MIRA INFORM REPORT

 

 

Report Date :

20.11.2013

 

IDENTIFICATION DETAILS

 

Name :

GRAINOTCH INDUSTRIES LIMITED (w.e.f. 19.07.2007)

 

 

Formerly Known As :

AADITYA BREWERIES LIMITED

 

 

Registered Office :

1, Govind Apartment, N.D. Patel Road, Nashik – 422 001, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

28.11.2006

 

 

Com. Reg. No.:

11-165848

 

 

Capital Investment / Paid-up Capital :

Rs.203.030 Millions

 

 

CIN No.:

[Company Identification No.]

U15549MH2006PLC165848

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

NSKG02570B

 

 

PAN No.:

[Permanent Account No.]

AACCG8975B

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Manufacturers of Grain Based Alcohol.

 

 

No. of Employees :

200 (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 1056000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate reserves of the company appears to be low. The rating also takes in to consideration weak financial profile of the company, characterized by its modest scale, low profitability and strectched liquidity position of the company. However, trade relations are reported as fair. Business is active. Payments are reported to be slow.

 

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

 

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

 

The current downturn provides an opportunity to push ahead with reforms to accelerate growth, says the latest India Development Update report released by the World Bank. The report says that the adverse effects of rupee depreciation are likely to be offset by the gains in the exports performance due to improved external competitiveness. Since May this year, the local currency has depreciated substantially and fell to a record level of Rs 68.85 to a dollar on August, 28.

 

A stagflation like situation appears to have arisen as inflation jumped to an eight month high of 6.46 % for the month of September. It is up from 6.10 % in August. Growth continues to be muted with factory output plunging to 0.6  % in August. Onion prices have risen nearly 300 % from last September. Vegetables cost nearly 90 % more than they did last year. Wake up to the economic contribution of slum dwellers. They contribute more than 7.5 % to the country’s gross domestic product, according to a recent study conducted in 50 top cities.

 

136000 estimated number of jobs created during the second quarter of the current financial year. 50000 estimated number of additional jobs in the field of corporate social responsibility in the coming years.

 

The International Finance Corporation expects to come out with its rupee linked bonds issue before the end of 2013 as a part of its plan to raise $ 1 billion. The Apple iPhone 5c (Rs 41900 for 16 GB variant) and 5s (Rs 53500 for 16GB variant) has been launched in India from 1st November.

 

The Land Acquisition Act to provide just and fair compensation to farmers will come into force from January 1 next year, said Rural Development Minister Jairam Ramesh. The Act replaces a 119 year old registration. The Securities and Exchange Board of India has approved the trading of currency futures on the Bombay Stock Exchange. The exchange plans to launch the currency futures platform with advanced trading technology by the end of November.

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

ICRA

Rating

Long term fund based B-

Rating Explanation

High risk of default

Date

October 2013

 

 

Rating Agency Name

ICRA

Rating

Short term non - fund based A4

Rating Explanation

Minimal degree of safety. It carry very high credit risk.

Date

October 2013

 

 

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. Ajay Khairnar

Designation :

Finance Controller

Contact No.:

91-253-2311344

Date :

16.11.2013

 

 

LOCATIONS

 

Registered Office :

1, Govind Apartment, N.D. Patel Road, Nashik – 422 001, Maharashtra, India

Tel. No.:

91-253-2311344

Fax No.:

91-253-2311355

E-Mail :

milindgujar@rediffmail.com

info@grainotch.com

sales@grainotch.com

Website :

http://www.grainotch.com

Location :

Owned

 

 

Head / Corporate Office :

T13-14, Third Floor, Suyojit Sankul Apartment, Near Rajiv Gandhi Bhavan, Sharanpur Road, Nashik – 422 005, Maharashtra, India

 

 

Factory :

Gat No.238/239, Village Bhendale, Taluka Gangapur, District Aurangabad – 431 110, Maharashtra, India

Tel. No.:

91-2433-228622/ 33/ 44/ 228744

 

 

DIRECTORS

 

As on 30.09.2013

 

Name :

Mr. Sanjay Changdeorao Holkar

Designation :

Managing Director

Address :

Yashoda 8, Mahesh Nagar, Ahilyadevi Holkar Marg, Golf Club, Nashik – 422 001, Maharashtra, India

