MIRA INFORM REPORT

 

 

Report Date :

07.12.2011

 

IDENTIFICATION DETAILS

 

Name :

REEBOK INDIA COMPANY

 

 

Registered Office :

530/1, 3 and 4, Village Bijwasan, New Delhi-110061

 

 

Country :

India

 

 

Financials (as on) :

31.12.2010

 

 

Date of Incorporation :

01.03.1995

 

 

Com. Reg. No.:

55-065954

 

 

Capital Investment / Paid-up Capital :

Rs.228.713 Millions

 

 

CIN No.:

[Company Identification No.]

U74899DL1995ULT065954

 

 

Legal Form :

Unlimited Liability Company

 

 

Line of Business :

Trading of Footwear, Apparel, Accessories, Sports Equipments, etc.

 

 

No. of Employees :

Not Available

 

 

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 2900000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track. The company has incurred some losses in the year 2009-10. However, net worth of the company appears to be satisfactory. 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 for normal 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 – September 30, 2011

 

Country Name

Previous Rating

(30.06.2011)

Current Rating

(30.09.2011)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

 

LOCATIONS

 

Registered Office / Warehouse :

530/1, 3 and 4, Village Bijwasan, New Delhi-110061, India

Tel. No.:

91-11-28062593/94

Fax No.:

91-11-28061908

E-Mail :

kanika.mahna@reebok.com

Website:

http://www.reebok.com

 

 

Branch Office:

7th Floor, Unitech Commercial Tower, II Block B, Greenwood City, Sector 45, Gurgaon-122001, Haryana, India

Tel No.:

91-124-4124100

Fax No.:

91-124-4124101

 

 

DIRECTORS

 

As on 30.06.2011

 

Name :

Mr. Prem Subhinder Singh

Designation :

Managing Director

Address :

E-13, Second Floor, Greater Kailash Enclave I, New Delhi-110048, India

Date of Birth/Age :

19.08.1968

Date of Appointment :

01.01.2003

Din No.:

00148958

Other Directorship:

S. No.

CIN

Name of the Company

Current designation of the director

Date of appointment at current designation

Original date of appointment

Company Status

Defaulting status

1

U74899DL1995ULT065954

REEBOK INDIA COMPANY

Managing director

01-10-03

01-10-03

Active

NO

2

U74899DL1995PTC074855

ADIDAS INDIA MARKETING PRIVATE LIMITED

Managing director

01-09-11

01-09-11

Active

NO

 

 

Name :

Jayson Thomas

Designation :

Additional Director

Address :

Building 59-C, Flat F13 W, Sub Meter 500, Jabal Ali, Dubai 32512

Date of Birth/Age :

25.09.1974

Date of Appointment :

24.03.2011

Din No.:

03488540

Other Directorship:

S.

No.

CIN

Name of the Company

Current designation of the director

Date of appointment at current designation

Original date of appointment

Company Status

Defaulting status

1

U74899DL1995ULT065954

REEBOK INDIA COMPANY

Director

30-06-11

24-03-11

Active

NO

 

 

Name :

Mr. Sachin Mohammed Padath

Designation :

Additional Director

Address :

Tower 05, Flat 2205, (E and W Sub Meter), 345 / Burj, Dubai Development, Dubai 32512

Date of Birth/Age :

16.07.1977

Date of Appointment :

23.03.2011

Din No.:

03487883

Other Directorship:

S.

No.

CIN

Name of the Company

Current designation of the director

Date of appointment at current designation

Original date of appointment

Company Status

Defaulting status

1

U74899DL1995ULT065954

REEBOK INDIA COMPANY

Director

30-06-11

23-03-11

Active

NO

 

 

Name :

Claus Dieter Heckerott

Designation :

Additional Director

Address :

Gluckstr, 21, Herzogenaurach 91074

Date of Birth/Age :

19.09.1962

Date of Appointment :

23.03.2011

Din No.:

03483385

Other Directorship:

S.

No.

CIN

Name of the Company

Current designation of the director

Date of appointment at current designation

Original date of appointment

Company Status

Defaulting status

1

U74899DL1995ULT065954

REEBOK INDIA COMPANY

Director

30-06-11

23-03-11

Active

NO

 

 

KEY EXECUTIVES

 

Name :

Mr. Vineet Sawhney

Designation :

Secretary

Address :

134, Kalyau Vihar, Polo Road, Near Model Town, New Delhi-110009, India

Date of Birth/Age :

14.04.1967

Date of Appointment :

01.09.2003

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.06.2011

 

Names of Shareholders

 

No. of Shares

Reebok Mauritius Company Limited, Mauritius

 

2130377

Focus Energy Limited, India

 

156750

Adidas Technical Services Private Limited, India

 

2

 

 

 

Total

 

2287129

 

As on 30.06.2011

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Foreign holdings [Foreign institutional investors, Foreign Companies, Foreign Financial Institutions, Non-resident Indian or Overseas corporate bodies or others]

 

93.15

Bodies corporate

 

6.85

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Trading of Footwear, Apparel, Accessories, Sports Equipments, etc.

