MIRA
INFORM REPORT
|
Report Date : |
09.11.2012 |
IDENTIFICATION DETAILS
|
Name : |
HOMELINE PRODUCTS |
|
|
|
|
Registered
Office : |
B/106, Virwani Industrial Estate, Off |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2012 |
|
|
|
|
Year of
Establishment : |
1999 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.53.200 Millions |
|
|
|
|
Legal Form : |
Partnership Concern with an unlimited liability of the partners |
|
|
|
|
Line of Business
: |
Manufacturer and Exporter of Plastic Household 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 210000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Usually Correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established partnership concern having satisfactory
track. Trade relations are reported as fair. Business is active. Payments are
reported to be usually correct and as per commitments. The concern 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.
INDIAN ECONOMIC OVERVIEW
India is developing into an open-market economy, yet traces of
its past autarkic policies remain. Economic liberalization, including
industrial deregulation, privatization of state-owned enterprises, and reduced
controls on foreign trade and investment, began in the early 1990s and has
served to accelerate the country's growth, which has averaged more than 7% per
year since 1997. India's diverse economy encompasses traditional village
farming, modern agriculture, handicrafts, a wide range of modern industries,
and a multitude of services. Slightly more than half of the work force is in
agriculture, but services are the major source of economic growth, accounting
for more than half of India's output, with only one-third of its labor force.
India has capitalized on its large educated English-speaking population to become
a major exporter of information technology services and software workers. In
2010, the Indian economy rebounded robustly from the global financial crisis -
in large part because of strong domestic demand - and growth exceeded 8%
year-on-year in real terms. However, India's economic growth in 2011 slowed
because of persistently high inflation and interest rates and little progress
on economic reforms. High international crude prices have exacerbated the
government's fuel subsidy expenditures contributing to a higher fiscal deficit,
and a worsening current account deficit. Little economic reform took place in
2011 largely due to corruption scandals that have slowed legislative work.
India's medium-term growth outlook is positive due to a young population and
corresponding low dependency ratio, healthy savings and investment rates, and
increasing integration into the global economy. India has many long-term
challenges that it has not yet fully addressed, including widespread poverty,
inadequate physical and social infrastructure, limited non-agricultural
employment opportunities, scarce access to quality basic and higher education,
and accommodating rural-to-urban migration.
|
Source
: CIA |
RBI DEFAULTERS’ LIST STATUS
Subject’s name is not enlisted as a defaulter
in the publicly available RBI Defaulters’ list.
EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS
Subject’s name is not enlisted as a defaulter
in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of
31-03-2012.
INFORMATION PARTED BY
|
Name : |
Mr. Ketan M. Nirmal |
|
Designation : |
Partner |
|
Contact No.: |
91-9324089251 |
|
Date : |
09.11.2012 |
LOCATIONS
|
Registered Office : |
B/106, Virwani Industrial Estate, Off Western Express Highway,
Goregoan (East), Mumbai – 400063, Maharashtra, India |
|
Tel. No.: |
91-22-28751719 / 61621721 / 25757086 / 28749148 |
|
Mobile No.: |
91-9324089251 (Mr. Ketan M. Nirmal) |
|
Fax No.: |
91-22-28749149 |
|
E-Mail : |
|
|
Website : |
|
|
Area : |
1000 Sq. ft. |
|
Location : |
Rented |
|
|
|
|
Factory : |
C-30/3, Near Patel Cricket Ground, Kachigam, Daman – 396 210, |
|
Area : |
20000 Sq ft |
|
Location : |
Owned |
PARTNERS
|
Name : |
Mr. Rajesh M. Nirmal |
|
Designation : |
Partner |
|
Date of Birth/Age : |
04.05.1966 |
|
|
|
|
Name : |
Mr. Ketan M. Nirmal |
|
Designation : |
Partner |
|
Date of Birth/Age : |
15.08.1966 |
|
|
|
|
Name : |
Mr. Bharat J. Nirmal |
|
Designation : |
Partner |
|
|
|
|
Name : |
Mr. Kanak M. Nirmal |
|
Designation : |
Partner |
|
Date of Birth/Age : |
02.09.1964 |
|
|
|
|
Name : |
Mrs. Rita K. Nirmal |
|
Designation : |
Partner |
|
Date of Birth/Age : |
19.01.1967 |
|
|
|
|
Name : |
Mrs. Chandni K. Nirmal |
|
Designation : |
Partner |
|
Date of Birth/Age : |
28.02.1979 |
|
|
|
|
Name : |
Mr. Mukundrai G. Nirmal |
|
Designation : |
Partner |
|
Date of Birth/Age : |
07.08.1938 |
|
|
|
|
Name : |
Mrs. Alpa R. Nirmal |
|
Designation : |
Partner |
|
Date of Birth/Age : |
15.07.1971 |
|
|
|
|
Name : |
Mrs. Chandan B. Nirmal |
|
Designation : |
Partner |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer and Exporter of Plastic Household Products. |
|
|
|
|
Exports : |
|
|
Products : |
·
Plastic Household Products |
|
Countries : |
·
Middle East ·
Sri Lanka ·
African Countries |
|
|
|
|
Terms : |
|
|
Selling : |
Cash and Credit (60 days/ 90 days) |
|
|
|
|
Purchasing : |
Cash and Credit (60 days/ 90 days) |
GENERAL INFORMATION
|
Suppliers : |
·
Delta Graphic ·
Crystal Container |
|
|
|
|
Customers : |
Wholesalers, Retailers, Distributor ·
D’Mart ·
Big Bazaar |
|
|
|
|
No. of Employees : |
250 (Approximately) |
|
|
|
|
Bankers : |
·
Indian Overseas Bank, Jogeshwari (East), Mumbai, Maharashtra,
India ·
State Bank of India, Branch Malad (West), Mumbai
, India |
|
|
|
|
Facilities : |
·
Cash Credit, Over Draft Rs.50.000 Millions (From Indian Overseas
Bank) ·
TL Rs.50.000 Millions (From State Bank of India) |
|
|
|
|
Banking Relations
: |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Amit Desai and Associates Chartered Accountants |
|
Address : |
Mumbai, |
|
|
|
|
Sister Concern : |
Name: Real Plastics Address: Survey No.
