MIRA INFORM REPORT

 

 

Report Date :

09.12.2014

 

IDENTIFICATION DETAILS

 

Name :

LF ASIA [THAILAND] LIMITED

 

 

Formerly Known As :

IDS  MARKETING  [THAILAND]  LIMITED

 

 

Registered Office :

10th-11th  Floor,  Maneeya  Center  Building, 518/5  Ploenchit  Road,  Lumpini, Pathumwan,  Bangkok  10330

 

 

Country :

Thailand

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

21.03.1969

 

 

Com. Reg. No.:

0105512001280

 

 

Legal Form :

Private  Limited  Company

 

 

Line of Business :

Subject is engaged  in  distributing  and  marketing various  kinds of products, specializes  in  consumer  goods  such  as  personal  cares,  watches & accessories  and  condom,  as  well  as foods,  healthcare & pharmaceuticals,  beauty and  cosmetics,  fashion  apparel  & accessories,  and  home  decorative  products. The subject is also providing design and production services. 

 

 

No of Employees :

250

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Satisfactory

Payment Behaviour :

No Complaints

Litigation :

Clear

 

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 – September 30, 2014

 

Country Name

Previous Rating

(30.06.2014)

Current Rating

(30.09.2014)

Thailand

B1

B1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 


 

THAILAND - ECONOMIC OVERVIEW

 

With a well-developed infrastructure, a free-enterprise economy, generally pro-investment policies, and strong export industries, Thailand achieved steady growth due largely to industrial and agriculture exports - mostly electronics, agricultural commodities, automobiles and parts, and processed foods. Unemployment, at less than 1% of the labor force, stands as one of the lowest levels in the world, which puts upward pressure on wages in some industries. Thailand also attracts nearly 2.5 million migrant workers from neighboring countries. The Thai government in 2013 implemented a nation-wide 300 baht ($10) per day minimum wage policy and deployed new tax reforms designed to lower rates on middle-income earners. The Thai economy has weathered internal and external economic shocks in recent years. The global economic recession severely cut Thailand's exports, with most sectors experiencing double-digit drops. In late 2011 Thailand's recovery was interrupted by historic flooding in the industrial areas in Bangkok and its five surrounding provinces, crippling the manufacturing sector. The government approved flood mitigation projects worth $11.7 billion, which were started in 2012, to prevent similar economic damage, and an additional $75 billion for infrastructure over the following seven years. This was expected to lead to an economic upsurge but growth has remained slow, in part due to ongoing political unrest and resulting uncertainties. Spending on infrastructure will require re-approval once a new government is seated.

 

Source : CIA


Company name & address

 

LF ASIA [THAILAND] LIMITED

 

[FORMER:  IDS MARKETING [THAILAND] LIMITED]

 

 

SUMMARY

 

BUSINESS  ADDRESS                         :           10th-11th  FLOOR,  MANEEYA  CENTER  BUILDING,

                                                                        518/5  PLOENCHIT  ROAD,  LUMPINI,

                                                                        PATHUMWAN,  BANGKOK  10330,  THAILAND

TELEPHONE                                         :           [66]  2257-3500                                     

FAX                                                      :           [66]  2257-3555,  2257-3799,  2257-2525

E-MAIL  ADDRESS                               :           bruceh@lfasia.com      

                                                                        nateetharnkosuwan@lfasia.com

REGISTRATION  ADDRESS                  :           SAME  AS  BUSINESS  ADDRESS      

ESTABLISHED                                     :           1969    

REGISTRATION  NO.                            :           0105512001280 [Former  :  149/2512]     

