Product Quantum (Rs. Cr) Long Term Rating Short Term Rating
Bank Loan Ratings 38.35 ACUITE BBB | Stable | Reaffirmed -
Bank Loan Ratings 5.00 - ACUITE A3+ | Reaffirmed
Total Outstanding 43.35 - -
Total Withdrawn 0.00 - -
 
Rating Rationale

­Acuité has reaffirmed its long-term rating of ‘ACUITE BBB’ (read as ACUITE triple B) and short-term rating of ‘ACUITE A3+’ (read as ACUITE A three plus) on the Rs. 43.35 crore bank facilities of Samarth A D Protex Private Limited. The outlook is ‘Stable’.

Rationale for reaffirmation
The ratings reflect the group’s established track record along with diversified customer base which includes leading cement players, oil marketing company and various government agencies. It also takes into account the moderate financial risk profile and the adequate liquidity position of the group. Further, although there has been a decline in the operating income of the group, the profitability margins have improved marginally. The revenue of the group stood at at Rs. 364.88 crore in FY24(Prov.) as against at Rs. 376.31 crore in FY23. The group’s revenue stood at ~Rs.235 Crore in H1FY25. The Group’s EBITDA margin improved and stood at 15.43 percent in FY24(Prov.) as against 15.08 percent in FY23 and 7.41 percent FY22. The PAT margin improved marginally and stood at 1.57 percent in FY24(Prov.) as against 1.41 percent in FY23. The improvement in the margins is due to the capacity addition undertaken by the group which was completed in March 2022, wherein higher quality of products are manufactured. The ability of the group to improve the operating income on the back of the capacity addition, while maintaining the margins will remain key monitorable in the medium term.


About the Company

­Samarth A D Protex Private Limited (SAPL) was incorporated in 2013 and started its commercial operation since December 2017. SAPL is also engaged in manufacturing of PP bags and has an installed capacity of 10,500 tons per annum. The present directors of the company are Mr. Anushri Agarwal, Mr. Bishnu Kumar Agarwala, Mr. Samarth Agarwala and Mr. Dhiraj Agarwal. The registered office of the company is in Kolkata.

 
About the Group

­Samarth Fablon Private Limited (SFPL) was incorporated in 2007 by Mr Bishnu Kumar Agarwala. The company is engaged in manufacturing Polypropylene (PP) woven sacks and trading of Polypropylene (PP) granules. The company has its manufacturing unit with an installed capacity of 24,000 tons per annum. The registered office of the company is in Kolkata.

Shree Ram Electrocast Jharkhand Private Limited (SREJPL) was incorporated in October 2010. The company has set up a PP bag manufacturing unit with an installed capacity of 24,000 MTPA . The unit commenced its operation in March 2022. The registered office of the company is in Kolkata.

 
Unsupported Rating

­Not Applicable

 
Analytical Approach

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

­Acuité has taken a consolidated view of SAPL, SFPL and SREJPL because of common management, similar line of business and financial linkages in the form of corporate guarantee extended by SFPL to SAPL. In addition, SFPL and SAPL have extended guarantee to SREJPL.

Key Rating Drivers

Strengths

E?xperienced management
The promoter of the Samarth group(SG) has a business experience of more than a decade in the plastic packaging business. The group has a strong customer base which includes leading cement companies and oil marketing company such as ACC Limited, Ultratech Cement Ltd, Indian Oil Corporation Ltd among others. Apart from supplying Woven sacks/PP bags to cement and OMC sectors, the group caters to government agencies on tender basis. The group has been associated with their key customers almost since inception. Acuité believes that the extensive experience of the promoter would continue to help in the business risk profile of the group going forward.

