Brickwork Ratings assigns the ratings for the Bank Loan Facilities of Rs. 0.26 Crs. of Shree Tatyasaheb Kore Warana Sahakari Navashakti Nirman Sanstha Ltd
Particulars| Facilities** | Amount(Rs.Crs.) | Tenure | Rating# | |
|---|---|---|---|---|
| Fund Based | 0.26 | Long Term |
BWR BB +
/Stable Assignment |
|
| Grand Total | 0.26 | (Rupees Zero Crores and Twenty Six lakhs Only) | ||
Brickwork Ratings (BWR) assigns a bank loan rating of BWR BB+/Stable to Shree Tatyasaheb Kore Warana Sahakari Navashakti Nirman Sanstha Ltd for a debt size of Rs.0.26 Crores.
The rating assignments reflect the promoters' extensive, longstanding experience and a proven operational track record in hydro power generation. Furthermore, operations are secured by a long-term Power Purchase Agreement (PPA) with Maharashtra State Electricity Distribution Co Ltd (MSEDCL). However, these factors are partially counterbalanced by several risks. These include exposure to regulatory changes and hydrology risks, as well as counterparty risk stemming from the Warna Group's reliance on only two offtakers. It is noted that group members receive financial support via interest-bearing loans. The financial risk profile remains comfortable, characterized by adequate liquidity and a negligible debt burden relative to a modest net worth.
The ‘Stable’ outlook indicates a low likelihood of rating change over the medium term. BWR expects that Shree Tatyasaheb Kore Warana Sahakari Navashakti Nirman Sanstha Ltd business risk profile will be maintained over the medium term.
KEY RATING DRIVERSCredit Strengths:
Warna Power supplies electricity to group concerns for captive consumption under a long-term PPA with with Maharashtra State Electricity Distribution Co Ltd (MSEDCL), signed for 30 years (from the commercial operation date), expiring in 2043. The long operational track record of over 10 years further strengthens the rating by providing revenue visibility and mitigating off-take risk.
The company's operating income improved by 25% from Rs. 14.29 crore (FY24) to Rs. 17.83 crore (FY25), on account of increased power generation. On a provisional basis, the operating income of Rs. 10.13 crore was reported in 8FY26. The company’s operating profit margin slightly deteriorated from 66.07% (FY24) to 64.56% (FY25). Tangible net worth grew to Rs. 28.87 crore (FY25), strengthening leverage indicators: Total Debt/TNW improved to 0.88x (from 1.45x in FY24) and TOL/TNW to 0.91x, indicating less reliance on external debt. Debt servicing capability improved, with ISCR rising to 3.57x (from 2.46x in FY24) and DSCR to 1.45x, providing comfort on timely debt repayment.
Power generation relies directly on the availability of adequate water flow, which in turn depends on the annual rainfall yield. Water flow is typically slow during October-November and May-June, corresponding to periods of high demand for irrigation and drinking water. Furthermore, the management has no control over external events, such as severe droughts or natural disasters. These events can drastically reduce water flow, negatively impacting both operational performance and liquidity.
The company’s four operational hydropower project supplying power to two offtakers of Warna Group. This exposes it to customer concentration risks. Also, the company exposes the risk of potential delays in receiving payments in the future if the off-taker's financial profile deteriorates. However, BWR notes that the payments from off-takers have been received within 45 days so far, which, in turn, has supported its healthy free cash flow generation.
BWR has relied upon the standalone audited financials of Shree Tatyasaheb Kore Warana Sahakari Navashakti Nirman Sanstha Ltd , publicly available information, and clarification/information provided by the Company. Further, to arrive at its ratings, BWR has applied its rating methodology as detailed in the Rating Criteria.
RATING SENSITIVITIES
Positive:
Negative:
The liquidity is adequate with improved net cash accruals (Rs. 8.29 Cr in FY25 vs. Rs. 5.62 Cr in FY24) against the negligible debt. Despite a low current ratio (0.70x in FY25), the Receivable days improved significantly from 175 to 42 over two years. The Warna group members provided comfortthrough interest-bearing unsecured loans (USLs) totaling Rs. 23.43 Cr in FY25 (FY24: Rs. 25.10 Cr). As of February 2, 2026, Cash and bank balances were Rs. 0.56 Cr, and unencumbered fixed deposits were Rs. 0.11 Cr. The visible liquidity will be further supported by the release of the security deposit of Rs. 7.42 crore from MSEDCL in February 2026.
ABOUT THE ENTITY| Macro Economic Indicator | Sector | Industry | Basic Industry |
|---|---|---|---|
| Utilities | Power | Power | Power Generation |
Shree Tatyasaheb Kore Warana Sahakari Navshakti Nirman Sanstha Ltd., registered in 2005, is a cooperative society engaged in hydel power generation. The Society is part of the Warana Group engaged in sugar, Dairy, Banking, Agro-processing, and Micro/small-scale industries. It has Four power plants located at Chitri, Kumbhi, Kadavi, and Patgaon with a total generation capacity of 8.5 MW in the Kolhapur district of Maharashtra. The group is headed by Dr. Vinay Kore-Chairman, Mr. N. H. Patil and the day-to-day operations of the society are managed by Mr. Sharad R. Patil.
ESG Profile
NA
KEY FINANCIAL INDICATORS (Standalone)| Key Parameters | Units |
FY 23 - 24 (Audited - Annual) |
FY 24 - 25 (Audited - Annual) |
FY 25 - 26 (Provisional - Midterm-H1) |
|---|---|---|---|---|
| Operating Revenue | Rs.Crs. | 14.29 | 17.83 | 10.13 |
| EBITDA | Rs.Crs. | 9.44 | 11.51 | 4.57 |
| PAT | Rs.Crs. | 3.53 | 6.21 | Not Available |
| Tangible Net Worth | Rs.Crs. | 22.66 | 28.87 | Not Available |
| Total Debt / Tangible Net Worth | Times | 1.45 | 0.88 | Not Available |
| Current Ratio | Times | 0.61 | 0.70 | Not Available |
The terms of sanction include standard covenants stipulated for bank loan facilities.
Not Applicable
RATING HISTORY FOR LAST THREE YEARS (including withdrawal and suspended)| Facilities | Current Rating (2026) | 2025 | 2024 | 2023 | |||||
|---|---|---|---|---|---|---|---|---|---|
| Type | Tenure | Amount (Rs.Crs.) |
Rating | Date | Rating | Date | Rating | Date | Rating |
| Fund Based | LT | 0.26 |
BWR BB+/Stable
(Assignment) |
22Dec2025 |
BWR Withdrawal
(Withdrawal) |
04Oct2024 |
BWR BB+ Stable
(Reaffirmation) |
02Aug2023 |
BWR BB+ Stable
(Reaffirmation) |
| Grand Total | 0.26 | (Rupees Zero Crores and Twenty Six lakhs Only) | |||||||
| Analytical Contacts | |
|---|---|
|
KunjalDabhi Ratings Analyst kunjal.d@brickworkratings.com |
Niraj Kumar Rathi Senior Director Ratings niraj.r@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 | Indian Renewable Energy Development Agency Limited (IREDA) | Term LoanOut-standing | 0.19 | _ | 0.19 | Simple## |
| 2 | State Bank Of India (SBI) | GECLOut-standing | 0.07 | _ | 0.07 | Simple## |
| Total | 0.26 | 0.00 | 0.26 | |||
| TOTAL (Rupees Zero Crores and Twenty Six lakhs 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.