328/11, Kachigam, Daman, Daman and Diu, India Line of
business: Manufacturer of Household Products. Name: Clips Company Address: Daman, Daman
and Diu, India Line of
business: Manufacturer of Household Products. Name: Multiple Plastic
Container Address: Daman, Daman
and Diu, India Line of
business: Plastic Household Item. |
CAPITAL STRUCTURE
As on: 31.03.2012
|
Capital Investment : |
|
|
Owned : |
Rs.53.200 Millions |
|
Borrowed : |
-- |
|
Total : |
Rs.53.200 Millions |
FINANCIAL DATA
[all figures are in
Rupees Millions]
|
Particulars |
|
|
31.03.2012 |
|
Sales Turnover (Approximately) |
|
|
235.000 |
|
|
|
|
(Due to more
Export ) |
Expected Sales (2012-2013): Rs.280.000 Millions
The above information has been parted by Mr. Ketan M. Nirmal
Note : Sole Proprietory and Partnership concerns are
exempted from filing their financials with the Government Authorities or
Registry.
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Partner’s Capital |
53.232 |
34.822 |
21.023 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
0.000 |
0.000 |
0.000 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
53.232 |
34.822 |
21.023 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
61.120 |
35.152 |
30.545 |
|
|
2] Unsecured Loans |
6.820 |
9.378 |
4.699 |
|
|
TOTAL BORROWING |
67.940 |
44.530 |
35.244 |
|
|
DEFERRED TAX LIABILITIES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
121.172 |
79.352 |
56.267 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
49.222 |
34.579 |
28.073 |
|
|
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
0.000 |
0.000 |
0.000 |
|
|
DEFERREX TAX ASSETS |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
26.680
|
18.604 |
12.584 |
|
|
Sundry Debtors |
50.116
|
35.259 |
24.914 |
|
|
Cash & Bank Balances |
2.958
|
0.549 |
0.795 |
|
|
Other Current Assets |
0.000
|
0.000 |
0.000 |
|
|
Loans & Advances |
14.530
|
10.743 |
4.388 |
|
Total
Current Assets |
94.284
|
65.155 |
42.681 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
|
|
|
|
|
Other Current Liabilities |
|
|
|
|
|
Provisions |
|
|
|
|
Total
Current Liabilities |
22.334
|
20.382 |
14.487 |
|
|
Net Current Assets |
71.950
|
44.773 |
28.194 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
121.172 |
79.352 |
56.267 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
|
|
SALES |
|
|
|
|
|
|
|
Sales |
170.554 |
116.990 |
|
|
|
|
Labour Job |
0.127 |
0.186 |
0.432 |
|
|
|
Interest Received |
0.061 |
0.033 |
|
|
|
|
Rent Received |
0.597 |
0.584 |
|
|
|
|
TOTAL |
171.339 |
117.793 |
91.881 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Cost of Goods Sold |
73.147 |
47.307 |
42.238 |
|
|
|
Labour Charges |
11.105 |
10.053 |
|
|
|
|
Wages |
4.320 |
2.822 |
|
|
|
|
Power |
3.020 |
2.353 |
|
|
|
|
Provident Fund |
0.303 |
0.216 |
|
|
|
|
Postage and Courier Expenses |
0.334 |
0.071 |
|
|
|
|
Telephone Expenses |
0.096 |
0.097 |
|
|
|
|
Salary |
1.597 |
1.033 |
|
|
|
|
Travelling Expenses |
1.481 |
0.560 |
|
|
|
|
Legal, Professional Charges |
0.296 |
0.292 |
|
|
|
|
Transportation |
3.552 |
2.436 |
|
|
|
|
Staff Welfare |
0.208 |
0.182 |
|
|
|
|
Bank Charges |
0.754 |
0.299 |
|
|
|
|
Bank Interest |
6.107 |
3.915 |
|
|
|
|
Advertisement |
0.104 |
0.011 |
|
|
|
|
Commission |
3.852 |
3.093 |
|
|
|
|
Discount |
3.633 |
2.326 |
|
|
|
|
Insurance |
0.370 |
0.222 |
|
|
|
|
Printing and Stationery |
0.186 |
0.126 |
|
|
|
|
Stores and Spares |
0.769 |
0.566 |
|
|
|
|
Repairs and Maintenance |
2.150 |
2.959 |
|
|
|
|
Sundry Expenses |
0.439 |
0.377 |
|
|
|
|
Conveyance |
0.128 |
0.077 |
|
|
|
|
Rent, Rates and Taxes |
2.121 |
1.309 |
|
|
|
|
Membership and Subsc. |
0.040 |
