MIRA INFORM REPORT

 

 

Report Date :

24.08.2013

 

IDENTIFICATION DETAILS

 

Name :

AKZO  NOBEL COATINGS  LTD

 

 

Formerly Known As :

METROPOLITAN  PAINT  FACTORY CO.,  LTD

 

 

Registered Office :

34  Moo 4,  Petchkasem  Rd.,  KM.  28.5,  Omyai,  Sampran,  Nakornpathom  73160

 

 

Country :

Thailand

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

22.10.1963

 

 

Com. Reg. No.:

0105506002130

 

 

Legal Form :

Private  Limited   Company

 

 

Line of Business :

Manufacturer of  industrial  paints and  coating  products,  including  varnishing  oil  &  lacquer  for  automobile,  furniture,  structural  steel  and  general  industries,  as  well  as  interior  decorative  paints.

 

 

No. of Employees :

480

 

 

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Satisfactory

Payment Behaviour :

Regular

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, 2013

 

Country Name

Previous Rating

(31.12.2012)

Current Rating

(31.03.2013)

 Thailand

B1

B1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 


 

THAILAND - ECONOMIC OVERVIEW

 

With a well-developed infrastructure, a free-enterprise economy, generally pro-investment policies, and strong export industries, Thailand achieved steady growth due largely to industrial and agriculture exports - mostly electronics, agricultural commodities, automobiles and parts, and processed foods. Thailand is trying to maintain growth by encouraging domestic consumption and public investment to offset weak exports in 2012. Unemployment, at less than 1% of the labor force, stands as one of the lowest levels in the world, which puts upward pressure on wages in some industries. Thailand also attracts nearly 2.5 million migrant workers from neighboring countries. The Thai government is implementing a nation-wide 300 baht ($10) per day minimum wage policy and deploying new tax reforms designed to lower rates on middle-income earners. The Thai economy has weathered internal and external economic shocks in recent years. The global economic crisis severely cut Thailand's exports, with most sectors experiencing double-digit drops. In 2009, the economy contracted 2.3%. However, in 2010, Thailand's economy expanded 7.8%, its fastest pace since 1995, as exports rebounded. In late 2011 growth was interrupted by historic flooding in the industrial areas in Bangkok and its five surrounding provinces, crippling the manufacturing sector. Industry recovered from the second quarter of 2012 onward with GDP growth at 5.5% in 2012. The government has approved flood mitigation projects worth $11.7 billion, which were started in 2012, to prevent similar economic damage, and an additional $75 billion for infrastructure over the next seven years with a plan to start in 2013.

 

Source : CIA

 


 

Company name

 

AKZO  NOBEL COATINGS  LTD.

 

 

SUMMARY

 

BUSINESS  ADDRESS                          :           34  MOO  4,  PETCHKASEM  ROAD,

                                                                        KM.  28.5,  OMYAI,  SAMPRAN, 

                                                                        NAKORNPATHOM  73160,  THAILAND              

TELEPHONE                                         :           [66]  2429-0031,  2429-0507,  2812-7110            

FAX                                                      :           [66]  2429-0463 

E-MAIL  ADDESS                                  :           narongchai.kaptum@akzonobel.com                  

REGISTRATION  ADDRESS                  :           SAME  AS  BUSINESS  ADDRESS

                         

ESTABLISHED                                     :           1963                

REGISTRATION  NO.                           :           0105506002130 [Former : 288/2506]                   

TAX  ID  NO.                                         :           3101055092

CAPITAL REGISTERED                        :           BHT.   59,993,000   

CAPITAL PAID-UP                                :           BHT.   59,993,000

SHAREHOLDER’S  PROPORTION         :           DUTCH     :    100%

FISCAL YEAR CLOSING DATE              :           DECEMBER  31                       

LEGAL  STATUS                                  :           PRIVATE  LIMITED  COMPANY 

EXECUTIVE                                          :           MR.  ANAWAT  CHAKRANONT,  THAI

                                                                        GENERAL  MANAGER

                         

NO.  OF  STAFF                                   :           480         

LINES  OF  BUSINESS                          :           INDUSTRIAL  PAINTS  AND  COATING  PRODUCTS

                                                                        MANUFACTURER  AND  DISTRIBUTOR

 

 

CORPORATE  PROFILE

 

OPERATING  TREND                            :           STABLE                       

PRESENT  SITUATION                          :           OPERATING  NORMALLY                     

REPUTATION                                       :           GOOD  WITH  NORMAL  BUSINESS  ENGAGEMENT    

MANAGEMENT  STANDARD                 :           MANAGEMENT  WITH  GOOD  PERFORMANCE                       

 

 

 

 


 

HISTORY

 

The  subject  was  established  on  October  22,  1963  as  a  private  limited   company under  the  registered  name  Metropolitan  Paint  Factory Co.,  Ltd.   by  Dutch  groups.