TAX  ID  NO.                                         :           3101067965

CAPITAL REGISTERED                         :           BHT.  21,500,000 

CAPITAL PAID-UP                                 :           BHT.  17,375,000

SHAREHOLDER’S  PROPORTION         :           THAI             :   60.00%

                                                                        FOREIGN     :   40.00% 

FISCAL YEAR CLOSING DATE              :           DECEMBER  31           

LEGAL  STATUS                                   :           PRIVATE  LIMITED  COMPANY

EXECUTIVE                                          :           MR. BRUCE  GRAHAM  HEMMINGSEN,  NEW ZEALANDER 

                                                                        GENERAL  MANAGER

NO.  OF  STAFF                                    :           250  

LINES  OF  BUSINESS                          :           TRADING  COMPANY

                                                                        IMPORTER,  DISTRIBUTOR  AND

SERVICE  PROVIDER  

 

 

CORPORATE  PROFILE

 

OPERATING  TREND                            :           STABLE                       

PRESENT  SITUATION              :           OPERATING  NORMALLY                     

REPUTATION                                        :           GOOD   WITH  NORMAL  BUSINESS  ENGAGEMENT   

MANAGEMENT  STANDARD                 :           MANAGEMENT  WITH  GOOD  PERFORMANCE                       

 

HISTORY

 

The subject  was  established on March  21,  1969  as  a  private  limited  company  under  the name style “Anglo-Thai Engineering Co., Ltd.” by  British  groups, which  was  a  member  of  Inchcape  group.

 

The  subject’s  name was  changed  later  as  the  followings:

 

On  September  1,  1983            : “Anglo-Thai  [Thailand] Corp.  Ltd.”

On  February  5,  1993               : “Inchcape  Healthcare Corp. Ltd.”

On  June  17,  1999                   : “JDH Borneo [Thailand] Co.,  Ltd.”

On  July  1,  2004                      : “IDS  Marketing [Thailand] Limited”

 

On  January  5,  2012,  its  name  was  finally  changed  to  LF  ASIA  [THAILAND]  LIMITED. 

 

Its  business  objective is  to  import  and  distribute  various  kinds  of  products  to  domestic  market,  as  well  as  provide  retail  design  and  production  service.  It  currently  employs  approximately  250  staff.

 

Currently, the  major  shareholders  are   JDH  Services  Ltd.,  Thailand  and   IDS  Group Co., Ltd.,  British  Virgin Islands,  with  holding  60.00%  and  40.00%   of  the  subject’s  total  shares  respectively.

 

The  subject’s  registered  and  business  address   was  initially  at  2160/1 Ramkhamhaeng Rd.,  Huamark,  Bangkapi,  Bangkok  10240.

 

On November 2,  2006,  subject’s  registered  and  business  address   were  moved to  505  Moo 2,  Udom-sorayuth  Rd.,  T. Klongjik,  A. Bangpa-in,  Ayutthaya  13160. 

 

On January  5,  2012,  subject’s  registered  address  was  relocated  to 10th - 11th  Floor, Maneeya  Center  Building,  518/5  Ploenchit  Rd.,  Lumpini,  Pathumwan,  Bangkok  10330,  and  this  is  the  subject’s current  operation  address.

 

THE  BOARD  OF  DIRECTOR

 

Name   

 

Nationality

Age

 

 

 

 

Ms. Pavinee  Ajchariyahiranchai

 

Thai

57

Mr. Bruce  Graham  Hemmingsen

 

New  Zealander

57

Mr. Pisan  Taraphat

 

Thai

43

Mr. Nara  Dacharin

 

Thai

36

 

AUTHORIZED  PERSON

 

Anyone  of  the  above  directors  can  sign  on  behalf  of  the  subject  with  company’s  affixed.

 

MANAGEMENT

 

Mr.  Bruce  Graham  Hemmingsen  is  the  General  Manager.

He  is  New  Zealander  nationality  with  the  age  of  57  years  old.

 

Mr. Pisan  Taraphat  is  the  Sales  &  Marketing  Manager.

He  is  Thai  nationality  with  the  age  of  43  years  old.

 

Ms. Pavinee  Ajchariyahiranchai  is  the  Office  Management  and  Financial  Manager.

She  is  Thai  nationality  with  the  age  of  57  years  old.

 

Ms. Sirinart  Ruangsuwandej  is  the  Senior  Marketing  Manager.

She  is  Thai  nationality.

