GCR assigns Eat N’ Go Nigeria Limited a first time Issuer Rating of BBB+(NG); Outlook Stable

31 Jan 2019 In Rating Notifications

GCR assigns Eat N’ Go Nigeria Limited a first time Issuer Rating of BBB+(NG); Outlook Stable

Lagos, 31 January 2019—Global Credit Ratings has assigned Eat N’ Go Limited a long term national scale Issuer rating of BBB+(NG) and a short term rating of A2(NG); with the Outlook accorded as Stable. The ratings expire in September 2019.


SUMMARY RATING RATIONALE

Global Credit Ratings (“GCR”) has accorded the above credit rating(s) to Eat N’ Go Nigeria Limited (“ENG” or “the Company”) based on the following key criteria:

Eat N’ Go Nigeria Limited has developed a niche position in the Nigerian Quick Service Restaurant sector, underpinned by well-recognised international brands, key alliances with suppliers, experienced management team as well as strong shareholder and franchisor support. Incorporated in 2011, ENG fully commenced business in August 2012, operating international food brand franchises; Domino’s Pizza (now Domino’s) and Cold Stone Creamery (“CSC”). The Pinkberry franchise was recently added and its first store opened in 2018.  Since 2012, operations have expanded significantly from two outlets in Lagos to 70 stores, across three States and the Federal Capital Territory, Abuja.

Supported by rapid expansion over its six-year operational history, ENG’s revenue has increased at a compounded growth rate of 64% to reach N10.7bn in FY17 (FY16: N8.1bn). GCR expects this growth trajectory to continue as new stores are rolled out. However, managing cost pressure remains a key challenge, with expenditure impacted by the devaluation in Naira, food cost inflation, as well as general operating and expansion costs.

In the early years, the EBITDA margin was either negative or small due to high operating costs (including start-up expenses) but this has improved as the company has gained scale. Following a peak of 15.3% in FY14, the EBITDA margin contracted sharply to 8.6% in FY16, as raw material costs were impacted by the Naira devaluation, while other operating costs almost doubled due to inflationary pressures. Exchange rates stabilised somewhat during 2H FY17 and costs were better contained, which saw the EBITDA and operating margins recover to 14.7% and 8.8% respectively in FY17 (FY16: 8.6% and 3.3%). The Company’s earnings underperformed during 7M FY18 due to a substantial rise in other direct costs and operating expenses, as additional stores were opened and a new brand launched. Management also attributed the decline in earnings to increased competitive pressures in Lagos and is committed to diversification into new markets to mitigate the risk.

ENG’s rating assessment benefits from a favourable working capital cycle, which has supported strong operating cash flows. These have been generally sufficient to fund a significant portion of capex, although the expansion has necessitated additional debt. Working capital pressures are expected to intensify from FY19 as store count increases.  Debt (excluding a N1.2bn shareholder loan) reached N2.5bn at July 2018 (FY17: N1.5bn), which translated into moderate credit risk, with net debt to EBITDA at 180% (FY17: 90%). This notwithstanding, the volatility in interest coverage, declining from 3x in FY17 to 1.1x at 7M FY18, reflects the sensitivity of debt serviceability to earnings. Management expects interest cover for FY18 to be better than the interim position, as earnings improve significantly in the fourth quarter due to the festive season. Treating the shareholder loan as debt, net gearing and net debt to EBITDA will register above 160% and 260% respectively at July 2018.

Business risk is elevated by the rapid expansion drive over the medium term which will necessitate around N10bn in new debt funding, in addition to internally generated earnings. Key challenges include overseeing the timeous construction of new restaurants and supply chain management over a wider geographic area. ENG will have to sustain higher earnings to ensure that debt serviceability is not materially impaired.

Going forward, debt will be ramped up to exceed N10bn, as a result of which earnings based gearing will be elevated. If projected earnings are realised, forecasts indicate moderately strong interest cover of 3.6x in FY18, but there remains a risk that the low coverage persists, with increased debt placing further pressure on debt serviceability. ENG reflects strong shareholder support as demonstrated by the recent restructuring of a USD3m short term loan into a subordinated and convertible long term loan. The conversion and subordination clauses do partly mitigate refinancing risk.

Positive rating movement will be dependent on successful rollout of new stores with proven systems to manage the larger business that contribute to the attainment of the robust medium term earnings targets and enable ENG to fund a greater portion of expansion internally, thus reducing the need for debt. Conversely, an excessive increase in debt could see gearing metrics rise to uncomfortable levels and lead to substantial debt service pressure, particularly if earnings targets are not met, and could result in negative rating action.


