MIRA INFORM REPORT

 

 

Report Date :

10.06.2013

 

IDENTIFICATION DETAILS

 

Name :

DEVYANI INTERNATIONAL LIMITED

 

 

Formerly Known As :

UNIVERSAL ICE CREAMS PRIVATE LIMITED

 

 

Registered Office :

F-2/7, Okhla Industrial Area, Phase-I, New Delhi-110020

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

13.12.1991

 

 

Com. Reg. No.:

55-046758

 

 

Capital Investment / Paid-up Capital :

Rs.931.000 Millions

 

 

CIN No.:

[Company Identification No.]

U15135DL1991PLC046758

 

 

PAN No.:

[Permanent Account No.]

AABCD5534A

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Franchisee for Pizza Hut and KFC.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (48)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 8000000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a well established company having a satisfactory track record. Trade relations are reported as fair. Business is active. Payments are reported to be usually correct and as per commitments.

 

The company can be considered for normal 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 – March 31st, 2013

 

Country Name

Previous Rating

(31.12.2012)

Current Rating

(31.03.2013)

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 :

F-2/7, Okhla Industrial Area, Phase-I, New Delhi-110020, India

Tel. No.:

91-11-41706720/ 41706722

Fax No.:

91-11-41706722/ 26813665

E-Mail :

sandeep.chandan@rjcorp.in

gautamseth@rkjgroup.com

 

 

Corporate Office :

Plot No.31, Institutional Area, Sector-44, Gurgaon – 122002, Haryana,  India

 

 

DIRECTORS

 

As on: 20.07.2012

 

Name :

Mr. Raj Pal Gandhi

Designation :

Director

Address :

P-2/ 50, DLF, Phase II, Gurgaon, Haryana, India

Date of Birth/Age :

07.06.1957

Date of Appointment :

13.08.2007

DIN No.:

00003649

 

 

Name :

Mr. Ravinkant Jaipuria

Designation :

Director

Address :

Plot No. 7A, Aurangzeb Road, New Delhi – 110011, India

Date of Birth/Age :

28.11.1954

Date of Appointment :

15.07.1996

DIN No.:

00003668

 

 

Name :

Mr. Prashant Purker

Designation :

Director

Address :

1C 1, Lloyd’s Garden, Appa Saheb Marathe Marg, Prabhadevi, Mumbai – 400025, Maharashtra, India

Date of Birth/Age :

05.07.1962

Date of Appointment :

13.05.2011

DIN No.:

00082481

 

 

Name :

Mr. Virag Joshi

Designation :

Whole Time Director

Address :

Flat No. D- 810 8th Floor Block Ferrara, Mahagun Morpheus Plot No. E-4, Sector- 50, Noida - 201300, Uttar Pradesh, India

Date of Birth/Age :

07.12.1963

Qualification :

Diploma in Hotel Management

Date of Appointment :

10.11.2004

DIN No.:

01821240

 

 

Name :

Mr. Arjun Dass Verma

Designation :

Whole Time Director

Address :

Flat No. E-104 Park View City 2, Sohna Road, Gurgaon, Haryana, India

Date of Birth/Age :

16.09.1954

Qualification :

FCA, FCS

Date of Appointment :

10.11.2004

DIN No.:

01821246

 

 

Name :

Mr. Varun Jaipuria

Designation :

Director

Address :

Plot no.7A, Aurangzeb Road, New Delhi – 110011, India

Date of Birth/Age :

10.11.1987

Date of Appointment :

13.11.2009

DIN No.:

02465412

 

 

KEY EXECUTIVES

 

Name :

Mr. Arjun Dass Verma

Designation :

Whole Time Director

Address :

Flat No. E-104 Park View City 2, Sohna Road, Gurgaon, Haryana, India

Date of Birth/Age :

16.09.1954

Qualification :

FCA, FCS

Date of Appointment :

01.06.2010

PAN No.:

