Product Quantum (Rs. Cr) Long Term Rating Short Term Rating
Bank Loan Ratings 377.25 ACUITE A- | Stable | Reaffirmed -
Bank Loan Ratings 60.00 - ACUITE A2+ | Reaffirmed
Total Outstanding Quantum (Rs. Cr) 437.25 - -
 
Rating Rationale

­Acuité has reaffirmed its long-term rating of 'Acuité A-’ (read as 'Acuité A minus) and its short-term rating of 'Acuité A2+’ (read as 'Acuité A two plus) on the Rs. 437.25 crore bank facilities of Gayatrishakti Paper and Boards Limited (GPBL). The outlook is 'stable'.

Reason for rating reaffirmation
The rating reaffirmation factors expected an improvement in the business and financial risk profile of the group with the commencement of the tissue manufacturing unit, leading to diversification of the revenue stream, steady state operations, and efficient working capital management. The above-mentioned rating strengths are partly offset by the average financial risk profile, which is likely to witness marginal deterioration over the medium term, and the susceptibility of operating margins to volatility in raw material prices.


About Company

The Mumbai-based GPBL, incorporated in 1996, is promoted by the G.N. Agarwal group. The company manufactures premium coated paper boards (duplex board) and Kraft paper. It has manufacturing units located in the Gujarat Industrial Development Corporation (GIDC), i.e., a duplex board unit at Vapi and a Kraft paper unit at Sarigam. The total capacity is 252,000 metric tonnes per annum (MTPA). It sells its products through a dealership network to outlets. GPBL also has a duplex board unit operated under its associate company, Kherani Paper Mills Private Limited (KPMPL), which caters to a local market while GPBL caters to the premium segment. GPBL offers coated packaging board (grey back) that finds its application in serial packing, toys, appliances, industrial packing, top liner on corrugated boxes, garment and shoe packing, medicine boxes, kitchen spices, book covers, and other products; and white back (silkia) that is used for dry fruit products, soaps and cosmetics packing, publication covers, among others. The company also provides a blister pack board (grey and white) that is used for a toothbrush, shaving blades, toys, electronic items, and other applications; and playing cards.

 
About the Group

Mumbai-based KPMPL is promoted by the G.N. Agarwal group and is engaged in the manufacturing of duplex boards. The company was incorporated in 1988 and has a factory situated in Vapi, Gujarat, and a registered office in Mumbai, Maharashtra. KPMPL manufactures duplex boards in different grammages, ranging from 180 GSM to 550 GSM. The manufacturing capacity of the plant is 42,000 metric tonnes per year (MTPA). Further, the group also consists of the new company, Gayatrishakti Tissue Private Limited (GTPL), which was incorporated in 2022 and is currently undertaking a project to set up a manufacturing unit for virgin and non-virgin tissue papers.

 

Analytical Approach

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

­To arrive at the rating, Acuité has consolidated the business and financial risk profiles of Gayatrishakti Paper and Boards Limited (GPBL), Kherani paper and mills private limited (KPMPL) and Gayatrishakti Tissue Private Limited (GTPL), hereinafter referred to as G.N. Agarwal group. The consolidation is on account of common management, significant crossholdings, a similar line of business and significant financial linkages among the three entities

Key Rating Drivers

Strengths

Augmentation of profitability and diversification of revenue streams with new capex
The revenue of the group improved and stood at Rs. 1333.81 crore in FY23 (prov), compared to a revenue of Rs. 1289.77 crore in FY22. The increase in revenue is mainly due to the increase in the price realisation for the products. The revenue of the group has remained range-bound around the current revenue levels as the existing capacity has remained utilised in the range of 90–100% for the last three years through FY 2023. The group, however, has now undertaken a capital expansion plan to set up a tissue manufacturing unit with a capacity of 36,000 TPA. This capacity is expected to lead to incremental revenues in the range of Rs. 200–250 crore in its first full year of operation. The capacity for the same is expected to be completed by H1FY25, and the additional revenues are likely to accrue from FY2025 onwards. The company plans to export 50% of the produce from the new unit.

