Product Quantum (Rs. Cr) Long Term Rating Short Term Rating
Bank Loan Ratings 4.00 ACUITE BBB+ | Stable | Assigned -
Bank Loan Ratings 55.00 ACUITE BBB+ | Stable | Reaffirmed -
Bank Loan Ratings 11.00 - ACUITE A2 | Assigned
Bank Loan Ratings 119.54 - ACUITE A2 | Reaffirmed
Total Outstanding 189.54 - -
Total Withdrawn 0.00 - -
 
Rating Rationale

­Acuite has reaffirmed its long-term rating of ‘ACUITE BBB+’ (read as ACUITE triple B plus) and its short-term rating of ‘ACUITE A2’ (read as ACUITE A two) on the Rs.174.54 Cr. of bank facilities of Topline Infra Projects Private Limited (TIPPL). The outlook is ‘Stable’.
Acuite has also assigned its long-term rating of ‘ACUITE BBB+’ (read as ACUITE triple B plus) and its short-term rating of ‘ACUITE A2’ (read as ACUITE A two) on the Rs.15.00 Cr. of bank facilities of Topline Infra Projects Private Limited. The outlook is ‘Stable’.

Rationale for Rating Reaffirmation
The rating reaffirmation takes into consideration TIPPL’s steady business risk profile  reflected by operating revenues of Rs.283.08 Cr. in FY2024 against Rs.262.38 Cr. FY2023 registering a Y-o-Y growth of ~7.89 percent during the period. Furthermore, the profitability of the company also remained healthy with operating profit margin of 11.08 percent in FY2024 against 10.77 percent in FY2023. TIPPL also has a moderate unexecuted order book position of Rs.676.29 Cr. as of September 2024, reflecting revenue visibility in the near-medium term. The rating also factors in the healthy financial risk profile of the company with healthy net worth, below unity gearing and comfortable debt-protection metrics.
However, the rating is constrained on account of moderate nature of working capital operations, presence in highly competitive industry and tender based nature of operations.


About the Company

­Topline Infra Projects Private Limited (TIPPL), is a Kolkata based company that was incorporated in 2004 and is promoted by Mr. Saurav Agarwal and Mr. Gaurav Agarwal. The company is engaged in undertaking of civil construction of roads and railway platforms, mainly in Ladakh and state of Bihar. Further company is also in the business of Operation and Maintenance of toll booths across the country.

 
Unsupported Rating
­Not Applicable
 
Analytical Approach

­Acuité has considered the standalone business and financial risk profile of TIPPL to arrive at the rating.

 
Key Rating Drivers

Strengths

­Established operations in infrastructure industry with experienced management
TIPPL, incorporated in 2004, has track record of operations of around two decades in the infrastructure industry. The promoters of TIPPL, Mr. Saurav Agarwal and Mr. Gaurav Agarwal have extensive experience in the civil construction business which has enabled the company to obtain orders from reputed clientele reflected by outstanding order book position of Rs.676.29 Cr. as of September 2024. Furthermore, the operating revenues of the company increased to Rs.283.08 Cr. in FY2024 against Rs.262.38 Cr. FY2023 registering a Y-oY growth of ~8 percent during the period. Furthermore, the profitability of the company also remained healthy with operating profit margin of 11.08 percent and absolute profit after tax of Rs.12.78 Cr. in FY2024.

Acuite believes that the promoters' experience and healthy relations with its customers will continue to benefit TIPPL over the medium term.

Healthy financial risk profile
The financial risk profile of the company remained healthy marked by healthy networth, low gearing and comfortable debt protection matrices. The tangible net worth of the company stood at Rs.146.91 Cr. as on 31 March 2024 as against Rs.134.13 Cr. as on 31 March 2023. The improvement is led by increase in tangible net worth on account of accretion of profit to reserves. The debt-equity ratio continues to remain below unity and improved at 0.23 times as of March 31, 2024 as against 0.52 times as of March 31,2023 FY2023. The total debt stood at Rs.33.77 Cr. as of March 31,2024 against Rs.70.17 Cr. as of March 31, 2023. The interest coverage ratio improved to 3.97 times for FY2024 against 3.53 times for FY2023, led by increase in operating profit. The net cash accruals to total debt improved in FY2024 to 0.59 times against 0.25 times in FY2023. The total outstanding liability to tangible net worth improved to 0.30 times during FY2024 as against 0.61 times in FY2023. The debt-EBITDA improved to 1.02 times in FY2024 against 2.35 times in FY2023.

Acuite believes that going forward the financial risk profile of the company is likely to remain healthy backed by steady accruals and no major debt funded capex plans.