AAFPV1655H

 

 

MAJOR SHAREHOLDERS

 

As on: 20.07.2012

 

Names of Shareholders

 

No. of Shares

Ravi Kant Jaipuria and Sons (HUF)

 

1711400

Jaipuria Varun

 

7004726

Devyani Enterpirses Private Limited, India

 

26752050

Devayani Overseas Private Limited, India

 

13562200

D.J. Agri Industries Private Limited, India

 

8600

R J Corp Limited, India

 

32357500

Universal Dairy Products Private Limited, India

 

1903524

IDBI Trusteeship Services Limited (India Advantage Fund S3-I), India

 

9800000

Total

 

93100000

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 20.07.2012

 

Category

Percentage

Venture capital

10.53

Bodies corporate

80.11

Directors or relatives of Directors

7.52

Others

1.84

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Franchisee for Pizza Hut and KFC.

 

 

Products :

Products

ITC Code

Pizza, Bread,Etc.

190420

Soft Drinks

220210.1

 

 

Brand Name :

  • Pizza Hut
  • Swensen’s
  • Vaango
  • Costa Coffee
  • KFC

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

IDBI Bank Limited, IDBI Towerwtc Complex, Cuffe Parade, Mumbai - 400005, Maharashtra, India

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2012

As on

31.03.2011

LONG TERM BORROWINGS

 

 

Term Loan from Bank

66.790

128.110

SHORT TERM BORROWING

 

 

Demand Loans

503.160

608.130

Working Capital Facilities

89.400

98.850

Total

659.350

835.090

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

O.P. Bagla and Company

Chartered Accountants

Address :

8/12, Kalkaji Extension, New Delhi-110019, India

Tel. No.:

91-11-26436190/ 26412939/ 26239913

Fax No.:

91-11-26239912

E-Mail :

opbco@vsnl.com

Website :

www.opbco.in

PAN No.:

AAAFO1030A

 

 

Associates:

RJ Corp Limited

 

 

Subsidiaries/ Fellow Subsidiaries :

  • R.V. Enterprises Pte. Limited
  • Devyani International (Nepal) Private Limited
  • Devyani  Food Street Private Limited
  • Delhi Select Services Hospitality Private Limited
  • Devyani International Nigeria Limited 

 

 

CAPITAL STRUCTURE

 

As on: 31.03.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

100000000

Equity Shares

Rs.10/- each

Rs.1000.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

93100000

Equity Shares

Rs.10/- each

Rs.931.000 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

931.000

100.000

81.608

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

1073.170

1108.860

657.373

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

2004.170

1208.860

738.981

LOAN FUNDS

 

 

 

1] Secured Loans

659.350

835.090

799.727

2] Unsecured Loans

0.000

0.000

0.000

TOTAL BORROWING

659.350

835.090

799.727

DEFERRED TAX LIABILITIES

0.000

99.770

87.236

 

 

 

 

TOTAL

2663.520

2143.720

1625.944

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

2235.310

1830.590

1324.249

Capital work-in-progress

26.630

70.580

41.774

 

 

 

 

INVESTMENT

361.160

115.830

139.291

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

234.930

155.670

149.804

 

Sundry Debtors

119.030

87.310

91.647

 

Cash & Bank Balances

42.870

111.580

61.006

 

Other Current Assets

47.57

26.59

0.000

 

Loans & Advances

488.210

831.320

774.292

Total Current Assets

932.610

1212.470

1076.749

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

380.480

244.770

850.734

 

Other Current Liabilities

474.250

811.040

69.085

 

Provisions

37.460

29.92

36.300

Total Current Liabilities

892.190

1085.730

956.119

Net Current Assets

40.420

126.740

120.630

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

2663.520

2143.720

1625.944

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

4880.480

3704.110

3788.371

 

 

Other Income

21.630

97.46

37.105

 

 

TOTAL                                     (A)

