Product Quantum (Rs. Cr) Long Term Rating Short Term Rating
Bank Loan Ratings 350.00 ACUITE A- | Stable | Reaffirmed -
Total Outstanding Quantum (Rs. Cr) 350.00 - -
 
Rating Rationale

Acuité has reaffirmed the long-term rating of  Acuité A-’ (read as Acuité A minus) on the Rs. 350.00 crore bank facilities of Kailash Darshan Housing Development (Gujarat) Private Limited (KDPL). The outlook is 'Stable'.

Rationale for reaffirmation
The rating reaffirmation considers experienced management with an established track record of operations, adequate cash flows supported by long-term lease agreements, a reputed lessee profile, and funding support from promoters. It also factors in the improvement in performance of the company on account of increased occupancy levels at the multiplex and an increase in lease rentals on account of the periodic escalation clause. However, it is constrained by lease renewal risk and customer concentration risk, along with the company’s presence in the real estate industry, which is highly competitive and fragmented. Going forward, timely renewal of lease agreements and maintenance of occupancy levels will continue to be key rating sensitivity factors.


About the Company

Kailash Darshan Housing Development Gujarat Private Limited (KDPL), incorporated in 2004, is engaged in the business of film exhibition along with the construction and leasing of commercial properties. KDPL operates a four-screen multiplex, namely ‘City Gold," in a commercial complex located at Shyamal, Ahmedabad, with a total land area of 36,243 sq. ft. and a build-up area of 1,26,131 sq. ft. The commercial complex is fully operational, and the entire area is leased out to four tenants; Reliance Projects & Management Services Limited, Tata Telecommunications Limited, and Tata Teleservices Limited. Apart from this, the company has three other properties: a warehouse at Bilaspur-Tauru National Highway, Haryana, leased out to Amazon Seller Services Private Limited; an industrial property at IMT Manesar, Gurugram, leased out to Bridgestone India Private Limited; and a newly acquired property at Noida, Uttar Pradesh, leased out to Samsung Research & Development Institute India. KDPL is promoted by Mr. Chimanlal Agrawal along with Mr. Sanjay Agrawal and is a part of the "City Gold" group, also known as the "Agrawal Group".

 
Analytical Approach

­Acuité has considered the standalone business and financial risk profiles of the KDPL to arrive at this rating.

 

Key Rating Drivers

Strengths

Experienced management with an established track record of operations
KDPL was incorporated in 2004 and is part of the Ahmedabad-based ‘City Gold’ group, promoted by Mr. Chimanlal Agrawal and Mr. Sanjay Agrawal. Mr. Chimanlal Agrawal has over four decades of experience in construction, real estate development, and leasing of space, and Mr. Sanjay Agrawal has around two decades of experience in the industry. KDPL has been engaged in the business of film exhibition and leasing of space for over a decade through its property, namely, "City Gold, Shyamal" which accommodates a four screen multiplex along with four other corporate tenants. Further, the company acquired two pre-leased properties in FY2018 and a property in FY2021 that are 100 percent occupied by its various corporate tenants. The group generates its revenue from film exhibition, real estate development, and leasing of space and has developed more than 25 projects spread over 42 lakh square feet of commercial and residential space in the Ahmedabad region. Further, the company also operates 6 multiplexes under the brand name ’City Gold‘ across the Ahmedabad region with 22 screens and a seating capacity of over 3500. The extensive experience of the promoters, along with its established track record of operations, is reflected in the long-term lease agreements with its reputed tenants.

Acuité believes that KDPL will continue to benefit from its established track record of operations, experienced management, and long-standing relationships with the tenants.

Adequate cash flows supported by long-term lease agreements and a reputed lessee profile
KDPL has entered into long term lease agreements with reputed clients like Reliance Projects & Management Services Limited, Tata Communications Limited (TCL), and Tata Teleservices Limited (TTL), with a total leasable area of 70,587 sq. ft. These agreements have a tenure ranging from 9 to 20 years with a price escalation of 12 to 15 percent every 3 years.

In addition to this, KDPL acquired two pre-leased properties in FY2018: one is a warehouse with a total leasable area of 1,84,840 sq. ft. at Bilaspur-Tauru National Highway being used as a fulfilment centre by Amazon Seller Services Private Limited, and the other is an industrial property with a leasable area of 82,385 sq. ft. at IMT Manesar, leased out to Bridgestone India Private Limited, which has been operating its manufacturing plant for over two decades. Recently, in FY2021, KDPL acquired a new property with a total leasable area of 3,00,399 sq. ft. in Noida, Uttar Pradesh, and leased it out to Samsung R&D Institute India for a tenure of 10 years with a price escalation of 15 percent every 3 years.

For the current year FY2023E, the company has generated cash flow of Rs. 30.24 crore against its debt obligation of Rs. 19.49 crore for the same period.