Moderate order book position
The outstanding order book of the company stands at Rs.676.29 Cr. as of September 2024. The order book comprises of 18 ongoing orders and four new L1 projects received by the company on which the work will start soon. The orders in hand are to be completed in next 2-3 years, thereby providing revenue visibility in the short medium term. The orders also have escalation clause for orders with tenor above one-year w.r.t labour and material. The increase in labour cost is compensated as per CPI and materials as per WPI. The work order comprises of widening and upgradation of National Highways, improvement and road maintenance works in Bihar and West-Bengal. The company executes entire order on its own and subcontracts semi-skilled and unskilled portion of work. On clientele front, major portion of orders are executed for National Highway Authority of India followed by Road Construction Department of Bihar. As the major orders are being executed for NHAI, the bills are received within 2-3 days of raising the same. On geographical front, the major portion of orders, top two order are being executed in Ladakh, followed by Bihar.


Weaknesses

­­Moderate Nature of Working Capital Operations
The company has a moderate working capital management along with low bank limit utilization. The Gross Current Asset (GCA) days stood at 128 days in FY2024 as against 167 days in FY2023. The GCA days improved on account of low inventory levels during the year. The inventory levels stood at 89 days in FY2024 when compared against 155 days in FY2023. The creditor days stood at 9 days in FY2024 as against 19 days in FY2023. The average utilization of the bank limits of the company stood moderate as the fund-based facilities stood at ~33.88% and non-fund-based facilities stood at ~59.73% in the last 6 months ended September 2024.
Going ahead, the working capital operations are expected to remain moderate in near term.

Tender based nature of operations and competitive industry
TIPPL executes government road construction/widening projects. The revenue of the company is highly dependent on the number and value of tenders floated by the Government. Since the nature of operations is tender based, the business depends on the ability to bid for contracts successfully. Acuite believes that the ability of the firm to maintain the scale of operations along with profitability would be the key rating sensitivity factor over the medium term.

Rating Sensitivities
  • ­Significant improvement in the scale of operations while maintaining the profitability.

  • Sustained order-book growth.

  • Further elongation in working capital cycle.

 
Liquidity Position
Adequate

­The liquidity profile of the company continues to remain adequate with moderate cash accruals and moderately utilised bank limits. The company generated cash accruals of Rs.20.00 Cr. against repayment obligation of Rs.9.26 Cr. in FY2024. The working capital management of the company is moderate with GCA days at 128 days in FY2024. However, the company draws comfort from moderately utilised fund-based working capital limits which stood at 33.77% for last 6 months ending September 2024. Going ahead, the company is expected to generate cash accruals in the range of Rs.23.83 Cr- Rs.27.36 Cr. in FY2025 & FY2026 against repayment obligation of Rs.7.33 Cr. and Rs.2.52 Cr. respectively.

 
Outlook: Stable
­
 
Other Factors affecting Rating
­None
 

Particulars Unit FY 24 (Actual) FY 23 (Actual)
Operating Income Rs. Cr. 283.08 262.38
PAT Rs. Cr. 12.78 9.18
PAT Margin (%) 4.51 3.50
Total Debt/Tangible Net Worth Times 0.23 0.52
PBDIT/Interest Times 3.97 3.53
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
• Infrastructure Sector: https://www.acuite.in/view-rating-criteria-51.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
20 Sep 2023 Bank Guarantee/Letter of Guarantee Short Term 72.00 ACUITE A2 (Reaffirmed)
Bank Guarantee (BLR) Short Term 16.00 ACUITE A2 (Reaffirmed)
Bank Guarantee (BLR) Short Term 25.00 ACUITE A2 (Reaffirmed)
Proposed Bank Guarantee Short Term 1.56 ACUITE A2 (Reaffirmed)
Term Loan Long Term 1.98 ACUITE BBB+ | Stable (Reaffirmed)
Cash Credit Long Term 10.00 ACUITE BBB+ | Stable (Reaffirmed)
Cash Credit Long Term 28.00 ACUITE BBB+ | Stable (Reaffirmed)
Cash Credit Long Term 20.00 ACUITE BBB+ | Stable (Reaffirmed)
01 Jul 2022 Bank Guarantee/Letter of Guarantee Short Term 100.00 ACUITE A2 (Reaffirmed)
Bank Guarantee (BLR) Short Term 2.00 ACUITE A2 (Reaffirmed)
Bank Guarantee (BLR) Short Term 8.00 ACUITE A2 (Assigned)
Cash Credit Long Term 30.00 ACUITE BBB+ | Stable (Reaffirmed)
Cash Credit Long Term 10.00 ACUITE BBB+ | Stable (Assigned)
Working Capital Demand Loan (WCDL) Long Term 3.30 ACUITE BBB+ | Stable (Reaffirmed)
Working Capital Demand Loan (WCDL) Long Term 0.01 ACUITE BBB+ | Stable (Reaffirmed)
Term Loan Long Term 0.01 ACUITE BBB+ | Stable (Reaffirmed)
Working Capital Term Loan Long Term 0.98 ACUITE BBB+ | Stable (Reaffirmed)
Cash Credit Long Term 20.00 ACUITE BBB+ | Stable (Assigned)
Working Capital Term Loan Long Term 0.24 ACUITE BBB+ | Stable (Reaffirmed)
03 Jun 2022 Bank Guarantee (BLR) Short Term 100.00 ACUITE A2 (Reaffirmed)
Cash Credit Long Term 30.00 ACUITE BBB+ | Stable (Reaffirmed)
Term Loan Long Term 0.01 ACUITE BBB+ | Stable (Reaffirmed)
Working Capital Demand Loan (WCDL) Long Term 3.30 ACUITE BBB+ | Stable (Reaffirmed)
Proposed Long Term Bank Facility Long Term 3.22 ACUITE BBB+ | Stable (Reaffirmed)
Working Capital Demand Loan (WCDL) Long Term 0.01 ACUITE BBB+ | Stable (Reaffirmed)
17 May 2022 Bank Guarantee (BLR) Short Term 100.00 ACUITE A2 (Reaffirmed)
Cash Credit Long Term 30.00 ACUITE BBB+ | Negative (Reaffirmed)
Term Loan Long Term 0.01 ACUITE BBB+ | Negative (Reaffirmed)
Working Capital Demand Loan (WCDL) Long Term 3.30 ACUITE BBB+ | Negative (Reaffirmed)
Proposed Long Term Bank Facility Long Term 3.22 ACUITE BBB+ | Negative (Reaffirmed)
Working Capital Demand Loan (WCDL) Long Term 0.01 ACUITE BBB+ | Negative (Reaffirmed)
22 Feb 2021 Bank Guarantee (BLR) Short Term 100.00 ACUITE A2 (Upgraded from ACUITE A3+)
Cash Credit Long Term 30.00 ACUITE BBB+ | Stable (Upgraded from ACUITE BBB | Stable)
Proposed Long Term Bank Facility Long Term 1.08 ACUITE BBB+ | Stable (Upgraded from ACUITE BBB | Stable)
Term Loan Long Term 0.66 ACUITE BBB+ | Stable (Upgraded from ACUITE BBB | Stable)
Working Capital Demand Loan (WCDL) Long Term 3.80 ACUITE BBB+ | Stable (Assigned)
Working Capital Demand Loan (WCDL) Long Term 1.00 ACUITE BBB+ | Stable (Assigned)
­

