MIRA INFORM REPORT

 

 

Report Date :

12.12.2014

 

IDENTIFICATION DETAILS

 

Name :

RADHESHYAM PAPER MILLS PRIVATE LIMITED

 

 

Registered Office :

Survey No.12, Lilapar Road, Village Lilapar, Tal Morbi, Dist Rajkot – 363641, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

01.12.2004

 

 

Com. Reg. No.:

04-045072

 

 

Capital Investment / Paid-up Capital :

Rs. 9.964 Millions

 

 

CIN No.:

[Company Identification No.]

U21010GJ2004PTC045072

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Kraft Paper, Paper Hardboard Sheets

 

 

No. of Employees :

50 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (48)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

Financial position of the company seems to be decent.

 

Trade relations are fair. Business is active. Payment terms are reported to be usually correct.

 

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

 

NOTES:

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

 

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 31-03-2014.

 

INFORMATION DENIED BY

 

Name :

Mr. Sunil

Designation :

Director

Contact No.:

91-9825343288

Date :

09.12.2014

 

 

LOCATIONS

 

Registered Office / Factory :

Survey No.12, Lilapar Road, Village Lilapar, Tal Morbi, Dist Rajkot – 363641, Gujarat, India

Tel. No.:

91-2822-221106 / 222905 / 221135

Mobile No.:

91-9825343288 (Mr. Sunil) / 9825421477 (Mr. Ashwin Patel)

Fax No.:

Not Available

E-Mail :

radhepaper1@gmail.com

 

 

DIRECTORS

 

As on: 30.09.2013

 

Name :

Mr. Nimitbhai Babubhai Vachhani

Designation :

Director

Address :

Block No. 301, Anuradha Apartment, Near Umiya Chowk, Ravapar Road, Norbi-363641, Gujarat, India

Date of Birth/Age :

04.08.1987

Date of Appointment :

15.07.2014

DIN No.:

06901567

 

 

Name :

Mr. Ranchhodbhai Sunilkumar Patel

Designation :

Director

Address :

At. Ranakpar, Taluka Halvad, Ranakpar – 363330, Gujarat, India

Date of Birth/Age :

29.06.1983

Date of Appointment :

01.12.2004

DIN No.:

01424895

 

 

Name :

Mr. Chirag Dharmendrabhai Kanabar

Designation :

Director

Address :

2-Mahendrapara, Dist. Morbi, Morbi-363641, Gujarat, India

Date of Birth/Age :

30.04.1992

Date of Appointment :

15.07.2014

DIN No.:

06836798

 

 

KEY EXECUTIVES

 

Name :

H.S. Mehta and Associates

Designation :

Company secretary

Address :

C-3204, Anushruti Tower, Nr. Muktidham Derasar, Thaltej Cross Roads, Ahmerlabail-38

Tel no.:

91-79-26882215

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 30.09.2014

 

Names of Shareholders

 

No. of Shares

 

 

 

Ratilal Laljibhai detroja (Patel)

 

99640

Sunilkumar Ranchhodbhai Patel

 

63000

Rashmiben Dharmendrabhai

 

150000

Govindbhai Meghjibhai

 

80000

Chetanbhai Ranehhodbhai (Patel)

 

14500

Keshabhai Govindbhai Patel

 

25000

Sandipbhai Karsanbhai Patel

 

2500

Mineshbhai Dhanjibhai Patel

 

22500

KanjibhaiDhanjibhaiPatel

 

22500

Babubhai Meghjibhai Patel

 

25000

Karshanbhai Lajjibhai Patel

 

38400

Ranchhodbhai La!jibhai Patel

 

51500

Sukhdevbhai Laljibhai Patel

 

81200

Ansoyaben Ranchhodbhai Patel

 

52660

Ranjanbhai Suklidevbhai Patel

 

36100

Muktaben Karshanbhai Patel

 

55000

Vasudevbhai Harjibhai Patel

 