Moderate financial risk profile
The group has moderate financial risk profile marked by moderate net worth, below average gearing and average debt protection metrics. The tangible net worth of the group increased to Rs. 144.38 crore as on March 31, 2024(Prov.), as against Rs. 139.61 crore as on March 31, 2023. The group’s gearing stood at 1.77 times as on March 31, 2024(Prov.), as against 1.79 times in the March 31, 2023.  The total debt of Rs. 256.14 crore as on March 31, 2024(Prov.), consists of long-term borrowings of Rs.98.28 crore and short-term debt borrowings of Rs.157.86 crore against the total debt of Rs. 249.76 Crore as on March 31, 2023. The long-term borrowings majorly consist of the loan taken for capacity expansion of SREJPL. The interest coverage ratio stood at 2.14 times in FY24(Prov.) as against 2.37 times in FY23. The DSCR stood at 1.43 times in FY24(Prov.) as against 1.49 times in FY23. Acuité believes that the financial risk profile of the group is likely to remain moderate in medium term on account of no major debt funded capacity expansion.   


Weaknesses

Working Capital intensive operations
The operations of SG are working capital intensive reflected by Gross Current Assets (GCA) of 317 days as on March 31, 2024(Prov.), as against 229 days as on March 31, 2023. The inventory days stood at 212 days as on March 31, 2024(Prov.), as against 163 days as on March 31, 2023. The inventory is high in FY24 since the group had stocked up a large variety of PP bags for varied specifications like cement type, brand names etc  to support their rolling stock requirement and for smooth order execution. The debtor days stood at 97 days as on March 31, 2024(Prov.), as against 57 days as on March 31, 2023, and the creditors days stood at 96 days as on March 31, 2024(Prov.), as against 23 days as on March 31, 2023. Working capital requirement is funded through bank lines, the average fund-based utilisation of bank facilities is ~68.66 percent for 6 months ended as on August’2024 for the group.

Susceptibility of margins to raw material price fluctuation
As SG is engaged in the manufacturing of PP bags, the major raw materials required to manufacture such products are polypropylene granules, which is a derivative of crude oil, and the prices of crude oil are directly affected by various macroeconomic factors. Similarly, the prices of such raw materials are also volatile in nature, and such fluctuations in the major raw material prices may impact the operating profit margin of the company. However, such risks are mitigated to some extent due to raw material escalation clause included in the contracts by the group.

Rating Sensitivities

­Substantial improvement in the revenues of the group while maintaining the profitability margins.
Further elongation in the working capital cycle.

 
Liquidity Position
Adequate

The group’s liquidity profile is adequate marked by adequate net cash accruals against maturing debt obligations. The group generated cash accruals of Rs. 30.37 crore in FY24(prov.) as against debt obligations of Rs.13.24 crore for the same period. The cash accruals of the company are estimated to remain in the range of around Rs.36.72 - 41.27 crore during FY2025-26 against repayment obligations ranging from Rs. 6.76-13.82 crore for the same period. The group maintains cash and bank balances of Rs.3.94 crore as on March 31, 2024(Prov.). The current ratio stood at 1.38 times as on March 31, 2024(Prov.). Acuite believes liquidity profile will remain adequate in medium term backed by steady net cash accruals.

 
Outlook: Stable
­
 
Other Factors affecting Rating

­None

 

Particulars Unit FY 24 (Provisional) FY 23 (Actual)
Operating Income Rs. Cr. 364.88 376.31
PAT Rs. Cr. 5.74 5.30
PAT Margin (%) 1.57 1.41
Total Debt/Tangible Net Worth Times 1.77 1.79
PBDIT/Interest Times 2.14 2.37
Status of non-cooperation with previous CRA (if applicable)
­Not Applicable
 
