MIRA INFORM REPORT

 

 

Report Date :

01.03.2013

 

IDENTIFICATION DETAILS

 

Name :

REHAU POLYMERS PRIVATE LIMITED

 

 

Registered Office :

Holewadi, Khed-Pabal Road, Taluka Khed, Pune – 410505, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

30.01.1997

 

 

Com. Reg. No.:

11-133903

 

 

Capital Investment / Paid-up Capital :

Rs. 333.434 Millions

 

 

CIN No.:

[Company Identification No.]

U74999PN1997PTC133903

 

 

PAN No.:

[Permanent Account No.]

AACCR3568H

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Polymer Products.

 

 

No. of Employees :

200 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (29)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 1500000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record. There appears a dip in the profitability of the company is the current year. Reserves of the company also seems to be insufficient. However, trade relations are reported as fair. Business is active. Payments are reported to be slow but correct.

 

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

 

Name :

Mr. Somnath Kagade

Designation :

Company Secretary

Contact No.:

91-2135-304835

Date :

27.02.2013

 

 

LOCATIONS

 

Registered Office / Factory :

Holewadi, Khed-Pabal Road, Taluka Khed, Pune – 410505, Maharashtra, India

Tel. No.:

91-2135-304835

Fax No.:

Not Available

E-Mail :

somnath.kagade@rehau.com

Website :

http://www.rehau.com

Location :

Owned

 

 

DIRECTORS

 

As on 29.09.2012

 

Name :

Mr. Vijay Gendalal Jain

Designation :

Director

Address :

Rehau Pte Limited. 1 King George’s Avenue, #06-00 Rehau Building, Singapore – 208557

Date of Birth/Age :

28.03.1973

Date of Appointment :

30.09.2010

DIN No.:

03019900

 

 

Name :

Mr. Tobias Emil Wild

Designation :

Director

Address :

Bollholzweg, 12 Allmendingen, Berne – 3112, Switzerland

Date of Birth/Age :

13.11.1954

Date of Appointment :

23.12.2011

DIN No.:

05209852

 

 

KEY EXECUTIVES

 

Name :

Mr. Somnath Kagade

Designation :

Company Secretary

Address :

91/2, Ram Seeta, Near Bank of Maharashtra, Parvati, Pune – 411009, Maharashtra, India

Date of Birth/Age :

05.09.1983

Date of Appointment :

20.07.2011

Pan No.:

BILPK8528D

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 29.09.2012

 

Names of Shareholders

 

No. of Shares

Frankische Plastiks GMBH, Federal Republic of Germany

 

33343350

Rehau Verwaltungszentrale AG, Switzerland

 

10

Total

 

33343360

 

 

As on 29.09.2012

Equity Share Break up (Percentage of Total Equity)

 

Category

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 of Polymer Products.

 

 

Products :

Description of product or service category

ITC Code

PVC Profile

3916

Edge Band

39162019

 

 

Imports :

 

Products :

Raw Material

Countries :

·         China

·         Germany

 

 

Terms :

 

Selling :

Cash / Credit

 

 

Purchasing :

Cash / Credit

 

PRODUCTION STATUS (As on 31.03.2011)

 

Particulars

Unit

Installed Capacity

Actual Production

Edge Bands

Metric

Tonnes

1690#

55,759,420

 

* As certified by the management and not verified by the auditors.

 

# Installed capacity is indicated in metric tonnes. The conversion ratio of machine output from metric tones to meters is dependent upon the dimensions of edge bands being produced.

 

 

GENERAL INFORMATION

 

Customers :

End Users

 

 

No. of Employees :

20 (Approximately)

 

 

Bankers :

HDFC Bank

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2012

As on

31.03.2011

Short-term borrowings

 

 

Working capital loans from banks

90.455

17.700

Total

90.455

17.700

 

 

 

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Price Waterhouse

Chartered Accountants

Address :

Muttha Towers, 5th Floor. Suite No.8. Airport Road. .Yerwada. Pune – 411006, Maharashtra, India

PAN.:

AAEFP3641G

 

 

Holding Company :

Frankische Plastiks GmbH

 

 

Fellow Subsidiaries

·         Rehau GmbH

·         Industrias Rehau SA

·         PT Rehau Indonesia

·         Rehau AG and Company

·         Rehau Limited, Bangkok

·         Rehau Pte Limited

·         Rehau Polymers

·         (Suzhou) Company Limited

·         Rehau Pty Limited

·         Rehau Industria Ltda

·         Rehau Polymer Industrie GMBH

·         Rehau Polimeri Kimya

·         San/Turkey

·         Rehau Incorporated

·         Rehau Industries Inc.

·         Rehau Vertriebs AG

·         Rehau Verwaltungszentrale AG

·         Raumedic AG

·         Rehau Polymer Pty Limited

·         Rehau SA DE CV

·         Rehau Environmental Solut

·         Rehau Industries Sarl

 

·          

 

 

CAPITAL STRUCTURE

 

As on 31.03.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

50000000

Equity Shares

Rs.10/- each

Rs.500.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

33343360

Equity Shares

Rs.10/- each

Rs.333.434 Millions

 

 

 

 

 

Disclosure of shareholding more than five per cent in company

Name of shareholder

Number of shares held in company

Percentage of shareholding in company

Frankische Plastiks GmbH

3,33,43,350

99.99%

Rehau Verwaltungszentrale AG

10

0.01%

 

 


 

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

333.434

333.434

333.433

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

55.925

45.857

0.000

4] (Accumulated Losses)

0.000

0.000

(2.812)

NETWORTH

389.359

379.291

330.621

LOAN FUNDS

 

