Product Quantum (Rs. Cr) Long Term Rating Short Term Rating
Bank Loan Ratings 15.00 ACUITE BBB | Stable | Assigned -
Bank Loan Ratings 250.00 ACUITE BBB | Stable | Reaffirmed -
Total Outstanding 265.00 - -
Total Withdrawn 0.00 - -
 
Rating Rationale

­Acuité has reaffirmed its long-term rating of ‘ACUITE BBB’ (read as ACUITE triple B) on the Rs. 250.00 Cr. bank facilities of Adarsh Heights Private Limited. The outlook remains ‘Stable’.

Acuite has also assigned its long-term rating of 'ACUITE BBB' (read as ACUITE triple B) on the Rs.15 Cr. additional bank facilities of Adarsh Heights Private Limited. The outlook is 'Stable'.

Rationale for rating

The rating reaffirmation continues to reflect Beekay group’s established position in Ranchi, diversified revenue profile, and the steady cash flows from the completed as well as ongoing projects. The residential and the hotel projects are in the end stages of completion. Despite delays in date of commencement of commercial operations (DCCO), the group has made incremental progress in its ongoing projects, thereby reducing project risk to some extent. The rating also draws comfort from secured tenant agreements for the mall, ensuring guaranteed rental income from the start of operations. However, these strengths are partially offset by the group’s moderate financial risk profile and vulnerability to cyclicality in the real estate sector. Going forward, timely completion of ongoing projects and achieving DCCO within the revised timelines will be a key rating monitorable.


About the Company

­Incorporated in 2011, Adarsh Heights Private Limited (AHPL) is engaged in carrying out the business of development and construction of residential and commercial projects. The company is managed by Mr. B.K. Agrawalaand Mrs. Anushri Agrawala. AHPL developed a multiplex cum shopping mall “Nucleus Mall”in Ranchi in 2017 which is spread across 1.59 acres of land with total built up area of 3.50 lakh square feet. The mall is located at the Circular Road one of the most important locality of Ranchi near the Lalpur Chowk. The mall is fully occupied with reputed tenants, namely Smart Bazaar, Reliance Trends, Shoppers Stop, Allen Solly, Manyavar, Bata, Lenskart, KFC and others with PVR running the multiplex. The company is based in Kolkata.

 
About the Group

­Established in 2015, Chalice Real Estate LLP (CREL) is engaged in carrying out the business of development and construction of residential and commercial projects. The firm is also engaged in the construction and development of a multiplex cum shopping mall “Nucleus City” in Ranchi. CREL has acquired 9.50 acre of land out of which 6.83 acres of land is distributed for building the mall and the rest 2.67 is for the construction of the residential projects. The company is based in Kolkata.
Incorporated in 2012, Arrowline Realestate Private Limited (ARPL) is engaged in setting up a Shopping Complex cum Hotel known as Nucleus Heights with the star category hotel to be known as Courtyard ‘a brand owned by Marriott’. The entire project consists of Shopping mall, Food Court and Hotel (Courtyard) including Banquet Hall, business centre and car parking facilities. The project comprises of retail mall/spaces which takes up the ground, 1st,  2nd and 3rd floor of the building area and the 4th to 10th floor is dedicated for the hotel. The company is based in Kolkata.

 
Unsupported Rating
­Not applicable
 
Analytical Approach

Extent of Consolidation
•Full Consolidation
Rationale for Consolidation or Parent / Group / Govt. Support

­For arriving at this rating, Acuité has consolidated the business and financial risk profiles of Adarsh Heights Private Limited (AHPL), Chalice Real Estate LLP (CREL) and Arrowline Realestate Private Limited (ARPL) together referred to as the ‘Beekay Group’ (BG). The consolidation is in view of common management, similar line of business and strong operational linkages between the entities and cash flow fungibility.

Key Rating Drivers

Strengths

­Experienced management in real-estate business
The group is promoted by Mr. B.K. Agrawala having an experience of more than two decades. He is further supported by Mrs. Anushri Agrawala, having around two decades of experience in the real estate business. The extensive experience of the promoters is reflected through the long-term lease agreements with its reputed tenants such as Shoppers Stop, Smart Bazaar, Reliance Trends, PVR Ltd among others. The long-term lease agreements ensure stable and timely rental income during the lease period. Acuité believes that the experienced management and long-term lease agreements with the reputed clientele will continue to benefit the group going forward.

