Product Quantum (Rs. Cr) (SEBI) Quantum (Rs. Cr) (Other FSR) Long Term Rating Short Term Rating Regulated By
Bank Loan Ratings 0.00 196.16 ACUITE BBB | Stable | Reaffirmed - RBI
Bank Loan Ratings 0.00 15.50 - ACUITE A3+ | Reaffirmed RBI
Total Outstanding 0.00 211.66 - - -
Total Withdrawn 0.00 0.00 - - -
Note:- For activities or ratings of instruments falling under the purview of Financial Sector Regulators other than SEBI, the grievance / dispute redressal mechanisms and investor protection mechanisms provided by SEBI shall not be available.
 
Rating Rationale

­Acuité has reaffirmed its long-term rating of ‘ACUITE BBB’ (read as ACUITE triple B) and short term rating of 'ACUITE A3+' (read as ACUITE A three plus) on the Rs. 211.66 Cr. bank facilities of Chalice Real Estate LLP (CREL). The outlook remains ‘Stable’.

Rationale for rating

The rating reaffirmation continues to reflect Beekay group’s established position in Ranchi experienced management and diversified revenue profile. The group benefits from a strong tenant profile and steady cash flows from completed projects, particularly Nucleus Mall under Adarsh Heights Private Limited (AHPL). The mall is fully occupied and enjoys long-term lease agreements with minimum lock-in periods and in-built escalation clauses, providing stable cash flow visibility.
Further, the Nucleus City residential project under CREL has achieved its date of commencement of commercial operations (DCCO) in March 2026, with ~54% of the project sold and customer advances of Rs. 89.01 crore received, providing liquidity support for debt servicing and surplus used for construction of the mall. Despite multiple revisions in DCCO of the Nucleus City Mall, the group has completed 72% of the work with balance expected to be completed by March 2027 which remains key monitorable factor. The Courtyard by Marriott hotel under ARPL has commenced operations from April 2025 and is expected to stabilise gradually over the medium term.
The comfort for debt servicing is provided from the waterfall mechanism wherein the cashflows generated from the properties used for debt servicing obligations partially mitigating the impact of high leverage and moderate coverage indicators in the medium term.
The Liquidity of the group remains adequate, supported by stable cash inflows, continued promoter contribution, presence of an escrow mechanism, maintenance of DSRA in AHPL, and a healthy current ratio. These strengths are, however, constrained by exposure to cost escalation and lease renewal risks, delays witnessed in the execution of Nucleus City Mall, and declining rental income from Nucleus Heights due to planned sale of commercial space, which will remain key monitorable.


About the Company

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 acres is for the construction of the residential projects. The company is based in Kolkata.

 
About the Group

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. Agarwala and Mrs. Anushri Agrawala.
AHPL has 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 (leasable area is 2.43 lakh sq. ft.). The mall is located at the Circular Road of Ranchi near the Lalpur Chowk. The mall is fully occupied with reputed tenants, namely Shoppers’ Stop, Bata, Apple, KFC, Manyavar and others with PVR running the multiplex. 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 brand owned by Marriott. The entire project consists of commercial spaces, Food Court and Hotel (Courtyard) with 112 keys Guest Room including two Banquet Halls, one restaurant and car parking facilities. The project comprises of retail mall/spaces which takes up G+3 floors of the building area and the 4th to 10th floors are 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 as the ‘Beekay Group’. The consolidation is in view of common management, similar line of business and strong financial linkages between the entities in the form cash flow fungibility and operate under the common brand name, Nucleus.

Key Rating Drivers

Strengths

Experienced management in real-estate business

The group is promoted by Mr. B.K. Agrawala who possess an experience of more than two decades. Further, supported by Mrs. Anushri Agrawala, who have 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. The long-term lease agreements ensure stable and timely rental income during the lease period. Acuite believes that the experienced management and long-term lease agreements with the reputed clientele will continue to benefit the group going forward.