 

On  December  4,  1987  subject’s name  was  changed  to  Akzo  Coatings  [Thailand]  Ltd. and  finally  changed  to Akzo  Nobel  Coatings  Ltd., on  June  20,  1994.  It  currently  employs  approximately   480  staff. 

 

The  subject  is  a  subsidiary  of  Akzo  Nobel  Coatings  International  B.V.,  in  the  Netherlands,  and  also  a  member  of  Akzo  Nobel  Group  of  companies.

 

The  subject’s  registered  address  is  34  Moo 4,  Petchkasem  Rd.,  KM.  28.5,  Omyai,  Sampran,  Nakornpathom  73160,  and  this  is  the  subject’s  current  operation  address.

 

 

THE  BOARD  OF  DIRECTORS

 

     Name

 

Nationality

Age

 

 

 

 

Mr. Neil  Galloway

 

New  Zealander

59

Ms. Patchara  Thongprapai

 

Thai

50

Mr. Anawat  Chakranont

 

Thai

49

 

 

AUTHORIZED  PERSON

 

Two  of   the  above  directors  can  jointly  sign  on  behalf  of  the  subject  with  company’s  affixed.

 

 

MANAGEMENT

 

Mr.  Anawat  Chakranont   is  the  General  Manager.

He  is  Thai  nationality  with  the  age  of  49  years  old.

 

Ms. Patchara  Thongprapai  is  the  Finance  and  Account  Manager.

She  is  Thai  nationality  with  the  age  of  50  years  old.

 

Mr.  Taveesak  Vuthipornphan  is  the  Factory  Manager.

He  is  Thai  nationality.

 

 

 

 

BUSINESS  OPERATIONS

 

The  subject’s  activity  is a  manufacturer of  industrial  paints and  coating  products,  including  varnishing  oil  &  lacquer  for  automobile,  furniture,  structural  steel  and  general  industries,  as  well  as  interior  decorative  paints.

 

 

MAJOR  BRANDS

 

“AKZO  NOBEL”,  “SIKKENS”  and  “RELIANCE”

 

 

PURCHASE

 

70% of  its  raw  materials  mainly  chemical  are  purchased  locally,  and  the  remaining  30%  is  imported  from Germany, Netherlands, India,  Republic of  China,  United Kingdom,  Taiwan and  Japan.

 

 

MAJOR  SUPPLIERS

 

Akzo  Nobel  Coating  BV.                      :  Netherlands

Akzo  Nobel  NV.                                   :  Netherlands

 

 

SALES  [LOCAL]

 

100% of  the  products is  sold  locally  to  wholesalers.

 

 

PARENT  COMPANY

 

Akzo  Nobel  Coatings  International  B.V.    :    Netherlands

 

 

OVERSEAS  BRANCHES

 

There  are  Akzo  Nobel  Group  of  companies  in  more  than  75  countries  worldwide.

 

 

RELATED/AFFILIATED  COMPANIES

 

Inter  Vet  Co.,  Ltd.    

Business Type : Distributor  of  health  products

 

Eka  Chemical  Co.,  Ltd.

Business Type : Manufacturer  of  paper  chemical

 

Akzo  Nobel  Coatings  Paints [Thailand]  Co.,  Ltd. 

Business Type : Manufacturer  and  distributor  of  paints  and  coating  products

 

 

LITIGATION

 

Bankruptcy  and  Receivership

 

There  are  no  litigation  on  bankruptcy  and  receivership  cases  filed  against  the  subject  found  at  Legal  Execution  Department  for  the  past  five  years.

 

Others

 

There  are  no  legal  suits  filed  against  the  subject  according  to  the  past  two  years.

