Rating Rationale
January 09, 2024 | Mumbai
Trident Texofab Limited
Rating upgraded to 'CRISIL B+/Stable'
 
Rating Action
Total Bank Loan Facilities RatedRs.20 Crore
Long Term RatingCRISIL B+/Stable (Upgraded from 'CRISIL D')
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 upgraded its rating on the long-term bank facilities of Trident Texofab Ltd (TTL) to ‘CRISIL B+/Stable’ from ‘CRISIL D’.

 

The upgrade reflects timely debt servicing by the company over the three months starting September 2023.

 

The rating considers the large working capital requirement and leveraged capital structure of TTL. These weaknesses are partially offset by the extensive experience of the promoters in the textile industry and sound operating efficiency of the company.

Analytical Approach

CRISIL Ratings has considered the standalone business and financial risk profiles of TTL.

 

Unsecured loans (Rs 6.44 crore as on March 31, 2023) extended by the promoters have been treated as neither debt nor equity as the funds are subordinated to bank debt and should remain in business over the medium term.

Key Rating Drivers & Detailed Description

Weaknesses:

  • Large working capital requirement: Gross current assets increased to 175 days on March 31, 2023 (from 164 days a year ago), driven by high debtors of 128 days and huge inventory of 44 days. The company needs to extend long credit period and maintain a sizeable work-in-process and inventory to meet business requirement.

 

  • Leveraged capital structure: Total outside liabilities to adjusted networth ratio stood high at 3.67 times and gearing at 1.88 times as on March 31, 2023, led by reliance on external debt in the form of bank borrowing and guaranteed emergency credit line loans. However, the capital structure may improve over the medium term, with an expected increase in networth and scale up of operations.

 

Strengths:

  • Extensive experience of the promoters: The promoters have more than two decades of experience in the textile weaving, knitting and processing industry; their strong understanding of market dynamics and healthy relationships with suppliers and customers should continue to support the business.

 

  • Above-average operating efficiency: Operating income increased to Rs 96.5 crore in fiscal 2023 (from Rs 84.3 crore in fiscal 2022) owing to better demand prospects and higher sales realisation; thus, the operating margin was healthy at 8.6% in fiscal 2023. Furthermore, revenue is estimated at Rs 46.3 crore for the first half of fiscal 2024 and may continue to further grow in the coming fiscals, with the trading component reducing to 12-15% in overall sales and the manufacturing component rising.

Liquidity: Stretched

Bank limit utilisation was high at 97.9% for the 12 months through November 2023. Cash accrual is projected at Rs 5.8-8.2 crore per annum, against yearly debt obligation of Rs 2.9-3.3 crore over the medium term. Current ratio stood at 1.25 times on March 31, 2023. Funding support from the promoters may partially aid liquidity.

Outlook: Stable

TTL will continue to benefit from the extensive experience of the promoters and above-average operating efficiency. Timely, need-based funding support from the promoters is likely to perist.

Rating Sensitivity factors

Upward factors

  • Steady revenue growth per annum and operating margin sustaining above 8%, leading to cash accrual more than Rs 5 crore.
  • Improvement in the working capital cycle.

 

Downward factors

  • Decline in revenue or profitability, resulting in net cash accrual falling below Rs 2.5 crore.
  • Further stretch in the working capital cycle, with increase in debtors.
  • Large, debt-funded capital expenditure.

About the Company

Incorporated in 2008, TTL manufactures and trades in textile fabrics used in home furnishing products and clothing. Its facility at Surat in Gujarat has installed capacity of 20-25 lakh metre of fabric per month. The company was listed on the small and medium enterprises platform of Bombay Stock Exchange in 2017. Mr Hardik Desai and Mr Chetan Jariwala own and manage the business.

Key Financial Indicators

As on/for the period ended March 31

 Unit

2023

2022

Operating income

Rs.Crore

96.50

84.38

Reported profit after tax

Rs.Crore

2.22

0.99

PAT margins

%

2.30

1.17

Adjusted Debt/Adjusted Networth

Times

1.88

2.54

Interest coverage

Times

1.49

1.51

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

level

Rating assigned with

outlook

NA

Cash Credit

NA

NA

NA

13.25

NA

CRISIL B+/Stable

NA

Long Term Loan

NA

NA

Oct-27

3.25

NA

CRISIL B+/Stable

NA

Working Capital

Term Loan

NA

NA

Oct-27

3.06

NA

CRISIL B+/Stable

NA

Proposed Fund-Based Bank Limits

NA

NA

NA

0.44

NA

CRISIL B+/Stable

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 20.0 CRISIL B+/Stable   -- 03-11-23 CRISIL D 29-08-22 CRISIL BB/Stable   -- --
All amounts are in Rs.Cr.
Annexure - Details of Bank Lenders & Facilities
Facility Amount (Rs.Crore) Name of Lender Rating
Cash Credit 13.25 Axis Bank Limited CRISIL B+/Stable
Long Term Loan 3.25 Axis Bank Limited CRISIL B+/Stable
Proposed Fund-Based Bank Limits 0.44 Not Applicable CRISIL B+/Stable
Working Capital Term Loan 2.42 Axis Bank Limited CRISIL B+/Stable
Working Capital Term Loan 0.64 Axis Bank Limited CRISIL B+/Stable
Criteria Details
Links to related criteria
CRISILs Approach to Financial Ratios
CRISILs Bank Loan Ratings - process, scale and default recognition
The Rating Process
Rating criteria for manufaturing and service sector companies
Criteria for rating trading companies
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


Nilesh Agarwal
Associate Director
CRISIL Ratings Limited
D:+91 79 4024 4531
nilesh.agarwal1@crisil.com


Jinagna Dixit Shah
Rating Analyst
CRISIL Ratings Limited
B:+91 79 4024 4500
Jinagna.Shah@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