Product Quantum (Rs. Cr) Long Term Rating Short Term Rating
Bank Loan Ratings 410.00 ACUITE A- | Stable | Reaffirmed -
Total Outstanding 410.00 - -
Total Withdrawn 0.00 - -
 
Rating Rationale

­Acuité has reaffirmed the long-term rating of 'ACUITE A-’ (read as ACUITE A minus) on the Rs. 410.00 crore bank facilities of Kailash Darshan Housing Development Gujarat Private Limited (KDPL). The outlook is 'Stable'.

Rationale for reaffirmation
The rating reaffirmation considers the timely receipt of lease rentals from reputed lessees and additional sources of income through theatre, food courts, etc. Further, rating draws additional comfort with the presence of debt service reserve account (DSRA) for one quarter of principal and interest obligation, routing of lease rentals through escrow account and utilization of rentals under a waterfall mechanism.  The average debt service coverage ratio over the debt tenure remains moderate at around ~1.15 x, however, any increase in interest rates or debt levels shall be a key rating monitorable. The rating is, however, constrained on account of significant loans & advances to related parties. Further, the susceptibility of operations to the lessee’ performance along with occupancy and renewal risk shall remain a key rating monitorable.


About the Company
Incorporated in 2004, Kailash Darshan Housing Development Gujarat Private Limited (KDPL) is engaged in the business of film exhibition along with the construction and leasing of commercial properties. KDPL owns three properties across India: City Gold Mall in Shyamal, a warehouse in Gurgaon, and an R&D institute in Noida, with a combined leased area of 629,102.1 sq. ft. It also owns a multiplex and food court at City Gold Mall. 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".
 
Unsupported Rating
­Not Applicable
 
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.

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. 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.

Reputed clientele
KDPL has entered into long term lease agreements with reputed clients like Reliance Projects & Management Services Limited, Tata Communications Limited (TCL), Tata Teleservices Limited (TTL), Amazon, and Samsung, with a total combined leased area of 629,102.1 sq. ft. These agreements have a tenure ranging from 9 to 20 years includes maintenance charges and price escalation of 12 to 18 percent in every 3 years. Additionally, the company earns revenue through its film exhibitions and food courts. Furthermore, there is vacant space of ~18,000 sq ft, any tie up of which leading to improvement in cash flows shall be a key rating monitorable.

Presence of DSRA, escrow account with waterfall mechanism
The entity is required to maintain DSRA equivalent to one quarter of debt servicing (principal & interest). In addition to that, all the lease rentals route through the escrow account and payment is utilized as per the waterfall mechanism.
Acuité believes that such structured mechanism allows the entity to have better control over its cash flows and debt servicing abilities.


Weaknesses

­Significant loans and advances to related parties
The debt raised by the company has majorly been passed on to the group companies in the form of loans & advances, Rs 109.82 Cr. as on March 31, 2025 (Prov.) (Rs 22 Cr. as on March 31, 2024). Therefore, timely recovery of these shall be a key rating monitorable.

Contract renewal & interest rate risk
The company’s ability to meet its repayment obligations depends on the continued and timely flow of rentals as per the agreed terms. Events such as increase in interest rates, delays in receipt of rentals, early exits, or renegotiations by lessees due to lower-than-expected business performance may disrupt cash flow streams, thereby affecting the company’s debt-servicing ability. Moreover, the occupancy levels is highly dependent on timely renewal of lease agreements which shall remain a key rating monitorable.

Assessment of Adequacy of Credit Enhancement under various scenarios including stress scenarios (applicable for ratings factoring specified support considerations with or without the “CE” suffix)

­The entity maintains a Debt Service Reserve Account (DSRA) equivalent to one quarter of principal and interest payments along with escrow mechanism.

Stress case Scenario
Acuité believes that, given the presence of one quarter of DSRA and waterfall payment in escrow mechanism, the entity will be able to service its debt on time, even in a stress scenario.

 
Rating Sensitivities
  • ­Timely renewal of lease agreement.
  • Decline in occupancy levels leading to cash flow mismatch.
  • Increase in debt levels or interest rates thereby affecting the debt obligations
 
Liquidity Position
Adequate

The liquidity position of the company is adequate supported by receipt of lease rentals routed through an escrow mechanism under a well-defined waterfall format. Further, on an average the DSCR is expected to remain around ~1.15 x over the debt tenure, which shall be a key rating monitorable. Also, the entity is maintaining a DSRA of Rs. 10.88 Cr. with the bankers as of March 31, 2025 (Prov.) which provides additional cushion to liquidity. Further, the cash and bank balances of the entity stood at Rs. 0.33 Cr. as on March 31, 2025 (Prov.).

