Rating Rationale
October 07, 2024 | Mumbai
Whirlpool of India Limited
Ratings Reaffirmed
 
Rating Action
Total Bank Loan Facilities RatedRs.300 Crore
Long Term RatingCRISIL AA+/Stable (Reaffirmed)
 
Rs.25 Crore Short Term DebtCRISIL 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 CRISIL AA+/Stable/CRISIL A1+ ratings on the bank facilities and short-term debt of Whirlpool of India Limited (Whirlpool).

 

In the first quarter of fiscal 2025, revenue grew ~22.5% on-year to Rs 2,497 crore with operating margin of ~8.5%. Profitability improvement was driven by strong volume growth, cost productivity actions leading to better margin and improved mix of premium and high-margin portfolio.

 

The operating income grew by 2% due to muted demand across the industry amidst weak summer following erratic rains in fiscal 2024. The revenue was up 10% on-year in the second half of fiscal 2024 driven by stronger execution and the effects of product upgrades and innovation, as against a decline of 4% in first-half of fiscal 2024. The margin improved 0.4% to 6.3% in fiscal 2024 due to softening of raw material prices and cost-cutting measures. The improvement was limited due to the intense competition and energy standard changes. The margin is expected to improve gradually over the medium term, supported by new product launches, focus on premium portfolio, cost effective measures, and expected revival in rural demand.

 

The financial risk profile remains strong because of large networth of Rs 3,389 crore against nil debt as on March 31, 2024. Total outside liabilities to tangible networth (TOLTNW) ratio was comfortable at 0.7 time. The debt protection metrics remained robust, with interest coverage ratio of above 15 times in fiscal 2024.

 

The liquidity remains adequate, with cash and equivalent of Rs 2,241 crore as on March 31, 2024, which is further supported by unutilised working capital limit. The company paid dividend of Rs 63.44 crore in fiscal 2024. Despite this, liquidity is expected to remain strong over the medium term.

 

CRISIL Ratings also notes that Whirlpool has increased its shareholding in its subsidiary, Elica PB India Pvt Ltd, by 9.56% to 96.81% for a consideration of Rs 167 crore in September 2024. This will not have any material impact on the company’s financial risk profile.

 

The ratings continue to reflect the established market position of Whirlpool in the consumer durables segment, its strong standalone financial risk profile and technical support from the US-based parent, Whirlpool Corp (rated ‘BBB/Negative’ by S&P Global Ratings). These strengths are partially offset by susceptibility to volatility in input prices and intense competition across product categories.

Analytical Approach

CRISIL Ratings has combined the business and financial risk profiles of Whirlpool and its subsidiary, Elica PB India Pvt Ltd. Both the entities are referred to as Whirlpool.

 

CRISIL Ratings has also amortised goodwill of Rs 747.8 crore generated at the time of acquisition of Elica PB India Pvt Ltd over 10 years from fiscal 2022.

 

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:

  • Established market position: Whirlpool has a strong market position in the refrigerator and washing machine segments, which together account for a majority of its revenue. The company has maintained its market position, backed by its strong brand, established distribution network, new product launches and investment in R&D (research and development), and will likely sustain its position over the medium term.

 

  • Strong financial risk profile: The financial risk profile remains strong because of large networth of Rs 3,389 crore against nil debt as on March 31, 2024. Total outside liabilities to tangible networth (TOLTNW) ratio was comfortable at 0.7 time. The debt protection metrics remained robust, with interest coverage ratio of above 15 times in fiscal 2024. The liquidity remains adequate, with cash and equivalent of Rs 2,241 crore as on March 31, 2024.

 

  • Technical support from the parent: Whirlpool Corp is one of the world’s largest manufacturers of home appliances. The company benefits from the parent's strong international brand and robust technical capability and gets healthy credit for procurement of raw materials and traded goods, given its established brand and longstanding relationships with suppliers. Considering India's large market, low penetration, increasing domestic demand and rising disposable income, Whirlpool will remain strategically important to its parent over the medium term.

 

Weaknesses:

  • Exposure to intense competition: Despite stiff competition from large, organised players, Whirlpool has maintained market share in the refrigerator and washing machine segments on account of its strong distribution network and brand. However, competitive intensity keeps profitability under pressure, improvement in which through consolidation in market position remains essential.

 

  • Susceptibility to volatility in raw material prices: Raw material and traded goods form  65-70% of the cost of sales. Prices of primary raw materials (including aluminum, copper, plastic and steel) in the consumer durables industry have been volatile over the past few years.