Locational advantage
“Nucleus Mall” has the locational advantage, as it is located at Circular Road, Ranchi at the heart of the city and is surrounded by affluent residential colonies. The mall is around 4 kms from Ranchi Railway station and 8 kms from the airport. The close proximity of railway station and airport will help in attracting a lot of business travellers. The proposed shopping mall, “Nucleus City” will be located at Gymkhana Road, Ranchi at the heart of the city and is surrounded by affluent residential colonies. It’s the first ever project in the vicinity and is expected to draw huge customers. The site is around 7 Kms from Ranchi Railway station and 13 kms from the airport. Various infrastructure facilities such as power, water telecommunication is also easily available in the area. Further, labours both skilled and unskilled are abundantly available from surrounding areas.

Steady scale of operations
The group has achieved revenues of Rs. 54.42 Cr. in FY2024 as compared to Rs. 52.37 Cr. in FY2023. The steady stream of revenues is supported by the two fully operational malls. The “Nucleus mall” is fully occupied with reputed tenants namely, Shoppers Stop, Allen Solly, Manyavar, Bata, Lenskart, KFC, PVR, among others. The mall has signed lease agreements for 9-19 years with minimum 1-5 years lock in period and price escalation after every three years. Moreover, the “Nucleus Heights Mall” is fully operational since April 2022 and it has tied up with reputed brands like Shoppers Stop, Color Bar Cosmetics Pvt. Ltd., Inc5 Shoes Pvt. Ltd., The Crepe Café. In addition to this, the management has been able to formally enter into an agreement with Shoppers Stop, Pantaloons, Inox, Mamaearth, Sketchers, Tata Croma, Turtle Limited to set up their store inside the upcoming “Nucleus City” mall which is a part of CREL. The “Nucleus City” mall is expected to become operational from August 2025. Acuite believes that the revenue profile is expected to be stable backed by confirmed lease agreements with reputed clientele.


Weaknesses

Moderate financial risk profile
The group’s moderate financial risk profile is marked by improving networth, high gearing and moderate debt protection metrics. The net worth of the group increased to Rs.85.97 Cr. as on March 31, 2024 from Rs.74.56 Cr. as on March 31, 2023. Gearing of the group stood high at 6.55 times as on March 31, 2024 as against 6.79 times as on March 31, 2023. The bank debt has increased during FY2024, with the incremental debt primarily comprising of LRD loans and loans taken for capital expenditure, but the debt is substantially backed by stable rent generating assets. The Interest Coverage Ratio stood at 1.85 times in FY2024 as against 2.04 times in FY2023. Acuité believes the steady lease rentals from the commercial portfolio and good saleability in residential projects and off-take from hotel business shall help in improving the financial risk profile characterized by a modest debt service coverage ratio over the medium term.

­Risks related to execution of the ongoing projects
The group has three ongoing projects with two projects (Mall and Residential Project) in CREL and one project (Hotel) in ARPL. The group is engaged in the construction of a residential project spread across 2.67 acre of land with 4 residential towers of 2 basement + G + 13 structures. The project is expected to be completed by end of FY2025. Further, the group is constructing the Nucleus City Mall under CREL, the Commercial Operation Date (COD) of the mall has been revised for the second time to  Q2 FY2026 on account of operational delays faced by the group. In addition to this, the expected completion of the hotel under ARPL is also postponed to end of FY2025 owing to operational delays. Acuité believes that timely completion of the said projects without further delays will remain a key rating sensitivity factor.

Rating Sensitivities
  • Improvement and maintenance of debt service coverage ratio well above 1 time over the medium term.

  • Maintenance of adequate liquidity position.

  • Timely execution and scaling up of projects.

