MIRA INFORM REPORT

 

 

Report Date :

28.05.2012

 

IDENTIFICATION DETAILS

 

Name :

DEVA HOLDING A.S.

 

 

Formerly Known As :

D.E.V.A. Doktorlar Ecza ve Alat Sanayi Ticaret A.S.

 

 

Registered Office :

Halkali Merkez Mah. Basin Ekspres Cad. No:1 34303 Kucukcekmece Istanbul

 

 

Country :

Turkey

 

 

Financials (as on) :

30.09.2011

 

 

Date of Incorporation :

22.08.1958

 

 

Com. Reg. No.:

70061

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

Manufacture and trade of pharmaceuticals, veterinary medicine and also cosmetic products.

 

 

No. of Employees :

1.933

 

RATING & COMMENTS

 

MIRA’s Rating :

B

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

 

 

Payment Behaviour :

No complaints

 

 

Litigation :

Clear

 

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 – March 31st, 2012

 

Country Name

Previous Rating

(31.12.2011)

Current Rating

(31.03.2012)

Turkey

B1

B1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

COMPANY IDENTIFICATION

 

NAME

:

DEVA HOLDING A.S.

HEAD OFFICE ADDRESS

:

Halkali Merkez Mah. Basin Ekspres Cad. No:1 34303 Kucukcekmece Istanbul / Turkey

PHONE NUMBER

:

90-212-692 92 92

 

FAX NUMBER

:

90-212-697 02 08

 

WEB-ADDRESS

:

www.devaholding.com.tr

E-MAIL

:

deva@deva.com.tr

 

 

LEGAL STATUS AND HISTORY

 

TAX OFFICE

:

Buyuk Mukellefler

TAX NO

:

2940000234

REGISTRATION NUMBER

:

70061

REGISTERED OFFICE

:

Istanbul Chamber of Commerce

DATE ESTABLISHED

:

22.08.1958

LEGAL FORM

:

Joint Stock Company

TYPE OF COMPANY

:

Private

AUTHORIZED CAPITAL

:

TL   500.000.000

PAID-IN CAPITAL

:

TL   200.000.000

 

HISTORY

:

Previous Name

:

D.E.V.A. Doktorlar Ecza ve Alat Sanayi Ticaret A.S.

Changed On

:

29.03.2001 (Commercial Gazette Date /Number 03.04.2001/ 5266)

Previous Address

:

Buyukdere Cad No.199/A 80640 4.Levent - Istanbul

Changed On

:

19.10.2007 (Commercial Gazette Date /Number 24.10.2007/ 6922)

Other Changes

:

An agreement was signed between "International Pharma Ltd" and "East Pharma SARL" (Luxemburg) to transfer majority shares at the subject company owned by  "International Pharma Ltd" to "East Pharma SARL"

Changed On

:

27.11.2006

Other Changes

:

The authorized capital was increased from TL 100.000.000 to TL 500.000.000

Changed On

:

15.12.2008 (Commercial Gazette Date /Number 02.01.2009/ 7219)

Other Changes

:

The paid-in capital was increased from TL 144.000.000 to TL 180.000.000

Changed On

:

30.03.2010 (Commercial Gazette Date /Number 05.04.2010/ 7536)

Other Changes

:

The paid-in capital was increased from TL 180.000.000 to TL 180.070.656.

Changed On

:

31.12.2010 (Commercial Gazette Date /Number 06.01.2011/ 7724)

Other Changes

:

The subject took over and merged with Deva Ilac Sanayi ve Ticaret A.S.

Changed On

:

31.12.2010 (Commercial Gazette Date /Number 06.01.2011/ 7724)

Other Changes

:

The paid-in capital was increased from TL 180.070.656  to TL 200.000.000.

Changed On

:

27.07.2011 (Commercial Gazette Date /Number 02.08.2011/ 7871)

 

 

OWNERSHIP / MANAGEMENT

 

NOTES ON OWNERSHIP / MANAGEMENT

 

:

Quoted at Stock Exchange.

SHAREHOLDERS

:

Eastpharma S.A.R.L

82,21 %

Others

17,79 %

 

 

REMARKS ON SHAREHOLDERS

:

The main shareholder Eastpharma S.A.R.L is a foreign company located in Luxemburg.

 

GROUP PARENT COMPANY

:

DEVA HOLDING A.S.

 

SISTER COMPANIES

:

EASTPHARMA ILAC URETIM PAZARLAMA SANAYI VE TICARET A.S.

 

NEW LIFE YASAM SIGORTA A.S.

 

REALIT GAYRIMENKUL INSAAT SANAYI TURIZM TICARET A.S.

