Brickwork Ratings assigns the ratings for the Bank Loan Facilities of Rs. 65.00 Crs. of Agilis Vitrified Pvt. Ltd.
ParticularsFacilities** | Amount(Rs.Crs.) | Tenure | Rating# | |
---|---|---|---|---|
Fund Based | 60.00 | Long Term |
BWR BB -
/Stable Assignment |
|
(4.65) | ||||
Non Fund Based | 5.00 | Short Term |
BWR A4
Assignment |
|
(0.36) | ||||
Grand Total | 65.00 | (Rupees Sixty Five Crores Only) |
BWR has essentially relied upon the provisional financials for FY22, Projected financial statements of FY23, FY24, publicly available information and information/clarifications provided by the entity’s management.
The rating assignment factors the experienced of the promoters in the line of ceramic tiles through associate concerns, their financial support, advance stage of project completion and the locational advantage of ceramic hub Morbi-Gujarat. The ratings also factors in the intense competition in the tile industry and risk associated with the timely commencement of commercial operation along with stabilization of operation. Further, the ratings draw comfort from the company's proximity to raw material sources by virtue of its presence in Morbi (Gujarat).
BWR believes the Agilis Vitrified Pvt. Ltd (AVPL). business risk profile will be maintained over the medium term. The ‘Stable’ outlook indicates a low likelihood of rating change over the medium term.
KEY RATING DRIVERSCredit Strengths:
AVPL is promoted by Mr. Yuvraj P. Bhadaniya and Mr. Vipul A. Rajpara, having experience in ceramic industry through their association with Alfanso Vitrified Pvt Ltd and Avenger Ceramic. The company has an advantage of the established marketing and distribution network of the associate entities and existing presence in the ceramic industry.
AGPL's manufacturing facility is located at ceramic hub Morbi-Gujarat enables it to procure quality raw materials at competitive prices and save on transportation cost
Promoters supported financially to set up the plant and timely completion of project. Total Project cost is Rs. 79.50 Crs , which is 43% funded by promoters contribution and rest by bank loans. As per the projected means of finance, the promoters to infuse the capital worth Rs, 26.50 Crs out of which the capital worth Rs. 24.46 Crs has already been infused till 18April2022. USLs are supposed to be brought of Rs. 8 crs and out of which the USL of rs. 5.39 Crs has been infused. The project gearing is 0.77x considering unsecured loans as quasi capital. Promoters will infuse rest of the funds in the business i.e capital worth Rs. 2.04 Crs in capital and Rs, 2.61 Crs in USLs before commencement of operation i.e July 2022. All the necessary approvals are in placed.
AVPL proposed a greenfield project for setting up of manufacturing unit of Glazed Vitrified tiles in October 2021. It is expected that the commercial operations will commence on 1st July 2022 after completing trial runs. AGPL had envisaged cost of Rs.79.50 Crs against incurred Rs. 66.05 Crs (83%) and Term Loan disbursed Rs. 36.20 Crs till 18April2022. Although the company has completed project at advance stage, it is still exposed to stabilization risk with regard to achievement of envisaged level of sales and profitability.
The ceramic tile-manufacturing the industry is fragmented, which results in intense competition and exerts pressure on the profit margins. Also, the profit margins are susceptible to the adverse movements in raw material and gas prices.
For arriving at its ratings, BWR has considered a standalone financials of the company and applied its rating methodology as detailed in the Rating Criteria:
RATING SENSITIVITIES
Positive:
Negative:
The company's liquidity profile is adequate in the medium term. The liquidity remains adequate marked by promoters financial support and disbursement of term loan. Term loan repayment will start from February 2023. However, the cash flows will begin after the commercial operation of the plant which is expected to start from July 2022. Going forward, stabilization of operation and positive cash generation will remain crucial for liquidity profile.
