Rating Rationale
October 04, 2024 | Mumbai
Prism Johnson Limited
Rating reaffirmed at 'CRISIL A1+'
 
Rating Action
Rs.200 Crore Commercial PaperCRISIL 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 A1+’ rating on the commercial paper program of Prism Johnson Ltd (PJL).

 

The rating reflects the healthy business risk profile supported by PJL’s position as a prominent cement player in the central region, its established presence in the domestic ceramic and vitrified tiles industry along with being one of the leading players in the ready-mix concrete (RMC) business and structural improvement in the operating efficiency of the Cement and HRJ Divisions. The rating also factors in the healthy liquidity and financial risk profile maintained. These strengths are partially offset by susceptibility to fluctuations in input costs and realisations, cyclicality in the industry and exposure to intense competition.

 

During fiscal 2024, the consolidated earnings before interest, tax, depreciation and amortisation (EBITDA) margin improved to 7.3% compared to 6.5% in the previous fiscal due to improvement in profitability of the cement division. EBITDA per ton of the cement segment improved to Rs 523 in fiscal 2024 as compared to Rs 445 in fiscal 2023 owing to decline in power and fuel cost even as realisations declined.  As for the tiles division, operating profitability continued to remain moderate owing to ageing plants leading to higher fixed costs.

 

For fiscal 2025, CRISIL Ratings expects EBITDA margin to improve to 7-8% driven by cost reduction in the cement division with decline in power and fuel cost on account of lower input prices and benefit of investments made in green energy in cement division. The profitability of tiles division is also expected to improve with completion of modernization activities in first half of fiscal 2025 which will lead to better operational efficiencies. The profitability of the RMC segment is also expected to improve with various cost rationalization measures being undertaken and further scaling up of asset light franchise model.

 

With higher accruals during fiscal 2024 aided by proceeds from land parcel and mining lease sale, the financial risk profile improved as seen in consolidated net debt to EBITDA ratio declining to 2.6 times in fiscal 2024 against 3.8 times a year earlier. CRISIL Ratings expects the net debt to EBITDA ratio to further gradually decline over the medium term with an improvement in profitability despite pickup in capital expenditure (capex). Liquidity remains strong, with cash and equivalents of approximately Rs 400 crore as on June 30, 2024, along with a policy to prepay or refinance a large part of the term debt a year in advance.

Analytical Approach

CRISIL Ratings has combined the business and financial risk profiles of PJL and its joint ventures (JVs), associate and subsidiary companies as these have strong financial, managerial and operational linkages.

 

CRISIL Ratings has factored in support from PJL to Raheja QBE General Insurance Company Ltd and has accordingly carried out adjustments to net worth, in line with the capital allocation approach.

 

CRISIL Ratings has considered supplier’s credit as debt.

 

Please refer Annexure - List of Entities Consolidated, which captures the list of entities considered and their analytical treatment of consolidation.

Key Rating Drivers & Detailed Description

Strengths:

  • Prominent cement player in the central region, established presence in the domestic tiles business and one of the leading players in the RMC business: PJL is a prominent cement player in the central region with capacity of 5.6 million metric tonne per annum (MTPA) supported by long track record of operations. Cement sales for PJL are concentrated in Uttar Pradesh (UP), Madhya Pradesh (MP) and Bihar with majority of the offtake from eastern and central UP. PJL sells cement under the brands – Champion, Champion Plus, Champion All Weather and Duratech. PJL also has supply agreements with four suppliers for supply of cement having grinding capacity of 1.3 MTPA.

 

The company’s tiles division, HRJ, has total tile manufacturing capacity of 64 million m2 across 11 units (including JVs) across India  post modernisation of its Vijaywada plant and commencement of its greenfield tile plant at Panagarh, West Bengal with a production capacity of 6.3 million m2 . The division also houses a faucet manufacturing plant each in Samba, Jammu & Kashmir, and Baddi, Himachal Pradesh. HRJ has a wide product range including tiles, sanitary ware, faucets, quartz and engineering marbles, and construction chemicals. HRJ has a wide distribution network of over 900 dealers and 21 large format experience centres.              

 

PJL, one of the leading RMC manufacturers, operates 108 RMC plants at 49 locations across India as on June 30, 2024.

 

  • Healthy operating efficiency: The EBITDA per tonne of PJL’s cement division has declined to Rs 445-525 over fiscals 2023-2024 from Rs 700-1,000 per tonne in fiscals 2019 to 2022. The reduction was driven by due to heightened power and fuel cost owing to higher petcoke/ coal prices which couldn’t be fully passed on.  Going forward, EBITDA per ton is expected to improve gradually despite near term challenges of lower realization as the company is expected to benefit from various cost efficiency measures such as AFR project and investments in green energy. The company has recently completed installation of 8 MW of solar capacity and commissioning of wind power project of 24 MW is expected by March 2025, which will lead to cost savings.

