Product Quantum (Rs. Cr) Long Term Rating Short Term Rating
Bank Loan Ratings 12.00 ACUITE BBB- | Stable | Assigned -
Bank Loan Ratings 63.00 ACUITE BBB- | Stable | Reaffirmed -
Bank Loan Ratings 2.00 - ACUITE A3 | Reaffirmed
Total Outstanding 77.00 - -
Total Withdrawn 0.00 - -
 
Rating Rationale

­Acuité has reaffirmed the long-term rating of ‘ACUITE BBB-’ (read as ACUITE triple B minus) and short-term rating of ‘ACUITE A3’ (read as ACUITE A three) on the Rs. 65.00 Cr. bank facilities of Shrirajlaxmi Denim Limited (SDL). The outlook is 'Stable'.
Further ­Acuité has assigned the long-term rating of 'ACUITE BBB-' (read as ACUITE triple B minus) on the Rs.12 Cr. bank facilities of SDL. The outlook is 'Stable'.

Rationale for rating
The rating reaffirmation takes into account the expected growth in revenues post decline in FY24 and improving margins. The rating derives support from the established track record of the company over the last decade, incentives received from government through subsidies and moderate financial risk profile which is also expected to improve over the medium term. Moreover, rating is constrained due to the moderately intensive working capital levels and volatility in the cotton prices which affects the operating performance of the company.  

About the Company
Incorporated in December 2012, Shrirajlaxmi Denim Limited (SDL) is engaged in the manufacturing of denim fabric. The manufacturing facility of the company is located at Gujarat Eco Textile Park Limited at Palsana in Surat, Gujarat, equipped with a total installed capacity of 4.32 crore meters per annum of dyeing & weaving; utilized at 61.64% in FY24.  The company has also developed a windmill of 2.10 MW capacity in Jamnagar, Gujarat in FY24 and is currently in the process of developing solar plant of 5 MW at a project cost of Rs.16.67 Cr. in Bharuch, Gujarat; expected to be completed by November 2025. Both these power facilities are tied up with State Grid supplies. The current directors of the company are Mr. Laxmikant Sodhani, Mr.Bharat Sikchi, Mr. Shrikant Shah and Mr. Durgesh Banger.
 
Unsupported Rating
­Not Applicable.
 
Analytical Approach
­Acuité has considered the standalone business and financial risk profiles of Shrirajlaxmi Denim Limited to arrive at the rating
 
Key Rating Drivers

Strengths
Established track of operations
SDL has an established track record of operations dating back to more than a decade. Over the years company has established a strong position in the denim fabric manufacturing industry. The experience of the management is reflected in the growing operations of the company. The denim fabric manufactured by the company is sold to various traders and readymade garment manufacturers at domestic and international markets like Bangladesh, Egypt & Sri Lanka. SDL made exports to the extent of ~8.32 percent of the total revenue in FY24 and is focusing to increase the same, resulting which the export increased to ~12.51 percent during 9MFY25. 
Acuité believes that the industry experience and domain knowledge of the management are expected to support its business risk profile over the medium term.

Incentives from government supporting cashflows
Apart from the denim business, the company is also focused on adapting renewable energies sources by the way of setting up of windmill and solar plant for power generation for which it receives state subsidies. The company also receives other interest and GST subsidies. It has received subsidies worth Rs.12.61 Cr. from FY21-24 and Rs. 2.42 Cr. subsidy in FY25 upto February 28, 2025. Further, the company is receiving GST subsidy from 2018 and is expected to receive ~ Rs 3.75 Cr. for the next two years. 


Expected growth in revenue and improvement in margins
The total operating income of SDL decreased from Rs. 231.11 Cr. in FY23 to Rs.167.44 Cr. in FY24 owing to reduction in the sales quantity on account of subdued production due to the boiler capex and lower purchases by the customers due to the changes in the MSME payment terms. Further, the decrease in cotton prices during the year also affected the realisations of the company. However, the scale of operations is expected to stabilize from FY25 onwards on account of resurgence in the volumes coupled with improving realisations. The company has made revenue of ~Rs.175 Cr. till February 28, 2025.

Despite the moderation in the revenue, the operating and profitability margins increased in comparison with the previous year. The operating margin stood at 7.96 percent in FY24 as against 7.51 percent in FY23; this was on account of lower raw material costs and secondly due to lowering of the power cost which was because of the new windmill for which credits was received. The margins are further expected to improve in FY25 with the setting up of the solar plant and increased focus on exports which offer higher margins.

Moderate Financial risk profile
The financial risk profile of the company stood moderate marked by low gearing, moderate net worth and low debt protection metrics. In FY23, of the total unsecured loan (USL) of Rs.23.76 Cr, Rs.15 Cr. was classified as quasi equity. However, as per the recent sanctions of the bank; this quasi equity has been reclassified into USL for FY24. Therefore, this led to reduction in the networth from Rs.69.73 Cr. in FY23 to Rs.56.08 Cr. in FY24 and increase in debt, thereby moderating the overall gearing to 1.25 times as on 31st March, 2024 as against 0.70 times as on 31st March, 2023. Given this moderation in capital structure & profitability position, the debt coverage indicators stood moderated with the Debt/EBITDA of 5.23 times in FY24 as against 2.81 times in FY23. Further, the interest coverage and debt service coverage (DSCR) also stood low at 2.55 times and 0.87 times in FY24 as against 3.72 times and 1.04 times respectively in FY23. The repayments were managed through working capital adjustments.
Acuité understands that while the company shall be raising debt of Rs.12.60 Cr for the solar project in the near term, the financial risk profile is expected to improve on back of growth in cash accruals.