 

RUMITECH HAYVANCILIK URUNLERI TICARET LTD. STI.

 

SABA ILAC SANAYII VE TICARET A.S.

 

VETAS VETERINER VE TARIM ILACLARI A.S.

 

BOARD OF DIRECTORS

:

Philipp Daniel Haas

Chairman

Mesut Cetin

Vice-Chairman

Beat Martin Schlagenhauf

Member

Aysel Olcen Aydiner

Member

 

 

DIRECTORS

:

Philipp Daniel Haas

General Manager

OPERATIONS

 

BUSINESS ACTIVITIES

:

Manufacture and trade of pharmaceuticals, veterinary medicine and also cosmetic products.

 

NACE CODE

:

DG.24.42

 

SECTOR

:

Chemicals

 

NUMBER OF EMPLOYEES

:

1.933

 

REMARKS ON NUMBER OF EMPLOYEES

:

The number of employees is the consolidated figure as of 30.09.2011.

 

NET SALES

:

3.342.711 TL

(1995) 

6.164.676 TL

(1996) 

9.975.615 TL

(1997) 

19.600.756 TL

(1998) 

42.626.016 TL

(1999) 

65.632.114 TL

(2000) 

77.039.233 TL

(2001) 

135.904.521 TL

(2002) 

195.831.684 TL

(2003) 

193.152.666 TL

(2004) 

228.600.431 TL

(2005) 

180.269.387 TL

(2006) 

267.264.879 TL

(2007) 

216.985.507 TL

(2008) 

332.640.465 TL

(2009) 

385.659.898 TL

(2010) 

325.263.535 TL

(01.01-30.09.2011) 

 

 

IMPORT VALUE

:

17.620.625 USD

(2003)

22.976.152 USD

(2004)

29.080.913 USD

(2005)

22.138.668 USD

(2006)

44.492.212 USD

(2007)

63.861.165 TL

(2008)

94.163.716 TL

(2009)

148.571.030 TL

(2010)

147.128.871 TL

(01.01-30.09.2011)

 

 

IMPORT COUNTRIES

:

European Countries

 

MERCHANDISE IMPORTED

:

Investment goods

Raw materials

 

EXPORT VALUE

:

3.981.974 USD

(1995)

3.946.683 USD

(1996)

1.461.769 TL

(1997)

1.953.481 TL

(1998)

5.074.344 TL

(1999)

5.003.332 USD

(2000)

5.194.390 USD

(2001)

11.236.070 TL

(2002)

7.282.572 USD

(2003)

5.281.947 USD

(2004)

11.344.598 TL

(2005)

12.860.610 TL

(2006)

9.546.653 USD

(2007)

15.915.869 TL

(2008)

13.110.705 TL

(2009)

13.283.657 TL

(2010)

11.645.418 TL

(01.01-30.09.2011)

 

 

EXPORT COUNTRIES

:

Lebanon

Guatamela

U.A.E.

U.K.

Afghanistan

South Korea

India

Serbia

Romania

Poland

Switzerland

Austria

Portugal

Ireland

France

Chile

Kenya

Spain

 

MERCHANDISE  EXPORTED

:

Drugs

Vitamins

 

HEAD OFFICE ADDRESS

:

Halkali Merkez Mah. Basin Ekspres Cad. No:1 34303 Kucukcekmece  Istanbul / Turkey 

 

BRANCHES

:

Factory  :  Ankara Asfalti Ustu 5.Km Kosekoy Izmit Kocaeli/Turkey

 

Factory  :  Ulus Mah. Ankara Cad. No. 2 Kartepe Kocaeli/Turkey

 

Factory  :  Haci Halim Mh. Ankara Cad. No.271 PK.319 Kartepe Kocaeli/Turkey

 

Factory  :  Organize Sanayi Bolgesi  Ataturk Cad. No.8 Cerkezkoy Tekirdag/Turkey

 

Factory  :  Organize Sanayi Bolgesi  Ataturk Mahallesi Fatih Bulvari No:26 Cerkezkoy Tekirdag/Turkey (owned) (18.742 sqm)

 

Factory  :  Davutpasa Cad. Cebe Ali Bey Sok. No.12 Topkapi Istanbul/Turkey

 

INVESTMENTS

:

Investments are going on.

 

 

TREND OF BUSINESS

:

There was an upwards trend in  2010. Trend of business appears to be steady in  1.1 - 30.9.2011.

SIZE OF BUSINESS

:

Giant

 

 

FINANCE

 

MAIN DEALING BANKS

:

T.Is Bankasi Rihtim Kadikoy Branch

 

CREDIT FACILITIES

:

The subject company is making use of credit facilities.