 

Ms. Nantawan  Rujimora  is  the  Products  Manager  [Watch].

She  is  Thai  nationality.

 

BUSINESS  OPERATIONS

 

The  subject  is  engaged  in  distributing  and  marketing various  kinds of products, specializes  in  consumer  goods  such  as  personal  cares,  watches & accessories  and  condom,  as  well  as foods,  healthcare & pharmaceuticals,  beauty and  cosmetics,  fashion  apparel  & accessories,  and  home  decorative  products. The subject  is  also  providing  design  and  production  services. 

 

The  subject  is  also  an  authorized  dealer  of  many  international  brands  of  watches,  such   as  “TIMEX”,  “GO GIRL-ONLY”,  “COSMOPOLITAN”,  “JEEP”,  “MARC  ECKO”,  “NAUTICA”,  “VERSUS”,  “COVER”,  “INGERSOLL”  and  “BRAUN”,  personal  care  under  the  brand  “NIVEA”,  beauty products and  cosmetics  under the  brands  “CLIO”, “COLLECTION”,  and  condom  under the  brand    “OKAMOTO”.

 

IMPORT  [COUNTRIES]

 

90% of  the  products  is imported from United Kingdom, U.S.A., Germany, France,  Australia, Japan, Singapore, Taiwan, Malaysia, Switzerland, Republic of China, India, Vietnam,  Indonesia,  Hong Kong  and Spain. 

 

 

MAJOR  SUPPLIERS

 

Timax  Corporation  International  Ltd.    :  U.S.A.

Li & Fung  Ltd.                                      :  Hong  Kong

Heng  Ten  Group  Holding  Ltd.             :  Hong  Kong

IDS  Manufacturing  Ltd.                        :  Thailand

Zeon  Ltd.                                             :  U.K.

Braun  GmbH.                                       :  Germany

Beiersdorf  AG.                                     :  Germany

 

SALES  [LOCAL]

 

100%  of  the  products  is  sold  locally  to  traders,  mainly modern  trade  store,  supermarket,  convenience  store,  drug  stores  and  end-users  such  as  hospitals  and  clinics  both  private  company  and  government  enterprises.

 

MAJOR  CUSTOMERS

 

Watson  Super  Store

Boots  Retail  Shop

 

RELATED/AFFILIATED  COMPANIES

 

IDS  Manufacturing  Co., Ltd.    :  Thailand

Business Type  :  Manufacturer  of  foods & beverage,  health & personal  care  products

 

LF  Logistics [Thailand] Co., Ltd.            :  Thailand

Business Type  :  Warehousing  & distribution

 

LITIGATION

 

Bankruptcy  and  Receivership

 

There  are  no  litigation  on  bankruptcy  and  receivership  cases  filed  against  the  subject  found  at  Legal  Execution Department  for  the  past  five  years.

 

Others

 

There  are  no  legal  suits  filed  against  the  subject  according  to  the  past  two  years.

 

CREDIT  

 

Sales  are  by  cash  or  on  the  credits   term  of  30-60  days.

Local  bills  are  paid  by  cash  or  on  the  credits  term  of  30-60  days.

Imports  are  by  L/C  at  sight  or  T/T.

 

BANKING

 

Bangkok  Bank  Public  Co.,  Ltd.                      

 [Head Office : 333  Silom  Rd.,  Silom,  Bangrak,  Bangkok]

 

The  Siam  Commercial  Bank  Public  Co.,  Ltd.

 [Head Office : 9  Ratchadapisek  Rd.,   Jatujak,  Bangkok]

 

Krung  Thai  Bank  Public  Co., Ltd.                   

[Head Office :   35  Sukhumvit  Rd.,  Klongtoeynua,  Wattana,  Bangkok]

 

Kasikornbank  Public  Co.,  Ltd.

 

EMPLOYMENT

 

The  subject  employs  approximately  250  staff.  [office   and  sales  staff]

 

LOCATION  DETAILS

 

The  premise  is  rented  for  operating  office  at  the  heading  address.  Premise  is  located  in   commercial/residential  area.

