MIRA INFORM REPORT

 

 

Report Date :

20.02.2013

 

IDENTIFICATION DETAILS

 

Name :

SHERWIN-WILLIAMS PAINTS INDIA PRIVATE LIMITED (w.e.f 14.07.2007)

 

 

Formerly Known As :

SMOOTH WORK PAINTS PRIVATE LIMITED

 

 

Registered Office :

158, Dani Corporate Park, 1st Floor, Vidya Nagari Marg, Kalina, Santacruz (East), Mumbai – 400098, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

15.11.2006

 

 

Com. Reg. No.:

11-165555

 

 

Capital Investment / Paid-up Capital :

Rs.1617.776 Millions

 

 

CIN No.:

[Company Identification No.]

U24222MH2006PTC165555

 

 

PAN No.:

[Permanent Account No.]

AAKCS2902A

 

 

Legal Form :

Private Limited Liability Company.

 

 

Line of Business :

Manufacturer, Exporter and Importer of Paints, Industrial Coatings, Marine Coatings.

 

 

No. of Employees :

312 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (27)

 

RATING

STATUS

PROPOSED CREDIT LINE

 

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

 

Maximum Credit Limit :

USD 1220000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Exist

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a moderate track record.

 

There appear huge accumulated losses recorded by the company which seems to be increasing.

 

However, trade relations are reported as fair. Business sis active. Payment terms are slow.

 

The company can be considered for business dealings with some caution. 

 

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 (General Details)

 

Name :

Mr. Bhavesh Suthar

Designation :

Finance Manager

Contact No.:

91-22-66113366

Date :

19.02.2013

 

 

LOCATIONS

 

Registered Office :

158, Dani Corporate Park, 1st Floor, Vidya Nagari Marg, Kalina, Santacruz (East), Mumbai – 400098, Maharashtra, India

Tel. No.:

91-22-66113366 / 27464835

Mobile No.:

91-9867550115 (Mr. Tushar)

Fax No.:

91-22-66113355

E-Mail :

sachin.karwa@sherwinindia.com

karam.daultsingh@daultsinghassociates.com

Website :

www.sherwinindia.com

Location :

Rented

 

 

Factory:

J-90, MIDC Taluja MIDC, Raigad – 410208, Maharashtra, India

Tel. No.:

91-22-27402979

Area:

Owned

 

 

DIRECTORS

 

(AS ON 28.09.2012)

 

Name :

Mr. Louis Eugene Stellato

Designation :

Director

Address :

3365, Arboy Way, Westlake Ohio-44145, United States of America

Date of Birth/Age :

05.11.1950

Date of Appointment :

20.11.2008

DIN No.:

02430381

 

 

Name :

Mr. Sean Patrick Hennessy

Designation :

Director

Address :

1280, Rue Saint Georges, West Lake Ohio-44145, United States of America

Date of Birth/Age :

16.09.1957

Date of Appointment :

20.11.2008

DIN No.:

02462025

 

 

Name :

Mr. George Joseph Mccarthy

Designation :

Additional Director

Address :

3905, Champions CT, Flower Mound, Texas, 75028, United States of America

Date of Appointment :

31.01.2011

DIN No.:

03405092

 

 

Name :

Mr. Jairajrama Hegde

Designation :

Director

Address :

Flat No.2-B, Plot No.409, 18th Main, 4th T Block, Jayanagar, Bangalore - 560041, Karnataka, India

Date of Appointment :

16.06.2011

DIN No.:

03547407

 

 

KEY EXECUTIVES

 

Name :

Mr. Bhavesh Suthar

Designation :

Finance Manager

 

 

Name :

Mr. Tushar

Designation :

Sales Assistant 

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

(AS ON 28.09.2012)

 

Names of Shareholders

 

 

No. of Shares

 

 

 

Purdy International Corporation

 

10

Sherwin Williams Company, USA

 

161777566

 

 

 

Total

 

 

161777576

 

 

(AS ON 29.09.2012)

Equity Shares Break – up

 

Category

 

Percentage

 

 

 

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

 

100.00

 

 

 

Total

 

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer, Exporter and Importer of Paints, Industrial Coatings, Marine Coatings.

 

 

Products :

Products Description

Item Code No.

 

Cement Paints/ Enamel and Woodcare/ Textures and Putty/ Primer/ Emulsion Paints

32089022

 

 

 

Exports :

 

Products :

Finished Goods

Countries :

China

 

 

Imports :

 

Products :

Paints

Countries :

·         Saudi Arabia

·         Australia

·         UK

·         USA

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

 

GENERAL INFORMATION

 

Customers :

End Users and OEM’s

 

 

No. of Employees :

312 (Approximately)

 

 

Bankers :

·         Citi Bank

Fort Branch, Mumbai, Maharashtra, India

Contact No.: 91-22-40005922

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Suresh Surana and Associates

Chartered Accountants

Address :

310, Ahura Centre, 82 Mahakali Caves Road, Andheri (East) Mumbai – 400093, Maharashtra, India

Tel. No.:

91-22-22875770/ 66515570

Fax No.:

91-22-22875771

E-Mail :

emails@ssassociates.com

Website :

www.ssassocites.com

PAN No. :

AAQFS7647M

 

 

Holding Company :

·         Sherwin-Williams Company, USA

 

 

Fellow Subsidiary

(As on 31.03.2011):

·         Ronseal Inc, UK

 

 

CAPITAL STRUCTURE

 

(AS ON 28.09.2012)

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

165000000

Equity Shares

Rs.10/- each

Rs.1650.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

161777576

Equity Shares

Rs.10/- each

Rs.1617.776 Millions

 

