MIRA INFORM REPORT

 

 

Report Date :

18.11.2014

 

IDENTIFICATION DETAILS

 

Name :

ARMACELL INDIA PRIVATE LIMITED

 

 

Registered Office :

Gat  No.744 and 745, Village Lonikhand, Pune Nagar Road, Pune-412216, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

12.04.2005

 

 

Com. Reg. No.:

11-131939

 

 

Capital Investment / Paid-up Capital :

Rs. 7.547 Millions

 

 

CIN No.:

[Company Identification No.]

U24293PN2005FTC131939

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMA25245D

 

 

PAN No.:

[Permanent Account No.]

AAFCA1528D

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged in the manufacturing and sale of engineered foam products.

 

 

No. of Employees :

110 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (53)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

Financial position of the company seems to be decent.

 

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

 

The company can be considered normal 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

 

Verdict Implications : Apex court order may alter coal import dynamics. Traders go slow on talks over coal supply contracts, uncertainty over cancellation of blocks weigh on stocks.

 

Recent arrest of the Chennai head of the Registrar of Companies, the ministry of corporate affairs arm that ensures that companies file all the information required by the Companies Act is the latest manifestation of a messy fight between a father and his adopted son for the control of Rs 40000 mn business empire. The Central Bureau of Investigation arrested Manumeethi Cholan after he accepted Rs 10 lakhs as bribe from M A M Ramaswamy, a CBI official said.

 

Central Bureau of Investigation books Electrotherm for cheating Central Bank of Rs 4360 mn.

 

Infosys maintains revenue guidance. COO Rao says attrition still an area of concern and it would take a few more quarters to bring down levels to 13-15 %.

 

DHL  to invest Euro 100 mn in India over next 2 years. The firm has chosen India to pilot its e-commerce business model for the Asia-Pacific region.

 

Blackstone may buy stake in BlueRidge SEZ in line with the fund’s real estate strategy in India.

 

Kingfisher Airlines Ltd grounded in October 2012 under the weight of heavy debt and accumulated losses, recently approached the Delhi high court for relief in two separate cases. The airline challenged a notice by Punjab & National Bank alleging that It had wilfully defaulted on Rs 7700 mn of loans and sought more time to comply with the requirements under the listing agreements with the Stock Exchanges.

 

OnMobile likely to sack another 300 employees. The lay-offs follow a spate of senior-level exits over the past two years, starting with of its founder. The overall lay-offs could number around 600 and are driven by the need to cut costs, says a former employee.

 

 

RBI DEFAULTERS’ LIST STATUS

 

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

 

 

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of 31-03-2014.

 

 

INFORMATION PARTED BY

 

Name :

Mr. Samir Patra

Designation :

Finance Controller 

Contact No.:

91-20-66782002

Date :

18.11.2014

 

 

LOCATIONS

 

Registered/ Head Office/ Factory :

Gat  No.744 and 745, Village Lonikhand, Pune Nagar Road, Pune-412216, Maharashtra, India

Tel. No.:

91-91-20-25661979 / 66782000

Mobile No.:

91-9960593215 (Mr. Kuberan Meppalli)

Fax No.:

91-20-66782073

E-Mail :

india.office@armacell.com

rahul.jhalawad@armacell.com

alwin.salins@armacell.com

Website :

www.armacell.com

Area :

15000 sq. ft. 

Location :

Owned

 

 

DIRECTORS

 

As on: 26.09.2013

 

Name :

Mr. Keshab Jagmohan Chopra

Designation :

Director 

Address :

S-17, Konark Campus, Viman Nagar, Pune-411014, Maharashtra, India

Date of Birth/Age :

10.06.1973

Date of Appointment :

12.04.2005

DIN No.:

00139971

 

 

Name :

Mr. Denis Claude Dan Lel Van Roey

Designation :

Director

Address :

1, Rue De La Grosse, Borne, 1360 Perwez, Belgium

Date of Birth/Age :

17.03.1963

Date of Appointment :

26.06.2013

DIN No.:

06657239

 

 

KEY EXECUTIVES

 

Name :

Mr. Samir Patra

Designation :

Finance Controller 

 

 

Name :

Mr. Keshab Chopra

Designation :

Managing Director

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 26.09.2013

 

Names of Shareholders

 

No. of Shares

Armacell International Gmbh, Germany

 

754669

Armacell Gmbh, Germany

 

1

 

 

 

Total

 

754670

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 26.09.2013

 

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 :

Subject is engaged in the manufacturing and sale of engineered foam products.