Weaknesses

­Renewal risk and customer concentration risk
The occurrence of events such as policy decisions by key clients to shift their offices to other states or decisions regarding outsourcing can impact their willingness to continue their lease agreement. However, this risk is mitigated to an extent, given the strategic location of KDPL’s properties and its established relations with its tenants. In the event of non-renewal by the existing lessee, future cash flows will be impacted, thereby weakening debt protection indicators. In the event of either of the companies deciding to move out or seeking a renegotiation, the rentals are likely to be impacted. Timely renewal or leasing at similar or better terms than the existing agreements will remain a key rating sensitivity factor.

The highly competitive and fragmented nature of industry
The real estate industry in India is highly fragmented, with most of the real estate developers having a city- or region-specific presence. The risks associated with the real estate industry are cyclical in nature (drop in property prices) and interest rate risk, among others, which could affect operations. KDPL is exposed to lease renewal risk, i.e., while renewing the lease agreements, any significant renegotiations by the lessees can adversely impact the cash flows. Further, KDPL is exposed to intense competition in the film exhibition industry, which is fragmented in nature as at the lower end there are single-screen theatres while at the top end there are chains such as PVR, Cinepolis, INOX, and Carnival Cinemas, to name a few. Further, there is a need for timely adoption of technology like facilities enabling 4D movies, etc. The industry is also exposed to regulatory risk, which is likely to impact the revenue models of players such as KDPL, thereby impacting its operating capabilities.

Rating Sensitivities
  • ­Timely renewal of lease agreement
  • Decline in occupancy levels leading to cash flow mismatch
 
Material covenants
­None
 
Liquidity Position
Adequate

The liquidity position of the company is adequate, as for the current year FY2023E, the company has generated cash flow of Rs. 30.24 crore against its debt obligation of Rs. 19.49 crore for the same period. KDPL is expected to generate net cash inflows in the range of Rs. 29.93 crore to Rs. 34.41 crore for the period of FY24–FY25 against maturing debt obligations in the range of Rs. 17.57 crore to Rs. 19.49 crore for the same period. The company has also raised funds through unsecured loans from promoters to the tune of Rs. 33.97 crore in FY2023.

Acuité expects KDPL to maintain adequate liquidity on account of the adequate cushion available between cash outflows and cash inflows and the expected support from promoters.

 
Outlook: Stable

­Acuité believes that KDPL will maintain a 'Stable' outlook over the medium term on account of experienced management and an established track record of operations. The outlook may be revised to 'positive' if the company generates healthy net cash accruals while maintaining a comfortable liquidity position. Conversely, the outlook may be revised to ‘Negative’ in the event of any significant stretch in its collections leading to deterioration of its financial flexibility and liquidity.

 
Other Factors affecting Rating
­None
 

Particulars Unit FY 22 (Actual) FY 21 (Actual)
Operating Income Rs. Cr. 34.92 17.05
PAT Rs. Cr. 4.94 (12.49)
PAT Margin (%) 14.14 (73.23)
Total Debt/Tangible Net Worth Times 4.46 8.06
PBDIT/Interest Times 1.72 3.36
Status of non-cooperation with previous CRA (if applicable)
­Not applicable
 
Any other information
­None
 
Applicable Criteria
• Default Recognition :- https://www.acuite.in/view-rating-criteria-52.htm
• Service Sector: https://www.acuite.in/view-rating-criteria-50.htm
• Application Of Financial Ratios And Adjustments: https://www.acuite.in/view-rating-criteria-53.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
02 Mar 2022 Proposed Bank Facility Long Term 3.90 ACUITE A- | Stable (Reaffirmed)
Term Loan Long Term 2.88 ACUITE A- | Stable (Reaffirmed)
Lease Rental Discounting Long Term 3.74 ACUITE A- | Stable (Reaffirmed)
Term Loan Long Term 9.24 ACUITE A- | Stable (Reaffirmed)
Lease Rental Discounting Long Term 0.53 ACUITE A- | Stable (Reaffirmed)
Lease Rental Discounting Long Term 1.33 ACUITE A- | Stable (Reaffirmed)
Term Loan Long Term 3.21 ACUITE A- | Stable (Reaffirmed)
Proposed Bank Facility Long Term 0.97 ACUITE A- | Stable (Reaffirmed)
Term Loan Long Term 11.39 ACUITE A- | Stable (Reaffirmed)
Lease Rental Discounting Long Term 10.24 ACUITE A- | Stable (Reaffirmed)
Lease Rental Discounting Long Term 15.15 ACUITE A- | Stable (Reaffirmed)
Lease Rental Discounting Long Term 1.02 ACUITE A- | Stable (Reaffirmed)
Dropline Overdraft Long Term 5.60 ACUITE A- | Stable (Reaffirmed)
Term Loan Long Term 240.00 ACUITE A- | Stable (Assigned)
Dropline Overdraft Long Term 3.40 ACUITE A- | Stable (Reaffirmed)
Lease Rental Discounting Long Term 0.32 ACUITE A- | Stable (Reaffirmed)
Lease Rental Discounting Long Term 17.49 ACUITE A- | Stable (Reaffirmed)
Lease Rental Discounting Long Term 1.35 ACUITE A- | Stable (Reaffirmed)
Lease Rental Discounting Long Term 18.24 ACUITE A- | Stable (Reaffirmed)
18 Feb 2021 Term Loan Long Term 3.21 ACUITE A- | Stable (Reaffirmed)
Proposed Bank Facility Long Term 3.90 ACUITE A- | Stable (Reaffirmed)
Dropline Overdraft Long Term 3.40 ACUITE A- | Stable (Reaffirmed)
Term Loan Long Term 10.24 ACUITE A- | Stable (Reaffirmed)
Term Loan Long Term 18.24 ACUITE A- | Stable (Reaffirmed)
Term Loan Long Term 0.53 ACUITE A- | Stable (Reaffirmed)
Term Loan Long Term 11.39 ACUITE A- | Stable (Reaffirmed)
Dropline Overdraft Long Term 3.63 ACUITE A- (Withdrawn)
Term Loan Long Term 19.42 ACUITE A- (Withdrawn)
Term Loan Long Term 3.74 ACUITE A- | Stable (Reaffirmed)
Term Loan Long Term 11.26 ACUITE A- (Withdrawn)
Term Loan Long Term 1.35 ACUITE A- | Stable (Reaffirmed)
Term Loan Long Term 21.54 ACUITE A- (Withdrawn)
07 Feb 2020 Term Loan Long Term 19.42 ACUITE A- | Stable (Assigned)
Dropline Overdraft Long Term 3.63 ACUITE A- | Stable (Assigned)
Term Loan Long Term 21.54 ACUITE A- | Stable (Assigned)
Proposed Bank Facility Long Term 0.15 ACUITE A- | Stable (Assigned)
Term Loan Long Term 11.26 ACUITE A- | Stable (Assigned)
­