Lender’s Name ISIN Facilities Date Of Issuance Coupon Rate Maturity Date Quantum
(Rs. Cr.)
Complexity Level Rating
ICICI Bank Ltd Not avl. / Not appl. Bank Guarantee (BLR) Not avl. / Not appl. Not avl. / Not appl. Not avl. / Not appl. 25.00 Simple ACUITE A2 | Reaffirmed
Indusind Bank Ltd Not avl. / Not appl. Bank Guarantee (BLR) Not avl. / Not appl. Not avl. / Not appl. Not avl. / Not appl. 16.00 Simple ACUITE A2 | Reaffirmed
HDFC Bank Ltd Not avl. / Not appl. Bank Guarantee (BLR) Not avl. / Not appl. Not avl. / Not appl. Not avl. / Not appl. 43.00 Simple ACUITE A2 | Reaffirmed
Federal Bank Not avl. / Not appl. Bank Guarantee (BLR) Not avl. / Not appl. Not avl. / Not appl. Not avl. / Not appl. 34.00 Simple ACUITE A2 | Reaffirmed
Indusind Bank Ltd Not avl. / Not appl. Bank Guarantee (BLR) Not avl. / Not appl. Not avl. / Not appl. Not avl. / Not appl. 9.00 Simple ACUITE A2 | Assigned
HDFC Bank Ltd Not avl. / Not appl. Bank Guarantee (BLR) Not avl. / Not appl. Not avl. / Not appl. Not avl. / Not appl. 2.00 Simple ACUITE A2 | Assigned
Indusind Bank Ltd Not avl. / Not appl. Cash Credit Not avl. / Not appl. Not avl. / Not appl. Not avl. / Not appl. 10.00 Simple ACUITE BBB+ | Stable | Reaffirmed
ICICI Bank Ltd Not avl. / Not appl. Cash Credit Not avl. / Not appl. Not avl. / Not appl. Not avl. / Not appl. 20.00 Simple ACUITE BBB+ | Stable | Reaffirmed
HDFC Bank Ltd Not avl. / Not appl. Cash Credit Not avl. / Not appl. Not avl. / Not appl. Not avl. / Not appl. 25.00 Simple ACUITE BBB+ | Stable | Reaffirmed
Federal Bank Not avl. / Not appl. Cash Credit Not avl. / Not appl. Not avl. / Not appl. Not avl. / Not appl. 4.00 Simple ACUITE BBB+ | Stable | Assigned
Not Applicable Not avl. / Not appl. Proposed Bank Guarantee Not avl. / Not appl. Not avl. / Not appl. Not avl. / Not appl. 1.54 Simple ACUITE A2 | Reaffirmed
­

Contacts

About Acuité Ratings & Research

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