MIRA INFORM REPORT

 

 

Report Date :

15.07.2014

 

IDENTIFICATION DETAILS

 

Name :

HICARE SERVICES PRIVATE LIMITED (w.e.f. 06.03.2014)

 

 

Formerly Known As :

ISS HICARE PRIVATE LIMITED (w.e.f. 22.01.2010)

 

ISS HICARE LIMITED (w.e.f. 27.11.2009)

 

GODREJ HICARE LIMITED

 

 

Registered Office :

1303/1304, 13TH Floor, Jaswanti Landmark, Mehra Industrial Estate, L.B.S. Marg, Vikhroli West, Mumbai – 400079, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

31.05.1993

 

 

Com. Reg. No.:

11-072222

 

 

Capital Investment / Paid-up Capital :

Rs.84.402 Millions

 

 

CIN No.:

[Company Identification No.]

U29294MH1993PTC072222

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMG03405D

 

 

PAN No.:

[Permanent Account No.]

AAACG0539K

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged in the business of manufacturers, buyers, sellers, importers, exporters, Distributors or otherwise dealers in all kinds of pesticides, insecticides weedicides, fungicides, rodenticides and bio pesticides and to undertake pest management services.

 

 

No. of Employees :

Information denied by management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (42)

 

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 a subsidiary of “ISS FACILITY SERVICES INDIA PRIVATE LIMITED”. It is an established company having satisfactory track record.

 

The management has failed to file its financial record with government department for the year 2013.

 

However, as per available financial record of 2012, sales turnover of the company has declined.

 

However, the rating takes into consideration company’s improved financial risk profile marked by profit achieved from its operational activities and managerial as well as financial support that company receives from parent company.

 

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

 

In view of strong holding support, the company can be considered for business dealings at usual trade terms and conditions.

 

 

NOTES:

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

 

INDIAN ECONOMIC OVERVIEW

 

N E W S

 

The economy grew 4.7 %in 2013/14, marking a second straight year of sub-5 % growth – the worst slowdown in more than a quarter of a century. The data was below an official estimate of 4.9 % annual growth and compared with 4.5 % in the last fiscal year. However, the current account deficit narrowed sharply to $ 32.4 billion at 1.7 % of gross domestic product, in 2013/14 from a record high of $ 98.8 billion or 4.7 %, the year before.A sharp fall in gold imports due to restrictions on overseas purchases and muted import of capital goods helped shrink the current account deficit.

 

Online retailer Flipkart has acquired fashion portal Myntra as it prepares to battle with the rapidly expanding India arm of the global e-commerce giant Amazon. The company raised $ 210 million from Russian Investment firm DST Global which has also invested in companies like Facebook, Twitter and Alibaba Group.

 

General Motors will start exporting vehicles from its Talegaon plant near Pune in the second half of 2014. GM was one of the few global carmakers that was using its India plant only for the domestic market.

 

Google has overtaken Apple as the world’s top brand in terms of value, according to global market research agency Millward Brown. Google’s brand value shot up 40 % in a year to $ 158.84 billion. The top 10 of the 100 slots were dominated by US companies.

 

Infosys lost another heavy weight when B G Srinivas, a board member put in his papers. He is the third CEO-hopeful to quit after Chairman N R Narayana Murthy’s return to the company – Ashok Vemuri and V Balakrishnan being the other two.While Vemuri went on to lead IGate, Balakrishnan joined politics.

 

Naresh Goyal – promoted Jet Airways posted biggest quarterly loss – Rs 2153.37 crore – in the three months ended March 31, mainly because it has been offering discounts to passengers to fill planes.

 

William S Pinckney – Chairman and CEO of Amway India was arrested by the Andhra Pradesh Police in connection with a complaint against the direct selling firm. This is the second time that he has been taken into custody. A year, ago the Kerala Police had arrested Pinckney and two company directors on charges of financial irregularities.

 

China has told its state-owned enterprises to sever links with American consulting firms after the United States charged five Chinese military officers wih hacking US companies. China’s action which targets consultancies like McKinsey & Co. and the Boston Consulting Group, sterns from fears that the first are providing trade secrets to the US governments.

 

India has emerged as a country with some of the highest unregistered businesses in the world. Indonesia has the maximum number of shadow businesses, says a study of 68 countries by Imperial College Business School in London.

 

Pfizer has abandoned its attempt to buy AstraZeneca for nearly $ 118 billion after the latter refused an offer of 55 pounds a share.

