Product Quantum (Rs. Cr) Long Term Rating Short Term Rating
Bank Loan Ratings 72.00 ACUITE BBB | Stable | Reaffirmed -
Bank Loan Ratings 78.00 - ACUITE A3+ | Reaffirmed
Total Outstanding Quantum (Rs. Cr) 150.00 - -
Total Withdrawn Quantum (Rs. Cr) 0.00 - -
 
Rating Rationale

Rating Rationale
­Acuité has reaffirmed the long term rating of ‘ACUITE BBB’ (read as ACUITE triple B)  and the short term rating of ‘ACUITE A3+’ (read as ACUITE A three plus)  to the Rs. 150.00 crore  bank facilities of Salona Cotspin Limited (SCL).

Rationale for reaffirmation
The reaffirmation of the rating is driven by the improved operating performance of SCL in FY2022 marked by improvement in operating income, stable profitability and moderate financial risk profile. The Company’s revenue increased to Rs.639.03 Crore in FY2022 as against Rs. 229.27 crore in FY2021. The growth is driven by both increased volumes and realisations. The production of cotton yarn was 40.53 Lakh Kgs in FY2022 as against 31.93 Lakhs Kgs in FY2021. The operating profitability of the Company remained range bound between 5.5-7 percent for the last three years ended FY2022. The financial risk profile continues to remain moderate marked by modest net-worth, moderate gearing and coverage indicators


About the Company

­Salona Cotspin Limited (SCL), based in Coimbatore, was incorporated in 1996. The company is led by Mr. Shyamlal Agarwala (Managing Director) and Mr. Manoj Kumar Jhajharia (Joint Managing Director). SCL is engaged in the manufacturing and selling of cotton yarn, knitted fabrics and garments at Erode (Tamil Nadu). The company caters to both domestic and international markets. The company has installed capacity of 24,336 spindles and also owns windmills and solar plant for captive power generation and consumption, at various location in Tamil Nadu.

 
Analytical Approach

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

 

Key Rating Drivers

Strengths

Experienced management, improving scale of operations and established market position
SCL is engaged in the manufacturing and selling of cotton yarn, knitted fabrics and garments in business since 1996. The company has established presence of over two decades in domestic as well as international textile market. The Directors, Mr. Shyamlal Agarwala (Managing Director) and Mr. Manoj Kumar Jhajharia (Joint Managing Director) have more than four decades of experience in the textile industry. Both were engaged in the trading of cotton yarn from 1986. Further, Mr. Shymlal Agarwala was the president of Coimbatore Yarn Merchants & Brokers Association (CYMBA). The company is also well supported by second line of management.

Further, the company has maintained longstanding relationships with its customers and suppliers. The same has resulted in recurring flow of orders and regular supply of raw materials. These can be observed through higher operating income of Rs. 639.03 crore in FY2022 as against Rs.229.27 crore in FY2021, due to higher trading activity for export orders undertaken by SCL, on back of higher demand in international market. Out of the total sales in FY2022, export sales stood at Rs. 548.92 crore and domestic sales at Rs.61.71 crore

SCL’s customer base is geographically well diversified. SCL exports its products to countries like Bangladesh, Sri Lanka, Hong Kong and Vietnam. The company markets its product under its brand name ‘Salona’ and has a well established distributor network with pan India presence.

Acuité believes that SCL’s established market position, long track record of over two decades in the business and long standing relationship with its customers and suppliers will continue to benefit over the medium term.

Moderate Financial Risk Profile
SCL has a moderate financial risk profile marked by net worth of Rs.57.21 crore as on March 31, 2022 as against Rs.37.96 crore as on March 31, 2021. The gearing (Debt-Equity) of the company stood at 2.42 times as on March 31, 2022 as against 2.02 times as on March 31, 2021. The gearing has increased due to increased short term borrowings, addition of term loans availed to finance construction of solar power plant and GECL loans. The total debt of the company as on March 31 2022 stood at Rs.138.73 crore which comprises of long term debt of Rs.32.08 crore, unsecured loans of Rs.1.62 and short term debt of Rs.105.03 crore. Interest Coverage Ratio stood at 5.07 times in FY2022 as against 3.34 times in FY2021. DSCR stood improved of 2.41 times in FY2022 as against 1.96 times in FY2021. NCA/ TD stood at 0.17 times as on March 31, 2022 as compared to 0.12 times as on March 31, 2021. Further, TOL/TNW (Total outside Liabilities/Tangible Net worth) ratio stood at 2.98 times in FY2022 as against 2.64 times in FY2021.

Acuité believes that SCL’s financial risk profile will remain moderate on account of absence of any major debt funded capex plan. 

