MIRA INFORM REPORT

 

 

Report Date :

29.08.2011

 

 

IDENTIFICATION DETAILS

 

Name :

SALVI CHEMICAL INDUSTRIES LIMITED

 

 

Registered Office :

214, Blue Rose Industrial Estate, Western Express Highway, Borivali (E), Mumbai – 400066, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2010

 

 

Date of Incorporation :

10.10.2005

 

 

Com. Reg. No.:

11-156633

 

 

Capital Investment / Paid-up Capital :

Rs. 77.170 millions

 

 

CIN No.:

[Company Identification No.]

U24230MH2005PLC156633

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Manufacturer, Importer and Exporter of Chemical and Pharmaceutical Products.

 

 

No. of Employees :

250 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (45)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Maximum Credit Limit :

USD 590000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track. Trade relations are reported as fair. Business is active. Payments are reported to be usually correct and as per commitments.

 

The company can be considered normal for business dealings at usual trade terms and conditions.

 

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

ECGC Country Risk Classification List – April 1, 2010

 

Country Name

Previous Rating

(31.12.2009)

Current Rating

(01.04.2010)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

INFORMATION PARTED BY

 

Name :

Mr. Mani

Designation :

Account Manager

Contact No.:

91-22-28701438

 

 

LOCATIONS

 

Registered Office :

214, Blue Rose Industrial Estate, Western Express Highway, Borivali (E), Mumbai – 400066, Maharashtra, India

Tel. No.:

91-22-28701438

Mobile No.:

91-9322272321 (Mr. Vijayan)

Fax No.:

91-22-28703656

E-Mail :

info@salvichem.com

salvi@bom3.vsnl.net.in

accounts@salvichem.com

Website :

www.salvichem.com

Area :

700 Sq. Fts

Location :

Owned

 

 

 Unit 1 :

E – 93/94, MIDC, Tarapur, Boisar, Maharashtra, India

Tel. No.:

91-2525-728585

Area :

5000 Sq. Meters

Location :

Owned

 

 

 Unit 2 :

E – 90, MIDC, Tarapur, Boisar, Maharashtra, India

Tel. No.:

91-2525-728585

Area :

5000 Sq. Meters

Location :

Owned

 

 

DIRECTORS

 

As On: 30.09.2010

 

Name :

Mr. Kantilal. N. Salvi

Designation :

Director

Address :

B 108, Ashoka Tower, Kulupwadi Road, Borivali (E), Mumbai – 400066, Maharashtra, India

Date of Birth/Age :

11.03.1945

Qualification :

B. Sc

Date of Appointment :

10.10.2005

DIN No :

00535466

 

 

Name :

Mr. Sudhir Salvi

Designation :

Director

Address :

B 108, Ashoka Tower, Kulupwadi Road, Borivali (E), Mumbai – 400066, Maharashtra, India

Date of Birth/Age :

11.10.1940

Qualification :

Technical Director

Date of Appointment :

01.09.2009

DIN No :

02574458

 

 

Name :

Mr. Nirav Salvi

Designation :

Director

Address :

B 108, Ashoka Tower, Kulupwadi Road, Borivali (E), Mumbai – 400066, Maharashtra, India

Date of Birth/Age :

30.03.1974

Qualification :

B. Sc

Date of Appointment :

10.10.2005

DIN No :

00535510

 

 

KEY EXECUTIVES

 

Name :

Mr. Mani

Designation :

Account Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2010

 

Names of Shareholders

No. of Shares

Mr. Kantilal. N. Salvi

2588250

Mr. Nirav Salvi

2195025

 

AS ON 30.09.2010

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Directors or relatives of directors

 

100.00

 

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer, Importer and Exporter of Chemical and Pharmaceutical Products.

 

 

Products :

 

ITC Code No.

Product Description

29171940

Ferrous Fumarate

29051490

Methyl Iodide

29339900

3,5 Di-iodo Salicylic Acid

 

  • Nutrition
  • Intermediates
  • Bulk Drugs
  • Veterinary

 

 

Exports :

 

Products :

Chemicals and Pharmaceuticals

Countries :

·         Indonesia

·         USA

 

 

Imports :

 

Products :

Chemicals

Countries :

·         European Countries

·         China

·         Japan

 

 

Terms :

 

Selling :

L/C, Cash, Credit, D/P

 

 

Purchasing :

L/C, Cash, Credit, D/P 

 

 

GENERAL INFORMATION

 

Customers :

·         Wholesalers

·         Retailers

 

 

No. of Employees :

250 (Approximately)

 

 

Bankers :

·         The Saraswat Cooperative Bank Limited (Lead Banker), SME Vile Parle Branch, Bholanath Cooperative Housing Society, Subhash Road, Vile Parle (East), Mumbai-400057, Maharashtra, India