 

Whirlpool had a stable operating margin of 11-12% pre-Covid. However, the margin was impacted in the last 3-4 fiscals as Covid affected peak season sales, and also due to the company’s limited ability to pass on higher raw material prices entirely to consumers due to high competitive intensity in the industry. Profitability will remain susceptible to any adverse movement in raw material prices, and the company’s ability to pass on such cost fluctuations will be monitorable. However, focus on premium portfolio (high margin) and the cost reduction programme will improve margin over the medium term.

Liquidity: Superior

The liquidity is driven by ample cash and equivalent of Rs 2,241 crore as on March 31, 2024, and further supported by unutilised working capital limit. Healthy annual cash generation of over Rs 400 crore against nil term debt will cushion liquidity. The cash accrual will be sufficient to fund the capital expenditure (capex) and incremental working capital requirement.

Outlook: Stable

Whirlpool is likely to continue to benefit from its healthy market share and established brand. The financial risk profile is expected to remain strong over the medium term with robust capital structure and liquidity.

Rating sensitivity factors

Upward factors:

  • Significant growth in market share leading to revenue growth of around 20% and expansion in profitability to pre-pandemic levels
  • Better segmental diversification, with significant revenue contribution from segments other than refrigerators and washing machines, and continued robust financial risk profile

 

Downward factors:

  • Decline in market share leading to fall in revenue by more than 5% on a sustained basis
  • Inability to improve operating margin from current levels
  • Weakening of capital structure or liquidity because of sizeable, debt-funded capex or acquisition or cash outflow to the parent

About the Company

Whirlpool was incorporated as Kelvinator of India Ltd in 1960 and got its present name in 1994, when it entered into a strategic alliance with Whirlpool Corp. In 1995, the company launched refrigerators under the Whirlpool brand. It also manufactures washing machines and deals in air-conditioners, microwave ovens and deep freezers. In 2022, the company has entered into the premium Front Load washing machines category by launching the XpertCare range.

 

For the first quarter of fiscal 2025, profit after tax (PAT) was Rs 145 crore on net sales of Rs 2,497 crore, against Rs 77 crore and Rs 2,039 crore, respectively, for the corresponding period previous fiscal.

Key Financial Indicators (Consolidated)- CRISIL Ratings-adjusted numbers

As on/for the period ended March 31

Unit

2024

2023

Operating Income

Rs crore

6837

6689

PAT

Rs crore

138

149

PAT margin

%

2.0

2.2

Adjusted debt/adjusted networth

Times

-

-

Interest coverage

Times

18.7

32.3

Note: The reported PAT (by company) differs by ~Rs 74.8 crore due to adjustments (amortisation) for goodwill of Elica PB India Pvt Ltd and govt. grants related to fixed assets of ~Rs 12 crores (FY24).

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 Short Term Debt NA NA 7 to 365 Days 25.00 Simple CRISIL A1+
NA Cash Credit NA NA NA 300.00 NA CRISIL AA+/Stable

Annexure - List of Entities Consolidated

Names of entities consolidated

Extent of consolidation

Rationale for consolidation

Elica PB India Pvt Ltd

Full Consolidation

Subsidiary (96.81%)

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 300.0 CRISIL AA+/Stable   -- 17-10-23 CRISIL AA+/Stable 04-11-22 CRISIL AA+/Stable 29-10-21 CRISIL AA+/Stable CRISIL AA+/Stable
      --   --   -- 27-10-22 CRISIL AA+/Stable   -- --
Short Term Debt ST 25.0 CRISIL A1+   -- 17-10-23 CRISIL A1+ 04-11-22 CRISIL A1+ 29-10-21 CRISIL A1+ CRISIL A1+
      --   --   -- 27-10-22 CRISIL A1+   -- --
All amounts are in Rs.Cr.
Annexure - Details of Bank Lenders & Facilities
Facility Amount (Rs.Crore) Name of Lender Rating
Cash Credit 60 BNP Paribas Bank CRISIL AA+/Stable
Cash Credit 65 HDFC Bank Limited CRISIL AA+/Stable
Cash Credit 50 MUFG Bank Limited CRISIL AA+/Stable
Cash Credit 75 Citibank N. A. CRISIL AA+/Stable
Cash Credit 50 Standard Chartered Bank CRISIL AA+/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
Rating Criteria for Consumer Durable Industry
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


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


Shounak Chakravarty
Director
CRISIL Ratings Limited
B:+91 22 3342 3000
shounak.chakravarty@crisil.com


Raj Kumar
Senior Rating Analyst
CRISIL Ratings Limited
B:+91 22 3342 3000
Raj.Kumar@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