 

Branches/Warehouse :

 

The  subject  currently  has  5 branches/warehouses  located  in  provincial  as  follows:

 

 -  505  Moo  2,  Bangpa-in  Industrial  Estate,  Udomsorayuth  Rd.,   T. Klongjik, 

    A. Bangpa-in,  Ayutthaya  13160.  Tel.: [66] 35  258-500,  Fax.: [66] 35  258-475.

-   450  Moo  20,  T. Saensuk,  A. Varinchamrab,  Ubonratchathani  34190.

-   42/9  Moo  6,  T. Kokkruad,  A. Muang,  Nakornratchasima  30280.

-   265/1  Moo  4,  T. Banluem,  A. Muang,  Udornthani  41000.

-   642/1  Ratbamrung  Road,  T. Tartchoengchum,  A. Muang,  Sakolnakorn  47000.

 

 

COMMENT

 

The  subject  is  one  of  the  leading  suppliers  of  pharmaceutical,  healthcare,  consumer  and household  products,  industrial  products  and  etc.  Its  products  have  been  served  to  all  level of customers  from  end-users  to  industrial sector.  With  variety  of  products  has  enabled  the  subject to be  well known among its  customers  both  traders  and  manufacturers.

 

However,   slow  consumption  in  domestic  market  would  diminish  its  sales  in  2014.

 

FINANCIAL  INFORMATION

 

The  capital  was  registered  at  Bht. 1,000,000  divided  into  10,000  shares  of  Bht. 100  each.

 

The  capital  was  increased  later  as  follows:

 

            Bht.   16,000,000  on  July  29,  1981

            Bht.   21,500,000  on  July  12,  2000

 

The  latest  registered  capital  was  increased  to  Bht.  21,500,000  divided  into  215,000  shares  of  Bht. 100 each,  with  the  current  capital  paid-up  at   Bht.  17,375,000  or  55,000  shares  of  Bht.  25  each  and  160,000 shares of  Bht. 100 each.

 

THE  SHAREHOLDERS  LISTED  WERE  :  [as  at  April  30,  2014]

 

NAME

HOLDING

%

 

 

 

JDH  Services  Ltd.

Nationality:  Thai

Address     :  505  Moo  2,  Udomsorayuth  Rd., 

                     T. Klongjik,  A. Bangpa-in,  Ayutthaya

128,999

60.00

IDS  Group  Co.,  Ltd.

Nationality:  BVI

Address     :  Tortola,  British  Virgin  Islands

  86,000

40.00

Butler  and  Webster  [Thailand]  Ltd.

Nationality:  Thai

Address     :  505  Moo  2,  Udomsorayuth  Rd., 

                     T. Klongjik,  A. Bangpa-in,  Ayutthaya

          1

-

 

Total  Shareholders  :   3

 

Share  Structure  [as  at  April  30,  2014]

 

Nationality

Shareholders

No. of  Share

% Shares

 

 

 

 

Thai

2

129,000

60.00

Foreign-BVI

1

86,000

40.00

 

Total

 

3

 

215,000

 

100.00

 

NAME  OF  AUDITOR  &  CERTIFIED  PUBLIC  ACCOUNTANT  NO. :

 

Mr. Sudwin  Panyawongkhanti  No. 3534


BALANCE SHEET [BAHT]

 

 

The  latest  financial  figures  published  for December  31,  2013,  2012  &  2011  were:

          

ASSETS

                                                                                                

Current Assets

2013

2012

2011

 

 

 

 

Cash  and  Cash  Equivalents                      

29,020,903

23,777,308

23297,498

Trade  Accounts  & Other Receivable

860,258,731

780,373,679

786,335,920

Inventories   

216,822,538

220,208,680

153,034,805

 

 

 

 

Total  Current  Assets                 

1,106,102,172

1,024,359,667

962,668,223

 

Fixed  Assets

 

15,761,645

 

24,850,631

 