 
Outlook: Stable
­
 
Other Factors affecting Rating
­None
 

Particulars Unit FY 25 (Provisional) FY 24 (Actual)
Operating Income Rs. Cr. 50.62 51.95
PAT Rs. Cr. 3.51 20.45
PAT Margin (%) 6.94 39.35
Total Debt/Tangible Net Worth Times 3.84 2.96
PBDIT/Interest Times 1.30 2.27
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
• Application Of Financial Ratios And Adjustments: https://www.acuite.in/view-rating-criteria-53.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 Jul 2024 Term Loan Long Term 350.00 ACUITE A- | Stable (Reaffirmed)
Term Loan Long Term 60.00 ACUITE A- | Stable (Assigned)
31 May 2023 Dropline Overdraft Long Term 3.40 ACUITE A- | Stable (Reaffirmed)
Lease Rental Discounting Long Term 3.74 ACUITE A- | Stable (Reaffirmed)
Lease Rental Discounting Long Term 0.53 ACUITE A- | Stable (Reaffirmed)
Lease Rental Discounting Long Term 1.35 ACUITE A- | Stable (Reaffirmed)
Lease Rental Discounting Long Term 10.24 ACUITE A- | Stable (Reaffirmed)
Lease Rental Discounting Long Term 18.24 ACUITE A- | Stable (Reaffirmed)
Term Loan Long Term 3.21 ACUITE A- | Stable (Reaffirmed)
Term Loan Long Term 11.39 ACUITE A- | Stable (Reaffirmed)
Proposed Long Term Bank Facility Long Term 4.87 ACUITE A- | Stable (Reaffirmed)
Dropline Overdraft Long Term 5.60 ACUITE A- | Stable (Reaffirmed)
Lease Rental Discounting Long Term 1.33 ACUITE A- | Stable (Reaffirmed)
Lease Rental Discounting Long Term 0.32 ACUITE A- | Stable (Reaffirmed)
Lease Rental Discounting Long Term 1.02 ACUITE A- | Stable (Reaffirmed)
Lease Rental Discounting Long Term 15.15 ACUITE A- | Stable (Reaffirmed)
Lease Rental Discounting Long Term 17.49 ACUITE A- | Stable (Reaffirmed)
Term Loan Long Term 2.88 ACUITE A- | Stable (Reaffirmed)
Term Loan Long Term 9.24 ACUITE A- | Stable (Reaffirmed)
Term Loan Long Term 240.00 ACUITE A- | Stable (Reaffirmed)
02 Mar 2022 Proposed Long Term Bank Facility Long Term 3.90 ACUITE A- | Stable (Reaffirmed)
Proposed Long Term Bank Facility Long Term 0.97 ACUITE A- | Stable (Reaffirmed)
Dropline Overdraft Long Term 3.40 ACUITE A- | Stable (Reaffirmed)
Dropline Overdraft Long Term 5.60 ACUITE A- | Stable (Reaffirmed)
Lease Rental Discounting Long Term 3.74 ACUITE A- | Stable (Reaffirmed)
Lease Rental Discounting Long Term 1.33 ACUITE A- | Stable (Reaffirmed)
Lease Rental Discounting Long Term 0.53 ACUITE A- | Stable (Reaffirmed)
Lease Rental Discounting Long Term 0.32 ACUITE A- | Stable (Reaffirmed)
Lease Rental Discounting Long Term 1.35 ACUITE A- | Stable (Reaffirmed)
Lease Rental Discounting Long Term 1.02 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 18.24 ACUITE A- | Stable (Reaffirmed)
Lease Rental Discounting Long Term 17.49 ACUITE A- | Stable (Reaffirmed)
Term Loan Long Term 3.21 ACUITE A- | Stable (Reaffirmed)
Term Loan Long Term 2.88 ACUITE A- | Stable (Reaffirmed)
Term Loan Long Term 11.39 ACUITE A- | Stable (Reaffirmed)
Term Loan Long Term 9.24 ACUITE A- | Stable (Reaffirmed)
Term Loan Long Term 240.00 ACUITE A- | Stable (Assigned)
­

Lender’s Name ISIN Facilities Date Of Issuance Coupon Rate Maturity Date Quantum
(Rs. Cr.)
Complexity Level Rating
State Bank of India Not avl. / Not appl. Term Loan 27 Mar 2024 Not avl. / Not appl. 01 Mar 2039 410.00 Simple ACUITE A- | Stable | Reaffirmed

Contacts

About Acuité Ratings & Research

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