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 DENIED BY

 

Name :

Mr. Gaurav Thatte

Designation :

Accounts Department

Contact No.:

91-22-61407000 / 7085

Date :

14.07.2014

 

 

LOCATIONS

 

Registered Office :

1303/1304, 13TH Floor, Jaswanti Landmark, Mehra Industrial Estate, L.B.S. Marg, Vikhroli West, Mumbai – 400079, Maharashtra, India

Tel. No.:

91-22-61407000 / 7085

Fax No.:

91-22-25197865

E-Mail :

supriya.mishra@in.issworld.com

Website :

www.in.issworld.com

 

 

DIRECTORS

 

AS ON 28.06.2013

 

Name :

Mr. Jolly Joseph Kochery

Designation :

Managing Director

Address :

905-906, “C” Tower, Oberoi Springs, Off Andheri Link Road, Andheri (West), Mumbai – 400053, Maharshtra, India

Date of Birth/Age :

01.08.1956

Date of Appointment :

20.05.2009

DIN No.:

00176549

 

 

Name :

Mr. Doreswamy Palaniswamy

Designation :

Director

Address :

604, Jeevansapna Building No.5, Patel Nagar, Kandivali (West), Mumbai – 400067, Maharashtra, India

Date of Birth/Age :

01.10.1973

Date of Appointment :

20.05.2009

DIN No.:

01251023

 

 

KEY EXECUTIVES

 

Name :

Mr. Gaurav Thatte

Designation :

Accounts Department

 

 

MAJOR SHAREHOLDERS

 

AS ON 28.06.2013

 

Names of Shareholders

 

No. of Shares

ISS Facility Services (India) Private Limited

8440230

ISS Management Services Private Limited

1

ISS Integrated Facility Services Private Limited

1

ISS Catering Services (South) Private Limited

1

ISS Catering Services (West) Private Limited

1

ISS Support Services Private Limited

1

ISS Pest Control Services private Limited

1

 

 

Total

8440236

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 28.06.2013

 

Category

Percentage

Bodies corporate

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in the business of manufacturers, buyers, sellers, importers, exporters, Distributors or otherwise dealers in all kinds of pesticides, insecticides weedicides, fungicides, rodenticides and bio pesticides and to undertake pest management services.

 

 

GENERAL INFORMATION

 

No. of Employees :

Information denied by management

 

 

Bankers :

IDBI Bank Limited, IDBI Tower, WTC Complex, Cuffe Parade, Mumbai – 400005, Maharashtra, India

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

B S R and Company

Chartered Accountants

Address :

1st Floor, Apollo Mills, Compound, N. M. Joshi Marg, Mahalaxmi, Mumbai, Maharashtra, India

PAN No.:

AAIFB4734C

 

 

Ultimate holding company :

ISS Global A/S

 

 

Immediate holding company :

ISS Facility Services (India) Private Limited

 

 

Fellow subsidiaries :

·         ISS Integrated Facility Services Private Limited

·         ISS Catering Services (South) Private Limited

·         ISS Catering Services (West) Private Limited

·         ISS Pest Control Services Private Limited

·         ISS Management Services Private Limited

·         ISS SDB Security Services Private Limited

·         Modern Protection & Investigation Private Limited

·         ISS Support Services Private Limited

 

 

 

 

 

 

 

 

CAPITAL STRUCTURE

 

AS ON 28.06.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10000000

Equity Shares

Rs.10/- each

Rs.100.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

8440236

Equity Shares

Rs.10/- each

Rs.84.402 Millions

 

 

 

 

 


FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.12.2012

(9 Months)

31.03.2012

(12 Months)

31.03.2011

(12 Months)

I.        EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

84.402

84.402

84.402

(b) Reserves & Surplus

140.023

80.849

120.581

(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)

224.425

165.251

204.983

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

11.077

26.214

15.469

Total Non-current Liabilities (3)

11.077

26.214

15.469

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

80.552

48.543

88.759

(b) Trade payables

39.575

36.229

24.065

(c) Other current liabilities

171.457

195.975

204.787

(d) Short-term provisions

24.088

12.936

11.868

Total Current Liabilities (4)

315.672

293.683

329.479

 

 

 

 

TOTAL

551.174

485.148

549.931

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

20.294

24.003

26.602

(ii) Intangible Assets

4.106

4.240

9.452

(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

0.070

0.070

(c) Deferred tax assets (net)