Strategic location of the assets coupled with stable revenue profile

The group derives significant comfort from the well-established location of its assets in Ranchi, which supports demand visibility. Nucleus Mall, located on Circular Road in the heart of the city and surrounded by affluent residential neighbourhoods, enjoys strong connectivity with the railway station (~4 km) and airport (~8 km), aiding steady inflow from both local consumers and business travellers. Similarly, the upcoming Nucleus City project at Gymkhana Road is situated in a well-developed market with easy access to key infrastructure facilities and availability of skilled and unskilled labour, enhancing project execution and long-term commercial viability.

The group has achieved revenues of Rs. 57.89 Cr. in FY2025 as compared to Rs.54.42 Cr. in FY2024. Nucleus Mall is fully occupied with a diversified reputed tenant brands, long lease agreements and in-built rental escalations, which shows stability of inflows over the medium term. Further, the sales velocity in the residential project (Nucleus City) in CREL will remain a monitorable since the project is completed but the property is sold to the extent of 54%. Additionally, the commencement of operations of Courtyard by Marriott hotel in April 2025 adds to the asset portfolio, while the project is in the stabilisation phase, its performance remains a key monitorable. Acuite believes the revenue profile will remain stable based on locational advantage, confirmed lease agreements, customer advances and hotel inflows over the medium term.


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.98.38 Cr. as on March 31, 2025, as against Rs.85.97 Cr. as on March 31, 2024. The gearing of the group stood high at 6.06 times as on March 31, 2025, as against 6.55 times as on March 31, 2024. The Interest Coverage Ratio stood at 1.86 times in FY2025 as against 1.85 times in FY2024. Acuite believes the steady lease rentals from the commercial portfolio, hotel inflows and good saleability in residential projects shall help in improving the financial risk profile over the medium term.

Risks related to execution of the ongoing project

The group is exposed to execution and completion risks pertaining to its ongoing commercial project, Nucleus City Mall, being developed under CREL. The project has witnessed multiple revisions in the Commercial Operation Date (COD), primarily on account of litigation regarding the height, which resulted in a temporary halt in construction. Although the litigation has now been resolved, the cumulative delays have led to a revised project timeline, with the balance construction now expected to be completed by March 2027, as against the earlier schedule of August 2025. As of FY26, ~72% of the work has been completed. Additionally, the project cost has been revised to Rs.212.96 crore from Rs.195 crore.
Acuite believes that the timely completion of the project without further time or cost overruns, along with the ability to arrange the remaining funding in a timely manner, will remain a key rating sensitivity going forward.

Decline in Rental inflow from Nucleus Heights
The cash flow profile has witnessed moderation under ARPL due to declining rental income from Nucleus Heights primarily on account of planned monetisation of commercial space and tenant exits. During FY26, commercial space of 32196 sq. ft was sold to third parties, at a sale consideration of Rs.35.54 crore, which was utilised to prepay one of the outstanding term loans during November–December 2025.
Further, some of the tenants have vacated the premises, which led to the decline in rental income. The promoter is planning to sell the remaining commercial space of 26364 sq. ft. with discussions underway. Acuite believes that sustained reduction in rental income due to further exit of tenants may weaken the cash flow visibility which will remain a key monitorable factor.

ESG Factors Relevant for Rating
­Beekay Group demonstrates a strong commitment to ESG principles by integrating sustainability into its core business. Environmentally, the company focuses on green building practices, waste management, and the use of treated water. Socially, the Group actively works to uplift communities through health, education, and disaster relief initiatives. The company also prioritizes employee well-being, fostering a safe and growth-oriented work environment. Strong corporate governance ensures transparency and ethical conduct, creating a framework for long-term value creation for all stakeholders, including the community and the environment.
 