 

 

GENERAL INFORMATION

 

Bankers :

Standard Chartered Bank, Narain Manzil, 23, Barakhamba Road, New Delhi-110001, India

 

 

Facilities :

Unsecured Loan

As on 31.12.2010

[Rs. in Millions]

As on 31.12.2009

[Rs. in Millions]

Short Term Loan

 

 

From Banks *

 

 

Working Capital Demand Loans

2079.874

1138.850

Cash Credit

48.345

13.557

From Others

 

 

Loan From Shareholders

0.127

0.128

Total

2128.346

1152.535

 

NOTE: * Guaranteed by Adidas AG through a corporate guarantee.

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

N. Narasimhan and Company

Chartered Accountants

Address :

211, Hans Bhawan, 1 Bahudur Shah, Zafar Marg, New Delhi-110002, India

 

 

Holding Company:

Reebok Mauritius (Company) Limited

 

 

Ultimate Holding Company:

·         Reebok International Limited, USA [till 30 January 2006]

·         Adidas AG [with effect from 31 January 2006]

 

 

Fellow Subsidiaries:

·         Rebook International Limited, USA [w.e.f. 31 January 2006]

·         RIL, UK

·         Reebok, Japan

·         The Rockport Company, USA

·         Adidas Sourcing Limited, Hong Kong

·         Adidas International Trading BV Limited, Netherlands

·         Adidas India Marketing Private Limited

·         Adidas Technical Services, India 

·         Adidas Sports Licensed Division, USA

·         Adidas Services Limited, Hong Kong

 

 

CAPITAL STRUCTURE

 

As on 31.12.2010

 

Authorised Capital :

No. of Shares

Type

Value

Amount

2300000

Equity Shares

Rs.100/- each

Rs.230.000 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

2287129

Equity Shares

Rs.100/- each

Rs.228.713 Millions

 

Note: Of the above 2130377 (previous year 2130377) equity shares are held by Reebok Mauritius Company Limited, the holding company. The ultimate holding entity based on the shareholding pattern is Adidas AG (with effect from 13 January, 2006). Prior to 31 January 2006, the ultimate holding company was Reebok International Limited, USA.


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.12.2010

31.12.2009

31.12.2008

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

228.713

228.713

228.713

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

520.643

921.820

794.287

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

749.356

1150.533

1023.000

LOAN FUNDS

 

 

 

1] Secured Loans

0.000

0.000

0.000

2] Unsecured Loans

2128.346

1152.535

2575.094

TOTAL BORROWING

2128.346

1152.535

2575.094

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

2877.702

2303.068

3598.094

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

49.508

87.562

73.634

Capital work-in-progress

39.688

0.000

4.542

 

 

 

 

INVESTMENT

0.000

0.000

0.000

DEFERREX TAX ASSETS

274.928

78.271

64.257

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

749.629

409.641

521.121

 

Sundry Debtors

6992.604

6359.094

2502.963

 

Cash & Bank Balances

616.148

321.152

979.146

 

Other Current Assets

0.000

0.000

0.000

 

Loans & Advances

2207.342

2379.943

2326.941

Total Current Assets

10565.723

9469.830

6330.171

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

5949.785

5342.581

1788.897

 

Other Current Liabilities

1972.090

1898.077

1033.686

 

Provisions

130.270

91.937

51.927

Total Current Liabilities

8052.145

7332.595

2874.510

Net Current Assets

2513.578

2137.235

3455.661

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

2877.702

2303.068

3598.094

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.12.2010

31.12.2009

31.12.2008

 

SALES

 

 

 

 

 

Income

7834.230

7721.170

NA

 

 

Other Income

26.710

37.420

NA

 

 

TOTAL                                     (A)

7860.940

7758.590

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

 

 

 

 

Administrative Expenses

7867.980

7123.720

NA

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                     (B)

7867.980

7123.720

NA

 

 

 

 

 

Less

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

(7.040)

634.870

596.490

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

546.900

390.260

296.560

 

 

 

 

 

 

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

(553.940)

244.610

299.930

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

43.890

42.470

24.930

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX (E-F)                 (G)

(597.830)

202.140

275.000

 

 

 

 

 

Less

TAX                                                                  (H)

(196.650)

74.610

101.740

 

 

 

 

 

 

PROFIT / (LOSS) AFTER TAX (G-H)                  (I)

(401.180)

127.530

173.260

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

921.820

794.290

0.000

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

520.640

921.820

0.000

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

39.892

26.700

34.673

 

TOTAL EARNINGS

39.892

26.700

34.673

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Traded Goods

247.536

336.043

349.185

 

TOTAL IMPORTS

247.536

336.043

349.185

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

(175.41)

55.76

75.76

 

 


KEY RATIOS

 

PARTICULARS

 

 

31.12.2010

31.12.2009

31.12.2008

PAT / Total Income

(%)

(5.10)

1.64

NA

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

(7.63)

2.62

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(5.63)

2.12

4.29

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.80)

0.18

0.27

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

13.59

7.37

5.33

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.31

1.29

2.20

 

 

LOCAL AGENCY FURTHER INFORMATION

 

NATURE OF OPERATIONS:

 

Subject is a private company with unlimited liability under the provision of the companies act, 1956. The principal activities of the company are trading of footwear, apparel, accessories, sports equipment etc.

