Product Quantum (Rs. Cr) Long Term Rating Short Term Rating
Bank Loan Ratings 7.03 ACUITE BBB- | Stable | Assigned -
Bank Loan Ratings 1.50 - ACUITE A3+ | Assigned
Total Outstanding Quantum (Rs. Cr) 8.53 - -
 
Rating Rationale

­Acuité has assigned its long-term rating of  Acuité BBB- (read as Acuité Triple B minus) and short-term rating of Acuité A3+ (read as Acuité A three plus) to the Rs. 8.53 crore bank facilities of Sri Narayani Plastic Private Limited (SNPPL). The outlook is 'stable'.

Rationale for rating assigned
The rating assigned takes into account the extensive experience of the promoters and their established track record of operations for more than two and a half decades in the trading of plastic products, polymers, and flexible packing films. The rating also factors in the group’s healthy business performance, marked by an improvement in revenues to Rs. 970.25 crore in FY23 (provisional) compared to Rs. 694.08 crore in FY22 and Rs. 441.47 crore in FY21. The improvement is supported by the group's established relationships with suppliers and customers, a favourable revenue mix, and a diversified customer base. The rating is, however, constrained by an average financial risk profile marked by high leverage ratios and the highly commoditized and fragmented nature of the plastic industry, resulting in intense competition.


About Company

Sri Narayani Plastic Private Limited (PSPL) started its operations in 1995 and engaged in the trading of polymers and flexible packaging films for various products such as films, foil, granules, and resin. The company is currently promoted by Mr. Prem Jain, Ms. Pramila Minni, Mr. Tanmayy Minni, and Ms. Shejal Tanmayy Minni as its directors. The company caters to industries such as FMCG, textiles, industrial packing, construction, automotive, and agriculture. It operates from its registered office in Bangalore and has a customer presence across India.

 
About the Group

PAN Group (PG) consists of three companies, namely PAN Synthetics Private Limited, Ganapati Fishing Lines Private Limited (GFPL), anad Sri Narayani Plastic Private Limited (SNPPL). GSPL was incorporated in 1988 and is engaged in the trading of flexible packaging films like polyester, BOPP films, aluminium foil, and other polymers, primarily catering to the needs of the FMCG and textile industries. PSPL was incorporated in 1995 and is engaged in the trading of flexible packaging films like polyester, BOPP films, aluminium foil, and other polymers, primarily catering to the needs of the retail and FCMG sectors.

 

Analytical Approach

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

­Acuité has consolidated the business and financial risk profiles of PAN synthetic private ltd, Ganapati fishing lines private limited and Sri Narayani plastic private ltd to arrive at the rating on the basis of common management, similar line of business and financial linkages. All the three entities together referred as PAN group.

Key Rating Drivers

Strengths

Experienced management and an established track record of operations
The group has more than two and a half decades of experience in the trading of plastic products, polymers, and flexible packing films. The group is currently managed by Mr. Prem Jain, Mrs. Premila Minni, Mr. Tanmayy Minni, and Mrs. Shejal Tanmayya Minni. The extensive experience of promotors has helped the group establish long-term relationships with its customers and suppliers for repeat orders. The group's customers include companies in the FMCG, textile, industrial packing, construction, automotive, and agriculture sectors. PAN Group procures a large variety of polymers and flexi packing products manufactured by reputed suppliers and trades them to various customers as per their requirements with the help of its distribution centres across India. Major products of trade for the group include polyester films, CPP films, BOPP films, aluminium foils, various types of polyethylene granules, and polypropylene granules.
Acuite believes that PG may continue to benefit from its established track record of operations and longstanding relationships with its customers and suppliers.

Stable business profile with low geographical and customer concentration risk
The group engaged in the trading of products including polyester films, CPP films, BOPP films, aluminium foils, various types of polyethylene granules, and polypropylene granules. The group has various distribution centres across India and is diversified across various regions. The diversified distribution mechanism of the group has helped them register healthy growth in revenue from operations to Rs. 970.25 crore in FY23 (provisional), compared to Rs. 694.08 crore in FY22 and Rs. 441.47 crore in FY21. Also, the group caters to various clients across different industries, such as FMCG, textile, industrial packing, construction, automotive, and agriculture sectors, among others. Acuité believes that the business profile of the group will continue to remain healthy on account of its diversified distribution centres and clients across the country and industries.

Moderate working capital management
The Group’s working capital operations are moderate, as reflected by its improved Gross Current Asset (GCA) days of 96 days for FY22 as against 138 days for FY21. The inventory days ranged between 21 and 41 days, and the debtor’s days ranged between 47 and 67 days, during the last three years ending FY22. To support the working capital, the group stretched the creditors to an extent of about 12–24 days during the last three years, ending in FY22. Furthermore, the average working capital limit utilisation remains moderate at 61.60 percent in the past 12 months ended March 2023. Acuité believes that the working capital management of the group will remain a key rating sensitivity over the medium term.

Weaknesses

Average financial risk profile
The financial risk profile of the group is average, marked by moderate net worth, high leverage ratios, and comfortable debt protection matrices. The group’s net worth stood at Rs. 77.91 crore as of March 31, 2022, as against Rs. 67.25 crore as of March 31, 2021. The total debt of Rs. 111.94 crore as of March 31, 2022, consists of Rs. 21.88 crore of term loans, Rs. 8.23 crore of unsecured loans from partners, a working capital loan of Rs. 78.26 crore, and current maturities of long-term debt of Rs. 3.56 crore. The gearing (debt/equity) of the group remains high at 1.44 times as of March 31, 2022, compared to 1.49 times in the same period last year. Furthermore, the debt-to-EBITDA ratio of the group also remains high at 5.77 times for FY22, compared against 7.38 times for FY21. However, the debt protection matrices remain comfortable, marked by an interest coverage ratio of 5.13 times and a debt service coverage ratio of 2.79 times for FY22. The ratio of total outside liabilities to tangible net worth stood at 1.82 times for FY2022 as against 2.10 times in FY2021.
Acuité believes that the improvement in the financial risk profile of the group going forward will remain a key rating sensitivity.