21,855,530

Intangible Assets

260,118

389,185

637,271

Deferred  Income Tax

39,765,490

56,194,271

76,222,476

Other Non-current  Assets - Deposit

1,223,685

1,156,866

1,875,780

 

Total  Assets                  

 

1,163,113,110

 

1,106,950,620

 

1,063,259,280

 

 

LIABILITIES & SHAREHOLDERS' EQUITY [BAHT]

 

 

Current Liabilities

2013

2012

2011

 

 

 

 

Trade  Accounts & Other  Payable

685,060,052

749,820,210

757,847,950

Short-term Loan from Related Company

69,056,143

189,709,478

281,052,668

Accrued  Income Tax

15,167,463

13,113,685

30,081,467

Other  Current  Liabilities             

5,783,088

6,111,620

3,256,802

 

 

 

 

Total Current Liabilities

775,066,746

958,754,993

1,072,238,887

 

Estimated Liabilities from Employee’s Benefit

 

20,966,420

 

20,820,420

 

22,378,420

 

Total  Liabilities

 

796,033,166

 

979,575,413

 

1,094,617,307

 

 

 

 

Shareholders' Equity

 

 

 

 

 

 

 

Share  capital : Baht  100  value 

  Authorized  & issued  share  capital

  215,000  shares

 

 

21,500,000

 

 

21,500,000

 

 

21,500,000

 

 

 

 

Capital  Paid                     

17,375,000

17,375,000

17,375,000

Retained  Earning - Unappropriated              

349,704,944

110,000,207

[48,733,027]

 

Total  Shareholders' Equity

 

367,079,944

 

127,375,207

 

[31,358,027]

 

Total  Liabilities & Shareholders' 

   Equity

 

 

1,163,113,110

 

 

1,106,950,620

 

 

1,063,259,280

                                                  

 

PROFIT  &  LOSS  ACCOUNT

 

 

Revenue

2013

2012

2011

 

 

 

 

Sales Income                                         

2,561,984,812

2,335,545,452

2,892,404,803

Other Income                 

133,649,347

163,508,140

76,927,958

 

Total  Revenues             

 

2,695,634,159

 

2,499,053,592

 

2,969,332,761

 

Expenses

 

 

 

 

 

 

 

Cost  of  Goods  Sold                            

1,946,776,854

1,735,171,072

2,285,489,108

Selling  Expenses

379,319,915

488,772,077

463,989,275

Administrative  Expenses

61,274,708

53,418,401

82,784,751

Other  Expenses

2,710,667

1,243,561

79,718,147

 

Total Expenses              

 

2,390,082,144

 

2,278,605,111

 

2,911,981,281

 

 

 

 

Profit  before  Financial Cost  &

  Income Tax

 

305,552,015

 

220,448,481

 

57,351,480

Financial  Cost - Interest Expenses

[5,135,932]

[9,898,645]

[7,164,205]

 

 

 

 

Profit  before  Income  Tax

300,416,083

210,549,836

50,187,275

Income Tax

[60,711,346]

[51,816,602]

[41,446,615]

 

Net  Profit / [Loss]

 

239,704,737

 

158,733,234

 

8,740,660

 

FINANCIAL  ANALYSIS

 

 

ITEM

UNIT

2013

2012

2011

 

 

 

 

 

LIQUIDITY RATIO

 

 

 

 

CURRENT RATIO

TIMES

1.43

1.07

0.90

QUICK RATIO

TIMES

1.15

0.84

0.76

 

 

 

 

 

ACTIVITY RATIO

 

 

 

 

FIXED ASSETS TURNOVER

TIMES

162.55

93.98

132.34

TOTAL ASSETS TURNOVER

TIMES

2.20

2.11

2.72

INVENTORY CONVERSION PERIOD

DAYS

40.65

46.32

24.44

INVENTORY TURNOVER

TIMES

8.98

7.88

14.93

RECEIVABLES CONVERSION PERIOD

DAYS

122.56

121.96

99.23

RECEIVABLES TURNOVER

TIMES

2.98

2.99

3.68

PAYABLES CONVERSION PERIOD

DAYS

128.44

157.73

121.03

CASH CONVERSION CYCLE

DAYS

34.77

10.55

2.64

 