Date of Birth/Age :

03.09.1962

Date of Appointment :

01.03.2011

DIN No.:

00154241

 

 

Name :

Mr. Surendra Ramchandra Sanas

Designation :

Director

Address :

Bunglow No.56, ST Patricks Town, Pune-Solapur Road, Hadapsar, Pune – 411 013, Maharashtra, India

Date of Appointment :

01.01.2010

DIN No.:

00164013

 

 

Name :

Mrs. Vaishali Sanjay Holkar

Designation :

Director

Address :

8, Yashoda, Mahesh Nagar, Ahilyadevi Holkar Marg, Golf Club, Nashik – 422 001, Maharashtra, India

Date of Appointment :

12.09.2009

DIN No.:

00269645

 

 

Name :

Mr. Sanjay Vasant Patil

Designation :

Director

Address :

59, Shri Shivaji Co-Operative Housing Society, Senapati Bapat Road, Pune – 411 061, Maharashtra, India

Date of Appointment :

10.10.2007

DIN No.:

01847946

 

 

Name :

Mr. Sambhaji Raghunath Tupe

Designation :

Director

Address :

# 624, 15th Ali Asker Road, The Embassy, Near Commissioner Office, Banglore – 560052, Karnataka, India

Date of Appointment :

07.01.2013

DIN No.:

02543337

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2013

 

SHAREHOLDERS DETAILS FILE ATTACHED

 

 

As on 30.09.2013

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

Foreign holdings( Foreign institutional investor(s), Foreign companie(s) Foreign financial institution(s), Non-resident Indian(s) or Overseas Corporate bodies or Others

4.93

Bodies corporate

29.36

Directors or relatives of Directors

65.71

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturers of Grain Based Alcohol.

 

 

Products :

v      High Purity Vodka Grain ENA

v      Grain Extra Neutral Alcohol (GNS)

v      Rectified Spirit

v      Impure Spirit

v      DWGS (Distiller's Wet Grain Solubles)

v      Fusel Oil

 

ITC Code No

Product or Service

22072000

Manufacturers  of Grain Based Alcohol

 

 

Imports :

 

Products :

Machinery

Countries :

Germany

 

 

Terms :

 

Selling :

Cash and Credit (30 days)

 

 

Purchasing :

L/C, Cash and Credit (30 days)

 


 

GENERAL INFORMATION

 

Customers :

Wholesalers, Retailers and End Users

 

 

No. of Employees :

200 (Approximately)

 

 

Bankers :

v      State Bank of India, Industrial Finance Branch, 'The Arcade', World Trade Centre, Cuffe Parade, 2nd Floor, Mumbai – 400 005, Maharashtra, India

v      State Bank of Hyderabad, Gangapur Branch, Gamgapur, Aurangabad – 431005, Maharashtra, India

v      Citi Bank N.A.

 

 

Facilities :

SECURED LOANS

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

LONG TERM BORROWINGS

 

 

 

 

 

Rupee term loan from bank

229.110

296.596

 

 

 

SHORT TERM BORROWINGS

 

 

Loan repayable on demand from bank

186.158

154.885

 

 

 

Total

 415.268

424.481

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Sabadra and Sabadra

Chartered Accountants

Address :

7 Sumangal Building House, Near Mico Circle, Holaram Colony, Nashik – 422002, Maharashtra, India

PAN No. :

ADBPS3017P

 

 

Associates/Subsidiaries :

Yashoda Agro Mercantile and Processing Company Private Limited

CIN No. : U01110MH1989PTC053379

 

 

CAPITAL STRUCTURE

 

As on 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

23000000

Equity Shares

Rs.10/- each

Rs.230.000 Millions

 

 

 

 

 


 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

20303013

Equity Shares

Rs.10/- each

Rs.203.030 Millions

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2013

31.03.2012

31.03.2011

 

I.        EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

203.030

194.430

190.680

(b) Reserves & Surplus

60.996

16.720

5.369

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

8.600

23.600

Total Shareholders’ Funds (1) + (2)

264.026

219.750

219.649

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

254.796

319.778

364.574

(b) Deferred tax liabilities (Net)

