RATING RATIONALE
23Jun2020

Aditya Automobile Spares Pvt. Ltd.

Brickwork Ratings assigns the ratings for the Bank Loan Facilities of Rs.14.00 Crs. of Aditya Automobile Spares Pvt. Ltd.

Particulars
Facilities** Amount (Rs.Crs.) Tenure Rating#
Fund Based
Over Draft Sanctioned 14.00 Long Term BWR
Sub Total 14.00
Grand Total 14.00 (Rupees Fourteen Crores 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

BWR believes that Aditya Automobile Spares Pvt. Ltd. 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 the revenues go down and profit margins show lower than expected figures.

KEY RATING DRIVERS

BWR has essentially relied upon the audited financial statements of Aditya Automobile Spares Pvt. Ltd. of FY17, FY18, FY19, provisional financial statements of FY 20 and projected financial statements of FY21, FY22, publicly available information and information / clarifications provided by the entity’s management. The rating draws strength from the vast business experience of the director/s, established track of operations and  average financial risk profile. However, the rating is constrained by the scale of operations, high gearing, high competition from other established players in the market.
 

Credit Strengths:


Credit Risks:

ANALYTICAL APPROACH

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

Positive: The rating would be upgraded if there is improvement in gearing ratio, networth, profitability margins and liquidity position of the company.

Negative: The ratings would be downgraded if the revenue, profitability margins and gearing ratio deteriorates.

Going forward, the ability of the entity to achieve projected revenue & profitability margins and manage liquidity would be key rating sensitivities.

LIQUIDITY INDICATORS -

Stretched

The liquidity position of the company is marked by maximum utilization of bank limits which is close to 100% for the last few months, Average debt protection metrics i.e. DSCR and ISCR of 1.01x and 1.23x in FY 19 vis à vis 1.15x and 0.83x in FY18 respectively and conversion cycle of 153 days in FY19.

ABOUT THE ENTITY

Aditya Auto Mobile Spares Private Limited (AASPL or "the company") was incorporated on 12 December 2001 at Coimbatore, Tamil Nadu. The company is engaged in trading of automobile spares of OEMs (Original Equipment Manufacturers) of two wheelers and three wheelers. The company is an authorized stockist for spares of OEMs like Yamaha, Royal Enfield and Bajaj. Spare parts of other OEMs are procured from wholesale vendors. The company also sells batteries and lubricants. The main outlet is in Coimbatore and is spread over an area of 25,000 square feet in a six-storey building. Mr Ponnusamy Selvakumar, Mrs Selvakumar Karthika are the directors of the company.The company has six outlets in Tamil Nadu out of which five are located in Coimbatore and one is located in Tirupur.

The company is a part of 'The Aditya Group' which has its offices and factories spread over Coimbatore, Chennai and Trichy having a total staff strength of over 600 employees.The group's founder and promoter is Mr R Ponnusamy.

KEY FINANCIAL INDICATORS
Standalone Financial Indicators (in ₹ crore) Units FY 18-19 (A) FY 17-18 (A)
Operating Revenue Rs.Crs. 55.51 50.39
EBITDA Rs.Crs. 2.95 2.12
PAT Rs.Crs. 0.44 0.65
Tangible Net Worth Rs.Crs. 5.15 4.71
Total Debt/Tangible Net Worth Times 3.36 4.13
Current Ratio Times 1.15 1.24
* A:Audited   UA:Unaudited   P:Provisional   PROJ:Projected
Note: These are latest available financial results. All ratios as per BWR's calculations; Amount in ₹ crore

STATUS OF NON-COOPERATION WITH PREVIOUS CRA

CRA NameDateAmountRating
ICRA 24 Sep 2019 10.00 ICRA B+
CRISIL 15 May 2020 12.00 CRISIL B+
ACUITE 15 May 2020 14.50 Acuite BB-

ANY OTHER INFORMATION

RATING HISTORY FOR LAST THREE YEARS (including withdrawal and suspended) COMPLEXITY LEVELS OF THE INSTRUMENTS -

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

Preeti Dhanasekar

Ratings Analyst Board : +91 044 24663326 preeti.d@brickworkratings.com

R Varadarajan

Associate Director - Ratings Board : +91 044 24663326 varadarajan.r@brickworkratings.com
1-860-425-2742 | media@brickworkratings.com
Aditya Automobile Spares Pvt. Ltd.
ANNEXURE-I
Details of Bank Facilities rated by BWR
SL.No. Type Of Facilities Long Term(Rs.Crs.) Short Term(Rs.Crs.) Total(Rs.Crs.)
1 Over DraftSanctioned 14.00 _ 14.00
Total 14.00
TOTAL (Rupees Fourteen Crores Only)
ANNEXURE-II
INSTRUMENT DETAILS

InstrumentIssue DateAmount (Rs.Crs)Coupon RateMaturity DateISIN Particulars
NANANANANANA

ANNEXURE-III
List of entities consolidated

Name of Entity% OwnershipExtent of consolidationRationale for consolidation
NANANANA

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

Disclaimer

Brickwork Ratings (BWR) has assigned the rating based on the information obtained from the issuer and other reliable sources, which are deemed to be accurate. BWR has taken considerable steps to avoid any data distortion; however, it does not examine the precision or completeness of the information obtained. And hence, the information in this report is presented "as is" without any express or implied warranty of any kind. BWR does not make any representation in respect to the truth or accuracy of any such information. The rating assigned by BWR should be treated as an opinion rather than a recommendation to buy, sell or hold the rated instrument and BWR shall not be liable for any losses incurred by users from any use of this report or its contents. BWR has the right to change, suspend or withdraw the ratings at any time for any reasons.