 cr. Further, the promoters have also supported the company through infusion of Rs. 35 cr as unsecured loans. CRISIL Ratings believes that while high repayment obligations continue to restrain liquidity, the steady working capital cycle, receipt of COVID-19 funding and cushion in bank limits provides cushion.

Outlook: Stable

CRISIL Ratings believes that NDL will continue to benefit from its extensive promoter experience, integrated operations and healthy capital structure.

Rating Sensitivity factors

Upward factor

  • Significant improvement in accruals resulting the NCA repayment ratio over 1.5 times on sustained basis.
  • Sharp and sustainable improvement in the profitability coupled with steady capital structure.

 

Downward factor

  • Pressure on topline or margin resulting in accruals falling below Rs. 100 cr.
  • Deterioration in working capital cycle or large capex adversely affecting the liquidity or financial profile

About the Company

Incorporated in August 1994 as Nandan Exim Ltd, NDL is promoted by Mr. Vedprakash D Chiripal and Mr. Brijmohan Chiripal. The company was renamed as NDL in September 2013. The company is part of the Ahmedabad-based Chiripal group, which has a presence in industries such as textiles, education, real estate, packaging, and chemicals.  NDL has integrated denim manufacturing facilities across the value chain—from spinning to finished fabric.

Key Financial Indicators

As on/for the period ended March 31

Unit

2021

2020

Operating income

Rs.Crore

1,097

1,542

Reported profit after tax

Rs.Crore

(18.7)

(0.5)

PAT margins

%

(1.7)

(0.03)

Adjusted Debt/Adjusted Networth

Times

1.17

1.06

Interest coverage

Times

1.86

2.22

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. The CRISIL Ratings' complexity levels are available on www.crisil.com/complexity-levels. Users are advised to refer to the CRISIL Ratings' complexity levels for instruments that they consider for investment. 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

Bank Guarantee

NA

NA

NA

2.35

NA

CRISIL A3 (Rating Migrated and Withdrawn)

NA

Cash Credit

NA

NA

NA

103

NA

CRISIL BBB-/Stable (Rating Migrated and Withdrawn)

NA

Corporate Loan

NA

NA

Mar-2025

25

NA

CRISIL BBB-/Stable (Rating Migrated and Withdrawn)

NA

Letter of Credit

NA

NA

NA

15.85

NA

CRISIL A3 (Rating Migrated and Withdrawn)

NA

Term Loan

NA

NA

Mar-2027

314.48

NA

CRISIL BBB-/Stable (Rating Migrated and Withdrawn)

