MIRA INFORM REPORT
|
Report Date : |
30.04.2013 |
IDENTIFICATION DETAILS
|
Name : |
DIVERSEY INDIA PRIVATE LIMITED [w.e.f. 05.03.2010] |
|
|
|
|
Formerly Known
As : |
JOHNSONDIVERSEY INDIA PRIVATE LIMITED JOHNSON WAX PROFESSIONAL PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
501, 5th Floor Ackruti
Centre Point MIDC Central Road, Andheri (East), Mumbai – 400093, Maharashtra |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2011 |
|
|
|
|
Date of
Incorporation : |
01.10.2001 |
|
|
|
|
Com. Reg. No.: |
11-178568 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs. 253.096 Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U74999MH2001PTC178568 |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAACJ9744R |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacturer, Exporter, Importer of Cleaning Material and
Hygiene Products. |
|
|
|
|
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 2600000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Usually Correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company having satisfactory track record.
Latest financials i.e. 2011-12 are missing from the government department.
From the previous year record, it seems that the company is performing well.
Trade relations are reported as fair. Business is active. Payments are
reported to be usually correct. 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 – June 30, 2012
|
Country Name |
Previous Rating (31.03.2012) |
Current Rating (30.06.2012) |
|
India |
A1 |
A1 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low |
A2 |
|
Moderate |
B1 |
|
High |
B2 |
|
Very High |
C1 |
|
Restricted |
C2 |
|
Off-credit |
D |
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.
LOCATIONS
|
Registered Office : |
501, 5th Floor, Ackruti Centre Point, |
|
Tel. No.: |
91-22-66444222/ 22025986/ 66444200 |
|
Fax No.: |
91-22-66444223/ 22015625 |
|
E-Mail : |
|
|
Website : |
|
|
Area : |
800 sq. ft. |
|
Location : |
Rented |
|
|
|
|
Factory 1 : |
Survey No.56/2, Plot No.17, Silver Industrial Estate, Daman-396210,
Daman and |
|
|
|
|
Factory 2 : |
Village Rangwal Apartment, GPI Textile, |
DIRECTORS
AS ON: 24.09.2012
|
Name : |
Mr. Andrew Jeffrey Warren |
|
Designation : |
Director |
|
Address : |
397, |
|
Date of Birth/Age : |
04.06.1964 |
|
Date of Appointment : |
29.11.2006 |
|
DIN No. |
01189271 |
|
|
|
|
Name : |
Mr. Hemant Shivram Godbole |
|
Designation : |
Director |
|
Address : |
A-901, Serenity Complex, Off |
|
Date of Birth/Age : |
10.09.1955 |
|
Date of Appointment : |
29.10.2007 |
|
Voter ID No.: |
ACC2062412 |
|
DIN No. |
02015943 |
|
S.No. |
CIN/LLPIN |
Name
of the Company/ LLP |
Current
designation of the Director/ Designated Partner |
Date
of appointment at current designation |
Original
date of appointment |
Company/
LLP Status |
Defaulting
status |
|
1 |
U74999MH2001PTC178568 |
DIVERSEY
INDIA PRIVATE LIMITED |
Director |
29-10-07 |
03-10-07 |
Active |
NO |
|
Name : |
Mr. Himanshu Jain |
|
Designation : |
Managing Director |
|
Address : |
61 C Jai Apartment, 102 IP Extension, |
|
Date of Birth/Age : |
08.01.1966 |
|
Date of Appointment : |
26.09.2011 |
|
DIN No. |
03540481 |
|
S.No. |
CIN/LLPIN |
Name
of the Company/ LLP |
Current
designation of the Director/ Designated Partner |
Date
of appointment at current designation |
Original
date of appointment |
Company/
LLP Status |
Defaulting
status |
|
1 |
U74999MH2001PTC178568 |
DIVERSEY
INDIA PRIVATE LIMITED |
Managing
director |
26-09-11 |
05-07-11 |
Active |
NO |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
AS ON: 24.09.2012
|
Names of Shareholders |
No. of Shares |
|
Diversey Inc., |
25309599 |
|
Professional Share Holding Inc., |
1 |
|
TOTAL |
25309600 |
AS ON: 24.09.2012
|
Equity Share
