RATING RATIONALE
10Oct2023
TVS Electronics Ltd.
Brickwork Ratings reaffirms the ratings for the Bank Loan Facilities of Rs. 67.00 Crs. of TVS Electronics Ltd.
Particulars| Facilities** | Amount (Rs.Crs.) | Tenure | Rating# | ||
|---|---|---|---|---|---|
| Previous | Present | Previous (12 Jul 2022) |
Present | ||
| Fund Based | 56.00 | 46.00 | Long Term |
BWR A/Stable
Upgraded and change in outlook |
BWR A
/Stable Reaffirmation |
| (4.50) | (4.50) | ||||
| (10.00) | (10.00) | ||||
| Non Fund Based | 21.00 | 21.00 | Short Term |
BWR A1
Upgrade |
BWR A1
Reaffirmation |
| (10.00) | (10.00) | ||||
| (6.00) | (6.00) | ||||
| Grand Total | 77.00 | 67.00 | (Rupees Sixty Seven Crores Only) | ||
**Details of Bank Loan facilities,consolidation or instruments are provided in Annexure
RATING ACTION / OUTLOOK
The rating reaffirmation of the bank loan facilities of TVS Electronics Limited (TVSE or the company) continues to draw strength from the strong parentage and brand equity of TVS, experienced and professional management, stable and consistent financial profile marked by low gearing and long term agreements with reputed clientele. The rating action also factors the company’s various initiatives to augment its business profile through acquisitions and providing a wider offering with the on-going modernisation and upgradation of its Tumkur facility. The rating strengths remain constrained by the exposure to intense industry competition with moderate scale of operations, technological obsolescence and forex risks.
The ‘Stable’ outlook indicates a low likelihood of rating change over the medium term. BWR believes TVSE’s business risk profile will be maintained over the medium term. The outlook may be revised to Positive if a sustained increase in the scale of operations with improvement in the profitability results in an improved financial risk profile with stabilisation of new products lines and services, thereby strengthening the business profile. The outlook may be revised to Negative with lower-than-expected revenue/cash accruals or a deterioration in the profitability/gearing indicators and/or a significant increase in the operating cycle, and/or a deterioration in the capital structure due to fresh debt-financed capital expenditure, thus weakening the company’s financial risk profile.
Credit Strengths:
-
Experienced management and established market position
:
TVSE has an operational track record of over three decades and has been a part of the TVS group, an established and reputed business group. The company has an experienced and professional management team, and the robust internal control and risk management systems of the company are expected to mitigate possible risks on price movements and technological obsolescence. TVSE has demonstrated the management's agility and awareness through the addition of new products that are in demand. The company is expected to continue to explore fresh opportunities.
-
Long-term agreements with reputed brands and a diversified long term customer base :
The company has long-term agreements with reputed clientele such as Dell, HP, fiserv for providing various products and services. Also, the company caters to various reputed clients in the Retail, Banking, Shipping & Logistics, Defence, PSUs and DISCom sectors providing a well diversified customer base.
-
Stable operational performance supported by business plans and initiatives
:
The company currently has two segments, namely Product and Solutions, and Customer Service. The Product and Solutions segment continues to be the major revenue driver with ~70% (PY:68%) of total revenue, followed by the Customer Services segment which contributed to ~30% (PY:32%) of revenue. The revenue from Product and Solutions segment registered a growth of ~18% where as the Customer Service segment grew by 9% in FY23 on YOY basis.
As part of its long-term strategy to improve the scale of operations with sustainable improvement in the margins, the company has acquired business of GTID Solutions Development Private Limited (Apnapay) and invested in M/s Swiftomatics Services Private limited (RoyalPos) to support the growth inorganically. The said acquisitions and investment are expected to be leveraged with existing distribution networks to widen its sales from retail, currently at ~50% of the topline. Additionally, the company has been incurring capital expenditure for the modification and addition of facilities in the Tumkur factory. The capex for setting up lines for Contract Manufacturing Services has been commissioned and lines for Electronic Manufacturing Services, as part of the Make in India Initiative, are expected to be operational by end of FY24. The capex incurred is expected to help the company provide a wider offering including POS systems, handheld devices, billing applications, weighing scales, and other related products.
