RATING RATIONALE
12Apr2022

MilkFood Ltd.

Brickwork Ratings reaffirms the ratings for the enhanced Bank Loan Facilities of Rs. 77.85 Crs. of MilkFood Ltd.

Particulars
Facilities** Amount (Rs.Crs.) Tenure Rating#
Previous Present Previous
(04 Apr 2022)
Present
Fund Based 68.85 68.85 Long Term BWR BBB- /Negative to Stable
Reaffirmation
BWR BBB - /Stable
Reaffirmation
Non Fund Based 5.50 9.00 Short Term BWR A3
Reaffirmation
BWR A3
Reaffirmation
Grand Total 74.35 77.85 (Rupees Seventy Seven Crores and Eighty Five lakhs Only)
#Please refer to BWR website www.brickworkratings.com for definition of the ratings
**Details of Bank Loan facilities,consolidation or instruments are provided in Annexure


RATING ACTION / OUTLOOK

Brickwork Ratings has reaffirmed the ratings for the enhanced bank loan facilities of MilkFood Limited ( MFL or the company) . The rating draws strength from the company's comfortable networth, interest coverage ratios, brand value recognition and sustained demand for its products in the FMCG space. The ratings, however, remain constrained by a decline in the scale of operations owing to the covid pandemic, low profitability margins and competition from large numbers of players in the organized and the unorganized sectors.

Outlook:- Stable

BWR believes that the business risk profile of MilkFood Ltd. 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 the revenues go down and profit margins show lower than expected figures.

KEY RATING DRIVERS

Credit Strengths:


Credit Risks:

ANALYTICAL APPROACH - Standalone

The ratings of Milkfood Ltd. are arrived at on a standalone basis after independent evaluation of its financial risk profile. For arriving at its ratings, BWR has applied its rating methodology as detailed in the rating criteria detailed below (hyperlinks provided at the end of this rationale)

RATING SENSITIVITIES

Going forward, the ability of the company to improve its scale of operations, profitability margins, overall credit risk profile and efficiently manage its working capital obligations would be the key rating sensitivities.

Positive

: Ratings may be upgraded if the company is able to restore its revenues and profitability backed by a strong recovery in demand while also improving its liquidity position as a result of a favorable outcome of the ongoing GST related investigation.

Negative

: Ratings may be downgraded if there is a further stretch on the liquidity either due to lower cash accruals to repay the maturing debt or due to an adverse outcome of the ongoing investigation.

LIQUIDITY INDICATORS - Adequate

The company's liquidity position is considered adequate. The company has unencumbered cash and cash equivalents was Rs. 0.92 Cr for FY21. Net cash accruals (PAT+Dep.) for FY22 and FY23 are projected to be Rs. 10.93 Crs and 15.84 Crs respectively as against the projected maturing term debt debt obligations of Rs. 7.50 Crs in FY22 and Rs. 6.20 Crs in FY23. The average utilization of cash credit limits for the past 6 months has been around 95 %. The promoters are also expected to infuse the unsecured loan of up to Rs. 10 Crs into the company. The current ratio stood comfortable at 1.24x in FY21.

ABOUT THE ENTITY

Milkfood Limited (MFL), incorporated in 1973, promoted by Jaiswal family is engaged in manufacturing of pure ghee, skimmed and whole milk powder, dairy whitener, casein, and whey powder. Pure ghee is marketed under the ‘Milkfood’ brand in the domestic markets. Milk products, other than Ghee, have almost been discontinued. Manufacturing plants are located at Patiala (Punjab) and Moradabad (Uttar Pradesh). Around 99% of the revenue comes from Ghee manufacturing.

KEY FINANCIAL INDICATORS (Standalone)
Key Parameters Units FY 20-21
(Audited)
FY 19-20
(Audited)
Operating Revenue Rs.Crs. 367.91 551.41
EBITDA Rs.Crs. 19.83 24.67
PAT Rs.Crs. 2.44 8.39
Tangible Net Worth Rs.Crs. 119.04 63.83
Total Debt/Tangible Net Worth Times 0.62 1.19
Current Ratio Times 1.24 1.03
KEY COVENANTS OF THE FACILITY RATED

NA


NON-COOPERATION WITH PREVIOUS CREDIT RATING AGENCY

NA

RATING HISTORY FOR THE PREVIOUS THREE YEARS (including withdrawal and suspended)
Facilities Current Rating (2022) 2022 (History) 2021 2020 2019
Type Tenure Amount
(Rs.Crs.)
Rating Date Rating Date Rating Date Rating Date Rating
Fund Based LT 68.85
BWR BBB-/Stable
(Reaffirmation)
04Apr2022
BWR BBB- Negative to Stable
(Reaffirmation)
12Mar2021
BWR Rating Not Reviewed
(Rating not Reviewed)
09Mar2020
BWR BBB Stable
(Reaffirmation)
22Feb2019
BWR BBB Stable
(Upgrade)
0.00
NA
NA
NA
27Apr2021
BWR BBB- Stable
(Downgrade)
NA
NA
NA
NA
0.00
NA
NA
NA
13Jul2021
BWR BBB- Negative
(Reaffirmation and change in Outlook)
NA
NA
NA
NA
Non Fund Based ST 9.00
BWR A3
(Reaffirmation)
04Apr2022
BWR A3
(Reaffirmation)
12Mar2021
BWR Rating not reviewed
(Rating not Reviewed)
09Mar2020
BWR A3+
(Reaffirmation)
22Feb2019
BWR A3+
(Upgrade)
0.00
NA
NA
NA
27Apr2021
BWR A3
(Downgrade)
NA
NA
NA
NA
0.00
NA
NA
NA
13Jul2021
BWR A3
(Reaffirmation)
NA
NA
NA
NA
Grand Total 77.85 (Rupees Seventy Seven Crores and Eighty Five lakhs Only)
COMPLEXITY LEVELS OF THE INSTRUMENTS - Simple

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

Nisha Nagar

Ratings Analyst nisha.n@brickworkratings.com

Ashwini Mital

Director - Ratings Board : +91 172 5032 295 / 6 ashwinimital@brickworkratings.com
1-860-425-2742 | media@brickworkratings.com
MilkFood Ltd.
ANNEXURE-I
Details of Bank Facilities rated by BWR
SL.No. Name of the Bank/Lender Type Of Facilities Long Term(Rs.Crs.) Short Term(Rs.Crs.) Total(Rs.Crs.)
1 Canara Bank Term LoanOut-standing 0.58 _ 0.58
2 Canara Bank Cash CreditSanctioned 6.00 _ 6.00
3 Canara Bank Bank GuaranteeSanctioned _ 5.50 5.50
4 Canara Bank GECLOut-standing 2.94 _ 2.94
5 Canara Bank GECLSanctioned 1.83 _ 1.83
6 State Bank Of India (SBI) GECLSanctioned 4.63 _ 4.63
7 State Bank Of India (SBI) ILC/IBGSanctioned _ 3.50 3.50
8 State Bank Of India (SBI) GECLOut-standing 8.87 _ 8.87
9 State Bank Of India (SBI) Cash CreditSanctioned 44.00 _ 44.00
10 State Bank Of India (SBI) Term LoanOut-standing _ _ 0.00
Total 68.85 9.00 77.85
TOTAL (Rupees Seventy Seven Crores and Eighty Five lakhs Only)
Print and Digital Media

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 Ratings

Brickwork 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.