ABOUT THE ENTITYAgilis Vitrified Pvt. Ltd. (AGPL) is incorporated on 23rd April 2021, for carrying out an activity of manufacturing of glaze vitrified tiles. AGPL is promoted by Mr. Yuvraj P. Bhadaniya and Mr. Vipul A. Rajpara. The manufacturing facility is located at Bela Jetpur road-Morbi, Gujarat with an installed capacity of 90720 metric tonnes per annum. The commercial production is expected to commence from July-2022.
KEY FINANCIAL INDICATORS (Standalone)Key Parameters | Units |
FY 21-22 (Provisional) |
FY 20-21 (Audited) |
---|---|---|---|
Operating Revenue | Rs.Crs. | Not Available | Not Available |
EBITDA | Rs.Crs. | Not Available | Not Available |
PAT | Rs.Crs. | Not Available | Not Available |
Tangible Net Worth | Rs.Crs. | 24.46 | Not Available |
Total Debt/Tangible Net Worth | Times | 1.51 | Not Available |
Current Ratio | Times | 12.14 | Not Available |
Not Applicable.
RATING HISTORY FOR LAST THREE YEARS (including withdrawal and suspended)Facilities | Current Rating (2022) | 2021 | 2020 | 2019 | |||||
---|---|---|---|---|---|---|---|---|---|
Type | Tenure | Amount (Rs.Crs.) |
Rating | Date | Rating | Date | Rating | Date | Rating |
Fund Based | LT | 60.00 |
BWR BB-/Stable
(Assignment) |
NA |
NA
|
NA |
NA
|
NA |
NA
|
FB SubLimit | LT | (4.65) |
BWR BB-/Stable
(Assignment) |
NA |
NA
|
NA |
NA
|
NA |
NA
|
Non Fund Based | ST | 5.00 |
BWR A4
(Assignment) |
NA |
NA
|
NA |
NA
|
NA |
NA
|
NFB SubLimit | ST | (0.36) |
BWR A4
(Assignment) |
NA |
NA
|
NA |
NA
|
NA |
NA
|
Grand Total | 65.00 | (Rupees Sixty Five Crores Only) |
BWR complexity levels are meant for educating investors. The BWR complexity levels are available at www.brickworkratings.com / download / ComplexityLevels.pdf. Investors queries can be sent to info@brickworkratings.com.
Hyperlink/Reference to applicable CriteriaAnalytical Contacts | |
---|---|
Kunjal Dabhi Rating Analyst Board : +91 79 66174046 / 47 kunjal.r@brickworkratings.com |
Dileep Narayan Singh Director dileep.s@brickworkratings.com |
1-860-425-2742 | media@brickworkratings.com |
SL.No. | Name of the Bank/Lender | Type Of Facilities | Long Term(Rs.Crs.) | Short Term(Rs.Crs.) | Total(Rs.Crs.) | |
---|---|---|---|---|---|---|
1 | State Bank Of India (SBI) | Term LoanSanctioned | 45.00 | _ | 45.00 | |
2 | State Bank Of India (SBI) | Cash CreditSanctioned | 15.00 | _ | 15.00 | |
Sub-Limit (Credit Exposure Limit (CEL)) Sanctioned | (0.36) | |||||
Sub-Limit (EPC/FBD) Sanctioned | (4.65) | |||||
3 | State Bank Of India (SBI) | Bank GuaranteeSanctioned | _ | 5.00 | 5.00 | |
Total | 60.00 | 5.00 | 65.00 | |||
TOTAL (Rupees Sixty Five Crores Only) |
The Rating Rationale is sent to you for the sole purpose of dissemination through your print, digital or electronic media. While it may be used by you acknowledging credit to BWR, please do not change the wordings in the rationale to avoid conveying a meaning different from what was intended by BWR. BWR alone has the sole right of sharing (both direct and indirect) its rationales for consideration or otherwise through any print or electronic or digital media.