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2012

31.03.2011

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

1617.776

1390.606

1390.606

2] Share Application Money

0.000

227.170

0.000

3] Reserves & Surplus

0.000

0.000

0.000

4] (Accumulated Losses)

(1313.401)

(1081.048)

(866.769)

NETWORTH

304.375

536.728

523.837

LOAN FUNDS

 

 

 

1] Secured Loans

0.000

0.000

0.000

2] Unsecured Loans

0.000

0.000

94.846

TOTAL BORROWING

0.000

0.000

94.846

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

304.375

536.728

618.683

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

86.240

270.044

306.330

Capital work-in-progress

0.000

0.000

20.175

GOODWILL

0.000

0.000

121.234

 

 

 

 

INVESTMENT

0.000

0.000

0.000

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

196.602

170.827

128.661

 

Sundry Debtors

307.674

288.127

257.369

 

Cash & Bank Balances

28.368

22.999

19.171

 

Other Current Assets

4.857

16.053

25.530

 

Loans & Advances

27.999

31.715

42.591

Total Current Assets

565.500

529.721

473.322

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditor

282.866

207.274

256.390

 

Other Current Liabilities

54.382

46.117

30.730

 

Provisions

10.117

9.646

15.258

Total Current Liabilities

347.365

263.037

302.378

Net Current Assets

218.135

266.684

170.944

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

304.375

536.728

618.683

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

1021.474

945.263

759.245

 

 

Other Income

NA

NA

10.473

 

 

TOTAL                                     (A)

NA

NA

769.718

 

 

 

 

 

Less

EXPENSES

 

 

 

Manufacturing and Other Expenses

 

 

228.655

 

 

Raw Material Consumed

 

 

412.695

 

 

Finished Goods Purchases

 

 

4.654

 

 

Increase/(Decrease) in Finished Goods

 

 

(14.374)

 

 

Employees Remuneration and Benefit

 

 

135.294

 

 

TOTAL                                     (B)

NA

NA

766.924

 

 

 

 

 

Less

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

 

 

2.794

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

 

 

8.903

 

 

 

 

 

 

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

 

 

(6.109)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

 

 

206.994

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

NA

NA

(213.103)

 

 

 

 

 

Less

TAX                                                                  (H)

NA

NA

0.000

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

(232.353)

(214.278)

(213.103)

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

NA

NA

(653.666)

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

NA

NA

(866.769)

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

FOB Value of Sales

0.693

0.608

1.497

 

TOTAL EARNINGS

0.693

0.608

1.497

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

110.420

128.497

81.378

 

 

Finished Goods

2.029

2.685

2.951

 

 

Capital Goods

0.000

0.000

0.183

 

TOTAL IMPORTS

112.449

131.182

84.512

 

 

 

 

 

 

Earnings Per Share (Rs.)

(1.49)

(1.54)

(1.53)

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

NA
NA
(27.69)

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

NA
NA
(28.07)

 

 

 
 
 

Return on Total Assets

(PBT/Total Assets}

(%)

NA
NA
(27.33)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

NA
NA
(0.41)

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.00

0.00

0.18

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.63

2.01

1.57

 


 

LOCAL AGENCY FURTHER INFORMATION

 

SUNDRY CREDITORS DETAILS:

 

Particulars

31.03.2012

 

31.03.2011

 

(Rs. In Millions)

 

 

 

Due to Micro and Small Enterprises

282.866

207.274

 

 

 

Total

 

282.866

207.274

 

 

Particulars

31.03.2010

(Rs. In Millions)

Sundry Creditors

 

Due to Micro and Small Enterprises

8.504

Others

247.886

 

 

Total

 

256.390

 

 

 

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

No

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 three 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

Yes

20]

Export / Import details (if applicable)

Yes

21]

Market information

-----

22]

Litigations that the firm / promoter involved in

Yes

23]

Banking Details

Yes

24]

Banking facility details

No

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

Yes

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

No

34]

External Agency Rating, if available

No

 

-------------------------------------------------------------------------------------------------------------------------------------------------------

 

LITIGATION DETAILS

 

Petitioner

Date if Registration

Month

Year

Registration No.

Name of the Importer

 

 

 

 

 

 

Mumbai Customs

Zone - I

05.01.2009

Jan-11

2009

S/9-3 GATT/09 GVC

Sherwin Williams Paints India Private Limited

 

-------------------------------------------------------------------------------------------------------------------------------------------------------

 

 

CONTINGENT LIABILITIES (TO THE EXTENT NOT PROVIDED FOR):

 

Particulars

31.03.2012

31.03.2011

 

 

(Rs. In Millions)

 

 

 

Bank guarantees given by bank on behalf of the Company

1.765

1.665

Claims against the Company not acknowledged as debts

0.771

0.000

 

 

 

FIXED ASSETS:

 

Tangible Assets

·         Land

·         Factory Building

·         Plant and Machinery

·         Office Equipments

·         Furniture and Fittings (Leasehold premises and others)

·         Computers

·         Vehicles

 

Intangible Assets

·         Distribution Network

·         Non Compete Fees

·         Co-operation Agreement

·         Software Licence

·         Brands / Trademarks

·         Corporate Name Licence Fees

 

 

 


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 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.54.29

UK Pound

1

Rs.84.09

Euro

1

Rs.72.44

 

 

INFORMATION DETAILS

 

Information Gathered by :

PLK

 

 

Report Prepared by :

NIT

 

 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

--

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

--

--CREDIT LINES

1~10

3

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

NO

--LITIGATION

YES/NO

YES

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

YES

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

TOTAL

 

27

 

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.