Brickwork Ratings assigns the ratings for the Bank Loan Facilities of Rs. 85.95 Crs. of Model Tanners Overseas LLP
Particulars| Facilities** | Amount(Rs.Crs.) | Tenure | Rating# | |
|---|---|---|---|---|
| Fund Based | 80.95 | Long Term |
BWR BB +
/Stable Assignment |
|
| Non Fund Based | 5.00 | Short Term |
BWR A4 +
/Stable Assignment |
|
| Grand Total | 85.95 | (Rupees Eighty Five Crores and Ninety Five lakhs Only) | ||
Brickwork Ratings assigns the ratings of BWR BB+/Stable Assignment for long-term facilities and BWR A4+/Stable Assignment for Short-term facilities totalling to Rs. 85.95 crs. of Model Tanners Overseas LLP.
The ratings assigned are supported by the extensive experience of the promoters. The topline of the company has also increased, and the operating margins have improved. Conversely, the ratings are constrained by thin margins and other income of the company
BWR believes Model Tanners Overseas LLP will maintain its business risk profile over the medium term. The 'Stable' outlook reflects BWR's expectation that the company will maintain its operations and financial stability while maintaining its long-term relationships in the medium term.
KEY RATING DRIVERSCredit Strengths:
The company/Firm is located in Kanpur cluster and thus has a competitive advantage in terms of skilled labor, logistics, production knowledge and vendors making the company more efficient and cost effective.
Company has strong group support with well experienced management
The company is in existence for 13 years and has seen complete business cycles.
The FY 25 current ratio of 1.19 indicates reasonable liquidity position.
Net worth of the company is increasing Y-O-Y due to retention of profits
DSCR and ISCR of the company stand at 1.18 and 1.69 respectively in FY indicating company’s adequacy to meet its debt obligations
Entry barriers in the industry are low on account of limited capital and technology requirement and also low differentiation in the end product leading to intense competition and limiting the pricing power resulting in low profitability
The company’s Account Receivable days of 101 is a concern.
The company generate most of the revenue from the export market .
BWR Ratings has evaluated the standalone business and financial risk profile of Model Tanners Overseas LLP.
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 requirements would be the key rating sensitivity.
Positive:-
Negative :
LIQUIDITY INDICATORS - Adequate
The company has an adequate liquidity profile. The net cash accruals of FY 2025 are 3.36 Cr against the CPLTD of FY 2025, which is 2.41, and if we include the PAT of 1.64 cr it will have sufficient liquidity, considering the USL, the revised ISCR and DSCR of the company are 1.19 and 1.44 times in FY 25. The ISCR is adequate, and the DSCR is moderate. The partners have sufficient net worth. The partners will infuse the additional funds in case there is any uncertainty or requirement for funds, as the firm has adequate liquidity. The penal charges have been revoked; there are only inward cheque returns, and the model tanners do not issues cheque.
ABOUT THE ENTITY
| Macro Economic Indicator | Sector | Industry | Basic Industry |
|---|---|---|---|
| Consumer Discretionary | Consumer Durables | Consumer Durables | Leather And Leather Products |
Model Tanners Overseas LLP is an LLP firm (formally Model Tanners - a Partnership firm) being formed in year 2013 by the owners/family members of Model Tanners (India) Private Limited is an ISO 9001:2000 ISO 14001:2004 OHSAS 18001:1999 company – a leading manufacturer, supplier and exporter of Finished Leather (Upholstery & Safety Shoe Leather) Safety Shoe/Boot Uppers/Complete Shoe and Harness Belt Leather/ Leather Straps to mostly all the continents of the Globe.
The Group Consists of the following:
|
S.NO. |
Group Company Name |
Business Area |
|
1 |
Model Tanners (India) Pvt. Ltd. |
Manufacturer and Exporter of Finished Leather |
|
2 |
M/s Model Tanners Overseas LLP |
Manufacturer and Exporter of Finished Leather |
|
3 |
M/s Model Impex |
Importer and Traders of Chemicals |
|
4 |
M/s Model Exports |
Traders of Leather and Leather products |
|
5 |
M/s Model Multiservices |
Franchisee of Geetanjali Salon. |
Partners Details:-
| Title | Full Name | Age | Mobile | Qualification | Business Exp | Designation | DIN No | % of holding | Networth |
| Mr | Tabrez Alam | 48 | 9839035226 | B.Sc. (H), Leather Technology, University of Northampton | 25 years | Partner | 03399420 | 30 | 14.22 Crs |
| Mr | Zeeshan Alam | 42 | 9580262680 | B.A. (H), Business Management and Diploma in Leather Sellers Certificate, University of Northampton | 20 years | Partner | 03399398 | 30 | 13.71 Crs |
| Mr | Zain Alam | 37 | 9839808367 | B.A. (H), Business Studies, University of Northampton, M.Sc. Finance from University of Strathclyde and Post Graduate Diploma in Leather Technology | 15 years | Partner | 03399427 | 40 | 16.36 Crs |
The company demonstrates a Evolving ESG profile based on its environmental, social, and governance practices.
NOTE:- It has all the approvals from the Pollution Board, and it is fully compliant as per the norms specified by the centre and the state government .
Environmental: Environmental risks are driven by high water usage, waste generation, and reliance on energy-intensive processes, making disclosures on water consumption, waste-management practices, renewable energy share, and emissions levels particularly important.
Social: Social factors hinge on adherence to labour laws, accident prevention frameworks, and human-capital development, with metrics such as workforce mix, safety performance, and training initiatives offering insights into operational resilience.
Governance: Governance assessment focuses on board independence, committee effectiveness, and robustness of compliance systems, supported by readily available disclosures on board structure, audit mechanisms, and risk-management practices.
KEY FINANCIAL INDICATORS (Standalone)| Key Parameters | Units |
FY 22 - 23 (Audited - Annual) |
FY 23 - 24 (Audited - Annual) |
FY 24 - 25 (Audited - Annual) |
|---|---|---|---|---|
| Operating Revenue | Rs.Crs. | 170.59 | 174.20 | 187.80 |
| EBITDA | Rs.Crs. | 9.43 | 9.83 | 11.41 |
| PAT | Rs.Crs. | 1.40 | 1.46 | 1.64 |
| Tangible Net Worth | Rs.Crs. | 38.97 | 39.40 | 39.60 |
| Total Debt / Tangible Net Worth | Times | 1.73 | 0.13 | 1.69 |
| Current Ratio | Times | 1.25 | 1.24 | 1.19 |
The terms of sanction include standard covenants normally 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 | 80.95 |
BWR BB+/Stable
(Assignment) |
NA |
NA
|
NA |
NA
|
NA |
NA
|
| Non Fund Based | ST | 5.00 |
BWR A4+/Stable
(Assignment) |
NA |
NA
|
NA |
NA
|
NA |
NA
|
| Grand Total | 85.95 | (Rupees Eighty Five Crores and Ninety Five lakhs Only) | |||||||
| Analytical Contacts | |
|---|---|
|
Utsav Nagpal Ratings Analyst utsav.n@brickworkratings.com |
Nitika Srivastava Associate Director Ratings 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 | Canara Bank | Term LoanOut-standing | 0.95 | _ | 0.95 | Simple## |
| 2 | Canara Bank | PC/FDB/FBESanctioned | 80.00 | _ | 80.00 | Simple## |
| 3 | Canara Bank | ILC/FLCSanctioned | _ | 5.00 | 5.00 | Simple## |
| Total | 80.95 | 5.00 | 85.95 | |||
| TOTAL (Rupees Eighty Five Crores and Ninety Five 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.