 

After witnessing a turnaround in the HRJ division during fiscals 2021 and 2022 as seen in EBITDA margin improving to double digits (barring quarters impacted due to the pandemic) from 3-4% during fiscals 2018 to 2020, operating profitability was impacted during fiscals 2023-2024 due to high gas prices and various kiln modernization activities being undertaken by the company. However, with modernization largely expected to be completed during fiscal 2025, EBITDA margins should improve from current levels over the medium term.

 

  • Heathy financial risk profile and strong liquidity: Financial leverage, as measured by net debt to EBITDA decreased in fiscal 2024 to 2.6 times as compared to 3.8 times in fiscal 2023 largely owing to proceeds of Rs 530 crore as on overall consideration from the transfer of mining lease and sale of certain freehold land parcel etc. to The Ramco Cements Ltd, and is expected to strengthen further over the medium term with expected improvement in profitability. The company plans to incur large annual capex of around Rs 500 crore over medium term towards various cost efficiency improvement and purchase of mining land which will lead to higher accruals.

 

Interest coverage to remain comfortable at above 2.5 times over the medium term. Liquidity remains strong, with cash and equivalents of approximately Rs 400 crore as on June 30, 2024 which will be utilised towards capex. The company plans to maintain liquidity of around Rs 150- 200 crore over medium. Further, the company has a practice to prepay or refinance large part of the term debt a year in advance which lends comfort to the financial risk profile. PJL also has healthy financial flexibility being part of a strong group.

 

Weaknesses:

  • Susceptibility to fluctuations in input costs and realisations; and cyclicality in the industry: Capacity addition in the cement industry tends to be sporadic because of the long gestation period for setting up a facility and numerous players adding capacity during the peak of a cycle. This has led to unfavourable price cycles for the sector in the past. Moreover, profitability remains exposed to volatility in input prices, including raw material, power, fuel and freight. Increase in coal and pet coke prices have impacted the profitability of several cement players. Realisations and profitability are also affected by demand, supply, offtake and regional factors.

 

  • Exposure to intense competition: The ceramic tiles industry is intensely competitive coupled with presence of large unorganised  sector. However, with changes such as closure of ceramic units running on coal gasifiers, and implementation of the Goods and Services Tax (GST) and Real Estate (Regulation and Development) Act, 2016 (RERA), the market share of organised players has expanded in recent times.

 

Despite being  one of the leading players, the HRJ division faces significant competition from reputed brands such as Kajaria Ceramics Ltd, Somany Ceramics Ltd (rated ‘CRISIL AA-/Stable/CRISIL A1+’), Asian Granito India Ltd and Orient Bell Ltd (rated ‘CRISIL A/Negative/CRISIL A1’). Intense competition restricts profitability, given the lower ability to pass on cost increases to customers.

Liquidity: Strong

Estimated net cash accrual of over Rs 300 crore and Rs 400 crore per annum for fiscals 2025 and 2026 along with high cash and equivalents balance, are more than adequate to meet the yearly scheduled debt repayment. Also, PJL has demonstrated its ability to refinance debt in the past as the company typically prepays or refinances major portion of loans due in the next one year. Moderately utilised bank lines at around 40% of the drawing power for the six months ended June 2024 provide additional cushion to liquidity. Furthermore, being part of a strong group provides healthy financial flexibility.

 

Environment, social and governance (ESG) profile

The ESG profile of PJL supports its healthy credit risk profile.

 

The cement sector has a significant impact on the environment owing to higher emissions, waste generation and water consumption. This is because of energy-intensive cement manufacturing process and high dependence on natural resources such as limestone and coal as key raw materials. The sector has significant social impact due to its nature of operations, affecting local community and health hazards. PJL has continuously focused on mitigating these environmental and social risks.

 

Key ESG highlights

  • PJL aims to reduce its emissions by increasing use of alternate raw materials, alternate fuels, and renewable energy and focusing on energy conservation and efficiency. Further, company has reduced its Scope 1 and 2 emission intensity at standalone level by ~2% to 616 kg CO2 per tonne of cementitious material in fiscal 2024.
  • Share of renewable energy (including that from the waste heat recovery system, solar and biomass) in its energy mix stood at ~29% in fiscal 2024
  • At the standalone level, it reported nil lost time injury frequency rate (LITFR) for employees and 0.69x for workers in fiscal 2024, as compared to 0.21x for employees and 0.45x for workers in fiscal 2023.
  • Company’s governance structure is characterized by ~45% of its board being independent directors, two-woman board members, independent chairperson and extensive financial disclosures (as of March 31, 2024).