Annexure - Rating History for last 3 Years
  Current 2022 (History) 2021  2020  2019  Start of 2019
Instrument Type Outstanding Amount Rating Date Rating Date Rating Date Rating Date Rating Rating
Fund Based Facilities LT 442.48 CRISIL BBB-/Stable (Rating Migrated and Withdrawn)   -- 30-06-21 CRISIL BB- /Stable(Issuer Not Cooperating)* 06-03-20 CRISIL BB- /Stable(Issuer Not Cooperating)* 24-10-19 CRISIL BB+ /Stable(Issuer Not Cooperating)* CRISIL BBB+ /Stable(Issuer Not Cooperating)*
      --   --   --   -- 15-05-19 CRISIL BBB /Stable(Issuer Not Cooperating)* --
Non-Fund Based Facilities ST 18.2 CRISIL A3 (Rating Migrated and Withdrawn)   -- 30-06-21 CRISIL A4+ (Issuer Not Cooperating)* 06-03-20 CRISIL A4+ (Issuer Not Cooperating)* 24-10-19 CRISIL A4+ (Issuer Not Cooperating)* CRISIL A2 (Issuer Not Cooperating)*
      --   --   --   -- 15-05-19 CRISIL A3+ (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 1 State Bank of India CRISIL A3 (Rating Migrated and Withdrawn)
Bank Guarantee 0.5 UCO Bank CRISIL A3 (Rating Migrated and Withdrawn)
Bank Guarantee 0.85 Oriental Bank of Commerce CRISIL A3 (Rating Migrated and Withdrawn)
Cash Credit 14.6 UCO Bank CRISIL BBB-/Stable (Rating Migrated and Withdrawn)
Cash Credit 21.9 Oriental Bank of Commerce CRISIL BBB-/Stable (Rating Migrated and Withdrawn)
Cash Credit 11 Bank of Maharashtra CRISIL BBB-/Stable (Rating Migrated and Withdrawn)
Cash Credit 15 Union Bank of India CRISIL BBB-/Stable (Rating Migrated and Withdrawn)
Cash Credit 15 United Bank Limited CRISIL BBB-/Stable (Rating Migrated and Withdrawn)
Cash Credit 25.5 State Bank of India CRISIL BBB-/Stable (Rating Migrated and Withdrawn)
Corporate Loan 25 State Bank of India CRISIL BBB-/Stable (Rating Migrated and Withdrawn)
Letter of Credit 5.25 State Bank of India CRISIL A3 (Rating Migrated and Withdrawn)
Letter of Credit 2.75 UCO Bank CRISIL A3 (Rating Migrated and Withdrawn)
Letter of Credit 1.95 Oriental Bank of Commerce CRISIL A3 (Rating Migrated and Withdrawn)
Letter of Credit 2.65 Bank of Maharashtra CRISIL A3 (Rating Migrated and Withdrawn)
Letter of Credit 3.25 Union Bank of India CRISIL A3 (Rating Migrated and Withdrawn)
Term Loan 30.2 State Bank of India CRISIL BBB-/Stable (Rating Migrated and Withdrawn)
Term Loan 7.35 Oriental Bank of Commerce CRISIL BBB-/Stable (Rating Migrated and Withdrawn)
Term Loan 11.73 Bank of Maharashtra CRISIL BBB-/Stable (Rating Migrated and Withdrawn)
Term Loan 6.96 State Bank of India CRISIL BBB-/Stable (Rating Migrated and Withdrawn)
Term Loan 7.11 State Bank of India CRISIL BBB-/Stable (Rating Migrated and Withdrawn)
Term Loan 11.49 Dena Bank CRISIL BBB-/Stable (Rating Migrated and Withdrawn)
Term Loan 15.06 Syndicate Bank CRISIL BBB-/Stable (Rating Migrated and Withdrawn)
Term Loan 2.47 The Karur Vysya Bank Limited CRISIL BBB-/Stable (Rating Migrated and Withdrawn)
Term Loan 5.36 Lakshmi Vilas Bank Limited CRISIL BBB-/Stable (Rating Migrated and Withdrawn)
Term Loan 44 Central Bank Of India CRISIL BBB-/Stable (Rating Migrated and Withdrawn)
Term Loan 49.64 The Saraswat Co-Operative Bank Limited CRISIL BBB-/Stable (Rating Migrated and Withdrawn)
Term Loan 61.55 Union Bank of India CRISIL BBB-/Stable (Rating Migrated and Withdrawn)
Term Loan 61.56 United Bank of India CRISIL BBB-/Stable (Rating Migrated and Withdrawn)

This Annexure has been updated on 06-Apr-2022 in line with the lender-wise facility details as on 28-Feb-2022 received from the rated entity.  

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

Media Relations
Analytical Contacts
Customer Service Helpdesk

Pankaj Rawat
Media Relations
CRISIL Limited
B: +91 22 3342 3000
pankaj.rawat@crisil.com

Hiral Jani Vasani
Media Relations
CRISIL Limited
B: +91 22 3342 3000
hiral.vasani@crisil.com

Rutuja Gaikwad 
Media Relations
CRISIL Limited
B: +91 22 3342 3000
Rutuja.Gaikwad@ext-crisil.com


Rahul Subrato Kumar Guha
Director
CRISIL Ratings Limited
D:+91 22 4097 8320
rahul.guha@crisil.com


Nilesh Agarwal
Associate Director
CRISIL Ratings Limited
D:+91 79 4024 4531
Nilesh.Agarwal1@crisil.com


Gaurav Vinod Gupta
Manager
CRISIL Ratings Limited
B:+91 79 4024 4500
Gaurav.Gupta1@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)

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 global analytical company providing ratings, research, and risk and policy advisory services. We are India's leading ratings agency. We are also the foremost provider of high-end research to the world's largest banks and leading corporations.

CRISIL 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