MIRA INFORM REPORT

 

 

Report Date :

07.03.2013

 

IDENTIFICATION DETAILS

 

Name :

GIVAUDAN (INDIA) PRIVATE LIMITED (w.e.f. 06.07.2009)

 

 

Formerly Known As :

VINAROM PRIVATE LIMITED (w.e.f. 11.03.1987)

ROURE AROMA PRIVATE LIMITED

 

 

Registered Office :

Plot No. 26, 2nd Cross Jigani Industrial Area, Anekal Taluk, Jigani – 562106, Karnataka

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

05.08.1985

 

 

Com. Reg. No.:

08-007056

 

 

Capital Investment / Paid-up Capital :

Rs. 75.755 millions

 

 

CIN No.:

[Company Identification No.]

U24290KA1985PTC007056

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

BLRG00505B

BLRV00133A

 

 

PAN No.:

[Permanent Account No.]

AAACG6661N

AAACV7454J

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Flavours and Fragrances.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

A (60)

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

Maximum Credit Limit :

USD 9600000

 

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having fine track record. There appears some dip in the profitability of the company during current year. However, general financial position of the company is good. Trade relations are reported as fair. Business is active. Payments are reported to be regular and as per commitments.

 

The company can be considered normal for business dealings at usual trade terms and conditions.

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

 

ECGC Country Risk Classification List – June 30, 2012

 

Country Name

Previous Rating

(31.03.2012)

Current Rating

(30.06.2012)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

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.

 

 

LOCATIONS

 

Registered Office :

Plot No. 26, 2nd Cross Jigani Industrial Area, Anekal Taluk, Jigani – 562106, Karnataka, India

Tel. No.:

91-80-27826301

Fax No.:

91-80-27825343

E-Mail :

mohan.suvarna@givaudan.com

india.finance@givaudan.com

gururaj.kashi@givaudan.com

Website :

www.givaudan.com

 

 

Branch 1  :

401, Akruti Centre Point, 4th Floor, MIDC – Central Road, MIDC, Andheri (East), Mumbai – 400093, Maharashtra, India

Tel. No.:

91-22-66625700

 

 

Branch 2 / Factory :

Plot No. 57/3 (2), 57/3 (3), Village Dunetha Daman – 396210, India

 

 

Tel. No.:

91-260-2261624

 

 

DIRECTORS

 

As on 25.09.2012

 

Name :

Mr. Tansukhlal Jain

Designation :

Additional Director

Address :

4B/124B, Kalpataru Estate, Near Poonam NGR  JVLR, Andheri (East), Mumbai-400093, Maharashtra, India

Date of Birth/Age :

24.04.1967

Date of Appointment :

31.07.2012

DIN No.:

00190341

 

 

Name :

Mr. Gururaj Karur

Designation :

Whole-time director

Address :

Le Chateau, Flat No. 52, TPS – III, 15th Road, Bandra (West), Mumbai – 400050, Maharashtra, India

Date of Birth/Age :

21.02.1965

Date of Appointment :

26.09.2009

PAN No. :

AAKPG2073R

DIN No.:

00316417

 

 

Name :

Mr. Mohanrao Chandappa Suvarna

Designation :

Whole-time director

Address :

Flat 1801/1802/1803, Samartha Aangan, Building No. 23 W – A, Off Lind Road, Oshiwara, Andheri (West), Mumbai – 400053, Maharashtra, India

Date of Birth/Age :

22.06.1958

Date of Appointment :

25.01.1999

PAN No. :

ACDPS8469C

DIN No.:

00269671

 

 

Name :

Mr. Ajit Kumar Pal

Designation :

Whole-time director

Address :

Flat No 7, 7th Floor, Sanghi Residency Situated at Final Plot No. 1215 of TPS IV, Mahim Division, Palki Guly, Off Cadell Road, Mumbai – 400025, Maharashtra, India

Date of Birth/Age :

01.10.1957

Date of Appointment :

26.09.2009

PAN No. :

AARPP3827H

DIN No.:

00316419

 

 

KEY EXECUTIVES

 

Name :

Mr. K Gururaj

Designation :

Secretary

Address :

No. 3, S.B.I Officers Colony, Basavehwaranagar, Bangalore – 560079, Karnataka, India

Date of Birth/Age :

22.07.1967

Date of Appointment :

11.06.2009

PAN No.:

AAUPG9441P

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 25.09.2012

 

Names of Shareholders

No. of Shares

Givaudan SA, Switzerland

7575509

Givaudan Suisse SA, Switzerland

2

Total

7575511

 

Equity Share Break up (Percentage of Total Equity)

 

As on 25.09.2012

 

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 Flavours and Fragrances.

 

 

Products :

Item Code No.

Product Description

33021010

Flavour Compound

33029011

Per fumery Compound

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

Not Available

 

 

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Deloitte Haskins and Sells

Chartered Accountants

Address :

12, Dr. Annie Besant Road, Opposite Shiv Sagar Estate, Worli, Mumbai – 400018, Maharashtra, India

PAN.:

AACFD4815A

 

 

Holding company :

Givaudan SA, Switzerland

 

 

Fellow Subsidiary company:

Givaudan Australia Pty Limited, Australia

Givaudan Egypt SAE, Egypt

Givaudan Flavours Corporation, United States

Givaudan Fragrances (Shanghai) Limited, China

Givaudan International SA, Switzerland

Givaudan Nederland BV, Netherlands

Givaudan Singapore Pte Limited, Singapore

Givaudan South Africa (Pty) Limited, South Africa

Givaudan Suisse SA, Switzerland

PT Quest International Indonesia, Indonesia

 

 

CAPITAL STRUCTURE

 