 

 

CREDIT

 

Sales  are  by  cash  or  on  the  credits  term  of  30-60  days.

Local  bills  are  paid  by  cash  or  on  the  credits  term  of  30-60  days.

Imports  are  by  L/C  at  sight  &  T/T.

 

 

BANKING

 

Kasikornbank  Public  Co., Ltd.

  [Head Office : 1 Kasikorn  Lane,  Rajburana  Rd.,  Rajburana,  Bangkok  10140]

 

Bangkok  Bank  Public  Co.,  Ltd.

  [Head Office : 333  Silom  Rd.,  Silom,  Bangrak,  Bangkok  10500]

 

The  Siam  Commercial  Bank  Public  Co.,  Ltd.

  [Omyai  Branch,  Petchkasem  Rd.,  Omyai,  Sampran,  Nakornpathom]

 

 

EMPLOYMENT

 

The  subject  employs  approximately  480  staff  [office  staff  and  factory  workers].

 

LOCATION  DETAILS

 

The  premise  is  owned  for  administrative office,  factory I and  warehouse  at  the  heading  address.  Premise  is  located  in  an  industrial  area.

 

Factory  II  is  located  at  2  Soi  G9,  Pakornsongkrohraj  Rd.,  T. Mabtaphut,  A. Muang,  Rayong  21150.

 

Branch  office  is  located  at  Room  A,  12th  Floor,  Pairoj  Kijja  Building,  400  Moo  11, 

Bangna-Trad  Rd.,  Bangna,  Bangkok  10260.

 

 

COMMENT

 

The  subject  was  formed  in  1963  as  a  manufacturer  and  distributor   of  industrial  coating  and  lacquer for  industrial  users.  Strong growth of industrial  sector has resulted with consistently  increased  of  paints  and coating products,  aided  by  the continuous expansion  of  the  economy  and  industry.  

 

Subject  reported  good  sales   in  2012.  However,  sale  has  slightly  declined  since  the second  quarter of  the year  2013.

 

 

FINANCIAL  INFORMATION

 

The  capital  was   registered  at  Bht.  10  million,  divided  into  10,000  shares  of  Bht.  1,000  each.

 

The  capital  was  increased  later  as  followings :

 

            Bht.      30,000,000  on  October  5,  1983

            Bht.      60,000,000  on  September  2,  1985

 

On December 21,  2011,  the  registered  capital  was  decreased  to  Bht. 59,993,000, divided  into  59,993  shares  of  Bht.  1,000  each  with  fully  paid.

 

 

THE  SHAREHOLDERS  LISTED  WERE 

 [as  at  April  30,  2013]

           

       NAME

HOLDING

%

 

 

 

Akzo  Nobel  Coatings  International  B.V. 

Nationality:   Dutch

Address     :   Velperweg 79  6824  BM  Arnhem,

                      Netherlands

57,035

95.07

Panter  B.V.

Nationality :  Dutch

Address      :  Rijksstraatweg  31  2171 AJ  Sassenheim,

                      Netherlands

  2,957

4.93

Akzo  Nobel  [C]  Holdings  B.V.

Nationality:  Dutch

Address     :  Velperweg 79  6824  BM  Arnhem,

                     Netherlands

         1

-

 

Total  Shareholders  :  3

 

Share  Structure  [as  at  April  30,  2013]

 

Nationality

Shareholders

No. of  Share

% Shares

 

 

 

 

Thai

-

-

-

Foreign-Dutch

3

59,993

100.00

 

Total

 

3

 

59,993

 

100.00

 

NAME  OF  AUDITOR  &  CERTIFIED  PUBLIC  ACCOUNTANT  NO.:

 

Mr. Sathien  Wongsanan  No.     3495

 

 

BALANCE SHEET [BAHT]

 

The  latest  financial figures  published  as  at  December  31,  2012,  2011  &  2010  were:

          

ASSETS

                                                                                                

Current Assets

2012

2011

2010

[Adjusted]

 

 

 

 

Cash  and Cash Equivalents     

356,377,862.53

288,737,919.73

707,685,382.60

Trade  Accounts  & Other Receivable 

181,014,292.52

173,458,731.51

124,190,164.96

Deferred Dividend  

-

59,280,000.00

-

Short-term  Loan  and Deferred  Interest

  to Related  Company

 

