MIRA INFORM REPORT

 

 

Report Date :

21.05.2014

 

IDENTIFICATION DETAILS

 

Name :

COROB INDIA PRIVATE LIMITED  (w.e.f. 07.10.2004)

 

 

Formerly Known As :

CPS COLOR INDIA PRIVATE LIMITED

 

 

Registered Office :

158, Dani Compound Vidya Nagari Marg CST Road, Kalina, Santacruz (East), Mumbai – 400098, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

25.02.1998

 

 

Com. Reg. No.:

11-113726

 

 

Capital Investment / Paid-up Capital :

Rs.437.096 Millions

 

 

CIN No.:

[Company Identification No.]

U29290MH1998PTC113726

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMC07141B

 

 

PAN No.:

[Permanent Account No.]

AAACC8387P

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturing and Sale of Tinting and Dispensing Machines, Trading of Shaker Mixers, Colorants and its Related Products.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (44)

 

RATING

STATUS

PROPOSED CREDIT LINE

 

41-55

Ba

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

Satisfactory

 

 

Maximum Credit Limit :

USD 2200000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a satisfactory track.

 

Reserves of the company seems to be low during 2013. However, liquidity position of the company seems to be good.

 

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

 

The company can be considered for business dealing 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.

 

ECGC Country Risk Classification List – March 31, 2014

 

Country Name

Previous Rating

(31.12.2013)

Current Rating

(31.03.2014)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

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.2,453.2 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 DECLINED

 

MANAGEMENT NON CO-OPERATIVE

 

Contact No.: 91-22-24900042

 

 

LOCATIONS

 

Registered Office :

158, Dani Compound Vidya Nagari Marg CST Road, Kalina, Santacruz (East), Mumbai – 400098, Maharashtra, India

Tel. No.:

91-22-24900042/ 66497777

Fax No.:

91-22-66497700

E-Mail :

manoj.patil@cpscolor.com

 

 

Factory :

Plot No.10 to 13 and 13A, Goa IDC, Daman Industrial Estate, Somnath Road, Daman – 396 210, India

 

 

DIRECTORS

 

(AS ON 30.09.2013)

 

Name :

Dr. Nasser Arivoli

Designation :

Managing Director

Address :

D1-3-2, Millenium Towers, Sec-9, Sanpada, New Mumbai – 400705, Maharashtra, India

Date of Appointment :

22.10.2012

DIN No.:

06427148

 

 

Name :

Mr. Timo Tapani Linna

Designation :

Director

Address :

Runeberginkatu 4C B 31, Helsinkl, Finland 28400

Date of Appointment :

23.11.2006

DIN No.:

01342559

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

(AS ON 30.09.2013)

 

Name of Shareholders

 

 

No of Shares 

 

 

 

CPS Color Equipment SPA, Italy

 

43709599

CPS color Group OY Finland, Finland

 

1

 

 

 

Total

 

 

43709600

 

 

(AS ON 30.09.2013)

Equity Shares Break – up

 

Category

 

 

Percentage

 

 

 

Foreign holdings [Foreign institutional investors, Foreign Companies, Foreign Financial Institutions, Non-resident Indian or Overseas corporate bodies or others]

 

100.00

 

 

 

Total

 

 

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturing and Sale of Tinting and Dispensing Machines, Trading of Shaker Mixers, Colorants and its Related Products.

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

·         Citi Bank N.A.

Bandra Kurla Complex, G- Block, Bandra (East), Mumbai – 400051, Maharashtra, India

 

 

Facilities :

--

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

B S R and Company

Chartered Accountants

Address :

Lodha Excelus, 1st Floor, Apolla Mills Compound, N M Joshi Marg, Mahalakshmi, Mumbai, Maharashtra, India

PAN No.:

AAIFB7357B

 

 

Holding Company :

·         CPS Color Equipment SPA, Italy

 

 

Fellow Subsidiary Companies :

·         CPS Color Group Oy, Finland

·         CPS Color Equipment Inc., Italy

·         CPS Color Oy, Finland

·         CPS Color Equipment B.V., Finland

·         CPS Color B.V., Finland

·         CPS Color Equipment Oy, Finland

·         CPS Color Trading (Shanghai) Company Limited, China

·         CPS Color (Shanghai) Company Limited, India

·         CPS Color Group OY, Singapore

·         CPS Color S.A., Italy

·         CPS Color Equipment OY, Finland

·         CPS Color Scandinavia AB, Italy

 

 

Other Related Parties :

·         Cidron Speccolor AB

·         CPS Color Oy (Singapore)

·         CPS Color GmbH

·         CPS Color Ltda

·         CPS Color Pty Limited

·         CPS Color Invest Oy

·         CPS Color Holding BV

·         OOO CPS Color

·         CPS Color Pty

·         CPS Color Equipment S.p.A

·         Corob LTDA (under liquidation)

·         CPS Color Holding Oy,

·         Colorworld Solutions Private Limited.

·         Lenteq Industries B.V.