As on 31.03.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10000000

Equity Shares

Rs.10/- each

Rs.100.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

7575511

Equity Shares

Rs.10/- each

Rs.75.755 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

75.755

75.755

75.755

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

2318.730

2086.353

1788.493

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

2394.485

2162.108

1864.248

LOAN FUNDS

 

 

 

1] Secured Loans

0.000

0.000

0.000

2] Unsecured Loans

349.978

67.317

82.641

TOTAL BORROWING

349.978

67.317

82.641

DEFERRED TAX LIABILITIES

0.000

0.000

12.351

 

 

 

 

TOTAL

2744.463

2229.425

1959.240

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

689.246

497.589

423.051

Capital work-in-progress

18.310

4.539

23.349

 

 

 

 

INVESTMENT

0.000

0.000

0.000

DEFERREX TAX ASSETS

10.267

25.112

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

1211.849
915.452

689.990

 

Sundry Debtors

1688.568
1036.439

1264.255

 

Cash & Bank Balances

27.305
219.330

67.276

 

Other Current Assets

0.000
0.000

0.000

 

Loans & Advances

796.715
602.124

464.604

Total Current Assets

3724.437
2773.345

2486.125

Less : CURRENT LIABILITIES & PROVISIONS

 
 

 

 

Sundry Creditors

1610.454
967.627

897.144

 

Other Current Liabilities

66.186
64.733

32.958

 

Provisions

21.157
38.800

43.183

Total Current Liabilities

1697.797
1071.160

973.285

Net Current Assets

2026.640
1702.185

1512.840

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

2744.463

2229.425

1959.240

 

 


 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

6160.594

5656.715

4641.874

 

 

Other Income

 

 

 

 

 

TOTAL                                    

6160.594

5656.715

4641.874

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Office Expenses

 

 

 

 

 

Administrative Expenses

5722.593

5037.539

4075.591

 

 

Advertising Expenses

 

 

 

 

 

Financial Expenses

 

 

 

 

 

TOTAL                        

5722.593

5037.539

4075.591

 

 

 

 

 

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

438.001

619.176

566.283

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION        

86.947

130.268

108.585

 

 

 

 

 

 

PROFIT BEFORE TAX

351.054

488.908

457.698

 

 

 

 

 

Less

TAX                                                     

118.677

169.037

143.930

 

 

 

 

 

 

PROFIT AFTER TAX

232.377

319.871

313.768

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

1732.407

1466.534

1212.742

 

 

 

 

 

 

TRANSFERRED ON AMALGAMATION

0.000

0.000

0.000

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

Transfer to Capital Redemption Reserve

0.000

0.000

31.377

 

 

Transfer to General Reserve

0.000

31.987

6.515

 

 

Proposed Dividend

0.000

18.939

18.939

 

 

Tax on Dividend

0.000

3.072

3.145

 

BALANCE CARRIED TO THE B/S

1964.784

1732.407

1466.534

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

307.417

548.217

749.469

 

TOTAL EARNINGS

307.417

548.217

749.469

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

NA

NA

1762.413

 

 

Capital Goods

 

 

4.692

 

TOTAL IMPORTS

NA

NA

1767.105

 

 

 

 

 

 

Earnings Per Share (Rs.)

30.67

NA

41.42

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

3.77
8.64

6.76

 

 

 
 

 

Return on Total Assets

(PBT/Total Assets}

(%)

7.95
14.95

15.73

 

 

 
 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.15
0.23

0.26

 

 

 
 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.15
0.03

0.04

 

 

 
 

 

Current Ratio

(Current Asset/Current Liability)

 

2.19
2.58

2.55

 

 

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

No

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

Yes

33]

Voter ID No of Proprietor/Partner/Director, if available

No

34]

External Agency Rating, if available

No

 

 

NOTE

 

The registered address of the company #1301-4, Prestige Meridian I, # 29, M G Road, Bangalore, Karnataka, India has been shifted to the present address w.e.f. 23.12.2008

 

 

COMPANY BACKGROUND

 

Subject was incorporated on 5th August, 1985. The Company is engaged in the business of manufacturing flavours and fragrances based on the technology developed and provided by Givaudan SA, the holding company. The Company also undertakes to distribute flavours and fragrances products imported from its overseas group entities.

 

 

OPERATING PERFORMANCE

 

The company has achieved a sales growth of 8.9% over the previous year. However the Profit after tax as percentage of total income, decreased by 1.9% over previous year. Increase in raw material prices could only be partly offset by increase in prices of products in the second half of the year. Depreciation of the Indian Rupee against the US Dollar, of 14.3 % during the April 2011 – March 2012 period, pushed up Raw Material costs significantly. 95% of sales being to the domestic market denominated in Rupee, this has resulted in a significant erosion of gross margins.

 

 

UNSECURED LOAN

 

Unsecured Loan

31.03.2012

(Rs. in Millions)

31.03.2011

(Rs. In Millions)

Working capital loans from banks

349.978

67.317

Total

349.978

67.317

 

 

FIXED ASSETS

 

v      Tangible Assets

·         Land

·         Buildings

·         Plant and equipment

·         Furniture and fixtures

·         Vehicles

·         Computer

v      Intangible Assets

·         Goodwill

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.54.71

UK Pound

1

Rs.82.79

Euro

1

Rs.71.43

 

 

INFORMATION DETAILS

 

Report Prepared by :

MRI

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

7

PAID-UP CAPITAL

1~10

7

OPERATING SCALE

1~10

7

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

7

--PROFITABILIRY

1~10

6

--LIQUIDITY

1~10

6

--LEVERAGE

1~10

7

--RESERVES

1~10

7

--CREDIT LINES

1~10

6

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

NO

--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

 

60

 

 

 

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.