About Brickwork RatingsBrickwork Ratings (BWR), a Securities and Exchange Board of India [SEBI] registered Credit Rating Agency and accredited by Reserve Bank of India [RBI], offers credit ratings of Bank Loan, Non- convertible / convertible / partially convertible debentures and other capital market instruments and bonds, Commercial Paper, perpetual bonds, asset-backed and mortgage-backed securities, partial guarantees and other structured / credit enhanced debt instruments, Security Receipts, Securitization Products, Municipal Bonds, etc. BWR has rated over 11,400 medium and large corporates and financial institutions’ instruments. BWR has also rated NGOs, Educational Institutions, Hospitals, Real Estate Developers, Urban Local Bodies and Municipal Corporations. BWR has Canara Bank, a leading public sector bank, as one of the promoters and strategic partner. BWR has its corporate office in Bengaluru and a country-wide presence with its offices in Ahmedabad, Chandigarh, Chennai, Hyderabad, Kolkata, Mumbai and New Delhi along with representatives in 150+ locations.
Disclaimer
Brickwork Ratings India Pvt. Ltd. (BWR), a Securities and Exchange Board of India [SEBI] registered Credit Rating Agency and accredited by the Reserve Bank of India [RBI], offers credit ratings of Bank Loan facilities, Non- convertible / convertible / partially convertible debentures and other capital market instruments and bonds, Commercial Paper, perpetual bonds, asset-backed and mortgage-backed securities, partial guarantees and other structured / credit enhanced debt instruments, Security Receipts, Securitization Products, Municipal Bonds, etc. [ hereafter referred to as "Instruments"]. BWR also rates NGOs, Educational Institutions, Hospitals, Real Estate Developers, Urban Local Bodies and Municipal Corporations.
BWR wishes to inform all persons who may come across Rating Rationales and Rating Reports provided by BWR that the ratings assigned by BWR are based on information obtained from the issuer of the instrument and other reliable sources, which in BWR's best judgment are considered reliable. The Rating Rationale / Rating Report & other rating communications are intended for the jurisdiction of India only. The reports 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 Europe and also the USA).
BWR also wishes to inform that access or use of the said documents does not create a client relationship between the user and BWR.
The ratings assigned by BWR are only an expression of BWR's opinion on the entity / instrument and should not in any manner be construed as being a recommendation to either, purchase, hold or sell the instrument.
BWR also wishes to abundantly clarify that these ratings are not to be considered as an investment advice in any jurisdiction nor are they to be used as a basis for or as an alternative to independent financial advice and judgment obtained from the user's financial advisors. BWR shall not be liable to any losses incurred by the users of these Rating Rationales, Rating Reports or its contents. BWR reserves the right to vary, modify, suspend or withdraw the ratings at any time without assigning reasons for the same.
BWR's ratings reflect BWR's opinion on the day the ratings are published and are not reflective of factual circumstances that may have arisen on a later date. BWR is not obliged to update its opinion based on any public notification, in any form or format although BWR may disseminate its opinion and analysis when deemed fit.
Neither BWR nor its affiliates, third party providers, as well as the directors, officers, shareholders, employees or agents (collectively, "BWR Party") guarantee the accuracy, completeness or adequacy of the Ratings, and no BWR 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 Rating Rationales or Rating Reports. Each BWR Party disclaims 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 BWR Party be liable to any one 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 Rating Rationales and/or Rating Reports even if advised of the possibility of such damages. However, BWR or its associates may have other commercial transactions with the company/entity. BWR and its affiliates do not act as a fiduciary.
BWR 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 BWR may have information that is not available to other BWR business units. BWR has established policies and procedures to maintain the confidentiality of certain non-public information received in connection with each analytical process.
BWR clarifies that it may have been paid a fee by the issuers or underwriters of the instruments, facilities, securities etc., or from obligors. BWR's public ratings and analysis are made available on its web site, www.brickworkratings.com. More detailed information may be provided for a fee. BWR's rating criteria are also generally made available without charge on BWR's website.
This disclaimer forms an integral part of the Ratings Rationales / Rating Reports or other press releases, advisories, communications issued by BWR and circulation of the ratings without this disclaimer is prohibited.
BWR is bound by the Code of Conduct for Credit Rating Agencies issued by the Securities and Exchange Board of India and is governed by the applicable regulations issued by the Securities and Exchange Board of India as amended from time to time.