Lender’s Name ISIN Facilities Date Of Issuance Coupon Rate Maturity Date Quantum (Rs. Cr.) Complexity Level Rating
Kotak Mahindra Bank Not Applicable Dropline Overdraft Not Applicable Not Applicable Not Applicable 3.40 Simple ACUITE A- | Stable | Reaffirmed
Kotak Mahindra Bank Not Applicable Dropline Overdraft Not Applicable Not Applicable Not Applicable 5.60 Simple ACUITE A- | Stable | Reaffirmed
Kotak Mahindra Bank Not Applicable Lease Rental Discounting Not Applicable Not Applicable Not Applicable 1.33 Simple ACUITE A- | Stable | Reaffirmed
Kotak Mahindra Bank Not Applicable Lease Rental Discounting Not Applicable Not Applicable Not Applicable 0.32 Simple ACUITE A- | Stable | Reaffirmed
Kotak Mahindra Bank Not Applicable Lease Rental Discounting Not Applicable Not Applicable Not Applicable 1.02 Simple ACUITE A- | Stable | Reaffirmed
Kotak Mahindra Bank Not Applicable Lease Rental Discounting Not Applicable Not Applicable Not Applicable 15.15 Simple ACUITE A- | Stable | Reaffirmed
Kotak Mahindra Bank Not Applicable Lease Rental Discounting Not Applicable Not Applicable Not Applicable 17.49 Simple ACUITE A- | Stable | Reaffirmed
Kotak Mahindra Bank Not Applicable Lease Rental Discounting Not Applicable Not Applicable Not Applicable 3.74 Simple ACUITE A- | Stable | Reaffirmed
Kotak Mahindra Bank Not Applicable Lease Rental Discounting Not Applicable Not Applicable Not Applicable 0.53 Simple ACUITE A- | Stable | Reaffirmed
Kotak Mahindra Bank Not Applicable Lease Rental Discounting Not Applicable Not Applicable Not Applicable 1.35 Simple ACUITE A- | Stable | Reaffirmed
Kotak Mahindra Bank Not Applicable Lease Rental Discounting Not Applicable Not Applicable Not Applicable 10.24 Simple ACUITE A- | Stable | Reaffirmed
Kotak Mahindra Bank Not Applicable Lease Rental Discounting Not Applicable Not Applicable Not Applicable 18.24 Simple ACUITE A- | Stable | Reaffirmed
Not Applicable Not Applicable Proposed Long Term Bank Facility Not Applicable Not Applicable Not Applicable 4.87 Simple ACUITE A- | Stable | Reaffirmed
Kotak Mahindra Bank Not Applicable Term Loan Not available Not available Not available 3.21 Simple ACUITE A- | Stable | Reaffirmed
Kotak Mahindra Bank Not Applicable Term Loan Not available Not available Not available 11.39 Simple ACUITE A- | Stable | Reaffirmed
Kotak Mahindra Bank Not Applicable Term Loan Not available Not available Not available 2.88 Simple ACUITE A- | Stable | Reaffirmed
Kotak Mahindra Bank Not Applicable Term Loan Not available Not available Not available 9.24 Simple ACUITE A- | Stable | Reaffirmed
HDFC Bank Ltd Not Applicable Term Loan Not available Not available Not available 240.00 Simple ACUITE A- | Stable | Reaffirmed

Contacts
Analytical Rating Desk
About Acuité Ratings & Research

Acuité Ratings & Research Limitedwww.acuite.in