·         Bank of India

 

 

Facilities :

Secured Loans

31.03.2010

Rs. in Millions

31.03.2009

Rs. in Millions

The Saraswat Co-operative Bank Limited (Term Loan)

10.074

3.418

The Saraswat Co-operative Bank Limited (Cash Credit)

35.986

32.581

The Saraswat Co-operative Bank Limited (P.C./FBN/Bill Discounting)

32.806

12.137

Bank of India (Cash Credit)

52.758

25.018

Bank of India (Term Loan)

36.672

46.668

TMl Finance Services Limited 

0.000

0.168

HDFC Haallmark – Motor Car Loan

1.431

0.000

Total

169.727

119.990

 

Note:

 

All the above loans are secured by hypothecation of company’s plant and machinery for which term loan is taken and the cash credit is secured against the inventories and receivables. The aforesaid secured loans are personally guaranteed by the directors.

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Patel and Kruup

Chartered Accountant

Address :

6, Cresent Chambers, 1st Floor, Tamrind Lane, Fort, Mumbai – 400023, Maharashtra, India

Tel. No.:

91-22-22670815

 

 

Sister Concern :

Nutra Care International Limited

Address : Borivali – (W), Mumbai, Maharashtra, India

Line of Business : Manufacturer and Exporter of Chemicals and Pharmaceuticals Products

 

 

CAPITAL STRUCTURE

 

As on 31.03.2010

 

Authorised Capital :

 

No. of Shares

Type

Value

Amount

7500000

Equity Share

Rs. 10 /- each

Rs. 75.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

 

No. of Shares

Type

Value

Amount

7497000

Equity Share

Rs. 10 /- each

Rs. 74.970 Millions

 

Share Application Money- From Promoters

 

Rs. 2.200 millions

 

Total

 

Rs. 77.170 millions

 

Notes:

 

Of the above 7497000 Equity Shares of Rs. 10 /- each fully paid up, 2590000 Equity Shares were issued and allotted pursuant to the Business Purchase Agreement dated 01.08.2006 and 994000 Shares were issued and allotted by conversion of Unsecured Loan without payment being received in cash in Financial Year 2006-07 to the erstwhile partners of Salvi Chemicals Industries and their family member.

 

As on 30.09.2010

 

Authorised Capital : Rs.100.000 Millions

 

Issued, Subscribed & Paid-up Capital : Rs.79.432 Millions

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2010

31.03.2009

31.03.2008

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

77.170

71.400

66.000

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

71.995

34.715

28.623

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

149.165

106.115

94.623

LOAN FUNDS

 

 

 

1] Secured Loans

169.727

119.990

63.697

2] Unsecured Loans

0.000

0.000

0.000

TOTAL BORROWING

169.727

119.990

63.697

DEFERRED TAX LIABILITIES

7.575

4.117

0.922

 

 

 

 

TOTAL

326.467

230.222

159.242

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

121.877

76.496

26.199

Capital work-in-progress

4.525

7.213

16.783

 

 

 

 

INVESTMENT

0.025

0.025

0.025

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

99.128
116.009

71.191

 

Sundry Debtors

309.693
207.123

119.811

 

Cash & Bank Balances

1.334
6.147

5.016

 

Other Current Assets

13.465
3.519

18.404

 

Loans & Advances

45.505
43.030

30.104

Total Current Assets

469.125
375.828

244.526

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

240.504

207.761

111.038

 

Other Current Liabilities

6.237
5.672

3.298

 

Provisions

22.703
16.415

14.591

Total Current Liabilities

269.444
229.848

128.927

Net Current Assets

199.681
145.980

115.599

 

 

 

 

MISCELLANEOUS EXPENSES

0.359

0.508

0.636

 

 

 

 

TOTAL

326.467

230.222

159.242

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2010

31.03.2009

31.03.2008

 

SALES

 

 

 

 

 

Income

615.541

550.298

349.238

 

 

Other Income

35.984

18.118

12.144

 

 

TOTAL                                     (A)

651.525

568.416

361.382

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Manufacturing Expenses

29.059

18.428

14.559

 

 

Administrative Expenses

13.478

13.375

11.382

 

 

Raw Material Consumed

514.284

460.130

282.217

 

 

Other Manufacturing Expenses

6.317

3.573

2.652

 

 

Export Expenses

8.305

8.425

6.695

 

 

Increase/(Decrease) in Finished Goods

(5.172)

0.567

(3.125)

 

 

Selling Expenses

8.384

5.475

6.611

 

 

Loss doe to fire and Explosion Goods

0.000

0.000

1.378

 

 

Loss doe to fire and Explosion Fixed Assets

0.000

0.000

2.889

 