37.278

15.120

3.534

(c) Other long term liabilities

11.583

11.583

13.218

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

303.657

346.481

381.326

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

186.158

154.885

102.493

(b) Trade payables

92.011

66.608

49.359

(c) Other current liabilities

162.158

117.582

112.084

(d) Short-term provisions

9.283

28.370

1.030

Total Current Liabilities (4)

449.610

367.445

264.966

 

 

 

 

TOTAL

1017.293

933.676

864.941

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

437.429

464.812

488.486

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.534

1.516

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

25.268

24.410

23.926

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

188.456

74.063

52.426

Total Non-Current Assets

651.153

563.819

566.354

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

254.034

225.883

134.906

(c) Trade receivables

38.516

27.396

13.377

(d) Cash and cash equivalents

1.300

0.932

6.110

(e) Short-term loans and advances

0.000

0.000

0.000

(f) Other current assets

72.290

115.646

145.194

Total Current Assets

366.140

369.857

299.587

 

 

 

 

TOTAL

1017.293

933.676

864.941

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

 

SALES

 

 

 

 

 

Income

826.505

605.813

465.417

 

 

Other Income

1.499

2.936

1.005

 

 

TOTAL                                    

828.004

608.749

466.422

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of materials consumed

554.763

461.546

306.858

 

 

Changes in inventories of finished goods, work-in-progress and stock-in-trade

24.956

(47.452)

(16.823)

 

 

Employee benefit expense

24.050

22.762

17.915

 

 

Other expenses

53.190

33.898

27.800

 

 

TOTAL                                    

656.959

470.754

335.750

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

171.045

137.995

130.672

 

 

 

 

 

Less

FINANCIAL EXPENSES            

74.204

75.495

67.181

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

96.841

62.500

63.491

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

30.407

30.054

57.718

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

66.434

32.446

5.773

 

 

 

 

 

Less

TAX                                                                 

35.450

9.748

3.142

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

30.984

22.698

2.631

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

1.53

1.17

0.14

 

Expected Sales (2013-2014) : Rs. 1200.000 Millions

 

The above information has been parted by Mr. Ajay Khairnar

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

 

PAT / Total Income

(%)

3.74

3.75

0.56

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

8.04

5.35

1.24

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

6.70

3.57

0.69

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.25

0.15

0.03

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

1.67

2.16

2.13

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.81

1.01

1.13

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG TERM DEBTS

 

Particulars

31.03.2013

(Rs. In Millions)

31.03.2012

(Rs. In Millions)

31.03.2011

(Rs. In Millions)

Current maturities of long term debts

64.200

61.200

51.000

 

 

 

 

Total

64.200

61.200

51.000

 

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

Yes

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

Yes

 

 

UNSECURED LOANS

 

PARTICULAR

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

LONG TERM BORROWINGS

 

 

Loan and advance from related parties

25.686

23.182

 

 

 

Total

25.686

23.182

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10418745

26/03/2013

100,000,000.00

STATE BANK OF HYDERABAD

GANGAPUR BRANCH, GANGAPUR, AURANGABAD, Maharashtra - 431005, INDIA

B72895543

2

10345032

14/03/2012

150,000,000.00

STATE BANK OF HYDERABAD

GANGAPUR BRANCH, GANGAPUR, AURANGABAD, Maharashtra - 431005, INDIA

B36089613

3

10085669

21/07/2009 *

560,000,000.00

STATE BANK OF INDIA

INDUSTRIAL FINANCE BRANCH, 'THE ARCADE', WORLD TRADE CENTRE, CUFFE PARADE, 2ND FLOOR, MUMBAI, Maharashtra - 400005, INDIA

A68238435

 

* Date of charge modification

 

 

FIXED ASSETS:

 

v      Land

v      Land Development

v      Building

v      Civil Construction

v      Internal Roads

v      Borewell

v      Furniture

v      Office Equipments

v      Vehicles

v      Air Conditioner

v      Computer and Software

v      Mobile Phones 

v      Plant and Machinery

 

 


 

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.62.23

UK Pound

1

Rs.100.16

Euro

1

Rs.84.06

 

 

INFORMATION DETAILS

 

Information Gathered by :

PDT

 

 

Report Prepared by :

ANK

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

5

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

2

--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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

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.