 
Liquidity position: Adequate

The group’s adequate liquidity position is expected to support debt servicing as well as capex in the near-to medium term on account of presence of escrow accounts and significant customer advances from sale of residential units to ensure timely repayment. The loans availed have cross-collateralization clauses and a well-defined waterfall mechanism, due to which the surplus available in any of the rated entities post debt servicing and operational funding requirements, would first be utilized towards meeting any debt servicing shortfalls in any of the other rated entities. Additionally, presence of DSRA equivalent to interest repayment of three quarters provides additional comfort towards liquidity. The current ratio stood comfortable at 2.65 times as on March 31, 2024 as compared to 2.49 times as on March 31, 2023. The cash and bank balances of the group stood at Rs.7.30 Cr. as on March 31, 2024 as compared to Rs.2.19 Cr. as on March 31, 2023 providing additional liquidity comfort. Acuité notes that liquidity of the group is supplemented by strong refinancing ability as well as the ability to raise additional lease rental discounting loans, if required.

 
Outlook: Stable
­
 
Other Factors affecting Rating
­None
 

Particulars Unit FY 24 (Actual) FY 23 (Actual)
Operating Income Rs. Cr. 54.42 52.37
PAT Rs. Cr. 11.42 12.24
PAT Margin (%) 20.98 23.38
Total Debt/Tangible Net Worth Times 6.55 6.79
PBDIT/Interest Times 1.85 2.04
Status of non-cooperation with previous CRA (if applicable)
­Not applicable
 
Any Other Information
­None
 
Applicable Criteria
• Application Of Financial Ratios And Adjustments: https://www.acuite.in/view-rating-criteria-53.htm
• Consolidation Of Companies: https://www.acuite.in/view-rating-criteria-60.htm
• Default Recognition: https://www.acuite.in/view-rating-criteria-52.htm
• Real Estate Entities: https://www.acuite.in/view-rating-criteria-63.htm

Note on complexity levels of the rated instrument

Date Name of Instruments/Facilities Term Amount (Rs. Cr) Rating/Outlook
14 Nov 2023 Lease Rental Discounting Long Term 167.00 ACUITE BBB | Stable (Reaffirmed)
Lease Rental Discounting Long Term 83.00 ACUITE BBB | Stable (Reaffirmed)
18 Aug 2022 Lease Rental Discounting Long Term 167.00 ACUITE BBB | Stable (Reaffirmed)
Lease Rental Discounting Long Term 83.00 ACUITE BBB | Stable (Reaffirmed)
18 Apr 2022 Lease Rental Discounting Long Term 167.00 ACUITE BBB | Stable (Reaffirmed)
Lease Rental Discounting Long Term 83.00 ACUITE BBB | Stable (Assigned)
07 Apr 2022 Lease Rental Discounting Long Term 167.00 ACUITE BBB | Stable (Upgraded from ACUITE BBB- | Stable)
­

Lender’s Name ISIN Facilities Date Of Issuance Coupon Rate Maturity Date Quantum
(Rs. Cr.)
Complexity Level Rating
Central Bank of India Not avl. / Not appl. Lease Rental Discounting Not avl. / Not appl. Not avl. / Not appl. 01 Nov 2034 189.17 Simple ACUITE BBB | Stable | Reaffirmed
Central Bank of India Not avl. / Not appl. Lease Rental Discounting Not avl. / Not appl. Not avl. / Not appl. 31 Oct 2039 60.00 Simple ACUITE BBB | Stable | Reaffirmed
Central Bank of India Not avl. / Not appl. Lease Rental Discounting Not avl. / Not appl. Not avl. / Not appl. 31 Oct 2039 15.00 Simple ACUITE BBB | Stable | Assigned
Not Applicable Not avl. / Not appl. Proposed Long Term Bank Facility Not avl. / Not appl. Not avl. / Not appl. Not avl. / Not appl. 0.83 Simple ACUITE BBB | Stable | Reaffirmed
*Annexure 2 - List of Entities (applicable for Consolidation or Parent / Group / Govt. Support)
Sr. No.  Company name
1 Adarsh Heights Private Limited
2 Arrowline Real Estate Private Limited
3 Chalice Real Estate LLP
­
 

Contacts

About Acuité Ratings & Research

© Acuité Ratings & Research Limited. All Rights Reserved.www.acuite.in