MIRA INFORM REPORT

 

 

Report Date :

12.06.2014

 

IDENTIFICATION DETAILS

 

Name :

RAM FASHION EXPORTS PRIVATE LIMITED

 

 

Formerly Known As :

VALSON FABRICS PRIVATE LIMITED

 

 

Registered Office :

135/142-A, White House, Marol Cooperative Industrial Estate, J B Nagar, Andheri (East), Mumbai-400059, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

02.08.1985

 

 

Com. Reg. No.:

11-037032

 

 

Capital Investment / Paid-up Capital :

Rs.1.890 Millions

 

 

CIN No.:

[Company Identification No.]

U19129MH1985PTC037032

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMR16378F

 

 

PAN No.:

[Permanent Account No.]

AAACR1955L

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Exporter of Casual and Dressy Boots, Shoes and Sandals.

 

 

No. of Employees :

100 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (27)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 74000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

External borrowing of the company seems to be huge during 2013

 

However, trade relations are reported to be fair. Business is active. Payment terms are reported as slow but correct.

 

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

 

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

 

US investment bank Goldman Sachs has upgraded its outlook on Indian markets as it expects positive impact of the election cycle.

 

India’s economy may grow 4.7 % in the current financial year, lower than the official estimate of 4.9 %, Fitch Rating said. The global rating agency expects the economy to pick up in the next two financial years.

 

Global ratings agency Standard & Poor said increasing focus by India Inc on lowering debt is likely to improve their credit profiles.

 

Singapore (1.1 million Indian tourists in 2012), Thailand (one million), the United Arab Emirates ().98 million) and Malaysia ().82 million) emerged as the preferred holidays hotspots for Indians. The total figure is expected to increase to 1.93 million by 2017, according to the latest Eurmonitor international report.

 

There is a $29.34 bn outward foreign direct investment by domestic companies between April and January of 2013/14 which has seen some signs of recovery according to a Care Ratings report.

 

There are 264 number of new companies being set up every day on average during 2014. Most of them are registered in Mumbai. India had 1.38 million registered companies at the end of January, 2014.

 

Twitter like messaging service Weibo Corporation has filed to raise $ 500 million via a US initial public offering. Alibaba, which owns a stake in Weibo is expected to raise about $ 15 billion New York this year in the highest profile Internet IPO since Facebook’s in 2012.

 

Bharti Airtel has raised Rs.2453.2 crore (350 million Swiss Francs) by selling six-year bonds at a coupon rate of three per cent and maturing in 2020. This is the largest ever bond offering by an Indian company in Swiss Francs. Bharat Petroleum Corporation raised 175 million Swiss Francs by selling five year bonds at 2.98 % coupon rate in February.

 

Indian Oil Corporation plans to invest Rs 7650 crore in setting up a petrochemical complex at its almost complete Paradip refinery in Odhisha in three to four years. The company board is set to consider the setting up of a 700000 tonne per annum polypropylene plant at an estimated cost at Rs.3150 crore.

 

Global chief information officers at gathering in Bangalore in April to meet Indian startups at an event called Tech50 Watchout for Little Eye Labs-Facebook type deals in the making.

 

 

RBI DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available RBI Defaulters’ list.

 

 

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of 31-03-2012.

 

 

INFORMATION PARTED BY (GENERAL DETAILS)

 

Name :

Mr. Anil Patil

Designation :

Accounts Head

Contact No.:

91-22-394304000

Date :

11.06.2014

 

 

LOCATIONS

 

Registered Office / Factory 1 :

135/142-A, White House, Marol Cooperative Industrial Estate, J B Nagar, Andheri (East), Mumbai-400059, Maharashtra, India

Tel. No.:

91-22-28509272

Fax No.:

91-22-28506140

E-Mail :

accounts@ramfashion.com

anilpatil@ramfashion.com

info@ramfashion.com

Website :

www.ramfashion.com

Location :

Owned

 

 

Factory 2 :

Plot No. A - 463, TTC Industrial Area, MIDC, Mahape, Navi Mumbai – 400710, Maharashtra, India

Tel No.:

91-22-394304000//01/29/27782967

 

 

DIRECTORS

 

As on 24.09.2013

 

Name :

Mr. Naresh Shivlal Bhasin

Designation :

Director

Address :

203-204, 2nd Floor, Freen Acres, Lokhandwala Complex, Andheri (West), Mumbai-400058, Maharashtra, India

Date of Birth/Age :

12.02.1956

Date of Appointment :

12.01.1993

PAN No.:

AADPB0720F

DIN No.:

00217914

 

 

Name :

Mr. Suresh Shivlal Bhasin

Designation :

Director

Address :

303-304, 3rd Floor, Freen Acres, Lokhandwala Complex, Andheri (West), Mumbai-400058, Maharashtra, India

Date of Birth/Age :

12.02.1950

Date of Appointment :

12.01.1993

PAN No.:

AADPB0721E

DIN No :

00218386

 

 

KEY EXECUTIVES

 

Name :

Mr. Anil Patil

Designation :

Accounts Head

 


 

MAJOR SHAREHOLDERS

 

As on 24.09.2013

 

Names of Shareholders

 

No. of Shares

Rakesh Shivlal Bhasin

 

6300

Naresh Shivlal Bhasin

 

6300

Suresh Shivlal Bhasin

 

6300

Total

 

18900

 

Equity Share Break up (Percentage of Total Equity)

 

As on 24.09.2013

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Exporter of Casual and Dressy Boots, Shoes and Sandals.

 

 

Exports :

 

Products :

Finished Goods

Countries :

  • US
  • Canada
  • France
  • UK
  • Australia
  • Japan

 

 

Terms :

 

Selling :

L/C and Credit

 

 

Purchasing :

L/C and Credit

 

 

GENERAL INFORMATION

 

Customers :

Retailers and End Users

 

 

No. of Employees :

100 (Approximately)

 

 

Bankers :

Dena Bank, 67-A Krishna Bhavan, Nehru Road, Vile Parle (East), Mumbai - 400057, Maharashtra, India

 

 

Facilities :

SECURED LOANS

31.03.2013

Rs. In Millions

31.03.2012

Rs. In Millions

Long Term Borrowings

 

 

Rupee term loans from banks

0.000

42.131

Loans taken for vehicles

2.293

4.123

Short Term Borrowings

 

 

Rupee term loans from banks

149.125

165.820

Foreign currency term loans from banks

766.564

478.915

Total

917.982

690.989

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Anil Kumar Sharma and Associates

Chartered Accountant

Address :

03, Trimurti Tower, Vridh Ashrm Marg, Mahakali Caves Road, Andheri (East), Mumbai-400093, Maharashtra, India

PAN No.:

AACPS0436L

 

 

Associate :

Ram Exports

 

CAPITAL STRUCTURE

 

As on 24.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

25000

Equity Shares

Rs.100/- each

Rs.2.500 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

18900

Equity Shares

Rs.100/- each

Rs.1.890 Millions

 

 

 

 


FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2013

31.03.2012

31.03.2011

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

1.890

1.890

1.890

(b) Reserves & Surplus

182.498

163.453

146.002

(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)

184.388

165.343

147.892

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

183.119

206.507

180.533

(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

8.789

5.571

1.576

Total Non-current Liabilities (3)

191.908

212.078

182.109

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

977.398

674.111

432.750

(b) Trade payables

203.003

152.452

220.408

(c) Other current liabilities

45.491

42.853

24.671

(d) Short-term provisions

10.000

9.200

5.400

Total Current Liabilities (4)

1,235.892

878.616

683.229

 

 

 

 

TOTAL

1,612.188

1,256.037

1,013.230

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

391.877

325.632

218.305

(ii) Intangible Assets

0.581

0.852

0.003

(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)

6.111

1.485

-1.255

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

398.569

327.969

217.053

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.391

(b) Inventories

597.518

488.063

355.528

(c) Trade receivables

279.581

199.418

283.604

(d) Cash and cash equivalents

180.842

128.552

42.762

(e) Short-term loans and advances

48.727

37.412

27.607

(f) Other current assets

106.951

74.623

86.285

Total Current Assets

1,213.619

928.068

796.177

 

 

 

 

TOTAL

1,612.188

1,256.037

1,013.230

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

123.500

1177.100

956.400

 

 

Other Income

NA

NA

1.829

 

 

TOTAL                                    

NA

NA

958.229

 

 

 

 

 

 

EXPENSES

 

 

 

 

 

 

 

 

 

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

123.500

138.800

103.400

 

 

 

 

 

Less

FINANCIAL EXPENSES                                   

65.100

87.100

65.000

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

58.400

51.700

38.400

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                    

33.600

27.700

25.400

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX

24.800

24.000

13.000

 

 

 

 

 

Less

TAX                                                     

5.400

6.500

7.100

 

 

 

 

 

 

PROFIT/(LOSS) AFTER TAX

19.400

17.500

5.900

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

1212.552

1040.429

852.213

 

TOTAL EARNINGS

1212.552

1040.429

852.213

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

20.224

13.219

NA

 

 

Capital Goods

2.772

21.589

NA

 

TOTAL IMPORTS

22.996

34.808

NA

 

 

 

 

 

 

Earnings Per Share (Rs.)