38.184

69.011

10.860

(d)  Long-term Loan and Advances

62.706

84.221

86.539

(e) Other Non-current assets

27.902

27.466

20.866

Total Non-Current Assets

153.192

209.011

154.389

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.069

0.000

0.000

(b) Inventories

24.411

26.485

32.120

(c) Trade receivables

78.471

114.537

309.173

(d) Cash and cash equivalents

8.595

26.369

16.127

(e) Short-term loans and advances

285.884

108.179

37.872

(f) Other current assets

0.552

0.567

0.250

Total Current Assets

397.982

276.137

395.542

 

 

 

 

TOTAL

551.174

485.148

549.931

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.12.2012

(9 Months)

31.03.2012

(12 Months)

31.03.2011

(12 Months)

 

SALES

 

 

 

 

 

Income

476.156

618.702

642.626

 

 

Other Income

NA

16.364

8.363

 

 

TOTAL                                    

NA

635.066

650.989

 

 

 

 

 

Less

EXPENSES

 

 

 

Cost of Material Consumed

 

 

94.258

 

 

Direct Operational Expenses

 

 

(6.258)

 

 

Employee Cost

 

 

251.825

 

 

General and Admin Cost

 

 

206.707

 

 

TOTAL                                    

NA

NA

546.532

 

 

 

 

 

Less

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

 

 

104.457

 

 

 

 

 

Less

FINANCIAL EXPENSES                        

 

 

8.843

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

99.233

(41.504)

95.614

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                    

9.232

16.379

14.114

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX

90.001

(57.883)

81.500

 

 

 

 

 

Less

TAX                                                                 

30.827

(18.151)

36.896

 

 

 

 

 

 

PROFIT/(LOSS) AFTER TAX

59.174

(39.732)

44.604

 

 

 

 

 

 

Earnings/(Loss) Per Share (Rs.)

7.01

(4.71)

5.28

 

 

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.12.2012

(9 Months)

31.03.2012

(12 Months)

31.03.2011

(12 Months)

PAT / Total Income

(%)

NA

(6.26)

6.85

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

18.90

(9.36)

12.68

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

17.54

(13.91)

15.12

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.40

(0.35)

0.40

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.36

0.29

0.43

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.26

0.94

1.20

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2011

(12 Months)

31.03.2012

(12 Months)

31.12.2012

(9 Months)

 

Rs. In Millions

Rs. In Millions

Rs. In Millions

Share Capital

84.402

84.402

84.402

Reserves & Surplus

120.581

80.849

140.023

Net worth

204.983

165.251

224.425

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

88.759

48.543

80.552

Total borrowings

88.759

48.543

80.552

Debt/Equity ratio

0.433

0.294

0.359

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2011

(12 Months)

31.03.2012

(12 Months)

31.12.2012

(9 Months)

 

Rs. In Millions

Rs. In Millions

Rs. In Millions

Sales

642.626

618.702

476.156

 

 

(3.723)

(23.040)

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

 

31.03.2011

(12 Months)

31.03.2012

(12 Months)

31.12.2012

(9 Months)

 

Rs. In Millions

Rs. In Millions

Rs. In Millions

Sales

642.626

618.702

476.156

Profit

44.604

(39.732)

59.174

 

6.94%

(6.42%)

12.43%

 

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG TERM DEBT IS NOT AVAILABLE.

 

 

Sr. No.

Check List by Info Agents

Available in Report (Yes / No)

1]

Year of Establishment

Yes

2]

Locality of the firm

Yes

3]

Constitutions of the firm

Yes

4]

Premises details

No

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

Yes

8]

No. of employees

No

9]

Name of person contacted

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

Yes

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

No

20]

Export / Import details (if applicable)

No

21]

Market information

----------

22]

Litigations that the firm / promoter involved in

----------

23]

Banking Details

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

No

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 LOANS:

 

Particulars

31.12.2012

(9 Months)

Rs. In Millions

31.03.2012

(12 Months)

Rs. In Millions

Short Term Borrowings

 

 

Loans and Advances from Others

80.552

48.543

 

 

 

Total

80.552

48.543

 

 

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

90378360

16/04/2005 *

12,000,000.00

VIJAYA BANK

SADASHIV PELI BRANCH, PUNE, MAHARASHTRA, INDIA

-

 

*Date of modification Charges

 

 

 

FIXED ASSETS:

 

·         Land

·         Building

·         Plant and Machinery

·         Computer

·         Vehicles

·         Furniture and Fixture

 


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.60.01

UK Pound

1

Rs.102.72

Euro

1

Rs.81.60

 

 

INFORMATION DETAILS

 

Information Gathered by :

PDT

 

 

Analysis Done by :

KRN

 

 

Report Prepared by :

NKT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

4

--RESERVES

1~10

4

--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

NO

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

 

 

 

TOTAL

 

42

 

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.