 

 

Products :

Item Code No. (ITC Code)

Product Description

40091100

Armaflex Tubes

40081110

Armaflex Sheets

40081190

Armasound Sheets

 

 

Exports :

 

Countries :

  • Sri Lanka
  • Bangladesh
  • Saudi Arabia
  • Middle East Countries

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Imports :

 

Products :

Raw Materials

Countries :

China

 

 

Terms :

 

Selling :

Depends

 

 

Purchasing :

Depends

 

PRODUCTION STATUS (AS ON 31.03.2011)

 

Installed Capacity: 120000 Cubie Meters (CBM)

 

 

Particulars

Unit

Actual Production

Sheets

Sq.meters

2523790

Tubes

Linear meters

4841930

 

 

GENERAL INFORMATION

 

Suppliers :

Not Divulged

 

 

Customers :

Not Divulged

 

 

No. of Employees :

110 (Approximately)

 

 

Bankers :

Not Available

 

 

Facilities :

--

 

 

 

Financial Institution :

TATA Capital Limited, One Forbes, Dr. V.B. Gandhi Marg, Fort, Mubai-400001, Maharashtra, India

 

 

Auditors :

 

Name :

Price Waterhouse and Company

Chartered Accountant

Address :

Mutha Towers, 5th Floor, Suite No.8, Airport Road, Yerwada, Pune-411006, Maharashtra, India

PAN No.:

AAAFP8828M

 

 

Holding Company :

  • Armacell International GmbH, Germany

 

 

Ultimate Holding Company :

  • Armacell International Holding Gmbh

 

 

Fellow Subsidiaries :

  • Armacell Enterprise Gmbh
  • Armacell Gmbh
  • Armacell LLC
  • Armacell UK Limited
  • Armacell Italia Spa
  • Armacell (Guangzhou) Limited
  • Armacell Zamil Middle East Company
  • Armacell (Thailand) Limited
  • Armacell AHK Hong Kong
  • Armacell Brasil Ltda
  • Armacell Iberia S.L.

 

 

CAPITAL STRUCTURE

 

As on: 26.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

7400000

Equity Shares

Rs.10/- each

Rs. 74.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

754670

Equity Shares

Rs.10/- each

Rs. 7.547 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

7.547

7.547

7.547

(b) Reserves & Surplus

324.430

264.695

234.027

(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)

331.977

272.242

241.574

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

33.932

10.169

(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

8.983

6.412

3.952

Total Non-current Liabilities (3)

8.983

40.344

14.121

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

189.097

146.599

170.675

(c) Other current liabilities

123.634

100.077

157.878

(d) Short-term provisions

5.189

4.689

5.845

Total Current Liabilities (4)

317.920

251.365

334.398

 

 

 

 

TOTAL

658.880

563.951

590.093

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

106.879

121.344

144.223

(ii) Intangible Assets

0.545

0.844

0.928

(iii) Capital work-in-progress

18.793

0.194

0.917

(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)

33.171

36.692

19.393

(d) Long-term Loan and Advances

24.134

24.974

26.237

(e) Other Non-current assets

0.978

1.006

1.392

Total Non-Current Assets

184.500

185.054

193.090

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

118.769

109.560

102.418

(c) Trade receivables

266.525

204.612

222.314

(d) Cash and cash equivalents

27.941

9.814

21.940

(e) Short-term loans and advances

60.426

54.394

49.883

(f) Other current assets

0.719

0.517

0.448

Total Current Assets

474.380

378.897

397.003

 

 

 

 

TOTAL

658.880

563.951

590.093

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

Income

 

 

 

 

 

Other Income

 

 

 

 

 

TOTAL                                    

927.500

815.800

705.400

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

839.800

768.400

673.600

 

 

 

 

 

 

