MIRA INFORM REPORT
|
Report Date : |
17.12.2014 |
IDENTIFICATION DETAILS
|
Name : |
UBE CHEMICALS [ |
|
|
|
|
Registered Office : |
18th Floor, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as on) : |
31.03.2014 |
|
|
|
|
Date of Incorporation : |
01.02.2010 |
|
|
|
|
Com. Reg. No.: |
0107553000042 |
|
|
|
|
Legal Form : |
Public Limited Company |
|
|
|
|
Line of Business : |
Subject is engaged in manufacturing and supplying raw materials for nylon such as Caprolactam, Nylon 6 [Monofilament], Ammonium Sulfate and Nylon Compound for textile, agro-chemical, automotive parts, water treatment industries |
|
|
|
|
No of Employees : |
610 |
RATING & COMMENTS
|
MIRA’s Rating : |
B |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively
below average. |
Small |
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Slow But Correct |
|
|
|
|
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) |
|
|
B1 |
B1 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low Risk |
A2 |
|
Moderate Low Risk |
B1 |
|
Moderate Risk |
B2 |
|
Moderate High Risk |
C1 |
|
High Risk |
C2 |
|
Very High Risk |
D |
With a well-developed infrastructure, a free-enterprise economy,
generally pro-investment policies, and strong export industries,
|
Source
: CIA |
COMPANY NAME
UBE CHEMICALS [ASIA]
PUBLIC COMPANY LIMITED
SUMMARY
BUSINESS
ADDRESS : 18th FLOOR,
SATHORN SQUARE OFFICE
TOWER,
98 NORTH
SATHORN ROAD, SILOM,
BANGRAK, BANGKOK
10500, THAILAND
TELEPHONE : [66] 2206-9300
FAX : [66]
2206-9313, 2206-9316
E-MAIL
ADDRESS : pirulh@ube.co.th
REGISTRATION
ADDRESS : SAME
AS BUSINESS ADDRESS
ESTABLISHED
: 2010
REGISTRATION
NO. : 0107553000042
TAX
ID NO. : 3033783162
CAPITAL REGISTERED : BHT. 10,739,250,230
CAPITAL PAID-UP : BHT.
10,739,250,230
SHAREHOLDER’S PROPORTION : THAI :
26.22%
JAPANESE :
73.78%
FISCAL YEAR CLOSING DATE : MARCH
31 [Former :
DECEMBER 31]
LEGAL
STATUS : PUBLIC LIMITED
COMPANY
EXECUTIVE : DR. CHARUNYA PHICHITKUL,
THAI
PRESIDENT AND
CHIEF EXECUTIVE OFFICER
NO.
OF STAFF : 610
LINES
OF BUSINESS : INDUSTRIAL CHEMICALS
MANUFACTURER, DISTRIBUTOR
AND EXPORTER
CORPORATE PROFILE
|
OPERATING
TREND : STABLE
PRESENT
SITUATION : OPERATING NORMALLY
REPUTATION : GOOD
WITH NORMAL BUSINESS
ENGAGEMENT
MANAGEMENT
STANDARD : MANAGEMENT WITH
FAIR PERFORMANCE
HISTORY
The
subject was established
on February 1,
2010 as a
public limited company
under the name
style UBE CHEMICALS [ASIA]
PUBLIC COMPANY LIMITED
by Thai and Japanese groups. The subject
was formed by
a merger between
“Thai Caprolactam Public
Company Limited” and “Ube
Nylon [Thailand] Limited”. Its business
objective is to
manufacture and market
industrial chemicals for
various industries to both
domestic and overseas markets. It
currently employs 610
staff.
Subject
is a subsidiary
of Ube Industries,
Ltd., in Japan.
The
subject has been
certified for ISO 9001,
ISO 14001 and OHSAS 18001.
The
subject’s registered address
was at 87/2 CRC
Tower All Season
Place, Wireless Rd.,
Lumpini, Pathumwan, Bangkok 10330.
In
2011, the subject’s registered
address was relocated to 18th Floor, Sathorn Square Office
Tower, 98 North Sathorn Rd., Silom, Bangrak, Bangkok 10500, and
this is the
subject’s current operation
address.