-

 

1,110,477,779.02

 

563,499,142.04

Inventories

80,218,430.00

109,740,153.90

49,459,244.36

 

 

 

 

Total  Current  Assets                

617,610,585.05

1,741,694,584.16

1,444,833,933.96

 

Investment  in Associated Company  

 

61,750.00

 

61,750.00

 

61,750.00

Fixed Assets

32,680,238.75

27,471,146.59

29,168,342.61

Deposit

678,242.99

844,480.49

851,092.64

 

Total  Assets                 

 

651,030,816.79

 

1,770,071,961.24

 

1,474,915,119.21

 


 

LIABILITIES & SHAREHOLDERS’ EQUITY [BAHT]

 

Current Liabilities

2012

2011

2010

[Adjusted]

 

 

 

 

Trade  Accounts  & Other  Payable    

440,937,150.51

399,939,470.43

320,988,445.19

Accrued Income Tax

19,756,907.46

11,110,061.26

10,301,416.34

Short-term  Estimated  Liabilities

9,062,728.76

7,928,540.07

12,074,595.43

 

 

 

 

Total Current Liabilities

469,756,786.73

418,978,071.76

343,364,456.96

 

 

 

 

Employee  Benefits  Obligation

35,444,537.00

35,160,400.00

32,523,000.00

 

Total  Liabilities            

 

505,201,323.73

 

454,138,471.76

 

375,887,456.96

 

 

 

 

Shareholders' Equity

 

 

 

 

 

 

 

Share  capital : Baht  1,000  par  value 

  authorized,  issued  and  fully 

  paid  share  capital  59,993  shares  in

  2012 & 2011;  &  60,000  shares  in

  2010  respectively

 

 

 

 

59,993,000.00

 

 

 

 

59,993,000.00

 

 

 

 

60,000,000.00

 

 

 

 

Capital  Paid                      

59,993,000.00

59,993,000.00

60,000,000.00

Retained Earnings

   Appropriated  Statutory Reserve

 

5,999,300.00

 

-

 

-

   Unappropriated                  

79,837,193.06

1,255,940,489.48

1,039,027,662.25

 

Total  Shareholders' Equity

 

145,829,493.06

 

1,315,933,489.48

 

1,099,027,662.25

 

Total  Liabilities &  Shareholders' 

   Equity

 

 

651,030,816.78

 

 

1,770,071,961.24

 

 

1,474,915,119.21


 

PROFIT  &  LOSS  ACCOUNT

 

Revenue

2012

2011

2010

[Adjusted]

 

 

 

 

Sales  Income

895,872,422.90

780,509,238.59

721,693,262.85

Other  Income                 

 

 

 

  Interest  Income

9,456,343.83

27,591,912.12

16,812,163.10

  Dividend  Income

9,731,800.00

118,560,000.00

-

  Others

6,685,720.13

11,339,948.93

20,589,751.97

 

Total  Revenues           

 

921,746,286.86

 

938,001,099.64

 

759,095,177.92

 

Expenses

 

 

 

 

 

 

 

Cost  of  Goods  Sold  

517,146,227.53

461,046,513.84

415,757,723.50

Selling  Expenses

120,700,434.37

88,930,298.41

83,261,698.87

Administrative  Expenses

98,452,904.38

127,349,746.15

102,834,841.78

Loss  on Exchange  Rate

-

-

1,024,683.01

 

Total Expenses             

 

736,299,566.28

 

677,326,558.40

 

602,878,947.16

 

 

 

 

Profit / [Loss] before  Financial Cost

  &  Income  Tax

 

185,446,720.58

 

260,674,541.24

 

156,216,230.76

Financial  Costs

-

-

[8,545.66]

 

Profit  before   Income  Tax

 

185,446,720.58

 

260,674,541.24

 

156,207,685.10

Income  Tax

[41,704,017.00]

[43,761,714.01]

[42,894,710.06]

 

 

 

 

Net  Profit / [Loss]

143,742,703.58

216,912,827.23

113,312,975.04

 

 

 

 


 

 

FINANCIAL  ANALYSIS

 

ITEM

UNIT

2012

2011

2010

 

 

 

 

 

LIQUIDITY RATIO

 

 

 

