Brickwork Ratings assigns the long-term rating for the Bank Loan Facilities of Rs. 6.00 Crs. of ADI K.C. Paul & Sons.
Particulars| Facilities** | Amount(Rs.Crs.) | Tenure | Rating# | |
|---|---|---|---|---|
| Fund Based | 6.00 | Long Term |
BWR BB -
/Stable Assignment |
|
| Grand Total | 6.00 | (Rupees Six Crores Only) | ||
Brickwork Ratings has assigned a rating of BWR BB(Stable) to the bank loan facilities of the firm aggregating to Rs. 6.00 Crs. The rating draws strength from the vast business experience of the promoters, a healthy scale of operations and adequate liquidity. However, the rating are constrained by the risk associated with exposure to intense competition and the cyclical nature of the industry and limited bargaining power with the manufacturer.
BWR believes that the business risk profile of ADI K.C. Paul & Sons will be maintained over the medium term. The long-term rating has been assigned a ‘Stable’ outlook as the business risk profile of the company is stable and its present financial performance is expected to be maintained in the medium term. The rating outlook may be revised to 'Positive' in case there is an improvement in revenues and profit margins on a sustained basis. The rating outlook may be revised to 'Negative' if there is any deterioration in the financial risk profile or liquidity issues.
Brickwork Ratings (BWR) has essentially relied upon the audited financial statements of the company upto FY25(Prov), projected financials for FY26 and FY27, as well as information/clarifications provided by the company’s management and its bankers, to arrive at the present rating.
KEY RATING DRIVERSCredit Strengths:
The partners have around four decades of experience in the specialties industry; their strong understanding of market dynamics and healthy relationships with suppliers and customers should support the business.
The capital structure should remain supported by modest reliance on external funds, yielding low gearing and total outside liability-to-tangible networth of 0.62 times in FY25(Prov) as same as in FY24. The ROCE increased to Rs. 6.30 cr in FY25(Prov) from Rs. 5.58 cr in FY24. Capital structure is expected to remain moderate going forward in absence of any major debt funded capex plans.
Scale of operations reduced to Rs 14.98 crore in FY25(prov), against from Rs 16.92 in FY24 crore in the previous fiscal marked by stable demand and high competition in the fragmented industry.
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
The rating may be upgraded if the company demonstrates substantial and sustained growth in revenue of Rs. 50.0 crores and operating margins, supported by a well-diversified sales portfolio. Additionally, a consistent trend of net cash accruals and a reduction in leverage, with DSCR rising above 1.75 times, would support a positive rating action.
Negative
The rating may be downgraded if there is a delay in the debt repayment, a deterioration in operational scale, or a weakening of credit metrics, liquidity position, or revenue visibility.
LIQUIDITY INDICATORS - Adequate
The company's liquidity position is adequate as reflected by EBITDA and net cash accruals which adequately covers the debt obligation. The current ratio of the company is adequate as well.
| Macro Economic Indicator | Sector | Industry | Basic Industry |
|---|---|---|---|
| Services | Services | Commercial Services & Supplies | Trading & Distributors |
ADI K.C. Paul & Sons is a partnership firm established on 2018 company owned and managed by Mr. Debnath Paul and Mr. Anjan Paul. It manufactures umbrellas, raincoats, walking sticks and bags. The Company has two retail shops in Kolkata and also trading in bulk to other merchants in West Bengal and other states.
KEY FINANCIAL INDICATORS (Standalone)| Key Parameters | Units |
FY 22 - 23 (Audited - Annual) |
FY 23 - 24 (Audited - Annual) |
FY 24 - 25 (Provisional - Annual) |
|---|---|---|---|---|
| Operating Revenue | Rs.Crs. | 16.81 | 16.92 | 14.98 |
| EBITDA | Rs.Crs. | 1.16 | 1.13 | 1.30 |
| PAT | Rs.Crs. | 0.12 | 0.12 | 0.28 |
| Tangible Net Worth | Rs.Crs. | 13.33 | 13.92 | 14.57 |
| Total Debt / Tangible Net Worth | Times | 0.48 | 0.40 | 0.39 |
| Current Ratio | Times | 2.70 | 2.77 | 2.70 |
The terms of sanction include standard covenants normally stipulated for such facilities
| Creadit Rating Agency | Status and Reason for Non-Cooparation | Date of Press Release |
|---|---|---|
| CRISIL | CRISIL ratings classified the ratings as 'non-cooperative' as the issuer did not provide the requisite information needed to conduct the rating exercise. | 16Jul2025 |
NA
RATING HISTORY FOR LAST THREE YEARS (including withdrawal and suspended)| Facilities | Current Rating (2025) | 2024 | 2023 | 2022 | |||||
|---|---|---|---|---|---|---|---|---|---|
| Type | Tenure | Amount (Rs.Crs.) |
Rating | Date | Rating | Date | Rating | Date | Rating |
| Fund Based | LT | 6.00 |
BWR BB-/Stable
(Assignment) |
NA |
NA
|
NA |
NA
|
NA |
NA
|
| Grand Total | 6.00 | (Rupees Six Crores Only) | |||||||
| Analytical Contacts | |
|---|---|
|
Harshit Rastogi Ratings Analyst harshit.r@brickworkratings.com |
Nitika Srivastava nitika.s@brickworkratings.com |
| 1-860-425-2742 | media@brickworkratings.com | Customer Support | CustSupport@brickwrokratings.com |
| SL.No. | Name of the Bank/Lender | Type Of Facilities | Long Term(Rs.Crs.) | Short Term(Rs.Crs.) | Total(Rs.Crs.) | Complexity of the Instrument |
|---|---|---|---|---|---|---|
| 1 | IDBI Bank | Working Capital Term LoanSanctioned | 0.18 | _ | 0.18 | Simple## |
| 2 | IDBI Bank | Cash CreditSanctioned | 4.70 | _ | 4.70 | Simple## |
| 3 | Un tied portion | Proposed loanProposed | 1.12 | _ | 1.12 | Simple## |
| Total | 6.00 | 0.00 | 6.00 | |||
| TOTAL (Rupees Six 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.
| Instrument | Issue Date | Amount (Rs.Crs) | Coupon Rate (%) | Maturity Date | ISIN Particulars | Complexity of the Instrument |
|---|---|---|---|---|---|---|
| Nil | Nil | Nil | Nil | Nil | Nil | Nil |
| Name of Entity | % Ownership | Extent of consolidation | Rationale for consolidation |
|---|---|---|---|
| Nil | Nil | Nil | Nil |
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.