0.015 |
|
|
|
|
Exibition Expenses |
0.130 |
0.000 |
|
|
|
|
Sales Promotion Expenses |
0.051 |
0.010 |
|
|
|
|
Motor Car Expenses |
0.472 |
0.288 |
|
|
|
|
Scooter Rep and Maintenance Expenses |
0.035 |
0.033 |
|
|
|
|
Computer Expenses |
0.053 |
0.073 |
|
|
|
|
Interest to Others |
0.927 |
0.246 |
|
|
|
|
Interest on Car Loan |
0.107 |
0.152 |
|
|
|
|
Packing Material |
26.817 |
16.564 |
|
|
|
|
Octroi Paid |
0.179 |
0.154 |
|
|
|
|
Maintain. Charges |
0.069 |
0.033 |
|
|
|
|
Canteen Expenses |
0.818 |
0.136 |
|
|
|
|
Sales Tax Paid |
0.064 |
0.001 |
|
|
|
|
Vat Paid |
0.013 |
0.000 |
|
|
|
|
Bad Debts |
0.000 |
|
|
|
|
|
Excise Duty for MOT |
0.013 |
0.111 |
|
|
|
|
Service Tax Paid |
0.000 |
0.035 |
|
|
|
|
TOTAL |
149.860 |
100.724 |
82.812 |
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION |
21.479 |
17.069 |
9.069 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
6.190 |
4.104 |
3.402 |
|
|
|
|
|
|
|
|
|
|
NET PROFIT |
15.289 |
12.965 |
5.667 |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
PAT / Total Income |
(%) |
8.92
|
11.01 |
6.17 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
8.96
|
11.08 |
6.20 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
10.65
|
12.99 |
8.01 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.29
|
0.37 |
0.27 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
1.70
|
1.86 |
2.37 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
4.22
|
3.20 |
2.95 |
LOCAL AGENCY FURTHER INFORMATION
|
Sr. No. |
Check List by Info
Agents |
Available in Report
(Yes / No) |
|
1] |
Year of Establishment |
Yes |
|
2] |
Locality of the firm |
Yes |
|
3] |
Constitutions of the firm |
Yes |
|
4] |
Premises details |
Yes |
|
5] |
Type of Business |
Yes |
|
6] |
Line of Business |
Yes |
|
7] |
Promoter's background |
Yes |
|
8] |
No. of employees |
Yes |
|
9] |
Name of person contacted |
Yes |
|
10] |
Designation of contact person |
Yes |
|
11] |
Turnover of firm for last four years |
Yes |
|
12] |
Profitability for last three years |
Yes |
|
13] |
Reasons for variation <> 20% |
Yes |
|
14] |
Estimation for coming financial year |
Yes |
|
15] |
Capital in the business |
Yes |
|
16] |
Details of sister concerns |
Yes |
|
17] |
Major suppliers |
Yes |
|
18] |
Major customers |
Yes |
|
19] |
Payments terms |
Yes |
|
20] |
Export / Import details (if applicable) |
Yes |
|
21] |
Market information |
-- |
|
22] |
Litigations that the firm / promoter involved in |
-- |
|
23] |
Banking Details |
Yes |
|
24] |
Banking facility details |
Yes |
|
25] |
Conduct of the banking account |
-- |
|
26] |
Buyer visit details |
-- |
|
27] |
Financials, if provided |
Yes |
|
28] |
Incorporation details, if applicable |
No |
|
29] |
Last accounts filed at ROC |
No |
|
30] |
Major Shareholders, if available |
No |
|
31] |
Date of Birth of Proprietor/Partner/Director, if available |
Yes |
|
32] |
PAN of Proprietor/Partner/Director, if available |
No |
|
33] |
Voter ID No of Proprietor/Partner/Director, if available |
No |
|
34] |
External Agency Rating, if available |
No |
TRADE REFERENCE:
·
Delta Graphic
·
Crystal Container
·
D’Mart
·
Big Bazaar
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
1] INFORMATION ON
DESIGNATED PARTY
No 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
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.54.44 |
|
|
1 |
Rs.87.00 |
|
Euro |
1 |
Rs.69.48 |
INFORMATION DETAILS
|
Information
Gathered by : |
SLP |
|
|
|
|
Report Prepared
by : |
VRN |
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 |
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 |
- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.