Rating Rationale
May 31, 2024 | Mumbai
Sharda Motor Industries Limited
Ratings reaffirmed at 'CRISIL AA-/Positive/CRISIL A1+'; Rated amount enhanced for Bank Debt
 
Rating Action
Total Bank Loan Facilities RatedRs.415.5 Crore (Enhanced from Rs.265.5 Crore)
Long Term RatingCRISIL AA-/Positive (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 ratings on the bank loan facilities of Sharda Motor Industries Ltd (SMIL) ‘CRISIL AA-/Positive/CRISIL A1+ ‘

 

On April 15, 2024, CRISIL Ratings has revised its outlook on the long-term bank facilities of SMI to ‘Positive’ from ‘Stable’ while reaffirming the rating at ‘CRISIL AA-’.Rating on the short-term bank facilities has been reaffirmed at ‘CRISIL A1+’.

 

The rating reflects expectation of CRISIL Ratings that the company will maintain its robust business risk profile, driven by its strong market position in exhaust and suspension systems for passenger cars, utility vehicles, light commercial vehicles, medium and heavy commercial vehicles and vans along with pan India presence and sustained healthy profitability. Revenue was Rs 2,704 crore in fiscal 2023 which is better than the CRISIL Ratings expectations during the previous review. Till December 2023, the company had achieved revenue of ~Rs 2,106 crore and is expected to clock in revenue of Rs 2,700-2,800 crore for full fiscal 2024. Growth in fiscal 2023 was driven by growth in the automobile industry and better price realisations. While the company is expecting volume growth of 9-11%, softening of raw material prices has reduced price realisations. SMIL has expertise in exhaust systems since inception, which is its core segment contributing to a significant portion in overall revenue. 

 

Improvement in profitability in fiscal 2024 is due to benefits of BS-VI real driving emissions (RDE) which was implemented from April 1, 2023. The new products are basically value-added sales parts which have ramped up from the second quarter of fiscal 2024 onwards. This has led to improvement in the earnings before interest, tax, depreciation and amortisation (EBITDA) margin along with good product mix and cost rationalisation measures undertaken by SMIL.

 

The company has been able to maintain strong capital structure with networth of more than Rs 769 crore as on March 31, 2023, on the back of steady accretion to reserves which is expected to improve further. The total outside liabilities to tangible networth (TOLTNW) ratio is maintained below 1 time during the three fiscals ending March 31, 2023. It does not have any long-term debt; thus the leverage position is expected to remain comfortable and in similar range over the medium term.

 

The ratings continue to reflect SMIL’s established market position, healthy relationships with customers, efficient working capital management and strong financial risk profile. These strengths are partially offset by risks of customer concentration and product concentration in revenue, susceptibility to increase in raw material prices and pricing pressure from original equipment manufacturers (OEMs).

Key Rating Drivers & Detailed Description

Strengths:

  • Established market position and strong customer base: Experience of around three decades in manufacturing exhaust systems has enabled the promoters to develop heathy relationships with OEMs such as Mahindra and Mahindra Ltd (M&M; ‘CRISIL AAA/Stable/CRISIL A1+’), for which SMIL is the preferred supplier of independent front suspension systems. It also caters to various models of Hyundai Motor India Ltd (Hyundai; rated ‘CRISIL AAA/Stable/CRISIL A1+’) and Tata Motors Ltd (TML; ‘CRISIL AA/Positive/CRISIL A1+’). Apart from exhaust systems, SMIL manufactures and supplies various suspension systems and trades in catalytic convertors for its customers.  

 

  • Efficient working capital management: SMIL has high unencumbered cash balance of more than Rs 700 crore as on September 30, 2023, and nil utilization of fund-based limits for the 12 months through January 2024. SMIL’s debtors and inventory have been 30-40 days each in the three fiscals ending March 31, 2023. The working capital cycle is partially supported by the company’s ability to stretch its payables, which have been at 80-100 days in the two fiscals through 2023 and are estimated to remain at similar levels over the medium term.

 

  • Strong financial risk profile: The company has strong capital structure, which is reflected in low TOLTNW ratio of 0.81 time as on March 31, 2023. The group has maintained low TOLTNW ratio of below 1 time in the two fiscals ending March 31, 2023. Strong capital structure is supported by healthy networth of Rs 769 crore as on March 31, 2023, on the back of steady accretion to reserves and low debt. Networth is expected to improve further, supported by stable operating margin over the medium term. With regular maintenance capital expenditure (capex) of Rs 70-100 crore and in the absence of any major debt-funded capex over the medium term, the capital structure is expected to remain strong. The debt protection metrics remain robust, with interest coverage ratio of 147 times and net cash accrual to adjusted debt ratio of 6.5 times for fiscal 2023, which are expected to be in similar range in fiscal 2024.

