Rating Rationale
April 08, 2020 | Mumbai
The Cotton and Textile Corp
Rated amount enhanced
 
Rating Action
Total Bank Loan Facilities Rated Rs.14.5 Crore (Enhanced from Rs.9 Crore)
Long Term Rating CRISIL B+/Stable (Reaffirmed)
Short Term Rating CRISIL A4 (Assigned)
1 crore = 10 million
Refer to annexure for Details of Instruments & Bank Facilities
Detailed Rationale

CRISIL has reaffirmed its 'CRISIL B+/Stable' rating on the long-term bank facility of The Cotton and Textile Corp (CTC). while short term rating assigned at 'CRISIL A4'.
 
The rating continues to reflect the firm's modest scale of operations in the readymade garments industry, susceptibility of its operating margin to volatility in foreign exchange (forex) rates, its large working capital requirement, and average debt protection metrics. The weaknesses are partially offset by the extensive industry experience of the proprietor and moderate capital structure.

Analytical Approach

Unsecured loan has been treated as debt.

Key Rating Drivers & Detailed Description
Weaknesses
* Modest scale of operations and susceptibility of the operating margin to fluctuations in forex rates: Revenue is modest, estimated at Rs 31 crore in fiscal 2020. The small scale restricts the firm's bargaining power with customers and suppliers, given the intense competition in the industry. It exports its products, and hence, the operating margin is susceptible to fluctuations in forex rates.
 
* Large working capital requirement: Gross current assets were high at 336 days, driven by large inventory of 172 days and sizeable receivables of 140 days as on March 31, 2019, estimated at same levels for fiscal 2020. Majority of inventory is finished goods and are order backed while receivables are high since high credit period is given to customers. Management of the working capital will be a key monitorable over the medium term.
 
* Average debt protection metrics: The debt protection metrics were subdued, as indicated by interest coverage of 2.02 times and net cash accrual to total debt ratio of 0.04 time in fiscal 2019, estimated at similar level for fiscal 2020, because of modest profitability.
 
Strengths
* Extensive experience of the proprietor: Presence of more than three decades in the textile industry has enabled the proprietor and his family members to establish longstanding relationships with customers (domestic and global) and suppliers.
 
* Moderate capital structure: Networth is estimated to be moderate at Rs 12.59 crore and total outside liabilities to adjusted networth ratio is estimated to be adequate at 1.6-1.8 times as on March 31, 2020. The capital structure will remain moderate over the medium term in the absence of debt-funded capital expenditure (capex).
Liquidity Poor

Cash accrual is estimated at Rs 0.52- 0.56 crore in fiscal 2020 and fiscal 2021; the firm has nil debt obligation in fiscal 2021 and no capex plan. Cash and cash equivalent was Rs 0.46 crore as on March 31, 2019. Fund-based limit of Rs 10 crore was utilised at 85-90% on average during the 12 months through January 2019.

Outlook: Stable

CRISIL believes CTC will continue to benefit from the extensive experience of the proprietor.
 
Rating sensitivity factors
Upward factors
* Increase in revenue and operating profitability, leading to net cash accrual of Rs 1.5 crore
* Efficient working capital management, leading to better financial risk profile
 
Downward factors
* Decline in revenue or operating profitability, or large capital withdrawal leading to net cash accrual below Rs 0.2 crore
* Further stretch in working capital cycle, weakening the financial risk profile and liquidity

About the Company

CTC is based in Mumbai, was set up in 1971 by Mr Dilip B Trivedi, CTC manufactures readymade garments, primarily for export. Operations are managed by Mr Chirag Trivedi. CTC's manufacturing plant is based in Tirupur, Tamil Nadu.

Key Financial Indicators
Particulars Unit 2019 2018
Revenue Rs crore 29.78 33.17
Profit after tax (PAT) Rs crore 0.17 0.24
PAT margin % 0.6 0.7
Adjusted debt / Adjusted networth Times 1.21 0.91
Interest coverage Times 2.02 2.63