1700

Vajiben La!jibhai Patel

 

26500

Nanjibhai Devsibhai Patel

 

3600

Jivrajbhai Devsibhai Patel

 

24200

Haribhai Virjibhai

 

25000

Bhavika K. Patel

 

60800

Hitesh K. Patel

 

22600

Nimit B. Vachhani

 

5000

Chirag D. Kanabar

 

5000

Nayanbhai Manilal Patel

 

2500

Total

 

996400

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 30.09.2014

 

Category

 

Percentage

Directors or relatives of directors

 

100.00

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Kraft Paper, Paper Hardboard Sheets

 

 

Products :

Not Available

 

 

Brand Names :

---

 

 

Agencies Held :

---

 

 

Exports :

 

Products :

Finished Goods

Countries :

Gulf Countries

 

 

Imports :

 

Products :

Raw Material

Countries :

  • USA
  • UK
  • Dubai

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

PRODUCTION STATUS

(Qty. in MTS)

Particulars

 

As on

2013

As on

2013

Installed Capacity

 

40000.000

40000.000

Actual Production

 

25854.244

19666.868

 

 

 

 

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

Customers :

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

No. of Employees :

50 (Approximately)

 

 

Bankers :

  • HDFC Bank, Morbi Main Branch, Gujarat, India
  • State Bank Of India, Morbi Branch, Gujarat, India
  • Kotak Mahindra Bank, Morbi Branch, Gujarat, India
  • ICICI Bank Limited, Landmark, Race Course Circle, Alkapuri, Vadodara – 390015, Gujarat, India
  • State Bank of Saurashtra, Main Branch, Morbi – 363641, Gujarat, India

 

 

Facilities :

 

Secured Loan

As on

31.03.2014

As on

31.03.2013

 

(Rs. In Millions)

LONG TERM BORROWINGS:

 

 

ICICI Bank Term Loan

0.000

9.693

Kotak Mahindra Bank, Term Loan

7.854

0.000

HDFC Bank Limited Car Loan

0.000

0.029

HDFC Bank Limited Car Loan

0.000

0.141

SHORT TERM BORROWINGS:

 

 

WORKING CAPITAL FACILTIES

 

 

From Banks

 

 

SBI  Branch

0.000

0.000

ICICI Bank Limited

17.453

19.942

Total

25.307

29.805

 

Auditors :

 

Name :

V.N. Sitapara and Associates

Chartered Accountant

Address :

Ram Chowk, Savsar Plot Main Road, Morbi – 363641, Gujarat, India

Tel. No.:

91-2822-223996

Mobile No.:

91-9825314320

PAN No.:

ATHPS0479F

 

 

Memberships :

Not Divulged

 

 

Collaborators :

Not Divulged

 

 

Associates/Subsidiaries :

Not Divulged

 

 

 

CAPITAL STRUCTURE

 

As on: 30.09.2014

 

Authorized Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

1000000

Equity Shares

Rs.10/- each

Rs. 10.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

996400

Equity Shares

Rs.10/- each

Rs. 9.964 Millions

 

 

 

 

 

 

 


 

FINANCIAL DATA

[All figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2014

31.03.2013

31.03.2012

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

9.964

9.964

9.964

(b) Reserves & Surplus

21.107

14.789

9.123

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

0.000

Total Shareholders’ Funds (1) + (2)

31.071

24.753

19.087

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

40.619

39.385

20.431

(b) Deferred tax liabilities (Net)

0.917

0.784

0.396

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

41.536

40.169

20.827

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

17.453

19.942

13.750

(b) Trade payables

89.905

62.226

70.526

(c) Other current liabilities

20.405

17.581

10.584

(d) Short-term provisions

2.800

2.100

1.700

Total Current Liabilities (4)

130.563

101.849

96.560

 

 

 

 

TOTAL

203.170

166.771

136.474

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

54.063

47.174

23.335

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d) Long-term Loan and Advances