 

OVERVIEW:

 

The overall growth of Gross Domestic Product (GDP) was 8.6 percent in 2010-11 according to the advance estimate (AE) of Central Statistics Office (CSO) as on March 18, 2011, India’s foreign exchange reserves were US $ 303.51 billion, according to the Reserve Bank of India’s (RBI) Weekly statistical Supplement.

 

In 2010, the inflation rate went into double digits again for the first time after the recession. The RBI raised various interbank interest rates no fewer than eight times to curb the growth of money supply. But inflation stayed stubbornly at an average of 9 percent or more throughout the year. Due to this, the borrowing costs for the company substantially increased during the year.

 

In addition, the 2011 finance budget introduced excise duty on apparels @ 4.63% of the MRP, which resulted in increased apparel purchase cost.

 

The year also witnessed higher commodity prices with over 100% increase in cotton prices and 50% increase in polyester prices. The other input costs such as petrol and diesel prices adversely impacted the landed costs of the products.

 

OPERATIONAL REVIEW:

 

Inflation remained a cause of concern and led to tightening of money supply. The landed cost of footwear and apparel was under stress due to increase in rubber, cotton, polyester, oil prices and higher minimum wages.

 

The RBI has tightened the monetary policy in order to combat the high inflation prevailing in the economy by increasing bank rates several times during the year. As a result, the cost of borrowing also went up for the company from Rs.390.200 millions. This has significantly impacted the profitability of the company.

 

During the year the company has initiated the closure of certain unprofitable franchisee run stores. As a result, the company had to accept sales return from such franchisee stores at the time of closure in accordance with the prevalent market norms. This also impacted the financial results of the company to an extent.

 

The company sold 3529084 pairs of footwear compared to 3106940 pairs in 2009. The apparel and accessories sale volumes were 11061278 pcs as against 8314602 pcs sold in 2009.

 

In view of the general slowdown in the sports wear industry as well as franchisee retail, the company sees limited opportunities for growth beyond the current presence of 300 plus cities.

 

BANKERS CHARGES REPORT AS PER REGISTRY

 

Corporate identity number of the company

U74899DL1995PLC065954

Name of the company

REEBOK INDIA COMPANY

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

530/1, 3 and 4, Village Bijwasan, New Delhi-110061, India

This form is for

Modification of charge

Type of charge

Hypothecation

Particular of charge holder

Standard Chartered Bank, Narain Manzil, 23, Barakhamba Road, New Delhi-110001, India

Email

gkjain1234@rediffmail.com

Amount secured by the charge

Rs.32.000 Millions

Description of the property charged indicating whether it is a charged on

Immovable properties

Stock in trade

Book debts

Particulars of the property charged

All stock in trade both present and future consisting of raw material, finished goods, goods in process of manufacturing and other merchandise whatsoever stored or to be stored at borrower's premises of godowns and all present and future book debts, outstanding moneys, receivables, claims and bills etc. shall be hypothecated to the bank by way of first charge on a pari passu basis.

Charge identification number of the charge to be modified

 80000089

Brief description of the instrument modifying the charge under section 135

Supplemental hypothecation agreement of stocks and book debts.

Date of instrument modifying the charge

12.06.2006

Particulars of the present modification

First hypothecation charge over stocks and book debts on a pari passu basis already held for Rs.565.000 Millions stands enhanced to Rs. 915.000 Millions. All other terms and conditions remain unchanged.

 


 

CONTINGENT LIABILITIES [NOT PROVIDED FOR IN RESPECT OF]:

 

Particulars

 

31.12.2010

(Rs. in millions)

31.12.2009

(Rs. in millions)

Guarantee on channel financing

187.500

187.500

Disputed demand of income tax of AY 2004-05

4.420

4.420

Disputed demand of income tax of AY 2006-07

21.751

21.751

Disputed demand of income tax of AY 2007-08

114.872

0.000

Disputed demand of income tax of AY 2006-07 [fringe benefit tax]

0.666

0.000

Disputed demand of income tax of AY 2007-08 [fringe benefit tax]

3.343

5.806

Disputed demand of income tax of AY 2008-09 [fringe benefit tax]

1.675

0.000

Dispute demand of service tax

87.787

87.787

Service tax arrears on rent

42.255

50.759

Total

464.269

358.023

 

 

 


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.51.39

UK Pound

1

Rs.80.20

Euro

1

Rs.68.92

 


 

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

NO

--AFFILIATION

YES/NO

YES

--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.