Thin profitability margins
The group’s operating profit margin remained thin at 2.60%–2.68% for the last three years ended March 31, 2023 (provisional) due to the trading nature of the business. Also, the margins remain susceptible to fluctuations in traded goods prices. The domestic plastic producers are substantially dependent on imports of petroleum products, and, hence, any supply-side issue could have a material impact on trading operations and the profitability of the group.

Susceptibility to cyclicality in the plastic industry and end-user industry

The domestic plastic sector is characterised by demand cyclicality, volatility in raw material and metal prices, high regulatory risk, and the risk of imports. Group operates in the cyclical plastic industry, thus making it vulnerable to downturns in industry demand, leading to declines in realisations and profitability. Moreover, the bulk of its revenue is derived from cyclical domestic end-use industries; demand depends on economic growth and consumer sentiments, and thus any decline in demand can also have an adverse impact on sales and profitability for the group. Demand for plastic products depends on the level of construction and infrastructure activities and any movement in economic cycles. Furthermore, the plastic industry remains exposed to global crude oil prices. While the cost-efficient and integrated domestic operations of the company partially cushion profitability against cyclical downturns, it will remain exposed to inherent price and demand volatility in the plastic industry.

Rating Sensitivities
  • Significant improvement in scale of operations while maintaining profitability margins
  • Sustainable improvement in Profitability, Leverage and Solvency position of the group.
  • Sustainable improvement in Gross current assets (GCA) days.
  • Any further deterioration in working capital management leading to deterioration in financials risk profile and liquidity
 
Material Covenants
­None
 
Liquidity Position: Adequate

The liquidity position of the group remains adequate, marked by adequate net cash accruals and moderate working capital utilisation. The net cash accruals of the group stood at 12.02 crore in FY22 against matured debt obligations of Rs. 3.56 crore during the same period. The cash accruals of the group are estimated to remain in the range of Rs. 15–18 crore during the 2024–25 period, while its repayment obligation is estimated to be around Rs. 8.80–7.20 crore during the same period. The current ratio of the group stood at 1.69 times, and cash and bank balances stood at 13.68 crore as of March 31, 2022. The liquidity is also supported by moderate utilisation of its working capital limits, which are utilised on average at 61.60 percent in the last 12 months ending March 2023. Acuité believes that the liquidity of the group is likely to remain adequate over the medium term on account of adequate cash accrual and no major large debt capex plans over the medium term.

 
Outlook:

Acuité believes that PG will maintain ‘Stable’ outlook over the medium term due to extensive experience of its promoters, healthy growth in sales, healthy financial risk profile and efficient working capital management. The rating may be upgraded if the company registers expected or higher-than expected growth in revenues and profitability. Conversely, the outlook may be revised to ‘negative’ in case of company’s inability to achieve the expected increase in revenue and profitability or deterioration in overall financial risk profile.

 
Other Factors affecting Rating
­None
 

Particulars Unit FY 22 (Actual) FY 21 (Actual)
Operating Income Rs. Cr. 694.08 441.47
PAT Rs. Cr. 10.79 5.79
PAT Margin (%) 1.56 1.31
Total Debt/Tangible Net Worth Times 1.44 1.49
PBDIT/Interest Times 5.13 2.98
Status of non-cooperation with previous CRA (if applicable)
ICRA vide its press release dated 14.04.2022, had downgraded the company to ICRA B+/Stable/A4; Issuer Not Cooperating.
 
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
• Rating Process and Timeline: https://www.acuite.in/view-rating-criteria-67.htm
• Trading Entitie: https://www.acuite.in/view-rating-criteria-61.htm

Note on Complexity Levels of the Rated Instrument
­In order to inform the investors about complexity of instruments, Acuité has categorized such instruments in three levels: Simple, Complex and Highly Complex. Acuite’ s categorisation of the instruments across the three categories is based on factors like variability of the returns to the investors, uncertainty in cash flow patterns, number of counterparties and general understanding of the instrument by the market. It has to be understood that complexity is different from credit risk and even an instrument categorized as 'Simple' can carry high levels of risk. For more details, please refer Rating Criteria “Complexity Level Of Financial Instruments” on www.acuite.in
 
Rating History :
­Not Applicable
 

Lender’s Name ISIN Facilities Date Of Issuance Coupon Rate Maturity Date Quantum (Rs. Cr.) Complexity Level Rating
Indusind Bank Ltd Not Applicable Cash Credit Not Applicable Not Applicable Not Applicable 5.50 Simple ACUITE BBB- | Stable | Assigned
Indusind Bank Ltd Not Applicable Covid Emergency Line. Not Applicable Not Applicable Not Applicable 1.53 Simple ACUITE BBB- | Stable | Assigned
Indusind Bank Ltd Not Applicable Letter of Credit Not Applicable Not Applicable Not Applicable 1.50 Simple ACUITE A3+ | Assigned
*Annexure 2 - List of Entities (applicable for Consolidation or Parent / Group / Govt Support)
  1. ­PAN synthetics private limited
  2. Ganapati fishing lines private limited
 

Contacts
Analytical Rating Desk
About Acuité Ratings & Research

Acuité Ratings & Research Limitedwww.acuite.in