Break up |
Percentage |
|
Foreign holdings( Foreign institutional
investor(s), Foreign companie(s) Foreign financial institution(s),
Non-resident Indian(s) or Overseas Corporate bodies or Others |
100.00 |
|
TOTAL |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer, Exporter, Importer of Cleaning Material and
Hygiene Products |
|
|
|
|
Products : |
· Carpet Deodorizer · Carpet Detergent · Clax Action · Clax Boost · Clax Build · Clax Hypo · Clax Xtrasoft · Floor Maintainer · P.O.G. Spotter Gel · Sealer & Finish For Hard Floors · Solvent · Wood Floors Stripper · Bottlewashing System · Dairy Farm Hygiene · General Purpose Spotter · Infection Control · Stainless Steel Polish · Injection Extraction Machines Extraction · Vacuum Cleaners · Central Dispensing Equipment · Carpet Cleaning Machines · Carpet Spotting Kit · Soft Care Bulk Dispenser · Touch-Free Dispenser · Automatic Scrubber Driers · High Shine Crystalline Powder · Sanitizers · Hard Surface Cleaners · Single Disc Machines · Emulsifiers · Softcare Plus · Detergents · Polishing Powder · Drain Cleaners · Floor Strippers · High Pressure Cleaners · Grill Cleaners · Rust Remover · Tannin Stain Remover · Softeners · Liquid Crystallizer · Kitchen Care Descalers |
GENERAL INFORMATION
|
No. of Employees : |
Not Available |
|
|
|
|
Bankers : |
Not Available |
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
S.R. Batliboi and Associates Chartered Accountants |
|
Address : |
14th floor, Ruby 29,
Senapati Bapat Marg, Dadar (West) Mumbai - 400028 |
|
Tel. No.: |
91-22-40356300 |
|
Fax No.: |
91-22-40356400 |
|
E-Mail : |
AABFS3421N |
|
|
|
|
Holding Company : |
Diversey Inc., United States |
CAPITAL STRUCTURE
AS ON: 24.09.2012
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
31000000 |
Equity Shares |
Rs.10/- each |
Rs. 310.000 Millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
25309600 |
Equity Shares |
Rs.10/- each |
Rs. 253.096
Millions |
|
|
|
|
|
FINANCIAL DATA
[all figures are
in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
253.096 |
253.096 |
253.096 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
404.583 |
168.402 |
24.620 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
657.679 |
421.498 |
277.716 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
0.000 |
0.000 |
0.000 |
|
|
2] Unsecured Loans |
0.000 |
284.427 |
284.427 |
|
|
TOTAL BORROWING |
0.000 |
284.427 |
284.427 |
|
|
DEFERRED TAX LIABILITIES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
657.679 |
705.925 |
562.143 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
379.968 |
342.974 |
333.719 |
|
|
Capital work-in-progress |
49.062 |
25.269 |
14.743 |
|
|
|
|
|
|
|
|
INVESTMENT |
0.000 |
0.000 |
0.000 |
|
|
DEFERREX TAX ASSETS |
29.678 |
30.942 |
18.958 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
325.843
|
241.799 |
254.724 |
|
|
Sundry Debtors |
244.386
|
205.911 |
137.507 |
|
|
Cash & Bank Balances |
115.512
|
208.961 |
76.618 |
|
|
Other Current Assets |
4.750
|
0.000 |
0.000 |
|
|
Loans & Advances |
89.890
|
118.975 |
66.947 |
|
Total
Current Assets |
780.381
|
775.646 |
535.796
|
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
554.459
|
449.970 |
200.644 |
|
|
Other Current Liabilities |
0.000
|
0.000 |
117.377 |
|
|
Provisions |
26.951
|
18.936 |
23.052 |
|
Total
Current Liabilities |
581.410
|
468.906 |
341.073 |
|
|
Net Current Assets |
198.971
|
306.740
|
194.723
|
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
657.679 |
705.925 |
562.143 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
NA |
1923.953 |
1562.206 |
|
|
|
Other Income |
|
22.899 |
43.209 |
|
|
|
TOTAL (A) |
NA |
1946.852 |
1605.415 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Material Costs |