The profitability of the group has also remained range-bound over the last two years through FY 2023. While the group has demonstrated the ability to pass on the increase in raw material prices to the end customers, the profitability per tonne has remained in the range of Rs. 4,000–4,300 per MT over the last three years through FY 2023. Acuite expects the new tissue manufacturing capacity to contribute significantly to the group’s profitability, as the profitability per tonne for tissue manufacturing units is estimated to remain in the range of Rs. 15,000–18,000 per MT. This is likely to result in a better operating margin for the group.

Extensive experience of the promoters, an established position in the paper industry, and an established dealer network.
GPBL is the flagship company of the G. N. Agarwal group, which is engaged in the manufacturing of premium coated paper boards (duplex boards). The chairman and managing director of the company, Mr. G. N. Agarwal, has been associated with the paper industry for more than three decades. The extensive experience of the promoters and the management has helped the company build a strong presence in the market. GPBL and KPMPL have a diversified presence on a pan-India basis, with more than 150 distributor and dealer networks. The sales of duplex boards and kraft paper are made through dealers to reputed clients for the manufacturing of packaging products. GPBL and KPMPL have tied up with the printing companies, which in turn carry out printing jobs for the end user. The group has had a healthy relationship with the dealers for two decades, which further reduces the counterparty risk. The group has the advantage of the distribution network, as dealers provide access to a wide range of packing industries such as food products, personal care, FMCG products, oral care and hygiene products, and the e-commerce industry, among others. The group caters to a healthy portfolio of end consumers, including AMUL, Hindustan Unilever Ltd., Colgate Palmolive India Ltd., Kellogg Company, and Anchor Health and Beauty Care Pvt. Ltd., among others. Acuité believes that the group will continue to benefit from its extensive experience in the paper industry and established market presence through a healthy network of dealers and distributors. In addition, the business risk profile of the group will continue to derive support from a strong dealer network.

Working capital and efficient operations
The group’s operations are working capital efficient, as reflected by the GCA days that have remained in the range of 90–100 days over the last three years. The inventory days stood at 42 days for FY23 (prov) against 31 days for FY22. The company receives advance orders, and hence the inventory is stocked up on the basis of the advance orders received, thereby partly mitigating commodity price risk. Average inventory holding days are around 30–45 days. The debtor days improved and stood at 46 days for FY23 (Prov) as against 56 days for FY22. The average credit period allowed to customers is around 45–55 days. The average utilisation of the working capital limits of the company stood at 75 percent in the last six months ended March’ 23 for KPML and 75 percent in the last six months ended March 23 for GPBL. Acuité believes that the ability of the group to maintain efficient working capital management will remain a key rating sensitivity in the medium term.

Weaknesses

Average financial risk profile
The group’s financial risk profile is average, marked by healthy net worth, moderate debt levels, and average debt coverage indicators. The tangible net worth of the group stood at Rs. 242.32 crore as of March 31, 2023 (prov). The net worth has improved from Rs. 152 crore in FY 2021 as a result of healthy accretion to reserve and an equity infusion of Rs. 40 crore in FY 2023 as part of the group equity contribution towards the new capacity expansion. The group is currently undertaking capex of Rs. 265 crore to install a tissue manufacturing unit under a new entity, GTPL. The capex will lead to a new tissue manufacturing capacity of 36,000 TPA. The capex is expected to be completed by September 2024. The capex is funded by a term loan of Rs. 210 crore and equity of Rs. 55 crore (of which Rs. 40 crore has already been infused). The group has followed a moderately aggressive financial policy in the past, and its debt/EBITDA levels have consistently remained upwards of 3.75 times over the last three years through FY 2023. The peak gearing levels have also remained high at around 2.63 times as of March 31, 2021. The capex is likely to lead to a moderate deterioration in the leverage and coverage indicators over the medium term. Acuite expects the peak debt/EBITDA levels to remain within 4.2–4.5 times over the medium term and gradually decline once the capacity comes onstream. A project of this magnitude remains sensitive to cost and time overruns. While the capex is critical for the group to improve its business and financial risk profiles, any unexpected increase in leverage levels or delay in the commencement of capacity is likely to impart a negative basis to the rating.