-
Stable financial risk profile :
The company has achieved operating revenue of Rs.353.49 Crs during FY23 (Rs 307.92 Crs for FY22) thereby achieving a 15% increase in revenue on a Y-o-Y basis. The company has achieved an EBITDA of Rs 19.79 Crs in FY23(PY: Rs 26.61 Crs). The EBITDA was impacted on account of increase in Employee Benefit Expenses, increased raw material costs, consolidation of factories amongst other expenses. PAT stood at Rs 9.52 Crs in FY23(PY: Rs 15.10 Crs). Although the profitability margin declined in FY23, the company expects to improve the margin with addition of new services and products in FY24, which will boost the scale of the operations. The company’s Tangible Networth improved from Rs.77.75 Crs as on 31 March 2022 to Rs. 87.27 Crs as on 31 March 2023 due to the retention of profits. Considering the intangible assets in the form of business rights, having an indefinite useful life, with a carrying value of Rs.11.87 Crs as on 31 March 2023 as part of the networth, the adjusted TNW works out to be Rs.99.14 Crs as on 31 March 2023 as against Rs.90.57 Crs as on 31 March 2022. The company’s TOL/TNW position remained stable at 1.37 times as on 31 March 2023 as against 1.41 times as on 31 March 2022. The total Debt/TNW remained comfortable at 0.11 times as on 31 March 2023 (PY: 0.05 times). The ISCR and DSCR were adequate at 14.45 times and 13.13 times during FY23. The company has achieved an operating revenue of Rs.89.84 Crs, EBITDA of Rs 2.55 Crs and PAT of Rs 0.32 Crs during Q1FY24.
-
Intense competition and moderate scale of operations :
The company operates in an intensely competitive and fragmented electronics industry. The company's moderate scale of operations are vulnerable to a certain extent to the periodic, regular renewal of its agreements with various clients. However, TVSE benefits on account of its strong brand presence and long-term relation with reputed clients.
-
Exposure to technological obsolescence and forex risks :
The company deals in technology-related products and services, which requires frequent upgradation and calls for additional investment. A significant portion of purchases would be through direct/indirect imports, resulting in margin susceptibility to forex fluctuations. However, the risk is partially mitigated by the availability of hedging limits from its lenders.
For arriving at its ratings, Brickwork Ratings has adopted a standalone approach and applied its rating methodology as detailed in the Rating criteria below. The company does not have subsidiaries as on 31 Mar 2023.
RATING SENSITIVITIES
The company's ability to improve its revenue and profitability through the consolidation of factories and strengthen its business profile would be key rating sensitivities.
Upward:
- Substantial growth in revenue and profitability, strengthening the financial risk profile.
- Stabilisation of new product lines with an increased scale of operations resulting in higher contribution to revenue and profitability on a sustained basis
Downward:
- Deterioration in key credit metrics owing to pressure on operating profits due to competition, sharp rise in receivables levels, or fresh capex.
The company’s liquidity position is considered adequate considering adequate EBITDA to adequately cover the debt obligations. The EBITDA stood at Rs 19.79 Crs as on 31 Mar 2023 which was sufficient to cover the interest cost of Rs 1.37 Crs. Average utilization of working capital limits have remained below 40% over the past six months. Cash and cash equivalents have improved to Rs.11.35 Crs as on 31 March 2023 when compared to Rs.10.93 Crs as on 31 March 2022. Current ratio has improved to 1.41 times as on 31 March 2023 when compared to 1.39 times as on 31 March 2022. The EBITDA stood at Rs.2.55 Crs for Q1FY24 which was sufficient to cover interest and finance charges of Rs. 0.29 Crs for Q1FY24. The installment for the Term loan from Axis Bank commenced from Sep 2023 on a quarterly basis at Rs 0.94 Crs. The company has adequate net cash accrual of Rs 16.51 Crs as on 31 Mar 2023 and Rs 35.92 Crs as on 31 Mar 2024(Proj) to cover the debt obligations of Rs 2.82 Crs in FY24 and Rs 5.64 Crs in FY25 respectively. The company’s cash and cash equivalent position as on date stood at Rs ~34 Crs, which includes Rs 25 Crs worth of investment in Mutual funds and remaining amount in current accounts.
ABOUT THE ENTITY| Macro Economic Indicator | Sector | Industry | Basic Industry |
|---|---|---|---|
| Information Technology | Information Technology | IT - Services | IT Enabled Services |
TVS Electronics Limited (‘TVSE’ or ‘the company’ ), Chennai, founded in 1986 as an IT peripheral manufacturer, is currently a leading transaction automation IT product manufacturer and service provider. TVSE has its production/repair facilities presently at Tumkur (Karnataka). The company is listed on the BSE and NSE. TVSE’s business consists of two revenue segments, viz., (a) Products and Solutions and (b) Customer Support Services. The products cater to seven broad sectors, viz., Retail – SME, Government, BFSI, Hospitality, Healthcare, E-commerce and Transport, Large Format Retail (LFR) Stores and Quick Service Restaurants (QSRs). Currently, the company operates through 40 centres and caters to over 25 brand partners covering more than 19250 pin codes across India with a service footprint across 490 districts for onsite services and retail network for customer walk-in services through 345 centres. Mr. Gopal Srinivasan is the company’s chairman, and Mrs.Srilalitha Gopal is the managing director.