THE BOARD OF
DIRECTOR
|
Name |
|
Nationality |
Age |
|
|
|
|
|
|
Mr. Shinobu Watanabe |
[x] |
Japanese |
60 |
|
Dr. Charunya Pichitkul |
[x] |
Thai |
60 |
|
Mr. Suriyon Vonpen |
[x] |
Thai |
56 |
|
Mr. Watchara
Pattananijnirundorn |
[x] |
Thai |
52 |
|
Mr. Anuchit Tiranuchit |
[x] |
Thai |
55 |
|
Mr. Masayoshi Ota |
[x] |
Japanese |
50 |
|
Mr. Shigeru Mori |
[x] |
Japanese |
- |
|
Mr. Masaro Suehiro |
[x] |
Japanese |
54 |
|
Mr. Satoshi Kusano |
[x] |
Japanese |
48 |
|
Mr. Sukrit Surabotsopon |
|
Thai |
- |
|
Ms. Duangkamol Settanung |
|
Thai |
55 |
|
Mr. Somkiat Lertritpuwadol |
|
Thai |
52 |
AUTHORIZED PERSON
Any two of
the mentioned directors
[x] can jointly
sign on behalf
of the subject
with company’s affixed.
MANAGEMENT
Dr. Charunya Pichitkul
is the President
and Chief Executive
Officer.
He is Thai
nationality with the
age of 60
years old.
Mr. Suriyon Vonpen
is the Vice
President.
He is Thai
nationality with the
age of 56
years old.
Mr. Anuchit Tiranuchit
is the Vice
President.
He is Thai
nationality with the
age of 55
years old.
Mr. Masaro Suehiro
is the Vice
President.
He is Japanese
nationality with the
age of 54
years old.
Mr. Boonsom Puangmanee
is the Projects
Manager.
He is Thai
nationality.
Mr. Promdej Sanguanrat
is the Public
Relations Manager.
He is Thai
nationality.
BUSINESS OPERATIONS
The subject is
engaged in manufacturing
and supplying raw materials
for nylon such
as Caprolactam, Nylon 6 [Monofilament], Ammonium
Sulfate and Nylon
Compound for textile, agro-chemical, automotive
parts, water treatment
industries and etc.
PRODUCTION CAPACITY
Caprolactam : 1,100,000 tons per
annum
Nylon 6 : 75,000 tons per
annum
Nylon compound :
11,000 tons per
annum
Ammonium Sulfate :
540,000 tons per
annum
PURCHASE
Most of raw
materials are purchased
from local suppliers,
the remaining as
well as machinery
are imported from
Japan, Republic of
China, Taiwan, Germany
and U.S.A.
MAJOR SUPPLIERS
Ube
Industries, Ltd. : Japan
IRPC
Public Company Limited : Thailand
PTT
Public Company Limited : Thailand
PTT
Global Chemical Public
Company Limited :
Thailand
SALES
The products are
sold by wholesale
to customers both
local and overseas,
mainly in Japan, Singapore, Korea,
Republic of China, Taiwan, Indonesia, Malaysia,
India, Australia, New
Zea Land, Vietnam, U.S.A. and
the countries in
Europe.
MAJOR CUSTOMERS
Rayong Fertilizer Trading
Co., Ltd. : Thailand
P.N.R. Parich Co.,
Ltd. : Thailand
Parich
Fertilizer Co., Ltd. : Thailand
Asia
Fiber Public Company
Limited : Thailand
RELATED AND AFFILIATED
COMPANIES
Thai Synthetic Rubbers
Co., Ltd.
Business Type :
Manufacturer of synthetic
rubber
Ube Technical Center
[Asia] Ltd.
Business Type :
Research and development
center
Rayong Fertilizer Trading
Co., Ltd.
Business Type :
Distributor of ammonium
sulfate
Ube Fine Chemicals
[Asia] Co., Ltd.
Business Type :
Distributor of Hexanediol
and Pentanediol
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 for 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.
Exports are against
T/T.
BANKING
Bangkok Bank Public
Co., Ltd.
EMPLOYMENT
The
subject currently employs
610 office staff
and factory workers.
LOCATION DETAILS
The
premise is rented
for administrative office
at the heading
address. Premise is
located in a
prime commercial area.