Rating sensitivity factors

Downward factors:

  • Weakening of the financial risk profile with net debt to EBITDA ratio sustaining above 4 times
  • Lower-than-expected liquidity either owing to low cash balance or high utilisation of fund-based limits
  • Slower-than-expected turnaround in profitability across divisions (Cement, HRJ and RMC)
  • Large, debt-funded capital expenditure exposing the company to project risks

About the Company

PJL is an integrated building materials company, with a wide range of products such as cement, RMC, tiles and bath products. The PJL group currently has three divisions - Cement, HRJ, and RMC. Further, it has a 51% stake in its general insurance subsidiary, RQBE General Insurance Company Ltd(RQBE). PJL is listed on the Bombay Stock Exchange and National Stock Exchange.

Key Financial Indicators (consolidated excluding RQBE) – Adjusted by CRISIL Ratings

Particulars

Unit

2024

2023

Revenue

Rs crore

7,149

6,821

PAT

Rs crore

202

-68

PAT margin

%

2.8

-1.0

Adjusted debt/adjusted networth

Times

1.03

1.25

Adjusted interest coverage

Times

2.84

2.46

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 Commercial Paper NA NA 7-365 days 200.00 Simple CRISIL A1+

Annexure – List of entities consolidated

Names of entities consolidated

Extent of consolidation

Rationale for consolidation

TBK Rangoli Tile Bath Kitchen Pvt Ltd

Full

Significant operational and financial linkages

TBK Venkataramiah Tile Bath Kitchen Pvt Ltd

Full

Significant operational and financial linkages

TBK Samiyaz Tile Bath Kitchen Pvt Ltd

Full

Significant operational and financial linkages

TBK Prathap Tile Bath Kitchen Pvt Ltd

Full

Significant operational and financial linkages

H. & R. Johnson (India) TBK Ltd

Full

Significant operational and financial linkages

RMC Readymix Porselano (India) Ltd

Full

Significant operational and financial linkages

Sentini Cermica Pvt Ltd

Full

Significant operational and financial linkages

Spectrum Johnson Tiles Pvt Ltd

Full

Significant operational and financial linkages

Antique Marbonite Pvt Ltd

Full

Significant operational and financial linkages

Sanskar Ceramics Pvt Ltd

Full

Significant operational and financial linkages

Small Johnson Floor Tiles Pvt Ltd

Full

Significant operational and financial linkages

Coral Gold Tiles Pvt Ltd

Full

Significant operational and financial linkages

Prism Johnson Building Solutions Limited

Full

Significant operational and financial linkages

Prism Concrete Solutions Limited

Full

Significant operational and financial linkages

PJL Cement Limited

Full

Significant operational and financial linkages

Raheja QBE General Insurance Company Ltd

Capital allocation

Significant operational and financial linkages

Ardex Endura (India) Pvt Ltd

Proportionate

JV

TBK Deepgiri Tile Bath Kitchen Pvt Ltd

Proportionate

JV

TBK Florance Ceramics Pvt Ltd

Proportionate

JV

Sunbath Sanitary Pvt Ltd (with effect from August 22, 2024)

Proportionate

JV

CSE Solar Parks Satna Pvt Ltd

Proportionate

Associate

Sunspring Solar Pvt Ltd

Proportionate

Associate

ReNew Green (MPR Two) Private Limited

Proportionate

Associate

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
Commercial Paper ST 200.0 CRISIL A1+   -- 06-10-23 CRISIL A1+ 25-03-22 CRISIL A1+   -- --
      --   -- 23-03-23 CRISIL A1+   --   -- --
All amounts are in Rs.Cr.
Criteria Details
Links to related criteria
CRISILs Approach to Financial Ratios
Rating criteria for manufaturing and service sector companies
The Rating Process
CRISILs Bank Loan Ratings - process, scale and default recognition
Rating Criteria for Cement Industry
CRISILs Criteria for rating short term debt
CRISILs Criteria for Consolidation

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


Manish Kumar Gupta
Senior Director
CRISIL Ratings Limited
B:+91 22 3342 3000
manish.gupta@crisil.com


Ankit Kedia
Director
CRISIL Ratings Limited
B:+91 22 3342 3000
ankit.kedia@crisil.com


Nisheet Sood
Manager
CRISIL Ratings Limited
B:+91 22 3342 3000
Nisheet.Sood@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