NA |
858.109 |
742.738 |
|
|
|
Employees Costs |
|
214.377 |
184.696 |
|
|
|
Manufacturing and Other Operating Expenses |
|
623.251 |
484.591 |
|
|
|
TOTAL (B) |
NA |
1695.737 |
1412.025 |
|
|
|
|
|
|
|
|
Less |
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
NA |
251.115 |
193.390 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
NA |
33.942 |
33.159 |
|
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
NA |
217.173 |
160.231 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/ AMORTISATION (F) |
69.309 |
52.875 |
43.754 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX (E-F) (G) |
NA |
164.298 |
116.477 |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
NA |
20.516 |
38.394 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
(G-H) (I) |
236.181 |
143.782 |
78.083 |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
168.402 |
24.620 |
(53.463) |
|
|
|
|
|
|
|
|
|
|
BALANCE CARRIED
TO THE B/S |
404.583 |
168.402 |
24.620 |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN FOREIGN
CURRENCY |
81.774 |
85.888 |
107.335 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
9.33 |
5.68 |
3.09 |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
PAT / Total Income |
(%) |
NA
|
7.39 |
4.86 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
NA
|
8.54
|
1.05 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
NA
|
14.69
|
13.40
|
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
NA
|
0.39
|
0.42 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt/Networth) |
|
0.00
|
0.67
|
1.02 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.34
|
1.65
|
1.57 |
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 |
No |
|
9] |
Name of person contacted |
No |
|
10] |
Designation of contact person |
No |
|
11] |
Turnover of firm for last two years |
Yes |
|
12] |
Profitability for last three years |
Yes |
|
13] |
Reasons for variation <> 20% |
---------------------- |
|
14] |
Estimation for coming financial year |
No |
|
15] |
Capital in the business |
Yes |
|
16] |
Details of sister concerns |
Yes |
|
17] |
Major suppliers |
No |
|
18] |
Major customers |
No |
|
19] |
Payments terms |
No |
|
20] |
Export / Import details (if applicable) |
Yes |
|
21] |
Market information |
---------------------- |
|
22] |
Litigations that the firm / promoter involved in |
---------------------- |
|
23] |
Banking Details |
No |
|
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 |
Yes |
|
29] |
Last accounts filed at ROC |
No |
|
30] |
Major Shareholders, if available |
Yes |
|
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 |
Yes |
|
34] |
External Agency Rating, if available |
No |
BACKGROUND
The company is subsidiary of Diversey Inc.,
FINANCIAL RESULT
The company has earned a net profit of Rs.
236.181 Millions after tax Rs. 69.309 Millions provided for depreciation and
Amortisation. The company is expecting to further increase its revenue during
the current year. There were no transfers to Reserves and Surplus account
during the year.
(Rs in Millions)
|
Unsecured Loan |
As
on 31.03.2011 |
As
on 31.03.2010 |
|
Loan from Diversey Europe B.V. |
0.000 |
284.427 |
|
|
|
|
|
Total |
0.000 |
284.427 |
Note: The above loan is a rupee denominated loan and
is repayable in the year December 2011.
FIXED ASSETS:
·
Goodwill
·
Commercial Benefits
·
Software
·
·
·
Lease Hold Improvements
·
Plant and Machinery
·
Furniture ad Fixture
·
Office Equipment
·
Computers
·
Dispensers and Pumps
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 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. 54.27 |
|
|
1 |
Rs. 84.23 |
|
Euro |
1 |
Rs. 70.90 |
INFORMATION DETAILS
|
Report Prepared
by : |
DPT |
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.