Branches
and Factories:
There
are 3 factories
on 220,000 square
meters of land,
located at the
following addresses:
- 140/6 Moo 4,
T. Tapong, A. Muang, Rayong
21000
- 140/8 Moo 4,
T. Tapong, A. Muang, Rayong
21000
- 140/10 Moo 4,
T. Tapong, A. Muang,
Rayong 21000.
COMMENT
The
subject is poised to
play a vital role as
the leading supplier
for quality Nylon 6 in Thailand.
As a front-runner of top-of-the-line nylon manufacturing for over
three decades, the
subject is one
of the world’s
leading producers of raw
materials for nylon (Carpolactum) and nylon
resin as well.
In 2014 petrochemical industries
are still likely
to be under
the same domestic
and external factors. The company
has closely monitored
the impacts from the US
economy, the ongoing
financial crisis in Europe
and the recent
economic slowdown in China.
However,
the subject has
performed well in
the past several years.
FINANCIAL INFORMATION
The
capital was registered
at Bht. 8,804,437,660
divided into 880,443,766
shares of Bht.
10 each with
fully paid.
In
2002, the registered
capital was increased
to 10,739,250,230 divided
into 1,073,925,023 shares
of Bht. 10
each with fully
paid.
MAIN SHAREHOLDERS : [as at
December 1, 2014]
|
NAME |
HOLDING |
% |
|
|
|
|
|
Ube Industries, Ltd. Nationality: Japanese Address : 1-2-1 Chibaura, Minato-ku,
Tokyo, Japan |
792,286,698 |
73.77 |
|
IRPC Public Company
Limited Nationality: Thai Address : 299
Moo 5, Sukhumvit Rd.,
Cherngnoen,
Muang,, Rayong |
268,481,257 |
25.00 |
|
Bangkok Bank Public
Co., Ltd. Nationality: Thai Address : 333
Silom Rd., Silom, Bangrak,
Bangkok |
9,732,013 |
0.91 |
|
Mr. Sombat Panitchewa Nationality: Thai Address : 247/1
Nanglinchee Rd., Chongnonsi,
Yannawa, Bangkok |
1,999,092 |
0.19 |
|
Others |
1,425,963 |
0.13 |
Total Shareholders : 28
Share Structure [as
at December 1,
2014]
|
Nationality |
Shareholders |
No. of Share |
% Shares |
|
|
|
|
|
|
Thai |
22 |
281,638,115 |
26.22 |
|
Foreign-Japanese |
6 |
792,286,908 |
73.78 |
|
Total |
28 |
1,073,925,023 |
100.00 |
NAME OF AUDITOR
& CERTIFIED PUBLIC
ACCOUNTANT NO. :
Ms. Kamolthip
Lertvitvorathep No. 4377
BALANCE SHEET [BAHT]
The latest financial figures published as at
March 31, 2014 & 2013; December 31,
2012 were:
ASSETS
|
Current Assets |
2014 |
2013 |
2012 |
|
|
|
|
|
|
Cash and Cash Equivalents |
286,518,269 |
931,915,274 |
546,256,870 |
|
Trade Accounts and
Other Receivable |
2,205,240,070 |
1,429,220,734 |
1,259,638,619 |
|
Short-term Loan to
Related Company |
- |
- |
4,500,000 |
|
Inventories |
3,090,498,903 |
3,032,121,992 |
3,324,967,299 |
|
Refundable Input Tax |
242,002,538 |
241,767,753 |
194,251,395 |
|
Other Current Assets
|
33,533,314 |
60,207,467 |
52,841,783 |
|
