Rating Rationale
October 25, 2024 | Mumbai
Terai Tea Company Limited
Ratings reaffirmed at 'CRISIL BBB-/Stable/CRISIL A3'
 
Rating Action
Total Bank Loan Facilities RatedRs.49.81 Crore
Long Term RatingCRISIL BBB-/Stable (Reaffirmed)
Short Term RatingCRISIL A3 (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 facilities of Terai Tea Company Limited (TTCL; part of Terai group) at ‘CRISIL BBB-/Stable/CRISIL A3’.

 

The rating continues to reflect the extensive experience of the promoters and moderate financial risk profile of the group. These strengths are partially offset by the modest operating efficiency amidst exposure to risks posed by volatility in tea prices and susceptibility of profitability to fluctuations in tea prices.

Analytical Approach

CRISIL Ratings has combined the business and financial risk profiles of TTCL, Abhijit Tea Co Pvt Ltd (ATCPL), New Darjeeling Union Tea Co Ltd (NDUTCL), East India Produce Ltd (EIPL), Jaldacca Tea Plantations Pvt Ltd (JTPPL), The Kharibari Tea Company Ltd (TKTCL), Terai Dooars Tea Company Pvt Ltd (TDTCPL), and Sayedabad Tea Company Ltd (STCL). This is because the companies, collectively referred to as the Terai group, have common management, and are in the same line of business with substantial shareholdings in inter-group companies.

 

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:

  • Extensive experience of the promoters: The Terai group, incorporated in 1973, is a partially integrated player in the tea segment. Over the years, the group acquired seven tea estates, mostly sick units, and successfully turn them around into profitable entities. Regular capital expenditure (capex) incurred to acquire new plantations and refurbish the old machinery, has helped the group maintain a strong position and record substantial growth in revenue.

 

  • Moderate Financial risk profile: Financial risk profile is moderate marked by net worth and gearing of around Rs.203 crore and less than 0.3 times, respectively for the group in FY24. Further, in the absence of any major debt funded capex plans and consistent accretion to reserves, capital structure is expected to remain moderate. Debt protection metrics continue to remain comfortable with interest coverage and net cash accruals to total debt (NCATD) of 1.9 times and 21%. Respectively for the group in FY24. The same is expected to improve going forward with no major debt funded capex plans.

 

Weaknesses:

  • Modest operating efficiency amidst exposure to risks posed by volatility in tea prices: As tea is a seasonal product, its yield depends on weather conditions. Production could be hampered significantly in case of any variation in rains, humidity, and temperature. In case of poor weather conditions, decline in production and quality levels causes volatility in realisations. Moreover, plantation operations are fixed cost in nature, with labour accounting for 50-60% of total cost. Presence of several labour laws and unions restrict the scope to reduce manpower. Hence, in case of a drop in production or realisations, the group may witness a fall in its profitability. EBITDA margin for the group has remained volatile at 3.4% in FY24 against 6.3% in the previous fiscal 2024.

 

  • Susceptibility of profitability to fluctuations in tea prices: A significant portion of the sales is through auctions in Northern West Bengal. Auction prices are determined at the centres based on demand-supply dynamics. Global demand-supply factors impact exports, where realisation prices are superior to domestic sales. For instance, the realisation price could not match the increase in production cost of tea in fiscals 2013 and 2024, leading to reduced profitability or losses for many West Bengal-based tea manufacturers.

Liquidity: Adequate

Month-end bank limit utilization for the last 12 months ended March 2023 has remained moderate at less than 50%. Net cash accruals is expected to remain at more than Rs.6-8.5 crore for the group, which will be sufficient against stipulated repayment obligations of upto Rs 3.6 crore. The current ratio remains moderate at around 1.8 times for the group as on March 31, 2024.

Outlook: Stable

CRISIL Ratings believes the Terai Tea group will remain constrained by its modest topline, profitability, and cash accrual over the medium term.