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

Date Name of Instruments/Facilities Term Amount (Rs. Cr) Rating/Outlook
04 Mar 2024 Bank Guarantee (BLR) Short Term 5.00 ACUITE A3+ (Reaffirmed)
Cash Credit Long Term 18.50 ACUITE BBB | Stable (Reaffirmed)
Term Loan Long Term 9.93 ACUITE BBB | Stable (Reaffirmed)
Proposed Long Term Bank Facility Long Term 9.92 ACUITE BBB | Stable (Reaffirmed)
05 Dec 2022 Bank Guarantee/Letter of Guarantee Short Term 0.30 ACUITE A3+ (Reaffirmed)
Bank Guarantee (BLR) Short Term 4.70 ACUITE A3+ (Reaffirmed)
Letter of Credit Short Term 5.29 ACUITE A3+ (Reaffirmed)
Cash Credit Long Term 18.50 ACUITE BBB | Stable (Reaffirmed)
Term Loan Long Term 8.91 ACUITE BBB | Stable (Reaffirmed)
Proposed Long Term Bank Facility Long Term 1.80 ACUITE BBB | Stable (Reaffirmed)
Term Loan Long Term 1.31 ACUITE BBB | Stable (Reaffirmed)
Term Loan Long Term 2.54 ACUITE BBB | Stable (Reaffirmed)
06 Sep 2021 Bank Guarantee (BLR) Short Term 0.30 ACUITE A3+ (Reaffirmed)
Bank Guarantee (BLR) Short Term 4.70 ACUITE A3+ (Reaffirmed)
Cash Credit Long Term 14.70 ACUITE BBB | Stable (Reaffirmed)
Term Loan Long Term 9.96 ACUITE BBB | Stable (Reaffirmed)
Proposed Long Term Bank Facility Long Term 2.45 ACUITE BBB | Stable (Reaffirmed)
Term Loan Long Term 3.74 ACUITE BBB | Stable (Reaffirmed)
Term Loan Long Term 7.50 ACUITE BBB | Stable (Reaffirmed)
25 Aug 2021 Bank Guarantee (BLR) Short Term 5.00 ACUITE A3+ (Reaffirmed)
Term Loan Long Term 7.50 ACUITE BBB | Stable (Reaffirmed)
Term Loan Long Term 13.70 ACUITE BBB | Stable (Reaffirmed)
Proposed Long Term Bank Facility Long Term 2.45 ACUITE BBB | Stable (Reaffirmed)
Cash Credit Long Term 14.70 ACUITE BBB | Stable (Reaffirmed)
06 Aug 2021 Bank Guarantee (BLR) Short Term 5.00 ACUITE A3+ (Reaffirmed)
Term Loan Long Term 7.50 ACUITE BBB | Stable (Reaffirmed)
Term Loan Long Term 13.70 ACUITE BBB | Stable (Reaffirmed)
Proposed Long Term Bank Facility Long Term 2.45 ACUITE BBB | Stable (Reaffirmed)
Cash Credit Long Term 14.70 ACUITE BBB | Stable (Reaffirmed)
­

Lender’s Name ISIN Facilities Date Of Issuance Coupon Rate Maturity Date Quantum
(Rs. Cr.)
Complexity Level Rating
Central Bank of India Not avl. / Not appl. Bank Guarantee (BLR) Not avl. / Not appl. Not avl. / Not appl. Not avl. / Not appl. 5.00 Simple ACUITE A3+ | Reaffirmed
Central Bank of India Not avl. / Not appl. Cash Credit Not avl. / Not appl. Not avl. / Not appl. Not avl. / Not appl. 30.00 Simple ACUITE BBB | Stable | Reaffirmed
Not Applicable Not avl. / Not appl. Proposed Cash Credit Not avl. / Not appl. Not avl. / Not appl. Not avl. / Not appl. 5.43 Simple ACUITE BBB | Stable | Reaffirmed
Central Bank of India Not avl. / Not appl. Term Loan Not avl. / Not appl. Not avl. / Not appl. 31 May 2026 2.92 Simple ACUITE BBB | Stable | Reaffirmed
*Annexure 2 - List of Entities (applicable for Consolidation or Parent / Group / Govt. Support)
Sr. No Name of the companies
1 Samarth A D Protex Private Limited
2 Samarth Fablon Private Limited
3 Shree Ram Electrocast Jharkhand Private Limited


 

 

Contacts

About Acuité Ratings & Research

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