|
|
|
|
|
Total Current Assets
|
5,857,793,094 |
5,695,233,220 |
5,382,455,966 |
|
Cash at Bank pledged as a Collateral |
5,000,000 |
5,000,000 |
5,000,000 |
|
Investment in Subsidiaries |
100,000,000 |
100,000,000 |
100,000,000 |
|
Fixed Assets |
9,298,014,569 |
9,659,733,574 |
9,674,658,386 |
|
Intangible Assets |
200,639,962 |
222,336,862 |
227,826,591 |
|
Advance Goods |
334,083,336 |
437,083,341 |
462,833,340 |
|
Deferred Income Tax Assets |
84,223,149 |
74,535,593 |
20,305,059 |
|
Other Non - current Assets |
8,154,667 |
7,811,690 |
13,139,697 |
|
Total Assets |
15,887,908,777 |
16,201,734,280 |
15,886,219,039 |
LIABILITIES &
SHAREHOLDERS’ EQUITY [BAHT]
|
Current Liabilities |
2014 |
2013 |
2012 |
|
|
|
|
|
|
Short-term Loan from Financial Institutions |
651,628,000 |
- |
- |
|
Trade Accounts
and Other Payable
|
1,301,966,587 |
1,497,854,000 |
857,655,434 |
|
Current Portion of
Financial Lease Contract Liabilities
|
1,055,406 |
2,130,211 |
2,092,586 |
|
Current Portion of
Long-term Loans |
190,390,720 |
331,420,760 |
344,852,750 |
|
Current Portion of
Long-term Loans from Customer
Deposit |
16,714,845 |
16,509,308 |
18,792,900 |
|
Advance Receipt |
6,108,125 |
8,741,743 |
69,382,843 |
|
Accrued Expenses |
221,162,821 |
250,092,548 |
176,521,177 |
|
Accrued Income Tax |
- |
61,856,536 |
61,856,536 |
|
Other Current Liabilities |
2,776,557 |
2,694,438 |
2,644,295 |
|
|
|
|
|
|
Total Current Liabilities |
2,391,803,061 |
2,171,299,544 |
1,533,798,521 |
|
Financial Lease Contract Liabilities, Net of Current Portion |
120,838 |
1,192,710 |
1,739,844 |
|
Long-term Loan, Net of Current Portion |
- |
175,348,480 |
272,598,000 |
|
Long-term Loans from Customer Deposit, Net of
Current Portion |
105,289,070 |
120,565,153 |
136,550,300 |
|
Reserve for Employee
Benefits |
74,723,471 |
79,715,036 |
77,475,326 |
|
Total Liabilities |
2,571,936,440 |
2,548,120,923 |
2,022,161,991 |
|
|
|
|
|
|
Shareholders' Equity |
|
|
|
|
|
|
|
|
|
Share capital : Baht 10
par value authorized, issued
and fully paid share
capital 1,073,925,023 shares |
10,739,250,230 |
10,739,250,230 |
10,739,250,230 |
|
|
|
|
|
|
Capital Paid |
10,739,250,230 |
10,739,250,230 |
10,739,250,230 |
|
Premium on Share Capital |
1,941,061,791 |
1,941,061,791 |
1,941,061,791 |
|
Retained Earnings: Appropriated for Statutory
Reserve |
225,492,666 |
220,896,216 |
220,896,216 |
|
Unappropriated |
410,167,650 |
752,405,120 |
962,848,811 |
|
Total Shareholders' Equity |
13,315,972,337 |
13,653,613,357 |
13,864,057,048 |
|
Total Liabilities &
Shareholders' Equity |
15,887,908,777 |
16,201,734,280 |
15,886,219,039 |
PROFIT & LOSS
ACCOUNT
|
Revenue |
Mar.
31, 2014 |
Jan. 1,
2013 - Mar.
31, 2013 |
Dec.