1025.00

925.93

312.17

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

NA

NA

0.62

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

20.08

2.04

1.36

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.54

1.91

1.28

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.13

0.15

0.09

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

6.29

5.33

4.15

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.98

1.06

1.17

 

 

FINANCIAL ANALYSIS

[all figures are in rupees millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2011

31.03.2012

31.03.2013

 

Rs. In Millions

Rs. In Millions

Rs. In Millions

Share Capital

1.890

1.890

1.890

Reserves & Surplus

146.002

163.453

182.498

Net worth

147.892

165.343

184.388

 

 

 

 

long-term borrowings

180.533

206.507

183.119

Short term borrowings

432.750

674.111

977.398

Total borrowings

613.283

880.618

1160.517

Debt/Equity ratio

4.147

5.326

6.294

 

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2011

31.03.2012

31.03.2013

 

Rs. In Millions

Rs. In Millions

Rs. In Millions

Sales

956.400

1,177.100

123.500

 

 

23.076

(89.508)

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

Rs. In Millions

Rs. In Millions

Rs. In Millions

Sales

956.400

1,177.100

123.500

Profit

5.900

17.500

19.400

 

0.62%

1.49%

15.71%

 

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS 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

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

Yes

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

Yes

20]

Export / Import details (if applicable)

Yes

21]

Market information

----------

22]

Litigations that the firm / promoter involved in

----------

23]

Banking Details

Yes

24]

Banking facility details

Yes

25]

Conduct of the banking account

----------

26]

Buyer visit details

----------

27]

Financials, if provided

Yes

28]

Incorporation details, if applicable

Yes

29]

Last accounts filed at ROC

Yes

30]

Major Shareholders, if available

Yes

31]

Date of Birth of Proprietor/Partner/Director, if available

Yes

32]

PAN of Proprietor/Partner/Director, if available

Yes

33]

Voter ID No of Proprietor/Partner/Director, if available

No

34]

External Agency Rating, if available

No

 

 

UNSECURED LOANS:

 

Particulars

31.03.2013

Rs. In Millions

31.03.2012

Rs. In Millions

Long Term Borrowings

 

 

Loans and advances from related parties

180.826

160.253

Short Term Borrowings

 

 

Loans and advances from related parties

61.709

29.376

Total

242.535

189.629

 

NATURE OF OPERATIONS

 

Subject is an ISO 9001:2000 Certified company and one of the major manufacturer and exporters in India, engaged in the business of exports of Casual and Dressy Boots, Shoes and Sandals.

OPERATING PERFORMANCE:

 

During the year the company reported a net sales of Rs.1396.100 Millions as compared to Rs.1177.100 Millions for the last year representing 19% growth over the previous year. Profit before tax for the year ended 31st March

2013 was at Rs.24.800 Millions as against Rs.24.000 Millions for the previous year.

 

AWARD:

 

The company won Best Export Performance Award in Leather Product Category from Govt of Maharashtra for the year 2010-11.

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10155097

14/08/2013 *

915,500,000.00

DENA BANK

67-A Krishna Bhavan, Nehru Road, Vile Parle (East), Mumbai, Maharashtra - 400057, India

B84021864

2

10085259

13/08/2013 *

915,500,000.00

DENA BANK

67-A Krishna Bhavan, Nehru Road, Vile Parle (East), Mumbai, Maharashtra - 400057, India

B84021500

3

90242592

27/11/2004

110,000,000.00

CITI BANK

Bandra Complex, Mumbai, 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.59.33

UK Pound

1

Rs.99.42

Euro

1

Rs.80.32

 

 

INFORMATION DETAILS

 

Information Gathered by :

HNA

 

 

Analysis Done by :

RAS

 

 

Report Prepared by :

VNT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

2

--RESERVES

1~10

3

--CREDIT LINES

1~10

3

--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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

 

 

 

TOTAL

 

27

 

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

 

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

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

 


 

RATING EXPLANATIONS

 

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

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

 

Unlimited

71-85

Aa

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

 

Large

56-70

A

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

 

Fairly Large

41-55

Ba

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

 

Satisfactory

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

 

Small

11-25

Ca

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

 

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

 

Credit not recommended

NB

NEW BUSINESS

 

 

 

 

 

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

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