NATIONAL SCALE RATINGS HISTORY

Initial/New rating (December 2018)
Long term rating: BBB+(NG)
Short term rating: A2+(NG)
Outlook: Stable

ANALYTICAL CONTACTS

Primary Analyst
Adekemi Adebambo
Senior Credit Analyst
.(JavaScript must be enabled to view this email address)
Lagos
+23 41 904 9462-3

Committee Chairperson
Dave King
Chairman
.(JavaScript must be enabled to view this email address)


APPLICABLE METHODOLOGIES AND RELATED RESEARCH

Criteria for Rating Corporate Entities, updated February 2018
Glossary of Terms/Ratios (February 2018)


RATING LIMITATIONS AND DISCLAIMERS

ALL GCR’S CREDIT RATINGS ARE SUBJECT TO CERTAIN LIMITATIONS AND DISCLAIMERS. PLEASE READ THESE LIMITATIONS AND DISCLAIMERS BY FOLLOWING THIS LINK: HTTP://GLOBALRATINGS.COM.NG/UNDERSTANDING-RATINGS. IN ADDITION, GCR’S RATING SCALES AND DEFINITIONS ARE ALSO AVAILABLE FOR DOWNLOAD AT THE FOLLOWING LINK: HTTP://GLOBALRATINGS.COM.NG/RATINGS-INFO/RATING-SCALES-DEFINITIONS. GCR’S CODE OF CONDUCT, CONFIDENTIALITY, CONFLICTS OF INTEREST, PUBLICATION TERMS AND CONDITIONS AND OTHER RELEVANT POLICIES AND PROCEDURES ARE ALSO AVAILABLE AT HTTP://GLOBALRATINGS.COM.NG.


SALIENT FEATURES OF ACCORDED RATINGS

GCR affirms that a.) no part of the rating process was influenced by any other business activities of the credit rating agency; b.) the ratings were based solely on the merits of the rated entity, security or financial instrument being rated; c.) such ratings were an independent evaluation of the risks and merits of the rated entity, security or financial instrument; and d.) the ratings expire in September 2019.

 

Eat N’ Go Limited participated in the rating process via face-to-face management meetings, teleconferences and other written correspondence. Furthermore, the quality of information received was considered adequate and has been independently verified where possible.

The credit ratings have been disclosed to Eat N’ Go Limited.

The information received from Eat N’ Go Limited and other reliable third parties to accord the credit rating included:
- 2013-2017 audited annual financial statements,
- budgeted financial statements for the years 2018 to 2023,
- 7-month unaudited management accounts to July 2018,
- Risk Management & Audit Committee Charter
- a breakdown of facilities available and related counterparties
- a completed rating questionnaire.

The ratings above were solicited by, or on behalf of, the rated client, and therefore, GCR has been compensated for the provision of the ratings.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALL GCR CREDIT RATINGS ARE SUBJECT TO CERTAIN LIMITATIONS, TERMS OF USE OF SUCH RATINGS AND DISCLAIMERS. PLEASE READ THESE LIMITATIONS, TERMS OF USE AND DISCLAIMERS BY FOLLOWING THIS LINK:HTTP://GLOBALRATINGS.COM.NG/UNDERSTANDING-RATINGS. IN ADDITION, RATING SCALES AND DEFINITIONS ARE AVAILABLE ON GCR’S PUBLIC WEB SITE AT HTTP://GLOBALRATINGS.COM.NG/RATINGS-INFO/RATING-SCALES-DEFINITIONS. PUBLISHED RATINGS, CRITERIA, AND METHODOLOGIES ARE AVAILABLE FROM THIS SITE AT ALL TIMES.  GCR’S CODE OF CONDUCT, CONFIDENTIALITY, CONFLICTS OF INTEREST, COMPLIANCE, AND OTHER RELEVANT POLICIES AND PROCEDURES ARE ALSO AVAILABLE FROM THE UNDERSTANDING RATINGS SECTION OF THIS SITE

.

ALL GCR CREDIT RATINGS ARE SUBJECT TO CERTAIN LIMITATIONS, TERMS OF USE OF SUCH RATINGS AND DISCLAIMERS. PLEASE READ THESE LIMITATIONS, TERMS OF USE AND DISCLAIMERS BY FOLLOWING THIS LINK: HTTP://GLOBALRATINGS.COM.NG/UNDERSTANDING-RATINGS. IN ADDITION, RATING SCALES AND DEFINITIONS ARE AVAILABLE ON GCR’S PUBLIC WEB SITE AT HTTP://GLOBALRATINGS.COM.NG/RATINGS-INFO/RATING-SCALES-DEFINITIONS. PUBLISHED RATINGS, CRITERIA, AND METHODOLOGIES ARE AVAILABLE FROM THIS SITE AT ALL TIMES. GCR'S CODE OF CONDUCT, CONFIDENTIALITY, CONFLICTS OF INTEREST, COMPLIANCE, AND OTHER RELEVANT POLICIES AND PROCEDURES ARE ALSO AVAILABLE FROM THE UNDERSTANDING RATINGS SECTION OF THIS SITE.