PROFIT BEFORE TAX

87.700

47.400

31.800

 

 

 

 

 

Less

TAX                                                                 

27.900

16.700

12.200

 

 

 

 

 

 

PROFIT AFTER TAX

59.800

30.700

19.600

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

197.700

167.000

147.400

 

 

 

 

 

 

BALANCE RRIED TO THE B/S

257.500

197.700

167.000

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

F.O.B. Value of Exports

97.082

44.690

85.036

 

 

Freight

3.750

2.247

2.782

 

TOTAL EARNINGS

100.832

46.937

87.818

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

310.071

250.078

245.858

 

 

Trading goods

13.071

11.651

12.219

 

 

Capital Goods

17.755

0.000

17.049

 

TOTAL IMPORTS

340.897

261.729

275.126

 

 

 

 

 

 

Earnings Per Share (Rs.)

79.15

40.64

26.00

 

 

Particulars

 

 

 

31.03.2014

Sales Turnover (Approximately)

 

 

1100.000

 

 

 

 

 

The above information has been parted by Mr. Samir Patra (Finance Controller).

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

Net Profit Margin

(PAT / Total Income)

(%)

6.45

3.76

2.78

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.26

0.17

0.13

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.00

0.12

0.04

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.49

1.51

1.19

 

 

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

7.547

7.547

7.547

Reserves & Surplus

234.027

264.695

324.430

Net worth

241.574

272.242

331.977

 

 

 

 

long-term borrowings

10.169

33.932

0.000

Short term borrowings

0.000

0.000

0.000

Total borrowings

10.169

33.932

0.000

Debt/Equity ratio

0.042

0.125

0.000

 

 

 

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)

Total Income

705.400

815.800

927.500

 

 

15.651

13.692

 

 

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Total Income

705.400

815.800

927.500

Profit

19.600

30.700

59.800

 

2.78%

3.76%

6.45%

 

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITY OF LONG TERM DEBT

(Rs. In Millions)

Particulars

31.03.2013

31.03.2012

31.03.2011

Current maturity of long term debt

34.775

33.932

63.085

External Commercial Borrowing from Aramcell International GmbH

0.000

10.169

17.422

Total

34.775

44.101

80.507

 

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

Yes

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 four 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

No

24]

Banking facility details

Yes

25]

Conduct of the banking account

--------------------------

26]

Buyer visit details

--------------------------

27]

Financials, if provided

Yes

28]

Incorporation details, if applicable

Yes

29]

Last accounts filed at ROC

Yes

30]

Major Shareholders, if available

Yes

31]

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

Yes

32]

PAN of Proprietor/Partner/Director, if available

No

33]

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

No

34]

External Agency Rating, if available

No

 

UNSECURED LOAN

(Rs. In Millions)

Particulars

As on

31.03.2013

As on

31.03.2012

LONG TERM BORROWINGS

 

 

External commercial borrowing from Armacell international Gmbh 

0.000

33.932

 

 

 

Total

0.000

33.932

 

BACKGROUND:

 

Subject was incorporated on 12.04.2005. The company is a subsidiary of Armacell International GMBH (the Parent Company). The company is engaged in the manufacturing and sale of engineered foam products.

 

NOTE:

 

  • The registered office of the company has been shifted from 706, Gateway Plaza, Hiramandani Gardens, Aadi Shankaracharya Marg, Powai, Mumbai – 400076, Maharashtra, India to the present address w.e.f. 28.03.2008.

 

  • No Charges Exist for Company

 

FIXED ASSETS

 

  • Leasehold Improvements
  • Plant and Machinery and Electrical Equipment’s
  • Furniture and Fixtures
  • Vehicles
  • Office Equipment’s
  • Computers

 

 


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. 61.67

UK Pound

1

Rs. 96.93

Euro

1

Rs. 77.35

 

 

INFORMATION DETAILS

 

Information Gathered by :

JML

 

 

Analysis Done by :

RAS

 

 

Report Prepared by :

JYO

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILIRY

1~10

7

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

7

--RESERVES

1~10

6

--CREDIT LINES

1~10

5

--MARGINS

-5~5

-

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

YES

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

53

 

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.