 

PAYMENT BEHAVIOUR

:

No payment delays have come to our knowledge.

 

KEY FINANCIAL ELEMENTS

:

 

(2008) TL

(2009) TL

(2010) TL

(01.01-30.09.2011) TL

 

Net Sales

216.985.507

332.640.465

385.659.898

325.263.535

 

Profit (Loss) Before Tax

-109.124.998

-10.003.232

-2.206.708

1.644.065

 

Stockholders' Equity

255.542.083

305.150.347

339.823.637

355.656.047

 

Total Assets

489.794.146

528.421.592

622.800.948

658.658.484

 

Current Assets

253.753.948

279.335.491

325.827.296

315.772.912

 

Non-Current Assets

236.040.198

249.086.101

296.973.652

342.885.572

 

Current Liabilities

205.847.719

183.942.954

229.790.972

219.625.117

 

Long-Term Liabilities

28.404.344

39.328.291

53.186.339

83.377.320

 

Gross Profit (loss)

61.124.806

128.348.105

141.475.437

119.187.449

 

Operating Profit (loss)

-63.185.048

12.913.213

6.823.017

40.988.818

 

Net Profit (loss)

-91.411.043

-8.189.938

-1.603.508

-4.101.750

 

 

 

 

 

 

COMMENT ON FINANCIAL POSITION

 

Capitalization

Good As of 30.09.2011

Liquidity

Insufficient As of 30.09.2011

Remarks On Liquidity

The unfavorable gap between average collection and average payable period has an adverse effect on liquidity.

 

The liquid assets consist mainly of receivables the amount of cash&banks or marketable securities (which are more liquid) are low.

 

Profitability

Operating Loss  in 2008

Net Loss  in 2008

In Order Operating Profitability  in 2009

Net Loss  in 2009

Fair Operating Profitability  in 2010

Net Loss  in 2010

High Operating Profitability (01.01-30.09.2011)

Net Loss (01.01-30.09.2011)

 

Gap between average collection and payable periods

Unfavorable in 01.01-30.09.2011

General Financial Position

Unsatisfactory

 

 

Incr. in producers’ price index

 

Average USD/TL

Average EUR/TL

Average GBP/ TL

 ( 1998 )

54,30 %

0,2657

0,2967

0,4410

 ( 1999 )

62,90 %

0,4278

0,4518

0,6843

 ( 2000 )

32,70 %

0,6251

0,5774

0,9480

 ( 2001 )

88,60 %

1,1991

1,0714

1,7300

 ( 2002 )

30,80 %

1,5168

1,3741

2,2001

 ( 2003 )

13,90 %

1,5302

1,7141

2,4982

 ( 2004 )

13,84 %

1,4266

1,7666

2,6001

 ( 2005 )

2,66 %

1,3499

1,6882

2,4623

 ( 2006 )

11,58 %

1,4309

1,7987

2,6377

 ( 2007 )

5,94 %

1,3075

1,7901

2,6133

 ( 2008 )

8,11 %

1,2858

1,8876

2,3708

 ( 2009 )

5,93 %

1,5460

2,1529

2,4094

 ( 2010 )

8,87 %

1,5128

2,0096

2,3410

 ( 01.01-30.09.2011)

9,72 %

1,6335

2,3016

2,6294

 ( 2011 )

13,33 %

1,6797

2,3378

2,6863

 ( 01.01-31.01.2012)

0,38 %

1,8353

2,3964

2,8635

 

 

BALANCE SHEETS

 

 

 ( 31.12.2008 )  TL

 

 ( 31.12.2009 )  TL

 

 ( 31.12.2010 )  TL

 

 ( 30.09.2011 )  TL

 

CURRENT ASSETS

253.753.948

0,52

279.335.491

0,53

325.827.296

0,52

315.772.912

0,48

Not Detailed Current Assets

0

0,00

0

0,00

0

0,00

0

0,00

Cash and Banks

6.565.750

0,01

11.651.608

0,02

465.843

0,00

472.960

0,00

Marketable Securities

0

0,00

0

0,00

0

0,00

0

0,00

Account Receivable

106.656.469

0,22

125.362.269

0,24

150.867.144

0,24

171.891.822

0,26

Other Receivable

496.098

0,00

517.876

0,00

777.636

0,00

582.287

0,00

Inventories

86.279.912

0,18

97.942.915

0,19

129.325.530

0,21

115.120.552

0,17

Advances Given

0

0,00

0

0,00

0

0,00

0

0,00

Accumulated Construction Expense

0

0,00

0

0,00

0

0,00

0

0,00

Other Current Assets

53.755.719

0,11

43.860.823

0,08

44.391.143

0,07

27.705.291

0,04

NON-CURRENT ASSETS

236.040.198

0,48

249.086.101

0,47

296.973.652

0,48

342.885.572

0,52

Not Detailed Non-Current Assets

0

0,00

0

0,00

0

0,00

0

0,00

Long-term Receivable

0

0,00

0

0,00

0

0,00

0

0,00

Financial Assets

0

0,00

0

0,00

0

0,00

0

0,00

Tangible Fixed Assets (net)