CREDIT RATINGS ISSUED AND RESEARCH PUBLICATIONS PUBLISHED BY GCR, ARE GCR’S OPINIONS, AS AT THE DATE OF ISSUE OR PUBLICATION THEREOF, OF THE RELATIVE FUTURE CREDIT RISK OF ENTITIES, CREDIT COMMITMENTS, OR DEBT OR DEBT-LIKE SECURITIES. GCR DEFINES CREDIT RISK AS THE RISK THAT AN ENTITY MAY NOT MEET ITS CONTRACTUAL AND/OR FINANCIAL OBLIGATIONS AS THEY BECOME DUE. CREDIT RATINGS DO NOT ADDRESS ANY OTHER RISK, INCLUDING BUT NOT LIMITED TO: FRAUD, MARKET LIQUIDITY RISK, MARKET VALUE RISK, OR PRICE VOLATILITY. CREDIT RATINGS AND GCR’S OPINIONS INCLUDED IN GCR’S PUBLICATIONS ARE NOT STATEMENTS OF CURRENT OR HISTORICAL FACT. CREDIT RATINGS AND GCR’S PUBLICATIONS DO NOT CONSTITUTE OR PROVIDE INVESTMENT OR FINANCIAL ADVICE, AND CREDIT RATINGS AND GCR’S PUBLICATIONS ARE NOT AND DO NOT PROVIDE RECOMMENDATIONS TO PURCHASE, SELL OR HOLD PARTICULAR SECURITIES. NEITHER GCR’S CREDIT RATINGS, NOR ITS PUBLICATIONS, COMMENT ON THE SUITABILITY OF AN INVESTMENT FOR ANY PARTICULAR INVESTOR. GCR ISSUES ITS CREDIT RATINGS AND PUBLISHES GCR’S PUBLICATIONS WITH THE EXPECTATION AND UNDERSTANDING THAT EACH INVESTOR WILL MAKE ITS OWN STUDY AND EVALUATION OF EACH SECURITY THAT IS UNDER CONSIDERATION FOR PURCHASE, HOLDING OR SALE.

Copyright © 2013 Global Credit Rating Company Limited. THE INFORMATION CONTAINED HEREIN MAY NOT BE COPIED OR OTHERWISE REPRODUCED OR DISCLOSED , IN WHOLE OR IN PART, IN ANY FORM OR MANNER OR BY ANY MEANS WHATSOEVER, BY ANY PERSON WITHOUT GCR’S PRIOR WRITTEN CONSENT. The ratings were solicited by, or on behalf of, the issuer of the instrument in respect of which the rating is issued, and GCR has been compensated for the provision of the ratings. Information sources used to prepare the ratings are set out in each credit rating report and/or rating notification and include the following: parties involved in the ratings and public information. All information used to prepare the ratings is obtained by GCR from sources reasonably believed by it to be accurate and reliable. Although GCR will at all times use its best efforts and practices to ensure that the information it relies on is accurate at the time, GCR does not provide any warranty in respect of, nor is it otherwise responsible for, the accurateness of such information. GCR adopts all reasonable measures to ensure that the information it uses in assigning a credit rating is of sufficient quality and that such information is obtained from sources that GCR, acting reasonably, considers to be reliable, including, when appropriate, independent third-party sources. However, GCR cannot in every instance independently verify or validate information received in the rating process. Under no circumstances shall GCR have any liability to any person or entity for (a) any loss or damage suffered by such person or entity caused by, resulting from, or relating to, any error made by GCR, whether negligently (including gross negligence) or otherwise, or other circumstance or contingency outside the control of GCR or any of its directors, officers, employees or agents in connection with the procurement, collection, compilation, analysis, interpretation, communication, publication or delivery of any such information, or (b) any direct, indirect, special, consequential, compensatory or incidental damages whatsoever (including without limitation, lost profits) suffered by such person or entity, as a result of the use of or inability to use any such information. The ratings, financial reporting analysis, projections, and other observations, if any, constituting part of the information contained herein are, and must be construed solely as, statements of opinion and not statements of fact or recommendations to purchase, sell or hold any securities. Each user of the information contained herein must make its own study and evaluation of each security it may consider purchasing, holding or selling. NO WARRANTY, EXPRESS OR IMPLIED, AS TO THE ACCURACY, TIMELINESS, COMPLETENESS, MERCHANTABILITY OR FITNESS FOR ANY PARTICULAR PURPOSE OF ANY SUCH RATING OR OTHER OPINION OR INFORMATION IS GIVEN OR MADE BY GCR IN ANY FORM OR MANNER WHATSOEVER.

Click on logo below to view more information about Global Credit Ratings Africa

Recent Rating Reports

25 Mar 2019: Custodian Life Assurance Limited

25 Mar 2019: Lagos State Government of Nigeria

25 Mar 2019: Municipality Waste Management Contractors Limited

25 Mar 2019: Sovereign Trust Insurance Plc

25 Mar 2019: Ondo State Government of Nigeria

25 Mar 2019: Niger State Government of Nigeria

25 Mar 2019: Mixta Real Estate Plc

05 Dec 2018: United Bank for Africa

05 Dec 2018: C&I Leasing Plc

05 Dec 2018: Nigeria Mortgage Refinance Company Plc

Purchase Rating Reports

Parties interested in purchasing individual or sectoral rating reports and/or bulletins from Global Credit Rating Company Limited are kindly requested to contact us on the following telephone numbers or email address.

Telephone:(+2341) 904 9462-3, 904 9466, 0805 615 8393, 0803 352 7871

Email: bisi@warltd.com

Email: tunde@globalratings.net

Recent Bulletin Releases
Rating Sectors
Credit Ratings

For a full list of Credit Ratings performed by Global Credit Ratings Company Limited please click here