Rating sensitivity factors

Upward Factors

  • Strong revenue growth rate of more than 20% alongnwith improved profitability on standalone company leading to net cash accruals of more than Rs.12 crore on sustained basis
  • Efficient working capital management and moderate capital structure

 

Downward Factors

  • Continuation of subdued profitability on standalone performance and deterioration in overall group’s business risk profile leading to net cash accruals of less than Rs 3 crore
  • Any large debt-funded capex affecting the financial risk profile and liquidity

About the Company

TTCL was incorporated by the family of present chairman Mr. Ajit Kumar Agarwala in 1973. It is engaged in plantations and tea manufacturing, and undertakes opportunistic trading of agricultural commodities, such as jute, sugar, and yellow peas. It has around 262 hectares of land under plantation at the Bagdogra Tea Estate. Over the years, the group has purchased seven tea estates, covering around 2,000 hectares under tea plantation, and five leaf factories.

Key Financial IndicatorsConsolidated

As on/for the period ended March 31

Unit

2024

2023

Operating income

Rs crore

189.77

182.11

Reported profit after tax

Rs crore

7.78

2.67

PAT margins

%

4.1

1.5

Adjusted Debt/Adjusted Networth

Times

0.28

0.35

Interest coverage

Times

1.95

2.17

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 Bank Guarantee NA NA NA 1.30 NA CRISIL A3
NA Cash Credit NA NA NA 48.14 NA CRISIL BBB-/Stable
NA Overdraft Facility NA NA NA 0.05 NA CRISIL BBB-/Stable
NA Proposed Working Capital Facility NA NA NA 0.32 NA CRISIL BBB-/Stable

Annexure – List of entities consolidated

Names of Entities Consolidated

Extent of Consolidation

Rationale for Consolidation

Abhijit Tea Co Private Limited

100%

Same line of business, and significant operational, managerial, and financial linkages.

Sayedabad Tea Company Limited

100%

Same line of business, and significant operational, managerial, and financial linkages.

East Indian Produce Limited

100%

Same line of business, and significant operational, managerial, and financial linkages.

Jaldacca Tea Plantation Private Limited

100%

Same line of business, and significant operational, managerial, and financial linkages.

The Kharibari Tea Company Limited

100%

Same line of business, and significant operational, managerial, and financial linkages.

New Darjeeling Union Tea Co Limited

100%

Same line of business, and significant operational, managerial, and financial linkages.

Terai Tea Company Limited

100%

Same line of business, and significant operational, managerial, and financial linkages.

Terai Dooars Tea Company Private Limited

100%

Same line of business, and significant operational, managerial, and financial linkages.

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 48.51 CRISIL BBB-/Stable   -- 28-07-23 CRISIL BBB-/Stable 30-04-22 CRISIL BBB-/Stable 08-02-21 CRISIL BBB-/Stable CRISIL BBB-/Negative
Non-Fund Based Facilities ST 1.3 CRISIL A3   -- 28-07-23 CRISIL A3 30-04-22 CRISIL A3 08-02-21 CRISIL A3 CRISIL A3
All amounts are in Rs.Cr.
Annexure - Details of Bank Lenders & Facilities
Facility Amount (Rs.Crore) Name of Lender Rating
Bank Guarantee 0.4 Bank of India CRISIL A3
Bank Guarantee 0.6 Central Bank Of India CRISIL A3
Bank Guarantee 0.3 Union Bank of India CRISIL A3
Cash Credit 19.27 Union Bank of India CRISIL BBB-/Stable
Cash Credit 6.89 Central Bank Of India CRISIL BBB-/Stable
Cash Credit 6.73 Bank of India CRISIL BBB-/Stable
Cash Credit 10 YES Bank Limited CRISIL BBB-/Stable
Cash Credit 4.52 Union Bank of India CRISIL BBB-/Stable
Cash Credit 0.73 Union Bank of India CRISIL BBB-/Stable
Overdraft Facility 0.05 YES Bank Limited CRISIL BBB-/Stable
Proposed Working Capital Facility 0.32 Not Applicable 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
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


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


Jagrit Sharma
Rating Analyst
CRISIL Ratings Limited
B:+91 33 4011 8200
Jagrit.Sharma@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