185.294.732

0,38

191.694.942

0,36

193.972.899

0,31

234.404.609

0,36

Intangible Assets

22.084.647

0,05

27.886.481

0,05

54.497.219

0,09

66.848.885

0,10

Deferred Tax Assets

0

0,00

27.865.273

0,05

28.468.473

0,05

23.821.614

0,04

Other Non-Current Assets

28.660.819

0,06

1.639.405

0,00

20.035.061

0,03

17.810.464

0,03

TOTAL ASSETS

489.794.146

1,00

528.421.592

1,00

622.800.948

1,00

658.658.484

1,00

CURRENT LIABILITIES

205.847.719

0,42

183.942.954

0,35

229.790.972

0,37

219.625.117

0,33

Not Detailed Current Liabilities

0

0,00

0

0,00

0

0,00

0

0,00

Financial Loans

113.605.103

0,23

99.610.069

0,19

109.087.942

0,18

154.298.396

0,23

Accounts Payable

58.087.410

0,12

36.032.559

0,07

71.919.459

0,12

36.643.846

0,06

Loans from Shareholders

0

0,00

0

0,00

0

0,00

0

0,00

Other Short-term Payable

7.316.130

0,01

7.965.192

0,02

7.219.288

0,01

5.664.816

0,01

Advances from Customers

0

0,00

0

0,00

0

0,00

0

0,00

Accumulated Construction Income

0

0,00

0

0,00

0

0,00

0

0,00

Taxes Payable

275.300

0,00

33.529

0,00

0

0,00

869.233

0,00

Provisions

21.793.354

0,04

24.349.575

0,05

22.251.433

0,04

13.337.030

0,02

Other Current Liabilities

4.770.422

0,01

15.952.030

0,03

19.312.850

0,03

8.811.796

0,01

LONG-TERM LIABILITIES

28.404.344

0,06

39.328.291

0,07

53.186.339

0,09

83.377.320

0,13

Not Detailed Long-term Liabilities

0

0,00

0

0,00

0

0,00

0

0,00

Financial Loans

24.591.843

0,05

35.196.167

0,07

44.473.267

0,07

71.816.852

0,11

Securities Issued

0

0,00

0

0,00

0

0,00

0

0,00

Long-term Payable

0

0,00

0

0,00

0

0,00

0

0,00

Loans from Shareholders

0

0,00

0

0,00

0

0,00

0

0,00

Other Long-term Liabilities

296.610

0,00

0

0,00

4.570.035

0,01

6.089.318

0,01

Provisions

3.515.891

0,01

4.132.124

0,01

4.143.037

0,01

5.471.150

0,01

STOCKHOLDERS' EQUITY

255.542.083

0,52

305.150.347

0,58

339.823.637

0,55

355.656.047

0,54

Not Detailed Stockholders' Equity

0

0,00

0

0,00

0

0,00

0

0,00

Paid-in Capital

48.000.000

0,10

144.000.000

0,27

180.070.656

0,29

200.000.000

0,30

Cross Shareholding Adjustment of Capital

-5.798.634

-0,01

139.059

0,00

0

0,00

-25.972

0,00

Inflation Adjustment of Capital

0

0,00

0

0,00

140.080.696

0,22

140.080.696

0,21

Equity of Consolidated Firms

119.772

0,00

0

0,00

141.676

0,00

82.112

0,00

Reserves

150.864.955

0,31

153.215.979

0,29

150.692.762

0,24

150.683.737

0,23

Revaluation Fund

220.352.605

0,45

140.080.696

0,27

2.797.398

0,00

2.870.803

0,00

Accumulated Losses(-)

-66.585.572

-0,14

-124.095.449

-0,23

-132.356.043

-0,21

-133.933.579

-0,20

Net Profit (loss)

-91.411.043

-0,19

-8.189.938

-0,02

-1.603.508

0,00

-4.101.750

-0,01

TOTAL LIABILITIES AND EQUITY

489.794.146

1,00

528.421.592

1,00

622.800.948

1,00

658.658.484

1,00

 

