Rating Rationale
July 05, 2023 | Mumbai
Umang Dairies Limited
Rating reaffirmed at 'CRISIL BBB- / Stable'
 
Rating Action
Total Bank Loan Facilities RatedRs.43.47 Crore
Long Term RatingCRISIL BBB-/Stable (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 BBB-/Stable’ rating on the bank facilities of Umang Dairies Limited (UDL).

 

The revenue of the company increased by over 40% in fiscal 2023 to ~Rs 293 crore, albeit on a lower base of previous fiscal. The growth was supported by recovery in SMP volumes and higher realisations. While the operating margin turned positive in fiscal 2023, it remained muted at 1.2% which is much lower than the historical levels due to higher milk procurement prices. CRISIL Ratings expects operating margin to improve to 3.0-3.5% in the current fiscal supported by full year impact of past price hikes, stabilisation of milk procurement prices and cost efficiency measures.

 

While the cash accruals of the company remained modest in the past due to weak profitability, the company liquidity position was supported by unsecured loans in the form of Inter-corporate deposits (ICDs) infused by JK Group in fiscal 2022 and 2023. UDL has ICDs outstanding of Rs.14 crore as on 31st March 2023. Going forward as well, CRISIL Ratings expects UDL to benefit from financial flexibilities being part of the JK Group.  

 

The financial risk profile of UDL has moderated over the last two years due to pressure on operating performance, and improvement in the same remains a monitorable

going forward.

 

CRISIL Ratings has taken note of the scheme of arrangement (the scheme) announced by UDL wherein dairy business of UDL shall be demerged into Panchmahal Properties Ltd (PPL) and the remaining business to be merged into its parent company Bengal & Assam Company Ltd (BACL). BACL is the holding company for both UDL (~55.3% shareholding) and PPL (~100% shareholding) and is part of JK Group. As per the scheme, the existing shareholders of UDL will receive shares of BACL in the agreed share exchange ratio. On implementation of scheme, UDL will cease to exist, However, the dairy business will continue to be part of JK Group. The scheme was approved by board of directors of UDL on June 28, 2023 and is subject to approval from its shareholders, stock exchanges and other regulatory approvals as required.

 

The rating continues to reflect the established position of UDL in the dairy industry and benefits of being part of the JK group. These strengths are partially offset by exposure to risks of volatile milk prices and seasonality in operations.

Analytical Approach

CRISIL Ratings has evaluated the business and financial risk profiles of UDL on a standalone basis.

Key Rating Drivers & Detailed Description

Strengths: 

Established market presence

UDL has been operating since 1992 and has an established presence in the dairy industry. The company markets its products such as ghee, dairy creamer, skimmed milk powder [SMP] and whole milk powder under its own brand. The company has a service network of 800 distributors and 1.5 lakh retail outlets.

 

Strong group presence with majority shareholding

UDL is part of JK Group with promoter shareholding of ~74.6% and continues to benefits from its established market presence and extensive experience of the management team. CRISIL Ratings expects UDL to benefit from financial flexibilities being part of the JK Group. 

 

Weaknesses:

Susceptibility to volatile milk prices

Milk prices are sensitive to environmental conditions and demand supply dynamics. Milk is procured from dairy farmers; dairy product manufacturers lack direct control over production and hence remain vulnerable to the risk of low milk production because of factors such as variations in climatic conditions impacting the flush season, or livestock diseases.

 

The company reported EBITDA (earnings before interest, tax, depreciation and amortisation) of Rs 4 crore (CRISIL Ratings adjusted) in fiscal 2023 against EBITDA loss of Rs 13.3 crore in fiscal 2022, Though EBIDTA margins turned positive in fiscal 2023, it remained low at 1.2% primarily due to higher milk procurement prices and market competition. The revenue and profitability are expected to improve in fiscal 2024, with increase in prices, and stabilization of raw milk prices in subsequent quarters of this fiscal. CRISIL Ratings expects UDL to report revenue growth of 8 - 10% with operating profit margins of 3 – 3.5% in fiscal 2024. Sustained and significant improvement in company’s revenue and profitability remains to be seen.

 

Seasonality of operations:

UDL stocks up inventory during the flush season due to higher milk supply. Consequently, inventory is typically high in March end. Nonetheless, inventory holding on an average remains moderate at 75-90 days. Most of the raw milk is sourced from nearby villages, against low credit, leading to high reliance on bank limits to fund the working capital.

Liquidity: Adequate

Liquidity is aided by adequate cash accrual, financing available in the form of ICD’s and absence of any large capex plans. Expected cash accruals of Rs 4-6 crore in fiscals 2024 to 2025, should cover annual debt servicing obligations of around Rs 3-4 crore. The utilisation of fund-based working capital limits has been moderate, at over 75% in the last 12 months through Feb 2023. Liquidity is also supported by UDL being a part of the JK group as reflected in unsecured loans in the form of ICDs infused by JK Group in the past.

Outlook: Stable

CRISIL Ratings believe that UDL will continue to benefit from its established market presence, extensive experience of the management team, support from JK Group and will be able to maintain a stable revenue profile.

Rating Sensitivity factors

Upward factors

  • Substantial growth in revenue and operating margins of around 4.5-5.0% on a sustained basis, resulting in higher-than-expected cash accruals
  • Significant improvement in financial risk profile and working capital cycle

 

Downward factors

  • 10% lower-than-expected revenue or weaker than expected profitability, leading to lower cash accruals
  • Stretch in working capital cycle leading to deterioration of liquidity position
  • Any large debt-funded capex, impacting company’s leverage and debt coverage metrics

About the Company

Formerly known as JK Dairy and Foods Ltd, UDL was incorporated in 1992. The company, a part of the JK group, is promoted by Bengal and Assam Company Ltd. UDL manufactures milk products through its facility is in Gajraula, Uttar Pradesh. The company also undertakes job work activities for other players.

Key Financial Indicators*

Particulars  Unit  2023 2022
Revenue  Rs crore  292.00 205.00
Profit after tax (PAT) Rs crore -3.3 -14.3
PAT margins % -1 -7
Debt/networth  Times  1.25 1.14
Interest coverage  Times  1.13 -3.04

*CRISIL Ratings’ adjusted figures

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 assigned
with outlook
NA Cash Credit NA NA NA 35 NA CRISIL BBB-/Stable
NA Term Loan NA NA Mar-25 8.47 NA CRISIL BBB-/Stable
Annexure - Rating History for last 3 Years
  Current 2023 (History) 2022  2021  2020  Start of 2020
Instrument Type Outstanding Amount Rating Date Rating Date Rating Date Rating Date Rating Rating
Fund Based Facilities LT 43.47 CRISIL BBB-/Stable   -- 01-09-22 CRISIL BBB-/Stable 03-06-21 CRISIL BBB/Stable 20-03-20 CRISIL BBB/Stable CRISIL BBB/Stable
      --   --   --   -- 17-03-20 CRISIL BBB/Watch Developing --
All amounts are in Rs.Cr.
Annexure - Details of Bank Lenders & Facilities
Facility Amount (Rs.Crore) Rating
Cash Credit 35 CRISIL BBB-/Stable
Term Loan 8.47 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 Bank Loan Ratings

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


Mohit Makhija
Senior Director
CRISIL Ratings Limited
B:+91 124 672 2000
mohit.makhija@crisil.com


Anand Kulkarni
Director
CRISIL Ratings Limited
B:+91 22 3342 3000
anand.kulkarni@crisil.com


Anagha Prabhakar Sawant
Senior Rating Analyst
CRISIL Ratings Limited
B:+91 22 3342 3000
Anagha.Sawant@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