The coverage indicators are also expected to moderate marginally over the medium term in line with incremental debt levels. The interest coverage ratio is expected to remain below 3.0 times over the medium term, and the debt service coverage ratio is expected to moderate to around 1.2 times. Acuite believes that the scope for further moderation in the coverage indicators is limited, and any incremental deterioration is likely to impart a negative bias to the rating.

Susceptibility of margins to fluctuations in raw material prices
The duplex board and kraft paper manufacturers in India are exposed to the risk of volatility in wastepaper prices, largely due to intense competition. On account of competitive pressures, players face challenges in passing on increased costs to end users. This is reflected by the decline in the operating profit margins to 8.57 percent for FY23 (prov) compared to 8.45 percent for FY22 as against 13.00 percent for FY21. The business risk profile will remain constrained by exposure to the downturn in the paper industry. The rise in the price of duplex paper over that of wastepaper is expected to be gradual, rendering profitability susceptible to volatility in the price of paper.

Rating Sensitivities

­Significant improvement in operating performance while maintaining the margins.
Deterioration in the financial risk profile.
Stretch in the liquidity position of the group.

 
Material Covenants

­None

 
Liquidity position: Adequate

­The group has an adequate liquidity position marked by adequate net cash accruals against its maturing debt obligations. The company generated cash accruals of Rs.67.84 crore in FY23 compared against maturing debt obligations of Rs.48.99 crore over the same period. The cash accruals of the company are estimated to remain around Rs.71.04-116.68 crore during the 2024-26 period while its matured debt obligations is estimated to be in the range of Rs.67.33-86.47 crore during the same period. The average utilization of the working capital limits of the company stood at ~75 percent in the last six months ended March’ 23 for KPML and ~75 percent in last six months ended March’23 for GPBL. The group maintains unencumbered cash and bank balances of Rs.14.28 crore as on March 31, 2023, and the current ratio also stood at 0.92 times as on March 31, 2023. 

 
Outlook: Stable

­Acuité believes that the group will maintain a' stable' outlook over the near to medium term owing to its experienced management and established market position of the group. The outlook may be revised to ‘Positive’ in case the company registers healthy growth in revenues while maintaining profitability margins, improvement in capital structure. Conversely, the outlook may be revised to ‘Negative’ in case of a delays in implementation of capex or higher than anticipated debt levels leading to deterioration in financial risk profile, particularly its liquidity.

 
Other Factors affecting Rating
­None
 

Particulars Unit FY 23 (Provisional) FY 22 (Actual)
Operating Income Rs. Cr. 1333.81 1289.77
PAT Rs. Cr. 43.59 27.53
PAT Margin (%) 3.27 2.13
Total Debt/Tangible Net Worth Times 1.90 2.30
PBDIT/Interest Times 2.88 2.57
Status of non-cooperation with previous CRA (if applicable)
­None
 
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
• Manufacturing Entities: https://www.acuite.in/view-rating-criteria-59.htm

Note on Complexity Levels of the Rated Instrument

­In order to inform the investors about complexity of instruments, Acuité has categorized such instruments in three levels: Simple, Complex and Highly Complex. Acuite’ s categorisation of the instruments across the three categories is based on factors like variability of the returns to the investors, uncertainty in cash flow patterns, number of counterparties and general understanding of the instrument by the market. It has to be understood that complexity is different from credit risk and even an instrument categorized as 'Simple' can carry high levels of risk. For more details, please refer Rating Criteria “Complexity Level Of Financial Instruments” on www.acuite.in.