 

 

 

 

PROFITABILITY RATIO

 

 

 

 

COST OF GOODS SOLD

%

75.99

74.29

79.02

SELLING & ADMINISTRATION

%

17.20

23.21

18.90

INTEREST

%

0.20

0.42

0.25

GROSS PROFIT MARGIN

%

29.23

32.71

23.64

NET PROFIT MARGIN BEFORE EX. ITEM

%

11.93

9.44

1.98

NET PROFIT MARGIN

%

9.36

6.80

0.30

RETURN ON EQUITY

%

65.30

124.62

-

RETURN ON ASSET

%

20.61

14.34

0.82

EARNING PER SHARE

BAHT

1,379.60

913.57

50.31

 

 

 

 

 

LEVERAGE RATIO

 

 

 

 

DEBT RATIO

TIMES

0.68

0.88

1.03

DEBT TO EQUITY RATIO

TIMES

2.17

7.69

(34.91)

TIME INTEREST EARNED

TIMES

59.49

22.27

8.01

 

 

 

 

 

ANNUAL GROWTH

 

 

 

 

SALES GROWTH

%

9.70

(19.25)

 

OPERATING PROFIT

%

38.60

284.38

 

NET PROFIT

%

51.01

1,716.03

 

FIXED ASSETS

%

(36.57)

13.70

 

TOTAL ASSETS

%

5.07

4.11

 

 

 

ANNUAL GROWTH : IMPRESSIVE

 

An annual sales growth is 9.7%. Turnover has increased from THB 2,335,545,452.00 in 2012 to THB 2,561,984,812.00 in 2013. While net profit has increased from THB 158,733,234.00 in 2012 to THB 239,704,737.00 in 2013. And total assets has increased from THB 1,106,950,620.00 in 2012 to THB 1,163,113,110.00 in 2013.              

                       

PROFITABILITY : IMPRESSIVE

 

 

PROFITABILITY RATIO

 

Gross Profit Margin

29.23

Deteriorated

Industrial Average

154.41

Net Profit Margin

9.36

Impressive

Industrial Average

4.39

Return on Assets

20.61

Impressive

Industrial Average

9.01

Return on Equity

65.30

Impressive

Industrial Average

24.03

 

Gross Profit Margin used to assess a firm's financial health by revealing the proportion of money left over from revenues after accounting for the cost of goods sold. Gross profit margin serves as the source for paying additional expenses and future savings. The company's figure is 29.23%. When compared with the industry average, the ratio of the company was lower, this indicated that company may have problems with control over its costs.

 

Net Profit Margin is the indicator of the company's efficiency in that net profit takes into consideration all expenses of the company. A low profit margin indicates a low margin of safety, higher risk that a decline in sales will erase profits and result in a net loss. The company's figure is 9.36%, higher figure when compared with those of its average competitors in the same industry, indicated that business was an efficient operator  in a dominant position within its industry.

 

Return on Assets measures how efficiently profits are being generated from the assets employed in the business when compared with the ratios of firms in a similar business. A low ratio in comparison with industry averages indicates an inefficient use of business assets. Return on Assets ratio is 20.61%, higher figure when compared with those of its average competitors in the same industry, indicated that business was an efficient profit  in a dominant position within its industry.

 

Return on Equity indicates how profitable a company is by comparing its net income to its average shareholders' equity, ROE measures how much the shareholders earned for their investment in the company. Return on Equity  ratio is 65.3%, higher figure when compared with those of its average competitors in the same industry, indicated that business was an efficient profit  in a dominant position within its industry.