| Key Parameters | Units |
FY 21-22 (Audited) |
FY 22-23 (Audited) |
FY 23-24 (Unaudited - Midterm_Q1) |
|---|---|---|---|---|
| Operating Revenue | Rs.Crs. | 307.92 | 353.49 | 89.84 |
| EBITDA | Rs.Crs. | 26.61 | 19.79 | 2.55 |
| PAT | Rs.Crs. | 15.10 | 9.52 | 0.32 |
| Tangible Net Worth | Rs.Crs. | 78.70 | 87.27 | Not Available |
| Total Debt/TNW | Times | 0.05 | 0.11 | Not Available |
| Current Ratio | Times | 1.39 | 1.41 | Not Available |
The terms of sanction include standard covenants normally stipulated for such facilities.
STATUS OF NON-COOPERATION WITH PREVIOUS CRA
Nil.
ANY OTHER INFORMATIONNil
RATING HISTORY FOR THE PREVIOUS THREE YEARS (including withdrawal and suspended)| Facilities | Current Rating (2023) | 2022 | 2021 | 2020 | |||||
|---|---|---|---|---|---|---|---|---|---|
| Type | Tenure | Amount (Rs.Crs.) |
Rating | Date | Rating | Date | Rating | Date | Rating |
| Fund Based | LT | 46.00 |
BWR A/Stable
(Reaffirmation) |
12Jul2022 |
BWR AStable
(Upgraded and change in outlook) |
23Jun2021 |
BWR A- Stable
(Reaffirmation) |
19Jun2020 |
BWR A- Stable
(Reaffirmation) |
| 0.00 |
NA
|
28Feb2022 |
BWR A-Stable to Positive
(Reaffirmation and change in Outlook) |
NA |
NA
|
NA |
NA
|
||
| FB SubLimit | LT | (4.50) |
BWR A/Stable
(Reaffirmation) |
12Jul2022 |
BWR A/Stable
(Upgrade) |
NA |
NA
|
NA |
NA
|
| (10.00) |
BWR A/Stable
(Reaffirmation) |
12Jul2022 |
BWR A/Stable
(Upgrade) |
NA |
NA
|
NA |
NA
|
||
| Non Fund Based | ST | 21.00 |
BWR A1
(Reaffirmation) |
12Jul2022 |
BWR A1
(Upgrade) |
23Jun2021 |
BWR A2+
(Reaffirmation) |
19Jun2020 |
BWR A2+
(Reaffirmation) |
| 0.00 |
NA
|
28Feb2022 |
BWR A2+
(Reaffirmation) |
NA |
NA
|
NA |
NA
|
||
| NFB SubLimit | ST | (10.00) |
BWR A1
(Reaffirmation) |
28Feb2022 |
BWR A2+
(Reaffirmation) |
23Jun2021 |
BWR A2+
(Reaffirmation) |
19Jun2020 |
BWR A2+
(Reaffirmation) |
| NFB SubLimit | ST | (6.00) |
BWR A1
(Reaffirmation) |
12Jul2022 |
BWR A1
(Upgrade) |
NA |
NA
|
NA |
NA
|
| Grand Total | 67.00 | (Rupees Sixty Seven 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 Criteria| Analytical Contacts | |
|---|---|
|
Revathy Thamizharasu Rating Analyst revathy.t@brickworkratings.com |
Saakshi Kanwar Associate Director - Ratings saakshi.k@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 | Axis Bank Ltd. | Term LoanSanctioned | 15.00 | _ | 15.00 | |
| Sub-Limit (Capex LC) Sanctioned | (4.50) | |||||
| 2 | Axis Bank Ltd. | Cash CreditSanctioned | 6.00 | _ | 6.00 | |
| Sub-Limit (LC/BG) Sanctioned | (6.00) | |||||
| 3 | IDFC First Bank Limited | Cash CreditSanctioned | 15.00 | _ | 15.00 | |
| 4 | IDFC First Bank Limited | ILC/FLC/BGSanctioned | _ | 20.00 | 20.00 | |
| 5 | RBL Bank | Credit Exposure Limit (CEL)Sanctioned | _ | 1.00 | 1.00 | |
| 6 | RBL Bank | Cash CreditSanctioned | 10.00 | _ | 10.00 | |
| Sub-Limit (BG/LC) Sanctioned | (10.00) | |||||
| Sub-Limit (WCDL) Sanctioned | (10.00) | |||||
| Total | 46.00 | 21.00 | 67.00 | |||
| TOTAL (Rupees Sixty Seven 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 11,560 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.
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.