 

 

1] Secured Loans

90.455

17.700

20.392

2] Unsecured Loans

243.019

57.717

127.079

TOTAL BORROWING

333.474

75.417

147.471

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

722.833

454.708

478.092

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

219.251

154.306

152.447

Capital work-in-progress

87.271

5.543

6.520

 

 

 

 

INVESTMENT

0.000

0.000

0.000

DEFERREX TAX ASSETS

6.906

14.400

3.264

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

185.024

133.799

71.690

 

Sundry Debtors

211.260

176.057

134.805

 

Cash & Bank Balances

22.324

22.189

66.507

 

Other Current Assets

0.000

0.000

15.796

 

Loans & Advances

143.484

106.651

88.197

Total Current Assets

562.092

438.696

376.995

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

121.274

107.314

49.827

 

Other Current Liabilities

24.150

20.700

7.228

 

Provisions

7.263

30.223

4.079

Total Current Liabilities

152.687

158.237

61.134

Net Current Assets

409.405

280.459

315.861

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

722.833

454.708

478.092

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

768.670

596.851

426.409

 

 

Other Income

29.434

24.547

53.448

 

 

TOTAL                                     (A)

798.104

621.398

479.857

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

 

 

 

Administrative Expenses

721.574

502.440

364.052

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                     (B)

721.574

502.440

364.052

 

 

 

 

 

Less

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

76.530

118.958

115.805

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

15.519

1.729

3.580

 

 

 

 

 

 

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

61.011

117.229

112.225

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

43.450

39.695

45.268

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

17.561

77.534

66.957

 

 

 

 

 

Less

TAX                                                                  (H)

7.493

28.865

3.135

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

10.068

48.669

63.822

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

45.857

(2.812)

(66.634)

 

 

 

 

 

 

 

Tax on Dividend

 

 

 

 

BALANCE CARRIED TO THE B/S

55.925

45.857

(2.812)

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

FOB Value of Exports

1.829

1.499

 

 

Sale of assets

15.843

0.000

29.145

 

 

Sale of Sample

 

0.075

0.051

 

 

Commission

 

8.514

9.410

 

TOTAL EARNINGS

15.843

10.418

40.105

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Fixed Assets (including Intangibles)

NA

23.477

19.748

 

 

Traded Goods

NA

95.611

51.262

 

 

Raw Material

NA

103.330

68.944

 

 

Spare

NA

3.748

2.133

 

 

Samples

NA

1.600

0.713

 

 

Others

NA

0.005

0.184

 

TOTAL IMPORTS

NA

227.771

142.984

 

 

 

 

 

 

Earnings Per Share (Rs.)

0.30

1.46

1.91

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

1.26

7.83

13.30

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

2.28

12.99

15.70

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

2.25

13.07

12.65

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.05

0.20

0.20

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.86

0.20

0.45

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

3.68

2.77

6.17

 

 

LOCAL AGENCY FURTHER INFORMATION

 

DETAILS OF SUNDRY CREDITORS

Rs. In Millions

Particular

31.03.2012

31.03.2011

31.03.2010

Creditors due others

121.274

107.314

49.827

Total

121.274

107.314

49.827

 

 

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

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

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

 

 

BACKGROUND

 

Subject was incorporated in India on January 30, 1997 as a subsidiary of Frankische Plastiks, GmbH, Germany to manufacture, distribute and market polymer products and provide technical, sales and other services in respect of such products.

 

The Company is engaged in the manufacturing and selling a reputed brand of Edge Bands for the furniture industry and gaskets/rigid profiles for the refrigeration industry at Rajgurunagar, near Pune, Maharashtra, India. The Company commenced commercial production of Edge Bands on August 7, 2001.

 

The Company also operates as an indenting agent in India for overseas group companies.

 

 

FINANCIAL RESULTS:

 

The Company has achieved a turnover of Rs.768.670 Millions as compared to Rs.598.851 Millions in the previous year of operations. The company has achieved a net profit of Rs.9.548 Millions

 

The increase in Turnover is mainly due to the strong growth in Furniture business, where the company remained to dominate the market. Your company had continued to grow in other product groups like Gasket, window profiles and Pipe Aerators as well.

 

 

Despite the higher turnover, there has been a significant increase in operating cost, leading to a lower profit as compared to the previous year. Higher cost of Raw materials coupled with unfavorable exchange fluctuations were responsible the decline in the Net Profit.

 

 

Note:

The registered office of the company has been shifted from IInd Floor, 88, Furniture Market, Kirti Nagar, New Delhi – 110015, India to present address w.e.f.10.04.2009

 

 

CONTINGENT LIABILITIES

Rs. In Millions

Particular

31.03.2012

31.03.2011

Claims against the Company not acknowledged as debts

 

 

Custom Dues

64.005

63.189

Value Added Tax Dues

--

21.529

Estimated liability on account of non-collection of C

Forms

56.439

39.495

 

 

UNSECURED LOAN

Rs. In Millions

Particular

As on

31.03.2012

As on

31.03.2011

Short-term borrowings

 

 

Unsecured borrowings

243.019

57.717

Total

243.019

57.717

 

 

FIXED ASSETS

 

·         Factory building

·         Furniture and fixtures

·         Motor vehicles

·         Computer equipments

·         Other 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 records 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]         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.53.77

UK Pound

1

Rs.81.57

Euro

1

Rs.70.68

 

 

INFORMATION DETAILS

 

Information Gathered by :

PDT

 

 

Report Prepared by :

NTH

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--CREDIT LINES

1~10

2

--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

TOTAL

 

29

 

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.