Stable profitability margins
The operating profitability of the Company remained range bound between 5.5-7 percent for the last three years ended FY2022. The operating profitability margin stood at 5.85 percent in FY2022 as against 6.44 percent in FY2021, the decline is primarily due to increase in low margin generating trading activity and volatility in cotton prices. Revenue generation from trading stood at 69 percent of the total sale in FY2022 as against 50 percent in FY2021.  PAT margin stood at 3.10 percent in FY2022 as against 2.70 percent in FY2021. SCL commissioned its newly constructed 2MW solar power plant in March, 2022. The volatility in cotton prices is expected to be set off by the savings in power cost expected to be generated over the medium term, thus Acuite expects SCL’s profitability to remain stable over the medium term. 

Weaknesses

Working Capital Intensive Nature of operations
The operations of SCL are  moderately working capital intensive in nature. The Company’s  gross current assets (GCAs) days stood at 105 days in FY2022 as against 175 days in FY2021.  The decline in GCA days is primarily on account of reduction in inventory days. Inventory holding days stood at 38 days in FY2022 as against 73 days in FY2021. Due to volatility in cotton prices, SCL had reduced its inventory levels to minimise its price risk. The  receivable days of SCL  stood at 58 days in FY2022 as against 87 days in FY2021.The working capital bank limit utilization of its cash credit  facility is ~13.93 percent for seven months  June 2022 and of the bills discounting facility is ~65.00 percent for the same period. The creditor days stood at 12 days for FY2022 as against 35 days for FY2021.

Highly competitive industry and susceptibility of margins to volatility in raw material prices
The textile industry is a highly fragmented industry and presence of large number of organised and unorganised players have created high competition in the industry. The company faces competition from large players from organized segment as well as numerous players in the unorganised segment. Also, SCL undertakes trading activity, the entry barriers are low thereby leading to stiff competition for players like SCL. Further, SCL operates in textile industry which is exposed to raw material fluctuation risk i.e. cotton and agro climatic risk depending on monsoon. The fluctuation in raw material prices has direct impact on revenues and operating margins of the company. The company is also exposed to forex risk as company is also involved into exports and exports contributed to 89.9% of the total revenue in FY2022.


Acuité believes that the ability of the company to pass on volatility in raw material to its customers while maintaining profitability and managing working capital cycle remain key rating sensitivity factors.

Rating Sensitivities
  • Sustaining existing business and financial risk profile
  • Higher than expected debt funded capital expenditure impacting liquidity profile
  • Further elongation in working capital cycle resulting in cash flow mismatch
 
Material covenants
­None
 
Liquidity Position: Adequate

The Company’s liquidity profile is adequate marked by sufficient net cash accruals of Rs. 23.12 crores in FY2022 against its maturing debt obligations of Rs.5.26 crores for the same period. The Net cash accruals are expected to remain in the range of Rs. 23-25.93 crore and the maturing debt obligations in the range of Rs. 4.30-4.95 crore during the year FY2023-24. The Gross Current Assets (GCAs) stood at 105 days in FY2022 as against 175 days in FY2021. The working capital bank limits utilization of cash credit facility is 13.93 percent for seven months till June 2022 and of the bills discounting facility is on average 65.00 percent for the same period.  The company maintains unencumbered cash and bank balances of Rs.0.16 crore as on March 31, 2022. The current ratio of the company stands at 1.20 times as on March 31, 2022.Acuité believes that company's net cash accruals and un-utilised bank limits is expected to provide some cushion to incremental working capital requirement in short term. 

 
Outlook: Stable

­The outlook of SCL is stable on account of improvement in scale of operations and overall business risk profile of the company. The company will continue to benefit from its experienced management and longstanding relationship with existing clients. The outlook may be revised to ‘Positive’ in case the company registers healthy growth in revenues while achieving sustained improvement in operating margins, capital structure and working capital management. Conversely, the outlook may be revised to ‘Negative’ in case of decline in the company’s revenues or profit margins, or in case of deterioration in the company’s financial risk profile due to higher than expected debt funded capital expenditure. 