 

CURRENT RATIO

TIMES

1.31

4.16

4.21

QUICK RATIO

TIMES

1.14

3.90

4.06

 

 

 

 

 

ACTIVITY RATIO

 

 

 

 

FIXED ASSETS TURNOVER

TIMES

27.41

28.41

24.74

TOTAL ASSETS TURNOVER

TIMES

1.38

0.44

0.49

INVENTORY CONVERSION PERIOD

DAYS

56.62

86.88

43.42

INVENTORY TURNOVER

TIMES

6.45

4.20

8.41

RECEIVABLES CONVERSION PERIOD

DAYS

73.75

81.12

62.81

RECEIVABLES TURNOVER

TIMES

4.95

4.50

5.81

PAYABLES CONVERSION PERIOD

DAYS

311.21

316.62

281.80

CASH CONVERSION CYCLE

DAYS

(180.84)

(148.63)

(175.57)

 

 

 

 

 

PROFITABILITY RATIO

 

 

 

 

COST OF GOODS SOLD

%

57.73

59.07

57.61

SELLING & ADMINISTRATION

%

24.46

27.71

25.79

INTEREST

%

-

-

0.00

GROSS PROFIT MARGIN

%

45.16

61.11

47.57

NET PROFIT MARGIN BEFORE EX. ITEM

%

20.70

33.40

21.65

NET PROFIT MARGIN

%

16.04

27.79

15.70

RETURN ON EQUITY

%

98.57

16.48

10.31

RETURN ON ASSET

%

22.08

12.25

7.68

EARNING PER SHARE

BAHT

2,395.99

3,615.64

1,888.55

 

 

 

 

 

LEVERAGE RATIO

 

 

 

 

DEBT RATIO

TIMES

0.78

0.26

0.25

DEBT TO EQUITY RATIO

TIMES

3.46

0.35

0.34

TIME INTEREST EARNED

TIMES

-

-

18,280.18

 

 

 

 

 

ANNUAL GROWTH

 

 

 

 

SALES GROWTH

%

14.78

8.15

 

OPERATING PROFIT

%

(28.86)

66.87

 

NET PROFIT

%

(33.73)

91.43

 

FIXED ASSETS

%

18.96

(5.82)

 

TOTAL ASSETS

%

(63.22)

20.01

 

 


 

 

ANNUAL GROWTH : ACCEPTABLE

 

An annual sales growth is 14.78%. Turnover has increased from THB 780,509,238.59 in 2011 to THB 895,872,422.90 in 2012. While net profit has decreased from THB 216,912,827.23 in 2011 to THB 143,742,703.58 in 2012. And total assets has decreased from THB 1,770,071,961.24 in 2011 to THB 651,030,816.79 in 2012.                     

                       

PROFITABILITY : IMPRESSIVE

 

 


 

PROFITABILITY RATIO

 

Gross Profit Margin

45.16

Acceptable

Industrial Average

65.90

Net Profit Margin

16.04

Impressive

Industrial Average

3.84

Return on Assets

22.08

Impressive

Industrial Average

4.93

Return on Equity

98.57

Impressive

Industrial Average

10.12

 

Gross Profit Margin used to assess a firm's financial health by revealing the proportion of money left over from revenues after accounting for the cost of goods sold. Gross profit margin serves as the source for paying additional expenses and future savings. The company's figure is 45.16%. When compared with the industry average, the ratio of the company was lower. This indicated that company may have problems with control over its costs.

 

Net Profit Margin is the indicator of the company's efficiency in that net profit takes into consideration all expenses of the company. A low profit margin indicates a low margin of safety, higher risk that a decline in sales will erase profits and result in a net loss. The company's figure is 16.04%, higher figure when compared with those of its average competitors in the same industry, indicated that business was an efficient operator  in a dominant position within its industry.

 

Return on Assets measures how efficiently profits are being generated from the assets employed in the business when compared with the ratios of firms in a similar business. A low ratio in comparison with industry averages indicates an inefficient use of business assets. Return on Assets ratio is 22.08%, higher figure when compared with those of its average competitors in the same industry, indicated that business was an efficient profit  in a dominant position within its industry.

