Product Quantum (Rs. Cr) (SEBI) Quantum (Rs. Cr) (Other FSR) Long Term Rating Short Term Rating Regulated By
Bank Loan Ratings 0.00 527.55 ACUITE BB | Stable | Reaffirmed - RBI
Total Outstanding 0.00 527.55 - - -
Total Withdrawn 0.00 0.00 - - -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

­­Acuite has reaffirmed the long-term rating of 'ACUITE BB' (read as ACUITE double B) in the long term bank facilities of Rs.527.55 Crore of NU Stores Private Limited (NSPL). The Outlook is 'Stable'.

Rationale for Rating
The rating reflects the promoters' established track record in the hospitality segment through the successful operation of a luxury hotel for over a decade. The company is currently developing an ultra-luxury hotel under the brand name ‘Grand Umrao’ and a commercial tower, with scheduled commercial operations date (SCOD) envisaged from 1st October 2027. The total project cost stands at Rs. 753.64 Cr. and is being funded through a mix of debt and promoter contribution. As on 30th June 2026, around 21% of the total project cost has been incurred as against 12% as on April 2025. The rating further derives comfort from the proposed escrow-backed cash flow mechanism, DSRA creation and promoter commitment towards meeting any funding gaps. However, the rating remains constrained by execution and implementation risks associated with the ongoing project and the moderation in demand risk upon commencement of operations.


About the Company

Incorporated in 1950, Delhi based, NU Stores Private Limited is primarily involved in the hospitality industry and is currently setting up a luxury hotel and a commercial tower at NH-8 Samalka, New Delhi. Mrs. Sharda Yadav and Mr. Jagdish Yadav are the directors of the company.

 
Unsupported Rating
­Not Applicable
 
Analytical Approach

­Acuite has considered the standalone business and financial risk profile of NU Stores Private Limited (NUSPL) to arrive at the rating. 

 
Key Rating Drivers

Strengths

­Experienced Management
NUSPL is currently setting up another ultra-luxury hotel cum banquet adjacent to the existing hotel with the name of ‘Grand Umrao’. The project will have 401 key rooms (standard & suites), 3 banquets and a commercial tower for leasing. The construction period of the project is 42 months, and the Scheduled Commercial Operations Date (SCOD) is 1st October 2027. The promoters are well experienced in the hospitality industry with more than four decades of overall experience. The upcoming hotel is envisaged to accommodate around 3,500 guests in its banquet facilities. The promoters have currently been successfully running a 60-key room luxury resort hotel for more than a decade in a group entity. The existing hotel has a banqueting capacity of 3000 guests and is running at an occupancy level of around 80%. The existing hotel is famous for having lavish weddings for HNI’s and has hosted famous celebrities as well as events for large corporates. Additionally, the promoters are well backed and have huge freehold land parcels under their name in Delhi-NCR. Acuité expects the industry experience of the promoters and the established brand presence to support project execution and occupancy ramp-up of the proposed hotel upon commencement.

Favourable Location
The proposed hotel is strategically located with proximity to the Indira Gandhi International Airport and Aerocity Metro Station. The project benefits from its advantageous positioning between Aerocity (Delhi) and Cyber City (Gurugram), two of the prominent commercial and business hubs. This location provides access to both the Delhi and Gurugram markets, thereby providing access to a diversified customer base across corporate, leisure, MICE (Meetings, Incentives, Conferences, and Exhibitions), and social event segments. Further, the project is supported by well-developed social and civic infrastructure, including educational institutions, healthcare facilities, banking services, commercial establishments, and public transportation networks, all located within a radius of approximately 10-15 km. Acuite expects the project's strategic location and strong connectivity to support demand generation over the medium term.

Low Funding Risk
The total cost of the project stands at Rs. 753.64 Cr. which is being funded by a mix of term loan and the promoter's contribution. The project carries a low funding risk, with the entire debt requirement of Rs. 527.55 Cr. already sanctioned for the development of the hotel and commercial tower. The debt carries a one-year moratorium from the scheduled date of completion (i.e. until September 2028), followed by structured repayments over 126 months. The total investment in the said project through promoter contribution and term loan stands at Rs. 174.21 Cr. as on 30th June 2026. Further, the lender has stipulated escrow and DSRA mechanisms upon achievement of SCOD, providing additional safeguards. Acuité notes that the funding structure and promoter commitment support the project's credit profile. 