 

 

CAPITAL STRUCTURE

 

(AS ON 30.09.2013)

 

Authorised Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

60000000

Equity Shares

Rs.10/- each

Rs.600.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

43709600

Equity Shares

Rs.10/- each

Rs.437.096 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

437.096

437.096

15.000

(b) Reserves & Surplus

106.160

6.328

(12.422)

(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)

543.256

443.424

2.578

 

 

 

 

(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

22.463

11.199

7.251

Total Non-current Liabilities (3)

22.463

11.199

7.251

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

8.886

8.887

51.676

(b) Trade payables

560.985

369.329

745.799

(c) Other current liabilities

48.144

12.002

18.201

(d) Short-term provisions

20.972

25.515

13.922

Total Current Liabilities (4)

638.987

415.733

829.598

 

 

 

 

TOTAL

1,204.706

870.356

839.427

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

155.048

110.342

74.577

(ii) Intangible Assets

0.637

0.645

0.198

(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)

6.543

0.000

0.000

(d)  Long-term Loan and Advances

47.288

40.604

24.360

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

209.516

151.591

99.135

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

285.182

198.755

277.625

(c) Trade receivables

466.538

289.739

291.082

(d) Cash and cash equivalents

93.431

82.860

56.592

(e) Short-term loans and advances

137.901

137.836

113.495

(f) Other current assets

12.138

9.575

1.498

Total Current Assets

995.190

718.765

740.292

 

 

 

 

TOTAL

1,204.706

870.356

839.427

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

1173.175

938.937

989.560

 

 

Service Income

154.017

121.809

90.305

 

 

Other Income

21.091

19.629

8.884

 

 

TOTAL                                    

1348.283

1080.375

1088.749

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Manufacturing and Other Director and Indirect Expenses

1244.843

1084.280

1065.891

 

 

Exceptional Items

0.000

(36.670)

0.000

 

 

TOTAL                                    

1244.843

1047.610

1065.891

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

103.440

32.763

22.858

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

9.667

8.156

13.325

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX

93.773

24.607

9.533

 

 

 

 

 

Less

TAX                                                                 

(4.586)

5.857

0.200

 

 

 

 

 

 

PROFIT/(LOSS) AFTER TAX

98.359

18.750

9.333

 

 

 

 

 

 

Earnings Per Share (Rs.)

2.25

1.08

--

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

7.30

1.74

0.86

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

7.99

2.62

0.96

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

7.83

2.83

1.14

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.17

0.06

3.70

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.02

0.02

20.04

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.56

1.73

0.89

 

 

 

 

 

 

 

 


 

FINANCIAL ANALYSIS

[All figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2011

31.03.2012

31.03.2013

 

(INR in Mlns.)

(INR in Mlns.)

(INR in Mlns.)

Share Capital

15.000

437.096

437.096

Reserves & Surplus

(12.422)

6.328

106.160

Net worth

2.578

443.424

543.256

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

51.676

8.887

8.886

Total borrowings

51.676

8.887

8.886

Debt/Equity ratio

20.045

0.020

0.016

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2011

31.03.2012

31.03.2013

 

(INR in Mlns)

(INR in Mlns)

(INR in Mlns)

 Sales

989.560

938.937

1,173.175

 

 

(5.116)

24.947

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

(INR in Mlns)

(INR in Mlns)

(INR in Mlns)

Sales

989.560

938.937

1,173.175

Profit

9.333

18.750

98.359

 

0.94%

2.00%

8.38%

 


 

LOCAL AGENCY FURTHER INFORMATION

 

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

No

10]

Designation of contact person

No

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

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 LOANS

 

PARTICULARS 

31.03.2013

31.03.2012

 

 

(Rs. In Millions)

Short Term Borrowings

 

 

Loans repayable on Demand from Others

8.886

8.887

 

 

 

Total

 

8.886

8.887

 

 

CONTINGENT LIABILITIES

 

a. Estimated sales tax liability in case of non-collection/ non-submission of sales tax forms for availing concessional sales tax is to the extent of Rs.8.814 Millions (Previous year Rs.13.121 Millions).

 

b. Estimated excise liabilities of Rs. Nil (Previous year: Rs.109.995 Millions).

 

 

INDEX OF CHARGES:

 

S.

No.

Charge ID

Date of Charge Creation/

Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

90146192

23/05/2001

21,000,000.00

CITI

BANK

BNDRA KURLA COMPLEX, G-BLOCK BANDRA (E), MUMBAI, 
MAHARASHTRA, INDIA

-

 

 

FIXED ASSETS:

 

·         Land

·         Building

·         Plant and Equipment

·         Furniture and Fixtures

·         Vehicles

·         Office Equipment

·         Computer

·         Leasehold improvements

 

 


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 records 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 records 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]         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.58.75

UK Pound

1

Rs.98.77

Euro

1

Rs.80.53

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

RAS

 

 

Report Prepared by :

NIT

 

 

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

5

--LEVERAGE

1~10

5

--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

 

44

 

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.