4902.110

3801.570

3825.476

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Material Consumed

1456.350

1080.780

3644.817

 

 

Purchase of Stock in Trade

85.430

156.910

 

 

 

Change in Inventories

0.000

34.820

 

 

 

Employee Benefit Expenses

918.080

645.890

 

 

 

Other Expenses

2035.600

1478.860

 

 

 

Exceptional and Extraordinary Items

(0.460)

25.61

 

 

 

TOTAL                                     (B)

4495.000

3422.870

3644.817

 

 

 

 

 

Less

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

407.110

378.700

180.659

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

71.310

96.840

53.577

 

 

 

 

 

 

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

335.800

281.860

127.082

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

267.180

148.020

90.463

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

68.620

133.840

36.619

 

 

 

 

 

Less

TAX                                                                  (H)

(80.580)

31.790

10.076

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

149.200

102.050

26.543

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

F.O.B. Value of Exports

91.870

53.700

36.33

 

 

Management Fee

9.940

7.360

6.01

 

 

Others

28.950

24.750

20.46

 

TOTAL EARNINGS

130.760

85.810

62.800

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Small Ware and Other Capital Goods

82.750

34.180

11.510

 

 

Raw Materials

17.540

14.470

12.730

 

 

Trading Goods

0.000

10.580

9.29

 

TOTAL IMPORTS

100.290

59.230

33.530

 

 

 

 

 

 

Earnings Per Share (Rs.)

1.62

1.19

6.61

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

3.04

2.68

0.69

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

1.41

3.61

0.67

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

2.17

4.40

1.53

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.03

0.11

0.05

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.33

0.69

1.08

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.05

1.12

1.13

 

 

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

No

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 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

No

20]

Export / Import details (if applicable)

No

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

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

 

 

BANKERS CHARGES REPORT AS PER REGISTRY:

 

Corporate identity number of the company

U15135DL1991PLC046758

Name of the company

DEVYANI INTERNATIONAL LIMITED

Address of the registered office or of the principal place of  business in India of the company

F-2/7, Okhla Industiral Area, Phase-I, New Delhi – 110020, Delhi, India

sandeep.chandna@rjcorp.in

This form is for

Creation of charge

Type of charge

Movable property (not being pledge)

Particular of charge holder

IDBI Bank Limited, IDBI Towerwtc Complex, Cuffe Parade, Mumbai – 400005, Maharashtra, India

CIN No.: L65190MH2004GOI148838

aashish.dass@idbi.co.in 

Nature of instrument creating charge

Deed of Hypothecation dated 26.04.2013

Date of instrument Creating the charge

26.04.2013

Amount secured by the charge

Rs.400.000 Millions

Brief of the principal terms an conditions and extent and operation of the charge

Rate of Interest

IDBI Base Rate (BBR) plus 150 bps p.a. payable monthly (Presently Effective 11.75% p.a.).

 

Terms of Repayment

Repayment to be made in 20 equal quarterly installments with first installment falling due on March 31, 2014.

 

Margin

NIL

 

Extent and Operation of the charge

The whole of the Movable Properties of the Borrower (both present and future) on first Pari Passu charge basis

Short particulars of the property or asset(s) charged (including complete address and location of the property)

The whole of the movable properties of the Borrower including its movable plant and machinery, machinery spares, tools and accessories and movables, both present and future whether installed or not.

 

 

 

FIXED ASSETS:

 

  • Land
  • Leasehold Premises
  • Plant and machinery
  • Furniture and Fixture
  • Electric Fitting Appliances
  • Office Equipments

 

 


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.56.74

UK Pound

1

Rs.88.53

Euro

1

Rs.75.20

 

 

INFORMATION DETAILS

 

Report Prepared by :

RAJ

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

6

--LEVERAGE

1~10

6

--RESERVES

1~10

5

--CREDIT LINES

1~10

6

--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

NO

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

48

 

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.