 

Prior Period Adjustment

0.000

5.564

0.000

 

 

Foreign Exchange Fluctuation

0.000

15.444

0.000

 

 

TOTAL                                     (B)

574.655

530.981

325.258

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B)      (C)

76.870

37.435

36.124

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

18.292

18.728

7.976

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D)                                       (E)

58.578

18.707

28.148

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

7.377

4.047

1.709

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

51.201

14.660

26.439

 

 

 

 

 

Less

TAX                                                                  (H)

9.746

5.152

9.423

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

41.455

9.508

17.016

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

31.714

23.206

7.190

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

Transfer to General Reserve

2.000

1.000

1.000

 

 

Dividend Tax Paid

0.605

0.000

0.000

 

 

Interim Dividend Paid

3.570

 

 

 

BALANCE CARRIED TO THE B/S

66.994

31.714

23.206

 

 

 

 

 

 

EXPORT VALUE

NA

150.079

153.024

 

 

 

 

 

 

Earnings Per Share (Rs.)

 

1.33

2.58

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2010

31.03.2009

31.03.2008

PAT / Total Income

(%)

6.36
1.67

4.71

 

 

 
 

 

Net Profit Margin

(PBT/Sales)

(%)

8.32
2.66

7.57

 

 

 
 

 

Return on Total Assets

(PBT/Total Assets}

(%)

8.66
3.24

9.77

 

 

 
 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.34
0.14

0.28

 

 

 
 

 

Debt Equity Ratio

(Total Liability/Networth)

 

2.99
3.30

2.04

 

 

 
 

 

Current Ratio

(Current Asset/Current Liability)

 

1.74
1.64

1.90

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Note : Registered Office of the company has been shifted from B 108, Ashoka Tower Skulupwadi Road, Borivali (East),  Mumbai – 400 066, Maharashtra, India to the present address w.e.f. 01.08.2006

 

NOTE : company was actually started in 1978 as a partnership concern with Name “ Savi Chemical Industries”. Mr. Kantilal N. Salvi was one of the partner of that firm. In year 10th October 2005. This company was formed and taken over that partnership firm and company started activity from 01.08.2006

 

Form 8

 

Corporate identity number of the company

U24230MH2005PLC156633

Name of the company

SALVI CHEMICAL INDUSTRIES LIMITED

Address of the registered office or of the principal place of  business in India of the company

214, Blue Rose Industrial Estate, Western Express Highway, Borivali (E), Mumbai – 400066, Maharashtra, India

This form is for

Modification of charge

Type of charge

Immovable property

Book debts

Movable property (not being pledge)

Floating charge

Particular of charge holder

The Saraswat Cooperative Bank Limited (Lead Banker), SME Vile Parle Branch, Bholanath Cooperative Housing Society, Subhash Road, Vile Parle (East), Mumbai-400057, Maharashtra, India

Nature of instrument creating charge

Second Supplemental Joint Deed of Hypothecation Memorandum of Deposit for Creation of Further Charge for Term Loan/ Overall limit (where the initial charge created by way of Mortgage by Deposit of Title Deeds)

Date of instrument Creating the charge

19.06.2010

Amount secured by the charge

Rs. 332.801 millions

Brief of the principal terms an conditions and extent and operation of the charge

Rate of interest

Saraswat Bank:14% p. a., Bank of India: 12%p.a.

or at such rate as maybe determined by the consortium bankers from time to time

 

Terms of repayment

Term Loan: 66 months or as determined by the consortium bankers from time to time

Cash Credit: On demand or as determined by the consortium bankers from time to time

 

Margin

25% or as determined by the consortium bankers

 

Extent and operation of the charge

Saraswat Bank: Rs 17,79,01,000( cash credit : Rs 35.000 millions, standby limit of credit: Rs 3.500 millions, Term loan I Rs 0.479 million, Term Loan II Rs 1.176 millions, Term loan III: Rs 2.065 millions, Term loan IV: Rs 1.806 millions,

Term loan New: Rs 0.075 million, Term Loan New Rs 1.125 millions,

Term loan new : Rs 11.500 millions, Bank Guarantee: Rs 0.500 million, L/ C Rs 120.000 millions)

Bank of India: Rs 15,49,00,000 (cash credit: Rs25.000 millions, Term loan I: Rs 38.300 millions, Term Loan II Rs 16.600 millions, L/C Rs 75.000 millions)

 

Other

The Saraswat Co-op Bank Limited are the lead bankers. Saraswat Bank and Bank of India have pari passu charge .