 

Weaknesses:

  • Customer and product concentration risks in revenue: SMIL only has exhausts and suspension line businesses, along with trading of catalytic convertors for various OEMs. The top two customers in the exhaust business (M&M and Hyundai) accounted for ~71% of total revenue in the first nine months of fiscal 2024. Revenue concentration risk is expected to remain high because of reduced product portfolio with business arrangements already made between various OEMs and their vendors for BS-VI products. SMIL has expertise in exhaust systems since inception, which is its core segment and will continue to contribute a significant portion to overall revenue going ahead. Contribution from exhaust systems is more than 90% of the total revenue in fiscal 2023. Decline in customer and product concentration, over the medium term, will be a key monitorable and critical factor for ratings.

 

  • Susceptibility to increase in raw material prices and pricing pressure from OEMs: The company has limited bargaining power with OEMs, which periodically revise prices based on their financial standing and willingness. As such, any benefit in operating margin comes with a lag. SMIL has strong market position and niche product profile which enables it to pass on price increases, although with a lag, supported by healthy and sustained EBITDA margin.

Liquidity: Superior

SMIL has healthy unencumbered cash and bank balance along with liquid investments of Rs 709 crore as on September 30, 2023. Liquidity is further supported by bank limits which have not been utilised for the 12 months through January 2024.

 

SMIL is anticipated to generate cash accrual of Rs 250-300 crore against nil term debt obligation. Furthermore, regular capex is estimated at Rs 70-100 crore, which is expected to be funded entirely by cash accrual. Any major reduction in cash levels or increase in funds deployed towards non-core activities will remain a key monitorable.

Outlook: Positive

Healthy growth in revenue and sustained operating margin strengthening the credit risk profile over the medium term.

Rating Sensitivity factors

Upward factors:

  • Sustained improvement in revenue along with operating margin sustaining at 12-13%
  • Sustenance of healthy financial risk profile

 

Downward factors:

  • Revenue degrowth along with operating margin declining to below 10%, impacting cash accrual
  • Large, debt-funded capex or investments impacting the financial risk profile with TOLTNW increasing to more than 1.5 times

About the Company

Incorporated in 1986, SMIL is managed by Mr Ajay Relan and is India’s largest manufacturer of exhausts for automotive players. SMIL’s existing product profile comprises exhausts and suspension systems for passenger cars, utility vehicles, light commercial vehicles, medium and heavy commercial vehicles, and vans. The company has nine manufacturing facilities across India to support its customer base.

 

SMIL is listed on both the Bombay Stock Exchange and the National Stock Exchange.

Key Financial Indicators*

Particulars

Unit

2023

2022

Revenue

Rs crore

2704

2,261.65

Profit after tax (PAT)

Rs crore

205.4

161.8

PAT margin

%

7.60

7.16

Adjusted debt/adjusted networth

Times

0.05

0.05

Interest coverage

Times

148

40

*CRISIL adjusted numbers

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 the instrument Date of
Allotment		 Coupon
Rate (%)		 Maturity
Date		 Issue size
(Rs. Crore)		 Complexity
Level		 Rating assigned
with outlook
NA Fund-Based Facilities NA NA NA 195 NA CRISIL AA-/Positive 
NA Proposed Fund-Based Bank Limits NA NA NA 0.5 NA CRISIL AA-/Positive 
NA Non-Fund Based Facility NA NA NA 220 NA CRISIL A1+
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 195.5 CRISIL AA-/Positive 15-04-24 CRISIL AA-/Positive 16-01-23 CRISIL AA-/Stable   -- 24-11-21 CRISIL AA-/Stable CRISIL A1+ / CRISIL AA-/Stable
      --   --   --   -- 28-10-21 CRISIL A1+ / CRISIL AA-/Stable --
Non-Fund Based Facilities ST 220.0 CRISIL A1+ 15-04-24 CRISIL A1+ 16-01-23 CRISIL A1+   -- 24-11-21 CRISIL A1+ --
All amounts are in Rs.Cr.
Annexure - Details of Bank Lenders & Facilities
Facility Amount (Rs.Crore) Name of Lender Rating
Fund-Based Facilities 55 HDFC Bank Limited CRISIL AA-/Positive
Fund-Based Facilities 50 HDFC Bank Limited CRISIL AA-/Positive
Fund-Based Facilities 60 YES Bank Limited CRISIL AA-/Positive
Fund-Based Facilities 30 Kotak Mahindra Bank Limited CRISIL AA-/Positive
Non-Fund Based Limit 50 YES Bank Limited CRISIL A1+
Non-Fund Based Limit 70 Kotak Mahindra Bank Limited CRISIL A1+
Non-Fund Based Limit 100 HDFC Bank Limited CRISIL A1+
Proposed Fund-Based Bank Limits 0.5 Not Applicable CRISIL AA-/Positive
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 Approach to Recognising Default
Understanding CRISILs Ratings and Rating Scales

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

Smriti Singh
Team Leader
CRISIL Ratings Limited
B:+91 124 672 2000
smriti.singh@crisil.com

Naman Jain
Manager
CRISIL Ratings Limited
B:+91 124 672 2000
Naman.Jain@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