 

Particulars Unit FY 22 (Actual) FY 21 (Actual)
Operating Income Rs. Cr. 639.03 229.27
PAT Rs. Cr. 19.79 6.20
PAT Margin (%) 3.10 2.70
Total Debt/Tangible Net Worth Times 2.42 2.02
PBDIT/Interest Times 5.07 3.34
Status of non-cooperation with previous CRA (if applicable)
­None
 
Any other information
­None
 
Applicable Criteria
• Default Recognition :- https://www.acuite.in/view-rating-criteria-52.htm
• Entities In Manufacturing Sector:- https://www.acuite.in/view-rating-criteria-59.htm
• Trading Entitie: https://www.acuite.in/view-rating-criteria-61.htm
• Application Of Financial Ratios And Adjustments: https://www.acuite.in/view-rating-criteria-53.htm

Note on complexity levels of the rated instrument
https://www.acuite.in/view-rating-criteria-55.htm

Date Name of Instruments/Facilities Term Amount (Rs. Cr) Rating/Outlook
22 Jul 2021 Bills Discounting Short Term 12.00 ACUITE A3+ (Upgraded from ACUITE A3)
Cash Credit Long Term 20.00 ACUITE BBB | Stable (Upgraded from ACUITE BBB- | Negative)
Warehouse Receipt Financing Long Term 6.00 ACUITE BBB (Withdrawn)
Packing Credit Short Term 8.00 ACUITE A3+ (Upgraded from ACUITE A3)
Working Capital Term Loan Long Term 0.59 ACUITE BBB | Stable (Assigned)
Cash Credit Long Term 14.00 ACUITE BBB | Stable (Upgraded from ACUITE BBB- | Negative)
Bills Discounting Short Term 5.00 ACUITE A3+ (Upgraded from ACUITE A3)
Secured Overdraft Long Term 7.50 ACUITE BBB | Stable (Upgraded from ACUITE BBB- | Negative)
Term Loan Long Term 4.20 ACUITE BBB | Stable (Upgraded from ACUITE BBB- | Negative)
Working Capital Term Loan Long Term 0.23 ACUITE BBB | Stable (Assigned)
Working Capital Term Loan Long Term 0.91 ACUITE BBB | Stable (Assigned)
Bills Discounting Short Term 50.00 ACUITE A3+ (Upgraded from ACUITE A3)
Working Capital Term Loan Long Term 0.79 ACUITE BBB | Stable (Assigned)
Working Capital Term Loan Long Term 2.76 ACUITE BBB | Stable (Assigned)
Working Capital Term Loan Long Term 3.77 ACUITE BBB | Stable (Assigned)
Bills Discounting Short Term 3.00 ACUITE A3+ (Upgraded from ACUITE A3)
Cash Credit Long Term 3.56 ACUITE BBB | Stable (Upgraded from ACUITE BBB- | Negative)
Proposed Bank Facility Long Term 3.43 ACUITE BBB | Stable (Assigned)
Term Loan Long Term 4.03 ACUITE BBB | Stable (Upgraded from ACUITE BBB- | Negative)
Cash Credit Long Term 0.50 ACUITE BBB | Stable (Upgraded from ACUITE BBB- | Negative)
Term Loan Long Term 5.73 ACUITE BBB | Stable (Upgraded from ACUITE BBB- | Negative)
23 Apr 2020 Bills Discounting Short Term 5.00 ACUITE A3 (Reaffirmed)
Warehouse Receipt Financing Long Term 6.00 ACUITE BBB- | Negative (Reaffirmed)
Packing Credit Short Term 8.00 ACUITE A3 (Reaffirmed)
Term Loan Long Term 1.06 ACUITE BBB- | Negative (Reaffirmed)
Secured Overdraft Long Term 7.50 ACUITE BBB- | Negative (Reaffirmed)
Cash Credit Long Term 3.56 ACUITE BBB- | Negative (Reaffirmed)
Term Loan Long Term 10.60 ACUITE BBB- | Negative (Reaffirmed)
Cash Credit Long Term 9.10 ACUITE BBB- | Negative (Reaffirmed)
Bills Discounting Short Term 5.00 ACUITE A3 (Reaffirmed)
31 Jan 2019 Cash Credit Long Term 3.56 ACUITE BBB- | Stable (Reaffirmed)
Term Loan Long Term 1.36 ACUITE BBB- | Stable (Reaffirmed)
Secured Overdraft Long Term 7.50 ACUITE BBB- | Stable (Reaffirmed)
Packing Credit Short Term 8.00 ACUITE A3 (Reaffirmed)
Bills Discounting Short Term 5.00 ACUITE A3 (Reaffirmed)
Term Loan Long Term 13.30 ACUITE BBB- | Stable (Reaffirmed)
Proposed Bank Facility Long Term 3.00 ACUITE BBB- | Stable (Assigned)
Bills Discounting Short Term 5.00 ACUITE A3 (Reaffirmed)
Bank Guarantee Short Term 0.41 ACUITE A3 (Withdrawn)
Cash Credit Long Term 9.10 ACUITE BBB- | Stable (Reaffirmed)
01 Feb 2018 Cash Credit Long Term 9.10 ACUITE BBB- | Stable (Reaffirmed)
Secured Overdraft Long Term 7.50 ACUITE BBB- | Stable (Reaffirmed)
Cash Credit Long Term 3.56 ACUITE BBB- | Stable (Reaffirmed)
Packing Credit Short Term 8.00 ACUITE A3 (Assigned)
Term Loan Long Term 4.36 ACUITE BBB- | Stable (Reaffirmed)
Term Loan Long Term 13.30 ACUITE BBB- | Stable (Assigned)
Bills Discounting Short Term 5.00 ACUITE A3 (Reaffirmed)
Bills Discounting Short Term 5.00 ACUITE A3 (Assigned)
Bank Guarantee Short Term 0.41 ACUITE A3 (Reaffirmed)
02 Nov 2016 Cash Credit Long Term 22.16 ACUITE BBB- | Stable (Assigned)
Term Loan Long Term 6.95 ACUITE BBB- | Stable (Assigned)
Post Shipment Credit Short Term 5.00 ACUITE A3 (Assigned)
Bank Guarantee Short Term 0.41 ACUITE A3 (Assigned)
­