1.068

5.240

8.037

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

55.131

52.414

31.372

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

48.118

35.973

37.682

(c) Trade receivables

84.616

61.841

56.457

(d) Cash and cash equivalents

3.201

7.386

5.973

(e) Short-term loans and advances

11.938

9.157

4.990

(f) Other current assets

0.166

0.000

0.000

Total Current Assets

148.039

114.357

105.102

 

 

 

 

TOTAL

203.170

166.771

136.474

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

599.283

428.136

315.955

 

 

Other Income

0.806

0.665

0.313

 

 

TOTAL                                    

600.089

428.801

316.268

 

 

 

 

 

Less

EXPENSES

583.660

416.755

307.315

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

16.429

12.046

8.953

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                    

7.178

3.891

3.490

 

 

 

 

 

 

PROFIT BEFORE TAX

9.251

8.155

5.463

 

 

 

 

 

Less

TAX                                                                 

2.933

2.489

1.702

 

 

 

 

 

 

PROFIT AFTER TAX

6.318

5.666

3.761

 

 

 

 

 

 

Earnings Per Share (Rs.)

6.34

5.69

3.77

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/Sales)

(%)

1.05

1.32

1.19

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

4.55

4.89

4.00

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.30

0.33

0.29

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

1.87

2.40

1.79

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.13

1.12

1.09

 

 

FINANCIAL ANALYSIS

[All figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Share Capital

9.964

9.964

9.964

Reserves & Surplus

9.123

14.789

21.107

Net worth

19.087

24.753

31.071

 

 

 

 

long-term borrowings

20.431

39.385

40.619

Short term borrowings

13.750

19.942

17.453

Total borrowings

34.181

59.327

58.072

Debt/Equity ratio

1.791

2.397

1.869

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

315.955

428.136

599.283

 

 

35.505

39.975

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

315.955

428.136

599.283

Profit

3.761

5.666

6.318

 

1.19%

1.32%

1.05%

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG TERM DEBT

(Rs.in Millions)

Particulars

31.03.2014

31.03.2013

31.03.2012

 

 

 

 

ICICI Bank Term Loan

0.000

1.844

0.000

Kotak Mahindra Bank Limited. Term Loans

1.856

0.000

0.000

HDFC Bank Limited

0.029

0.327

0.293

HDFC Bank Limited

0.141

0.151

0.133

HDFC Bank Limited

2.955

2.532

2.295

Kotak Mahindra Bank

4.551

4.553

2.720

Total

9.532

9.407

5.441

 

 

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

No

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

 

Unsecured Loan

 

Particulars

As on

31.03.2014

As on

31.03.2013

 

(Rs. In Millions)

LONG TERM BORROWINGS:

 

 

From director

9.216

7.470

From shareholders and relatives

23.549

22.052

Total

32.765

29.522

 

INDEX OF CHARGES:

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10436239

27/05/2014 *

87,400,000.00

KOTAK MAHINDRA BANK LIMITED

27BKC, C 27, G Block, Bandra Kurla Complex, Bandra (E),, Mumbai, Maharashtra - 400051, INDIA

C05455639

 

 

 

FIXED ASSETS:

  • Factory Building
  • Plant and Machinery
  • Electric Installation
  • Computer
  • Office Building                                                                                                                                                                                          
  • Motor Car Accent

 

 


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 judgment 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.61.95

UK Pound

1

Rs.97.15

Euro

1

Rs.76.74

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

RSM

 

 

Report Prepared by :

JYTK

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--CREDIT LINES

1~10

5

--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

YES

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

48

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                  Payment record (10%)

Credit history (10%)                   Market trend (10%)                                Operational size (10%)

 


 

RATING EXPLANATIONS

 

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

 

Unlimited

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

 

Large

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

 

Fairly Large

41-55

Ba

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

 

Satisfactory

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

 

Small

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

 

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

 

Credit not recommended

--

NB

                                       New Business

 

--

 

 

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.