REMARKS ON FINANCIAL STATEMENT

:

The financial statements as of 31.12.2010 of “Deva Holding A.S.” have been prepared by the consolidation of the financial statements of the following firms:Deva Ilac Sanayi ve Tic. A.S., Vetas Veteriner Ve Tarim Ilaclari A.S. and Deva Holding NZ Ltd. However on 31.12.2010 Deva Ilac Sanayi ve Tic. A.S was taken over and merged with the subject company so the financial statements of 01.01.-30.09.2011 have been prepared by the consolidation of the financial statements of the following firms:  Vetas Veteriner Ve Tarim Ilaclari A.S., Deva Holding NZ Ltd.

 

 

INCOME STATEMENTS

 

 

(2008) TL

 

(2009) TL

 

(2010) TL

 

(01.01-30.09.2011) TL

 

Net Sales

216.985.507

1,00

332.640.465

1,00

385.659.898

1,00

325.263.535

1,00

Cost of Goods Sold

155.860.701

0,72

204.292.360

0,61

244.184.461

0,63

206.076.086

0,63

Gross Profit

61.124.806

0,28

128.348.105

0,39

141.475.437

0,37

119.187.449

0,37

Operating Expenses

124.309.854

0,57

115.434.892

0,35

134.652.420

0,35

78.198.631

0,24

Operating Profit

-63.185.048

-0,29

12.913.213

0,04

6.823.017

0,02

40.988.818

0,13

Other Income

0

0,00

0

0,00

8.250.787

0,02

33.288.871

0,10

Other Expenses

0

0,00

0

0,00

0

0,00

0

0,00

Financial Expenses

45.962.325

0,21

22.911.902

0,07

17.277.895

0,04

72.623.059

0,22

Minority Interests

0

0,00

0

0,00

-2.617

0,00

-10.565

0,00

Profit (loss) of consolidated firms

22.375

0,00

-4.543

0,00

0

0,00

0

0,00

Profit (loss) Before Tax

-109.124.998

-0,50

-10.003.232

-0,03

-2.206.708

-0,01

1.644.065

0,01

Tax Payable

299.765

0,00

0

0,00

0

0,00

1.871.064

0,01

Postponed Tax Gain

18.013.720

0,08

1.813.294

0,01

603.200

0,00

-3.874.751

-0,01

Net Profit (loss)

-91.411.043

-0,42

-8.189.938

-0,02

-1.603.508

0,00

-4.101.750

-0,01

 

FINANCIAL RATIOS

 

 

(2008)

(2009)

(2010)

(01.01-30.09.2011)

LIQUIDITY RATIOS

 

Current Ratio

1,23

1,52

1,42

1,44

Acid-Test Ratio

0,55

0,75

0,66

0,79

Cash Ratio

0,03

0,06

0,00

0,00

ASSET STRUCTURE RATIOS

 

Inventory/Total Assets

0,18

0,19

0,21

0,17

Short-term Receivable/Total Assets

0,22

0,24

0,24

0,26

Tangible Assets/Total Assets

0,38

0,36

0,31

0,36

TURNOVER RATIOS

 

Inventory Turnover

1,81

2,09

1,89

1,79

Stockholders' Equity Turnover

0,85

1,09

1,13

0,91

Asset Turnover

0,44

0,63

0,62

0,49

FINANCIAL STRUCTURE

 

Stockholders' Equity/Total Assets

0,52

0,58

0,55

0,54

Current Liabilities/Total Assets

0,42

0,35

0,37

0,33

Financial Leverage

0,48

0,42

0,45

0,46

Gearing Percentage

0,92

0,73

0,83

0,85

PROFITABILITY RATIOS

 

Net Profit/Stockholders' Eq.

-0,36

-0,03

0,00

-0,01

Operating Profit Margin

-0,29

0,04

0,02

0,13

Net Profit Margin

-0,42

-0,02

0,00

-0,01

Interest Cover

-1,37

0,56

0,87

1,02

COLLECTION-PAYMENT

 

Average Collection Period (days)

176,95

135,67

140,83

190,25

Average Payable Period (days)

134,17

63,50

106,03

64,01

WORKING CAPITAL

47906229,00

95392537,00

96036324,00

96147795,00

 

 

 

FOREIGN EXCHANGE RATES

 

Currency
Unit

Indian Rupees

US Dollar

1

Rs.55.73

UK Pound

1

Rs.87.26

Euro

1

Rs.69.89

 

INFORMATION DETAILS

 

Report Prepared by :

MNL

 

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

----

 

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%)

 

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.