Any other information: Not applicable

Note on complexity levels of the rated instrument:
CRISIL complexity levels are assigned to various types of financial instruments. The CRISIL complexity levels are available on www.crisil.com/complexity-levels. Users are advised to refer to the CRISIL 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 crore) Rating assigned with outlook
NA Packing credit NA NA NA 9 CRISIL B+/Stable
NA Packing credit NA NA NA 1 CRISIL A4
NA Letter of Credit NA NA NA 4 CRISIL A4
NA Bank Guarantee NA NA NA .5 CRISIL A4
Annexure - Rating History for last 3 Years
  Current 2020 (History) 2019  2018  2017  Start of 2017
Instrument Type Outstanding Amount Rating Date Rating Date Rating Date Rating Date Rating Rating
Fund-based Bank Facilities  LT/ST  10.00  CRISIL B+/Stable/ CRISIL A4      06-08-19  CRISIL B+/Stable  19-02-18  CRISIL B+/Stable/ CRISIL A4      CRISIL B+/Stable/ CRISIL A4 
            18-03-19  CRISIL B+/Stable           
Non Fund-based Bank Facilities  LT/ST  4.50  CRISIL A4    --    --  19-02-18  CRISIL A4      CRISIL A4 
All amounts are in Rs.Cr.
Annexure - Details of various bank facilities
Current facilities Previous facilities
Facility Amount (Rs.Crore) Rating Facility Amount (Rs.Crore) Rating
Bank Guarantee .5 CRISIL A4 Packing Credit 9 CRISIL B+/Stable
Packing Credit 9 CRISIL B+/Stable -- 0 --
Packing Credit 1 CRISIL A4 -- 0 --
Letter of Credit 4 CRISIL A4 -- 0 --
Total 14.5 -- Total 9 --
Links to related criteria
CRISILs Approach to Financial Ratios
CRISILs Bank Loan Ratings - process, scale and default recognition
Rating criteria for manufaturing and service sector companies
Rating Criteria for Cotton Textile Industry
CRISILs Criteria for rating short term debt

For further information contact:
Media Relations
Analytical Contacts
Customer Service Helpdesk
Saman Khan
Media Relations
CRISIL Limited
D: +91 22 3342 3895
B: +91 22 3342 3000
saman.khan@crisil.com

Naireen Ahmed
Media Relations
CRISIL Limited
D: +91 22 3342 1818
B: +91 22 3342 3000
naireen.ahmed@crisil.com

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


Ankita Gupta
Associate Director - CRISIL Ratings
CRISIL Limited
D:+91 22 4097 8104
ankita.gupta@crisil.com


Avinash Poojari
Rating Analyst - CRISIL Ratings
CRISIL Limited
D:+91 22 3342 5951
Avinash.Poojari@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. However, CRISIL alone has the sole right of distribution (whether directly or indirectly) of its rationales for consideration or otherwise through any media including websites, portals etc.


About CRISIL Limited

CRISIL is a leading agile and innovative, global analytics company driven by its mission of making markets function better. We are India’s foremost provider of ratings, data, research, analytics and solutions. A strong track record of growth, culture of innovation and global footprint sets us apart. We have delivered independent opinions, actionable insights, and efficient solutions to over 1,00,000 customers.
 
We are 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

About CRISIL Ratings
CRISIL Ratings is part of CRISIL Limited (“CRISIL”). We pioneered the concept of credit rating in India in 1987. CRISIL is registered in India as a credit rating agency with the Securities and Exchange Board of India (“SEBI”). With a tradition of independence, analytical rigour and innovation, CRISIL sets 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 24,500 large and mid-scale corporates and financial institutions. CRISIL has also instituted several innovations in India in the rating business, including rating municipal bonds, partially guaranteed instruments and microfinance institutions. We also pioneered a globally unique rating service for Micro, Small and Medium Enterprises (MSMEs) and significantly extended the accessibility to rating services to a wider market. Over 1,10,000 MSMEs have been rated by us.


CRISIL PRIVACY
 
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 forms part of and applies to each credit rating report and/or credit rating rationale that we provide (each a “Report”). 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 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 providing or intending to provide any services in jurisdictions where CRISIL 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 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 or otherwise 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 Rating 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 assumes no obligation to update its opinions following publication in any form or format although CRISIL may disseminate its opinions and analysis. CRISIL 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 or its associates may have other commercial transactions with the company/entity.

Neither CRISIL nor its affiliates, third party providers, as well as their directors, officers, shareholders, employees or agents (collectively, “CRISIL Parties”) guarantee the accuracy, completeness or adequacy of the Report, and no CRISIL 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 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 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. CRISIL’s public ratings and analysis 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 web sites, www.crisil.com (free of charge). Reports with more detail and additional information may be available for subscription at a fee – more details about CRISIL ratings are available here: www.crisilratings.com.

CRISIL and its affiliates do not act as a fiduciary. While CRISIL has obtained information from sources it believes to be reliable, CRISIL does not perform an audit and undertakes no duty of due diligence or independent verification of any information it receives and / or relies in its Reports. CRISIL keeps certain activities of its business units separate from each other in order to preserve the independence and objectivity of the respective activity. As a result, certain business units of CRISIL may have information that is not available to other CRISIL business units. CRISIL has established policies and procedures to maintain the confidentiality of certain non-public information received in connection with each analytical process. CRISIL has in place a ratings code of conduct and policies for analytical firewalls and for managing conflict of interest. For details please refer to: https://www.crisil.com/en/home/our-businesses/ratings/regulatory-disclosures/highlighted-policies.html

CRISIL’s rating criteria are generally available without charge to the public on the CRISIL public web site, www.crisil.com. For latest rating information on any instrument of any company rated by CRISIL you may contact CRISIL RATING 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 a prior written consent of CRISIL.

All rights reserved @ CRISIL