 

Return on Equity indicates how profitable a company is by comparing its net income to its average shareholders' equity, ROE measures how much the shareholders earned for their investment in the company. Return on Equity ratio is 98.57%, higher figure when compared with those of its average competitors in the same industry, indicated that business was an efficient profit  in a dominant position within its industry.

 

Trend of the average competitors in the same industry for last 5 years

Return on Assets                       Uptrend

Return on Equity                        Downtrend


 

LIQUIDITY : SATISFACTORY

 

 

LIQUIDITY RATIO

 

Current Ratio

1.31

Satisfactory

Industrial Average

1.66

Quick Ratio

1.14

 

 

 

Cash Conversion Cycle

(180.84)

 

 

 

 

The Current Ratio is to ascertain whether a company's short-term assets are readily available to pay off its short-term liabilities. The company's figure is 1.31 times in 2012, decreased from 4.16 times, then it is generally considered to have good short-term financial strength. When compared with the industry average, the ratio of the company was lower.

 

The Quick Ratio is a liquidity indicator that further refines the current ratio by measuring the amount of the most liquid current assets there are to cover current liabilities. The company's figure is 1.14 times in 2012, decreased from 3.9 times, although excluding inventory so the company still have good short-term financial strength.

 

The Cash Conversion Cycle measures the number of days a company's cash is tied up in the production and sales process of its operations and the benefit from payment terms from its creditors. It meant the company could survive when no cash inflow was received from sale for -181 days.

 

Trend of the average competitors in the same industry for last 5 years

Current Ratio                 Uptrend


 

LEVERAGE : RISKY

 


 

LEVERAGE RATIO

 

Debt Ratio

0.78

Acceptable

Industrial Average

0.50

Debt to Equity Ratio

3.46

Risky

Industrial Average

0.99

Times Interest Earned

-

 

Industrial Average

2.03

 

Debt to Equity Ratio a measurement of how much suppliers, lenders, creditors and obligors have committed to the company versus what the shareholders have committed. A lower the percentage means that the company is using less leverage and has a stronger equity position.

 

Debt Ratio shows the proportion of a company's assets which are financed through debt. The company's figure is 0.78 greater than 0.5, most of the company's assets are financed through debt.

 

Trend of the average competitors in the same industry for last 5 years

Debt Ratio                                 Downtrend

Times Interest Earned                Downtrend

 

ACTIVITY : EXCELLENT

 


 

ACTIVITY RATIO

 

Fixed Assets Turnover

27.41

Impressive

Industrial Average

0.71

Total Assets Turnover

1.38

Impressive

Industrial Average

1.27

Inventory Conversion Period

56.62

 

 

 

Inventory Turnover

6.45

Impressive

Industrial Average

4.82

Receivables Conversion Period

73.75

 

 

 

Receivables Turnover

4.95

Impressive

Industrial Average

2.67

Payables Conversion Period

311.21

 

 

 

 

The company's Account Receivable Ratio is calculated as 4.95 and 4.50 in 2012 and 2011 respectively. This ratio measures the efficiency of the company in managing its trade debtors to generate revenue. A lower ratio may indicate over extension and collection problems. Conversely, a higher ratio may indicate an overtly stringent policy. In this case, the company's A/R ratio in 2012 increased from 2011. This would suggest the company had good performance in the management of its debt collections.

 

Inventory Turnover in Days Ratio indicates the liquidity of inventory. It estimates the number of days that it will take to sell the current inventory. Inventory is particularly sensitive to change in business activities. The inventory turnover in days has decreased from 87 days at the end of 2011 to 57 days at the end of 2012. This represents a positive trend. And Inventory turnover has increased from 4.2 times in year 2011 to 6.45 times in year 2012.

 

The company's Total Asset Turnover is calculated as 1.38 times and 0.44 times in 2012 and 2011 respectively. This ratio is determined by dividing total assets into total sales turnover. The ratio measures the activity of the assets and the ability of the firm to generate sales through the use of the assets.

 

Trend of the average competitors in the same industry for last 5 years

Fixed Assets Turnover                Downtrend

Total Assets Turnover                 Downtrend

Inventory Turnover                      Downtrend

Receivables Turnover                  Downtrend

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.64.68

UK Pound

1

Rs.100.79

Euro

1

Rs.86.30

 

INFORMATION DETAILS

 

Report Prepared by :

NLM

 

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.