Lender’s Name ISIN Facilities Date Of Issuance Coupon Rate Maturity Date Quantum (Rs. Cr.) Rating
HDFC Bank Ltd Not Applicable Bills Discounting Not Applicable Not Applicable Not Applicable 50.00 ACUITE A3+ | Reaffirmed
CSB Bank Limited Not Applicable Bills Discounting Not Applicable Not Applicable Not Applicable 5.00 ACUITE A3+ | Reaffirmed
State Bank of India Not Applicable Bills Discounting Not Applicable Not Applicable Not Applicable 3.00 ACUITE A3+ | Reaffirmed
Union Bank of India Not Applicable Bills Discounting Not Applicable Not Applicable Not Applicable 12.00 ACUITE A3+ | Reaffirmed
HDFC Bank Ltd Not Applicable Cash Credit Not Applicable Not Applicable Not Applicable 20.00 ACUITE BBB | Stable | Reaffirmed
CSB Bank Limited Not Applicable Cash Credit Not Applicable Not Applicable Not Applicable 0.50 ACUITE BBB | Stable | Reaffirmed
Union Bank of India Not Applicable Cash Credit Not Applicable Not Applicable Not Applicable 14.00 ACUITE BBB | Stable | Reaffirmed
State Bank of India Not Applicable Cash Credit Not Applicable Not Applicable Not Applicable 3.56 ACUITE BBB | Stable | Reaffirmed
Not Applicable Not Applicable Proposed Long Term Bank Facility Not Applicable Not Applicable Not Applicable 3.43 ACUITE BBB | Stable | Reaffirmed
Not Applicable Not Applicable Proposed Short Term Bank Facility Not Applicable Not Applicable Not Applicable 8.00 ACUITE A3+ | Reaffirmed
CSB Bank Limited Not Applicable Secured Overdraft Not Applicable Not Applicable Not Applicable 7.50 ACUITE BBB | Stable | Reaffirmed
HDFC Bank Ltd Not Applicable Term Loan 16-06-2021 7.95 15-03-2023 4.03 ACUITE BBB | Stable | Reaffirmed
HDFC Bank Ltd Not Applicable Term Loan 16-06-2021 7.95 15-03-2027 5.73 ACUITE BBB | Stable | Reaffirmed
State Bank of India Not Applicable Term Loan 30-12-2020 8.1 31-12-2031 4.20 ACUITE BBB | Stable | Reaffirmed
State Bank of India Not Applicable Working Capital Term Loan 30-03-2020 7.4 11-08-2021 0.23 ACUITE BBB | Stable | Reaffirmed
State Bank of India Not Applicable Working Capital Term Loan 12-08-2020 7.4 11-07-2024 0.79 ACUITE BBB | Stable | Reaffirmed
HDFC Bank Ltd Not Applicable Working Capital Term Loan 16-06-2021 7.5 15-06-2022 0.59 ACUITE BBB | Stable | Reaffirmed
HDFC Bank Ltd Not Applicable Working Capital Term Loan 16-06-2021 7.50 15-06-2024 2.76 ACUITE BBB | Stable | Reaffirmed
Union Bank of India Not Applicable Working Capital Term Loan 12-11-2020 8 11-04-2022 0.91 ACUITE BBB | Stable | Reaffirmed
Union Bank of India Not Applicable Working Capital Term Loan 12-11-2020 7.5 11-10-2024 3.77 ACUITE BBB | Stable | Reaffirmed
­

Contacts
Analytical Rating Desk
About Acuité Ratings & Research

Acuité Ratings & Research Limitedwww.acuite.in