 

Date Name of Instruments/Facilities Term Amount (Rs. Cr) Rating/Outlook
28 Sep 2022 Letter of Credit Short Term 20.05 ACUITE A2+ (Reaffirmed)
Working Capital Demand Loan Long Term 13.61 ACUITE A- | Stable (Upgraded from ACUITE BBB+ | Stable)
Term Loan Long Term 25.00 ACUITE A- | Stable (Upgraded from ACUITE BBB+ | Stable)
Working Capital Demand Loan Long Term 2.38 ACUITE A- | Stable (Upgraded from ACUITE BBB+ | Stable)
Term Loan Long Term 42.62 ACUITE A- | Stable (Upgraded from ACUITE BBB+ | Stable)
Term Loan Long Term 107.50 ACUITE A- | Stable (Upgraded from ACUITE BBB+ | Stable)
Cash Credit Long Term 18.64 ACUITE A- | Stable (Upgraded from ACUITE BBB+ | Stable)
Cash Credit Long Term 36.00 ACUITE A- | Stable (Upgraded from ACUITE BBB+ | Stable)
Letter of Credit Short Term 14.75 ACUITE A2+ (Reaffirmed)
Term Loan Long Term 77.50 ACUITE A- | Stable (Upgraded from ACUITE BBB+ | Stable)
Letter of Credit Short Term 25.20 ACUITE A2+ (Reaffirmed)
Working Capital Demand Loan Long Term 24.00 ACUITE A- | Stable (Upgraded from ACUITE BBB+ | Stable)
Cash Credit Long Term 30.00 ACUITE A- | Stable (Upgraded from ACUITE BBB+ | Stable)
19 Sep 2022 Term Loan Long Term 107.50 ACUITE BBB+ | Stable (Downgraded from ACUITE A- | Stable)
Working Capital Demand Loan Long Term 13.61 ACUITE BBB+ | Stable (Assigned)
Working Capital Demand Loan Long Term 2.38 ACUITE BBB+ | Stable (Downgraded from ACUITE A- | Stable)
Cash Credit Long Term 36.00 ACUITE BBB+ | Stable (Downgraded from ACUITE A- | Stable)
Cash Credit Long Term 30.00 ACUITE BBB+ | Stable (Downgraded from ACUITE A- | Stable)
Letter of Credit Short Term 20.05 ACUITE A2+ (Reaffirmed)
Cash Credit Long Term 18.64 ACUITE BBB+ | Stable (Downgraded from ACUITE A- | Stable)
Letter of Credit Short Term 14.75 ACUITE A2+ (Reaffirmed)
Term Loan Long Term 42.62 ACUITE BBB+ | Stable (Downgraded from ACUITE A- | Stable)
Letter of Credit Short Term 25.20 ACUITE A2+ (Reaffirmed)
Working Capital Demand Loan Long Term 24.00 ACUITE BBB+ | Stable (Assigned)
Term Loan Long Term 77.50 ACUITE BBB+ | Stable (Downgraded from ACUITE A- | Stable)
Term Loan Long Term 25.00 ACUITE BBB+ | Stable (Downgraded from ACUITE A- | Stable)
02 Sep 2021 Term Loan Long Term 25.00 ACUITE A- | Stable (Assigned)
Term Loan Long Term 102.50 ACUITE A- | Stable (Reaffirmed)
Term Loan Long Term 97.50 ACUITE A- | Stable (Assigned)
Cash Credit Long Term 18.64 ACUITE A- | Stable (Reaffirmed)
Term Loan Long Term 30.00 ACUITE A- | Stable (Reaffirmed)
Letter of Credit Short Term 25.20 ACUITE A2+ (Reaffirmed)
Cash Credit Long Term 30.00 ACUITE A- | Stable (Reaffirmed)
Letter of Credit Short Term 20.05 ACUITE A2+ (Reaffirmed)
Letter of Credit Short Term 14.75 ACUITE A2+ (Reaffirmed)
Cash Credit Long Term 36.00 ACUITE A- | Stable (Reaffirmed)
31 Aug 2020 Letter of Credit Short Term 14.75 ACUITE A2+ (Reaffirmed)
Letter of Credit Short Term 20.05 ACUITE A2+ (Reaffirmed)
Term Loan Long Term 55.00 ACUITE A- | Stable (Reaffirmed)
Letter of Credit Short Term 25.20 ACUITE A2+ (Reaffirmed)
Cash Credit Long Term 18.64 ACUITE A- | Stable (Reaffirmed)
Term Loan Long Term 200.00 ACUITE A- | Stable (Reaffirmed)
Cash Credit Long Term 36.00 ACUITE A- | Stable (Reaffirmed)
Cash Credit Long Term 30.00 ACUITE A- | Stable (Reaffirmed)
06 Feb 2020 Cash Credit Long Term 36.00 ACUITE A- | Stable (Reaffirmed)
Cash Credit Long Term 18.64 ACUITE A- | Stable (Reaffirmed)
Term Loan Long Term 55.00 ACUITE A- | Stable (Assigned)
Letter of Credit Short Term 14.75 ACUITE A2+ (Reaffirmed)
Letter of Credit Short Term 20.05 ACUITE A2+ (Reaffirmed)
Letter of Credit Short Term 25.20 ACUITE A2+ (Reaffirmed)
Term Loan Long Term 200.00 ACUITE A- | Stable (Assigned)
Cash Credit Long Term 30.00 ACUITE A- | Stable (Reaffirmed)
­