31, 2012 |
|
|
|
|
|
|
Sales Income |
14,365,889,751 |
3,378,919,100 |
16,301,886,555 |
|
Management Income |
128,286,745 |
29,168,639 |
105,719,983 |
|
Gain on Exchange Rate |
- |
32,007,289 |
104,654,546 |
|
Dividend Income |
109,000,000 |
- |
- |
|
Other Income |
27,083,407 |
64,574,078 |
92,867,791 |
|
Total Revenues |
14,630,259,903 |
3,504,669,106 |
16,605,128,875 |
|
Expenses |
|
|
|
|
|
|
|
|
|
Cost of Goods
Sold |
13,463,164,157 |
3,474,985,786 |
14,337,454,312 |
|
Cost of Management |
103,383,351 |
18,613,507 |
59,854,800 |
|
Selling Expenses |
274,494,954 |
59,663,096 |
282,922,459 |
|
Administrative Expenses |
673,822,321 |
209,742,117 |
635,207,175 |
|
Loss on Exchange Rate |
573,862 |
- |
- |
|
Other Expenses |
20,477,146 |
3,269,091 |
40,285,825 |
|
Total Expenses |
14,535,915,791 |
3,766,273,597 |
15,355,724,571 |
|
|
|
|
|
|
Profit /[Loss] before Financial
Expenses &
Income Tax |
94,344,112 |
[261,604,491] |
1,249,404,304 |
|
Financial Expenses |
[9,070,525] |
[3,069,734] |
[20,918,501] |
|
Profit /[Loss] before
Income Tax |
85,273,587 |
[264,674,225] |
1,228,485,803 |
|
Income Tax |
[6,655,402] |
54,230,534 |
[174,425,343] |
|
|
|
|
|
|
Net Profit / [Loss] |
91,928,989 |
[210,443,691] |
1,054,060,460 |
FINANCIAL ANALYSIS
|
ITEM |
UNIT |
2014 |
2013 |
2012 |
|
|
|
|
|
|
|
LIQUIDITY RATIO |
|
|
|
|
|
CURRENT RATIO |
TIMES |
2.45 |
2.62 |
3.51 |
|
QUICK RATIO |
TIMES |
1.04 |
1.09 |
1.18 |
|
|
|
|
|
|
|
ACTIVITY RATIO |
|
|
|
|
|
FIXED ASSETS TURNOVER |
TIMES |
1.56 |
0.35 |
1.70 |
|
TOTAL ASSETS TURNOVER |
TIMES |
0.91 |
0.21 |
1.03 |
|
INVENTORY CONVERSION PERIOD |
DAYS |
83.15 |
316.79 |
84.29 |
|
INVENTORY TURNOVER |
TIMES |
4.39 |
1.15 |
4.33 |
|
RECEIVABLES CONVERSION PERIOD |
DAYS |
55.53 |
153.07 |
28.02 |
|
RECEIVABLES TURNOVER |
TIMES |
6.57 |
2.38 |
13.03 |
|
PAYABLES CONVERSION PERIOD |
DAYS |
35.03 |
156.49 |
21.74 |
|
CASH CONVERSION CYCLE |
DAYS |
103.65 |
313.36 |
90.57 |
|
|
|
|
|
|
|
PROFITABILITY
RATIO |
|
|
|
|
|
COST OF GOODS SOLD |
% |
93.60 |
102.51 |
87.75 |
|
SELLING & ADMINISTRATION |
% |
6.54 |
7.90 |
5.60 |
|
INTEREST |
% |
0.06 |
0.09 |
0.13 |
|
GROSS PROFIT MARGIN |
% |
7.34 |
0.32 |
13.46 |
|
NET PROFIT MARGIN BEFORE EX. ITEM |
% |
0.65 |
(7.68) |
7.61 |
|
NET PROFIT MARGIN |
% |
0.63 |
(6.17) |
6.42 |
|
RETURN ON EQUITY |
% |
0.69 |
(1.54) |
7.60 |
|
RETURN ON ASSET |
% |
0.58 |
(1.30) |
6.64 |
|
EARNING PER SHARE |
BAHT |
0.09 |
(0.20) |
0.98 |
|
|
|
|
|
|
|
LEVERAGE RATIO |
|
|
|
|
|
DEBT RATIO |
TIMES |
0.16 |
0.16 |
0.13 |
|
DEBT TO EQUITY RATIO |
TIMES |
0.19 |
0.19 |
0.15 |
|
TIME INTEREST EARNED |
TIMES |
10.40 |
(85.22) |
59.73 |
|
|
|
|
|
|
|
ANNUAL GROWTH |
|
|
|
|
|
SALES GROWTH |
% |
325.29 |
(79.23) |
|
|
OPERATING PROFIT |
% |
(136.06) |
(120.94) |
|
|
NET PROFIT |
% |
143.68 |
(119.97) |
|
|
FIXED ASSETS |
% |
(3.74) |
(0.15) |
|
|
TOTAL ASSETS |
% |
(1.94) |
1.99 |
|
ANNUAL GROWTH : ACCEPTABLE
An annual sales growth is 325.29%. Turnover has increased from THB
3,408,087,739.00 in 2013 to THB 14,494,176,496.00 in 2014. While net profit has
increased from THB -210,443,691.00 in 2013 to THB 91,928,989.00 in 2014. And
total assets has decreased from THB 16,201,734,280.00 in 2013 to THB
15,887,908,777.00 in 2014.