Weaknesses

Exposure to execution and implementation risk
The project remains exposed to execution and implementation risks, with commercial operations expected to commence on 1st October 2027. A
s on 30th June 2026, around 21% of the total project cost has been incurred as against 12% as on April 2025. This cost has been incurred majorly for civil construction, while furniture and fixtures (16.13% of the total project cost) as well as interior, equipment, and electricals (22.43% of the total project cost) are yet to be incurred. Any delay in project execution due to supply chain disruptions, regulatory challenges, contractor-related issues, or other unforeseen contingencies may lead to cost escalations and schedule overruns. Moreover, any material increase in project cost requiring incremental debt funding could adversely impact the capital structure and debt-servicing indicators. Acuite notes that the ability of the company to complete the project within the stipulated cost and timeline while achieving the envisaged operational parameters upon commissioning will remain a key monitorable.

Exposure to Demand Risk
The project is also associated with demand risk upon commencement of operations. However, it is expected to remain moderate, supported by the established operational track record of the promoter group in the hospitality segment. The promoters have been operating a 60-room luxury hotel and resort for over a decade, which is located adjacent to the proposed hotel. Since the existing hotel and proposed hotel share the common brand name as ‘Umrao’, this mitigates the demand risk to some extent. Further, the project's strategic location between key commercial hubs of Delhi-NCR is expected to support occupancy and revenue generation upon commencement of operations. Acuité expects that the operating track record of the promoters and the established brand presence partially mitigate demand-related risks associated with the project. However, timely stabilization of occupancy and average room rates after commissioning shall remain key monitorable.

Rating Sensitivities

Potential triggers (individual or collective) for an upward rating action:
  • Timely completion of the project within budgeted cost and scheduled timelines.
  • Average DSCR remaining above 1.5 times on sustained basis.
Potential triggers (individual or collective) for a downward rating action:
  • Delay in project completion beyond the envisaged timeline resulting in material cost overruns.
  • Lower-than-expected revenue generation and cash accruals, leading to pressure on debt servicing ability.
  • DSCR remains below 1.4 times.
Liquidity Position
Adequate

The company's liquidity profile is adequate, supported by the sanction of the entire project debt of Rs. 527.55 Cr. coupled with healthy financial support from the promoters. The total investment in the said project stands at Rs. 174.21 Cr. as on 30th June 2026. This includes promoter contribution amounting to Rs. 133.38 Cr. and term loan amounting to Rs. 40.83 Cr. The company is expected to generate net cash accruals of about Rs. 37.21 Cr. in FY2029 as against debt repayment obligations of Rs. 7.87 Cr. in the same period. The projected cash flows are likely to translate into an average DSCR of 1.6 times during FY2028-2039. Additionally, the proposed creation of DSRA, an escrow-backed cash flow mechanism, and promoter commitment towards meeting any funding gaps arising from cost overruns or funding shortfalls provide comfort regarding debt servicing. Further, a one-year moratorium period from SCOD (i.e. until September 2028) provides sufficient headroom for project stabilization before debt repayments commence. Acuité expects the liquidity position to remain adequate in the near to medium term, albeit contingent upon timely project execution and continued promoter support.

 
Outlook: Stable
­
 
Other Factors affecting Rating
­None
 

Particulars Unit FY 26 (Actual) FY 25 (Actual)
Operating Income Rs. Cr. 0.00 0.00
PAT Rs. Cr. 1.18 1.33
PAT Margin (%) 0.00 0.00
Total Debt/Tangible Net Worth Times 0.78 25.47
PBDIT/Interest Times 5355.67 2525.29
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

Date Name of Instruments/Facilities Term Amount (Rs. Cr) Rating/Outlook
24 Jun 2025 Term Loan Long Term 527.55 ACUITE BB | Stable (Assigned)
­

Lender’s Name ISIN Facilities Listing Status Regulated By Date Of Issuance Coupon Rate Maturity Date Quantum
(Rs. Cr.)
Complexity Level Rating
State Bank of India Not avl. / Not appl. Term Loan Unlisted RBI 29 Jun 2024 Not avl. / Not appl. 31 Dec 2039 527.55 Simple ACUITE BB | 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.
­

Contacts

List of instruments and names of regulators of the instruments

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