Rating Sensitivities

Potential triggers (individual or collective) for an upward rating action:
  • Sustainability in the financial risk profile with average DSCR more than 2.00 times and maintaining adequate liquidity
  • Timely collection of rentals, sale of residential property and timely renewal of agreements
Potential triggers (individual or collective) for a downward rating action:
  • Any significant loss of rental income on account of non-renewal of agreements on times, delay in securing new lessees when spaces are vacated
  • Sustained slowdown in sales velocity in Nucleus City under CREL
  • New Large debt funded projects
Liquidity Position
Adequate

The liquidity position of the group is adequate and expected to support debt servicing in the near-to-medium term on account of the presence of escrow accounts and significant customer advances from sale of residential units and stable lease rentals to ensure timely repayment. Additionally, presence of DSRA is equivalent to three months of interest obligations for one of the LRD loans in AHPL which provides additional comfort towards liquidity. The current ratio stood at 2.34 times as on March 31, 2025. The average bank limit utilization for non-fund-based limits (used for the Ranchi Smart City Project under CREL) was ~66% for last 6 months ended March 2026. The Unsecured loans of the group amounts to Rs. 280.56 Cr as on March 31, 2025. Acuite believes that the liquidity position of the group is expected to remain adequate on account of healthy customer advances and stable cash inflows.

 
Outlook: Stable
­
 
Other Factors affecting Rating
­None
 

Particulars Unit FY 25 (Actual) FY 24 (Actual)
Operating Income Rs. Cr. 57.89 54.42
PAT Rs. Cr. 12.40 11.42
PAT Margin (%) 21.43 20.98
Total Debt/Tangible Net Worth Times 6.06 6.55
PBDIT/Interest Times 1.86 1.85
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
11 Feb 2025 Bank Guarantee (BLR) Short Term 0.40 ACUITE A3+ (Reaffirmed)
Bank Guarantee (BLR) Short Term 15.50 ACUITE A3+ (Reaffirmed)
Proposed Long Term Bank Facility Long Term 0.76 ACUITE BBB | Stable (Reaffirmed)
Term Loan Long Term 65.00 ACUITE BBB | Stable (Reaffirmed)
Term Loan Long Term 50.00 ACUITE BBB | Stable (Reaffirmed)
Term Loan Long Term 80.00 ACUITE BBB | Stable (Reaffirmed)
14 Nov 2023 Bank Guarantee (BLR) Short Term 0.40 ACUITE A3+ (Reaffirmed)
Bank Guarantee (BLR) Short Term 15.50 ACUITE A3+ (Reaffirmed)
Term Loan Long Term 50.00 ACUITE BBB | Stable (Reaffirmed)
Term Loan Long Term 65.00 ACUITE BBB | Stable (Reaffirmed)
Proposed Long Term Bank Facility Long Term 0.76 ACUITE BBB | Stable (Reaffirmed)
Term Loan Long Term 80.00 ACUITE BBB | Stable (Reaffirmed)
­

Lender’s Name ISIN Facilities Listing Status Regulated By Date Of Issuance Coupon Rate Maturity Date Quantum
(Rs. Cr.)
Complexity Level Rating
CENTRAL BANK OF INDIA Not avl. / Not appl. Bank Guarantee (BLR) Unlisted RBI Not avl. / Not appl. Not avl. / Not appl. Not avl. / Not appl. 15.50 Simple ACUITE A3+ | Reaffirmed
Not Applicable Not avl. / Not appl. Proposed Long Term Bank Facility Unlisted RBI Not avl. / Not appl. Not avl. / Not appl. Not avl. / Not appl. 116.16 Simple ACUITE BBB | Stable | Reaffirmed
CENTRAL BANK OF INDIA Not avl. / Not appl. Term Loan Unlisted RBI Not avl. / Not appl. Not avl. / Not appl. 01 Aug 2027 80.00 Simple ACUITE BBB | Stable | Reaffirmed
Note:- For activities or ratings of instruments falling under the purview of Financial Sector Regulators other than SEBI, the grievance / dispute redressal mechanisms and investor protection mechanisms provided by SEBI shall not be available.


*Annexure 2 - List of Entities (applicable for Consolidation or Parent / Group / Govt. Support)

­
Sr. No.  Company name
1 Adarsh Heights Private Limited
2 Arrowline Realestate Private Limited
3 Chalice Real Estate LLP
 

Contacts

List of instruments and names of regulators of the instruments

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