PROFITABILITY : RISKY
PROFITABILITY RATIO
|
Gross Profit Margin |
7.34 |
Deteriorated |
Industrial Average |
58.98 |
|
Net Profit Margin |
0.63 |
Deteriorated |
Industrial Average |
6.12 |
|
Return on Assets |
0.58 |
Deteriorated |
Industrial Average |
7.53 |
|
Return on Equity |
0.69 |
Deteriorated |
Industrial Average |
12.08 |
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 7.34%. 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 0.63%.
When compared with the industry average, the ratio of the company was lower.
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. When compared with the
industry average, it was lower, the
company's figure is 0.58%.
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. When compared with the
industry average, it was lower, the company's figure is 0.69%.
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 |
2.45 |
Impressive |
Industrial Average |
2.23 |
|
Quick Ratio |
1.04 |
|
|
|
|
Cash Conversion Cycle |
103.65 |
|
|
|
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 2.45 times in 2014, decreased from 2.62 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 higher, indicated that company
was an efficient operator in a dominant position within its industry.
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 1.04 times in 2014,
decreased from 1.09 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 104 days.
Trend of the
average competitors in the same industry for last 5 years
Current Ratio Uptrend
LEVERAGE : EXCELLENT
LEVERAGE RATIO
|
Debt Ratio |
0.16 |
Impressive |
Industrial Average |
0.34 |
|
Debt to Equity Ratio |
0.19 |
Impressive |
Industrial Average |
0.51 |
|
Times Interest Earned |
10.40 |
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 lower the percentage means that the company is
using less leverage and has a stronger equity position.
Times Interest Earned measuring a company's ability to meet its debt
obligations. Ratio is 10.41 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 0.16 less than 0.5, most of the company's
assets are financed through equity.
Trend of the
average competitors in the same industry for last 5 years
Debt Ratio Downtrend
Times Interest Earned Stable
ACTIVITY : IMPRESSIVE
ACTIVITY RATIO
|
Fixed Assets Turnover |
1.56 |
Impressive |
Industrial Average |
- |
|
Total Assets Turnover |
0.91 |
Acceptable |
Industrial Average |
1.23 |
|
Inventory Conversion Period |
83.15 |
|
|
|
|
Inventory Turnover |
4.39 |
Impressive |
Industrial Average |
3.47 |
|
Receivables Conversion Period |
55.53 |
|
|
|
|
Receivables Turnover |
6.57 |
Impressive |
Industrial Average |
4.48 |
|
Payables Conversion Period |
35.03 |
|
|
|
The company's Account Receivable Ratio is calculated as 6.57 and 2.38 in
2014 and 2013 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 2014
increased from 2013. This would suggest the company had good performance 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 317 days at the
end of 2013 to 83 days at the end of 2014. This represents a positive trend.
And Inventory turnover has increased from 1.15 times in year 2013 to 4.39 times
in year 2014.
The company's Total Asset Turnover is calculated as 0.91 times and 0.21
times in 2014 and 2013 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 Downtrend
Receivables Turnover Downtrend
|
Key Areas |
Score |
Weight |
Weighted
Score |
|
LIQUIDITY RATIO |
1.78 |
25.00 |
44.50 |
|
ACTIVITY RATIO |
3.33 |
20.00 |
66.60 |
|
PROFITABILITY
RATIO |
- |
25.00 |
- |
|
LEVERAGE RATIO |
4.00 |
10.00 |
40.00 |
|
ANNUAL GROWTH |
1.60 |
20.00 |
32.00 |
|
Total Weight
(excluding - - Score) |
|
100.00 |
|
|
|
|
|
183.10 |
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs. 63.41 |
|
|
1 |
Rs. 99.30 |
|
Euro |
1 |
Rs. 79.00 |
INFORMATION DETAILS
|
Analysis Done by
: |
SMT |
|
|
|
|
Report Prepared
by : |
DPT |
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%)
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.