 

Trend of the average competitors in the same industry for last 5 years

Return on Assets                       Uptrend

Return on Equity                       Uptrend

 

LIQUIDITY : ACCEPTABLE

 

 

LIQUIDITY RATIO

 

Current Ratio

1.43

Acceptable

Industrial Average

1.94

Quick Ratio

1.15

 

 

 

Cash Conversion Cycle

34.77

 

 

 

 

The Current Ratio is to ascertain whether a company's short-term assets are readily available to pay off its short-term liabilities. The company's figure is 1.43 times in 2013, increased from 1.07 times, then it is generally considered to have good short-term financial strength. When compared with the industry average, the ratio of the company was lower.

 

The Quick Ratio is a liquidity indicator that further refines the current ratio by measuring the amount of the most liquid current assets there are to cover current liabilities. The company's figure is 1.15 times in 2013, increased from 0.84 times, although excluding inventory so the company still have good short-term financial strength.

 

The Cash Conversion Cycle measures the number of days a company's cash is tied up in the production and sales process of its operations and the benefit from payment terms from its creditors. It meant the company could survive when no cash inflow was received from sale for 35 days.

 

Trend of the average competitors in the same industry for last 5 years

Current Ratio                 Uptrend

 

LEVERAGE : SATISFACTORY

 

 

LEVERAGE RATIO

 

Debt Ratio

0.68

Impressive

Industrial Average

0.80

Debt to Equity Ratio

2.17

Risky

Industrial Average

2.13

Times Interest Earned

59.49

Impressive

Industrial Average

-

 

Debt to Equity Ratio a measurement of how much suppliers, lenders, creditors and obligors have committed to the company versus what the shareholders have committed. A higher the percentage means that the company is using less equity and has stronger leverage position.

 

Times Interest Earned measuring a company's ability to meet its debt obligations. Ratio is 59.5 higher than 1, so the company can pay interest expenses on outstanding debt.

 

Debt Ratio shows the proportion of a company's assets which are financed through debt. The company's figure is 0.68 greater than 0.5, most of the company's assets are financed through debt.

 

Trend of the average competitors in the same industry for last 5 years

Debt Ratio                                Uptrend

Times Interest Earned                Stable

 

ACTIVITY : IMPRESSIVE

 

 

ACTIVITY RATIO

 

Fixed Assets Turnover

162.55

Impressive

Industrial Average

-

Total Assets Turnover

2.20

Satisfactory

Industrial Average

2.67

Inventory Conversion Period

40.65

 

 

 

Inventory Turnover

8.98

Impressive

Industrial Average

6.45

Receivables Conversion Period

122.56

 

 

 

Receivables Turnover

2.98

Satisfactory

Industrial Average

3.77

Payables Conversion Period

128.44

 

 

 

 

The company's Account Receivable Ratio is calculated as 2.98 and 2.99 in 2013 and 2012 respectively. This ratio measures the efficiency of the company in managing its trade debtors to generate revenue. A lower ratio may indicate over extension and collection problems. Conversely, a higher ratio may indicate an overtly stringent policy. In this case, the company's A/R ratio in 2013 decreased from 2012. This would suggest the company had deteriorated in the management of its debt collections.

 

Inventory Turnover in Days Ratio indicates the liquidity of inventory. It estimates the number of days that it will take to sell the current inventory. Inventory is particularly sensitive to change in business activities. The inventory turnover in days has decreased from 46 days at the end of 2012 to 41 days at the end of 2013. This represents a positive trend. And Inventory turnover has increased from 7.88 times in year 2012 to 8.98 times in year 2013.

 

The company's Total Asset Turnover is calculated as 2.2 times and 2.11 times in 2013 and 2012 respectively. This ratio is determined by dividing total assets into total sales turnover. The ratio measures the activity of the assets and the ability of the firm to generate sales through the use of the assets.

 

Trend of the average competitors in the same industry for last 5 years

Fixed Assets Turnover   Stable

Total Assets Turnover                Uptrend

Inventory Turnover                     Uptrend

Receivables Turnover                Uptrend


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.61.93

UK Pound

1

Rs.96.37

Euro

1

Rs.76.10

 

 

INFORMATION DETAILS

 

Analysis Done by :

SUB

 

 

Report Prepared by :

TPT

 


 

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

 

--

 

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%)

 

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.