Lender’s Name ISIN Facilities Date Of Issuance Coupon Rate Maturity Date Quantum (Rs. Cr.) Complexity Level Rating
Bank of India Not Applicable Cash Credit Not Applicable Not Applicable Not Applicable 36.00 Simple ACUITE A- | Stable | Reaffirmed
IDBI Bank Ltd. Not Applicable Cash Credit Not Applicable Not Applicable Not Applicable 30.00 Simple ACUITE A- | Stable | Reaffirmed
Punjab National Bank Not Applicable Cash Credit Not Applicable Not Applicable Not Applicable 18.64 Simple ACUITE A- | Stable | Reaffirmed
Bank of India Not Applicable Letter of Credit Not Applicable Not Applicable Not Applicable 14.75 Simple ACUITE A2+ | Reaffirmed
IDBI Bank Ltd. Not Applicable Letter of Credit Not Applicable Not Applicable Not Applicable 25.20 Simple ACUITE A2+ | Reaffirmed
Punjab National Bank Not Applicable Letter of Credit Not Applicable Not Applicable Not Applicable 20.05 Simple ACUITE A2+ | Reaffirmed
Not Applicable Not Applicable Proposed Long Term Bank Facility Not Applicable Not Applicable Not Applicable 31.28 Simple ACUITE A- | Stable | Reaffirmed
Axis Bank Not Applicable Term Loan Not available Not available Not available 66.25 Simple ACUITE A- | Stable | Reaffirmed
IDFC First Bank Limited Not Applicable Term Loan Not available Not available Not available 25.00 Simple ACUITE A- | Stable | Reaffirmed
HDFC Bank Ltd Not Applicable Term Loan Not available Not available Not available 93.64 Simple ACUITE A- | Stable | Reaffirmed
Bajaj Finserv Limited Not Applicable Term Loan Not available Not available Not available 36.44 Simple ACUITE A- | Stable | Reaffirmed
Axis Bank Not Applicable Working Capital Demand Loan (WCDL) Not available Not available Not available 24.00 Simple ACUITE A- | Stable | Reaffirmed
HDFC Bank Ltd Not Applicable Working Capital Demand Loan (WCDL) Not available Not available Not available 16.00 Simple ACUITE A- | Stable | Reaffirmed
­

Contacts
Analytical Rating Desk
About Acuité Ratings & Research

Acuité Ratings & Research Limitedwww.acuite.in