Short particulars of the property charged (Including location of the property)

Hypothecation by way of first charge on pari passu basis all the current assets of the borrower namely stocks for Raw materials, stock in process, semi finished and finished goods

bills receivables book debts and all other movable both present and future at Plot no E90,93,94 and 95 and 131 MIDC Tarapur Boisar Dist

at Plot no E90,93,94 and 95 and 131 MIDC Tarapur Boisar Dist

Mortgage by deposit of title deed all that piece or parcel of factory land and building situated on E-90,E-93, E-94, E-95 at MIDC, Tarapur Boisar Thane District solely belonging to the company

Charge identification number of the charge to be modified

10082737

 

Date of instrument modifying the charge

25.03.2009

Particulars of the present modification

The present limit is Rs 33,28,01,000/-(Saraswat Bank: Rs 177901000( cc Rs 35.000 millions, standby limit of credit: Rs 3.500 millions, TLI Rs 0.479 million, TL II Rs 1.176 millions, TL III: Rs 2.065 millions, TL IV:Rs 1.806 millions, TL New: RS 0.075 millions, TL New Rs 1.125 millions, TL new : Rs 11.500 millions, Bank Guarantee: Rs 0.500 millions, L/C Rs 120.000 millions) Bank of India: Rs 154.900 millions (cc: Rs25.000 millions, TL I: Rs 38.300 millions, TL II Rs 16.600 millions, L/CRs 75.000 millions)

 

Fixed Assets:

 

  • Land
  • Factory Building
  • Plant and Machinery
  • Furniture and Fixtures
  • Laboratory Equipment
  • Computer
  • Motor Cycle
  • Scooter
  • Air Conditioner
  • Tata 407
  • Cycle
  • Office Equipment

 


CMT REPORT (Corruption, Money Laundering & Terrorism]

 

The Public Notice information has been collected from various sources including but not limited to: The Courts, India Prisons Service, Interpol, etc.

 

1]         INFORMATION ON DESIGNATED PARTY

No records exist designating subject or any of its beneficial owners, controlling shareholders or senior officers as terrorist or terrorist organization or whom notice had been received that all financial transactions involving their assets have been blocked or convicted, found guilty or against whom a judgement or order had been entered in a proceedings for violating money-laundering, anti-corruption or bribery or international economic or anti-terrorism sanction laws or whose assets were seized, blocked, frozen or ordered forfeited for violation of money laundering or international anti-terrorism laws.

 

2]         Court Declaration :

No records exist to suggest that subject is or was the subject of any formal or informal allegations, prosecutions or other official proceeding for making any prohibited payments or other improper payments to government officials for engaging in prohibited transactions or with designated parties.

 

3]         Asset Declaration :

No records exist to suggest that the property or assets of the subject are derived from criminal conduct or a prohibited transaction.

 

4]         Record on Financial Crime :

            Charges or conviction registered against subject:                                                              None

 

5]         Records on Violation of Anti-Corruption Laws :

            Charges or investigation registered against subject:                                                          None

 

6]         Records on Int’l Anti-Money Laundering Laws/Standards :

            Charges or investigation registered against subject:                                                          None

 

7]         Criminal Records

No available information exist that suggest that subject or any of its principals have been formally charged or convicted by a competent governmental authority for any financial crime or under any formal investigation by a competent government authority for any violation of anti-corruption laws or international anti-money laundering laws or standard.

 

8]         Affiliation with Government :

No record exists to suggest that any director or indirect owners, controlling shareholders, director, officer or employee of the company is a government official or a family member or close business associate of a Government official.

 

9]         Compensation Package :

Our market survey revealed that the amount of compensation sought by the subject is fair and reasonable and comparable to compensation paid to others for similar services.

 

10]        Press Report :

            No press reports / filings exists on the subject.

 


 

CORPORATE GOVERNANCE

 

MIRA INFORM as part of its Due Diligence do provide comments on Corporate Governance to identify management and governance. These factors often have been predictive and in some cases have created vulnerabilities to credit deterioration.

 

Our Governance Assessment focuses principally on the interactions between a company’s management, its Board of Directors, Shareholders and other financial stakeholders.

 

 

CONTRAVENTION

 

Subject is not known to have contravened any existing local laws, regulations or policies that prohibit, restrict or otherwise affect the terms and conditions that could be included in the agreement with the subject.

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.46.05

UK Pound

1

Rs.75.20

Euro

1

Rs.66.47

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--CREDIT LINES

1~10

5

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

YES

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

TOTAL

 

45

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                 Payment record (10%)

Credit history (10%)                    Market trend (10%)                                Operational size (10%)

 


 

RATING EXPLANATIONS

 

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

 

Unlimited

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

 

Large

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

 

Fairly Large

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

 

Satisfactory

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

 

Small

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

 

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

 

Credit not recommended

-

NB

                                       New Business

-

 

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.