Weaknesses
­Moderately intensive working capital operations
The working capital operations of the company stood moderately intensive marked by gross current assets (GCA) of 152 days in FY24 as against 125 days in FY23 which majorly includes other current assets of ~Rs.11 Cr. consisting of receivables from government (GST and subsidy) and inventory holding which stood elongated at 73 days in FY24 as against 35 days in FY23 owing to lower sales which led to inventory pile up. The collection period reduced to 59 days in FY24 as against 71 days in FY23 owing to a better credit period of over 30-60 days extended to the customers post change in the MSME payment guidelines. On the other hand, the creditors’ period stood similar to FY23 at 17 days in FY24 as well. The average bank limit utilisation for fund based limits stood at ~73% for the last 12 months ended December 31, 2024 and the non-fund based utilisation stood at an average of ~88% during the same period. Going ahead, the working capital operations are expected to remain in the same level considering the nature of the business. 

Customer concentration risk and susceptibility of profitability to volatility in raw material prices
The company is susceptible to customer concentration risk as ~50 percent of the company’s revenue are generated through sales to one customer.  Any financial or business risk faced by any of its top customers could affect business negatively. Further, the company faces the risk from the volatility in raw material prices as cotton business is highly seasonal in nature and prices are driven by global demand supply parameters. Also, the cotton prices saw a downtrend in recent years which affected the realisations. However, due to the raw material pass through mechanism the margins generally remain range bound. 
Rating Sensitivities
  • Growth in the scale of operations and improving profitability
  • Improvement in financial risk profile supported by healthy cash accruals and no significant debt funded capex
  • Any deterioration in working capital cycle and liquidity profile
 
Liquidity Position
Adequate
The net cash accruals (NCA) of the company stood at Rs.7.71 Cr. against debt repayment obligation of Rs.9.61 Cr. in FY24. The repayments were managed through working capital adjustments. Going forward, the NCA are expected to be in the range of Rs.10.00-15.00 Cr. through FY2025-27 against repayment obligations of Rs.3-8 Cr. The working capital operations of the company are moderate intensive in nature with GCA of 152 days in FY24. However, the reliance on working capital limits is moderate at 73% utilisation levels for last 12 months ending December, 2024. The company has cash and bank balance of Rs.0.63 Cr. and current ratio of 2.10 times as on 31st March, 2024. 
 
Outlook: Stable
­
 
Other Factors affecting Rating
­None.
 

Particulars Unit FY 24 (Actual) FY 23 (Actual)
Operating Income Rs. Cr. 167.44 231.11
PAT Rs. Cr. 1.35 0.23
PAT Margin (%) 0.81 0.10
Total Debt/Tangible Net Worth Times 1.25 0.70
PBDIT/Interest Times 2.55 3.72
Status of non-cooperation with previous CRA (if applicable)
­Not Applicable
 
Interaction with Audit Committee anytime in the last 12 months (applicable for rated-listed / proposed to be listed debt securities being reviewed by Acuite)
Not applicable
Any other information
­None.
 
Applicable Criteria
• Default Recognition :- https://www.acuite.in/view-rating-criteria-52.htm
• Manufacturing Entities: https://www.acuite.in/view-rating-criteria-59.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
28 Feb 2024 Bank Guarantee (BLR) Short Term 2.00 ACUITE A3 (Assigned)
Cash Credit Long Term 30.00 ACUITE BBB- | Stable (Assigned)
Term Loan Long Term 10.84 ACUITE BBB- | Stable (Assigned)
Working Capital Term Loan Long Term 7.81 ACUITE BBB- | Stable (Assigned)
Term Loan Long Term 12.86 ACUITE BBB- | Stable (Assigned)
Proposed Long Term Bank Facility Long Term 1.49 ACUITE BBB- | Stable (Assigned)
­

Lender’s Name ISIN Facilities Date Of Issuance Coupon Rate Maturity Date Quantum
(Rs. Cr.)
Complexity Level Rating
Bank of Baroda Not avl. / Not appl. Bank Guarantee (BLR) Not avl. / Not appl. Not avl. / Not appl. Not avl. / Not appl. 2.00 Simple ACUITE A3 | Reaffirmed
Bank of Baroda Not avl. / Not appl. Cash Credit Not avl. / Not appl. Not avl. / Not appl. Not avl. / Not appl. 40.00 Simple ACUITE BBB- | Stable | Reaffirmed
Not Applicable Not avl. / Not appl. Proposed Long Term Bank Facility Not avl. / Not appl. Not avl. / Not appl. Not avl. / Not appl. 0.65 Simple ACUITE BBB- | Stable | Reaffirmed
Bank of Baroda Not avl. / Not appl. Term Loan Not avl. / Not appl. Not avl. / Not appl. 31 Mar 2034 0.60 Simple ACUITE BBB- | Stable | Reaffirmed
Bank of Baroda Not avl. / Not appl. Term Loan Not avl. / Not appl. Not avl. / Not appl. 30 Sep 2026 5.24 Simple ACUITE BBB- | Stable | Reaffirmed
Bank of Baroda Not avl. / Not appl. Term Loan Not avl. / Not appl. Not avl. / Not appl. 31 Oct 2030 12.08 Simple ACUITE BBB- | Stable | Reaffirmed
Bank of Baroda Not avl. / Not appl. Term Loan Not avl. / Not appl. Not avl. / Not appl. 31 Mar 2034 12.00 Simple ACUITE BBB- | Stable | Assigned
Bank of Baroda Not avl. / Not appl. Working Capital Term Loan Not avl. / Not appl. Not avl. / Not appl. 31 May 2026 4.43 Simple ACUITE BBB- | Stable | Reaffirmed

Contacts

About Acuité Ratings & Research

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