Brickwork Ratings reaffirms the ratings for the Bank Loan Facilities of Rs. 18.00 Crs. of Rishav Exports
ParticularsFacilities** | Amount (Rs.Crs.) | Tenure | Rating# | ||
---|---|---|---|---|---|
Previous | Present | Previous (29 Nov 2019) |
Present | ||
Fund Based | 15.68 | 18.00 | Long Term |
BWR B+
/Stable Reaffirmation |
BWR B +
/Stable Reaffirmation |
(14.85) | (12.00) | ||||
(14.85) | (12.00) | ||||
(1.00) | (18.00) | ||||
Grand Total | 15.68 | 18.00 | (Rupees Eighteen Crores Only) |
BWR has reaffirmed the long term rating at “BWR B+” for the bank facilities of Rishav Exports (the company). The rating draws strength from the experienced partners and moderate financial risk profile. However, the rating is constrained owing to high competition in the industry, exposed to forex fluctuations risk and constitution of a partnership firm.
BWR believes that Rishav Exports business risk profile will be maintained over the medium term. The ‘Stable’ outlook indicates a low likelihood of rating change over the medium term. The rating outlook may be revised to ‘Positive’ in case the revenues and profit show sustained improvement. The rating outlook may be revised to 'Negative' if any deterioration in the financial risk profile.
KEY RATING DRIVERS
Credit Strengths:
The partners have an experience of over a decade in the industry. The experience of the partners has helped the firm in establishing diverse customer base in USA and UAE.
The revenues reported at Rs.52.35 crs in FY21 as against Rs.58.97 crs in FY20 and declined by 11.23% YoY. The tangible networth have shown improvement from Rs.5.59 crs in FY20 to Rs.9.60 crs in FY21. RE's Net Profit Margin increased to 0.65% FY21 as against 0.56% in FY20 and Operating Profit Margin increased from 2.77% in FY20 to 4.41% in FY21. The Total Debt/TNW declined from 3.29x in FY20 to 2.36x in FY21. Moderate debt protection metrics with ISCR declined to 1.28x in FY21 as against 1.34x in FY20 and DSCR declined from 0.65x in FY20 to 0.56x in FY21. The current ratio increased from 1.93x in FY20 to 1.99x in FY21.
Credit Risks:
RE may expose high risk due to intense competition from the existing major players, local and entry barriers in the textile manufacturing sector. Intense competition reduces the pricing power of the industry players.
RE exports more than 90% of their products and does not possess hedging facility from the bank, hence the firm is exposed to forex fluctuations risk.
Rishav Exports (RE) comes under the constitution of a partnership firm and there is a risk of withdrawal capital during the course of the business.
Going forward, the ability of the firm to improve its financial risk profile and maintaining top-line & bottom-line will remain the key rating sensitivities.
Positive: The rating may be upgraded if the firm inter alia, is able to improve its top-line and its operating margins, or on account of any other favourable factor.
Negative: The rating may be downgraded if the firm inter alia, there is any deterioration in financial risk profile, fails to maintain adequate liquidity or on account of any unforeseen unfavourable events.
LIQUIDITY INDICATORS - Adequate
Rishav Exports does not have any group companies or sub-group companies. The company has cash & bank balances of Rs 2.13 crores in FY20(A). The Long term debt of Rs.18.41 crores in FY20(A) comprises secured auto loan of Rs.0.14 crores and packing credit facilities amounting to Rs.16.63 crores in FY20(A). The unsecured loans from related parties of Rs.1.62 crores in FY20(A) for indefinite period. The company generated cash surplus of Rs.0.58 crores in FY20(A) whereas the CPLTD was NIL. The company had Interest Service Coverage Ratio of 1.34x in FY20(A) and Debt Service Coverage Ratio of 0.65x in FY20(A). The current ratio has been 1.93x in FY20(A). The conversion cycle of 103 days is reported in FY20(A).
ABOUT THE ENTITYM/s Rishav Exports (RE) was established in Dec,15 as a partnership firm and is managed by Mr Dalip Kapoor and Mr Rishi Kapoor. Both the partners look after the overall affairs of the firm. The firm is into the business of ready made garment and mainly caters to the export market, its manufacturing facility located at Ludhiana, which has a total installed capacity of manufacturing of garment is 100000 pcs per month, utilization capacity is almost 100%. RE exports 90% of their products to overseas - USA and UAE and rest of the products exported domestically.
KEY FINANCIAL INDICATORS (Standalone)Key Parameters | Units |
FY 20-21 (Provisional) |
FY 19-20 (Audited) |
---|---|---|---|
Operating Revenue | Rs.Crs. | 55.05 | 60.89 |
EBITDA | Rs.Crs. | 2.43 | 1.69 |
PAT | Rs.Crs. | 0.36 | 0.34 |
Tangible Net Worth | Rs.Crs. | 9.60 | 5.59 |
Total Debt/Tangible Net Worth | Times | 2.36 | 3.29 |
Current Ratio | Times | 1.99 | 1.93 |
NA
NA
RATING HISTORY FOR THE PREVIOUS THREE YEARS (including withdrawal and suspended)Facilities | Current Rating (2021) | 2020 | 2019 | 2018 | |||||
---|---|---|---|---|---|---|---|---|---|
Type | Tenure | Amount (Rs.Crs.) |
Rating | Date | Rating | Date | Rating | Date | Rating |
Fund Based | LT | 18.00 |
BWR B+/Stable
(Reaffirmation) |
NA |
NA
|
28Mar2019 |
BWR B+/Stable
(Reaffirmation) |
20Mar2018 |
BWR B+/Stable
(Upgrade) |
NA |
NA
|
NA |
NA
|
29Nov2019 |
BWR B+/Stable
(Reaffirmation) |
NA |
NA
|
||
FB SubLimit | LT | (12.00) |
BWR B+/Stable
(Reaffirmation) |
NA |
NA
|
NA |
NA
|
NA |
NA
|
(12.00) |
BWR B+/Stable
(Reaffirmation) |
NA |
NA
|
NA |
NA
|
NA |
NA
|
||
(18.00) |
BWR B+/Stable
(Reaffirmation) |
NA |
NA
|
NA |
NA
|
NA |
NA
|
||
Grand Total | 18.00 | (Rupees Eighteen 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 | |
---|---|
Suresh Sharan Emandi Rating Analyst suresh.e@brickworkratings.com |
V.K.Kukreja Associate Director - Ratings Board : +91 11 2341 2232 kukreja.vk@brickworkratings.com |
1-860-425-2742 | media@brickworkratings.com |
SL.No. | Type Of Facilities | Long Term(Rs.Crs.) | Short Term(Rs.Crs.) | Total(Rs.Crs.) | ||
---|---|---|---|---|---|---|
1 | FBWC (CC/EPC/FBD/FBP)Sanctioned | 18.00 | _ | 18.00 | ||
Sub-Limit (Cash Credit) Sanctioned | (18.00) | |||||
Sub-Limit (FOBP/FOUBP/FABC/FAUBC/FOBNLC/FOUBNLC) Sanctioned | (12.00) | |||||
Sub-Limit (Packing Credit) Sanctioned | (12.00) | |||||
Total | 18.00 | 0.00 | 18.00 | |||
TOTAL (Rupees Eighteen 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.