MIRA INFORM REPORT
|
Report Date : |
28.11.2014 |
IDENTIFICATION DETAILS
|
Name : |
LLOYD INSULATIONS ( |
|
|
|
|
Registered
Office : |
M-13, Connaught Place, New Delhi – 110001 |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as on)
: |
31.03.2013 |
|
|
|
|
Date of
Incorporation : |
06.06.1977 |
|
|
|
|
Com. Reg. No.: |
55-008629 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.300.000 Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U74210DL1977PLC008629 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
MUML04371D |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAACL0486E |
|
|
|
|
Legal Form : |
A Closely Held Public Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacturing, Exporter and Importer of Ceramic Fibre Products, Rigid Polyurethane Foam Sandwich Panels, Rigid Polyurethane Foam Slaps, Pipe Sections, Pipe Supports and other products and Isothane Products. |
|
|
|
|
No. of Employees
: |
300 (Approximately) |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (51) |
|
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 : |
Exist |
|
|
|
|
Comments : |
Subject is an established company having satisfactory track record. Financial position of the company seems to be sound. Trade relations are reported to be fair. Business is active. Payment
terms are reported to be usually correct and as per commitments. The company can be considered for normal 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 – June 1, 2014
|
Country Name |
Previous Rating (31.03.2014) |
Current Rating (01.06.2014) |
|
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
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.
EXTERNAL AGENCY RATING
|
Rating Agency Name |
ICRA |
|
Rating |
Fund Based Limits=A+ |
|
Rating Explanation |
Have adequate degree of safety and carry low
credit risk. |
|
Date |
November, 2013 |
|
Rating Agency Name |
ICRA |
|
Rating |
Non Fund Based Limits=A1+ |
|
Rating Explanation |
Have very strong degree of safety and carry
lowest credit risk. |
|
Date |
November, 2013 |
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. Deepak |
|
Designation : |
Company Secretary |
|
Contact No.: |
91-11-23415621 |
|
Date : |
27.11.2014 |
LOCATIONS
|
Registered Office : |
M-13, |
|
Tel. No.: |
91-11-23416111 / 23416378 / 23323621 / 23324599 / 23324696 / 51517245 / 2643047 / 6430746 / 0747 / 41517245 |
|
Mobile No.: |
91-989225001 (Mr. Sridhar) |
|
Fax No.: |
91-11-23724134 / 23416255 / 26467259 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Regional Office : |
Punj Star Premises, Kalkaji Industrial Area, New Delhi-110019, India |
|
Tel. No.: |
91-11-30882900 to 06 |
|
Fax No.: |
91-11-30882894 / 95 |
|
|
|
|
Factory : |
Located at: · Baddi · Solan · Himachal Pradesh |
|
|
|
|
Branch Office : |
Located at: ·
Angul ·
Bangalore ·
Barauni ·
Bamer ·
Baroda ·
Bhatinda ·
Bhilai ·
Bhubaneswar ·
Bina ·
Chandigarh ·
Chennai ·
Cochin ·
Durgapur ·
Guwahati ·
Haldia ·
Hyderabad ·
Jamnagar ·
Jamshedpur ·
Kanpur ·
Kolkata ·
Kota ·
Lucknow ·
Mangalore ·
Mathura ·
Mumbai ·
Panipat ·
Pata ·
Pune ·
Raipur ·
Rourekela ·
Surat ·
Visakhapatnam |
DIRECTORS
AS ON 29.11.2012
|
Name : |
Mr. Nilender Prakash Punj |
|
Designation : |
Chairman and Managing Director |
|
Address : |
10, Prithvi
Raj Road, |
|
Date of Birth/Age : |
02.04.1939 |
|
Date of Appointment : |
11.12.1986 |
|
DIN No.: |
00048157 |
|
|
|
|
Name : |
Mr. Chander Prakash Khanna |
|
Designation : |
Managing Director |
|
Address : |
2/19, Kalkaji
Extn. |
|
Date of Birth/Age : |
18.03.1931 |
|
Date of Appointment : |
10.06.1977 |
|
DIN No.: |
00059450 |
|
|
|
|
Name : |
Mr. Prem Prakash Munjal |
|
Designation : |
Managing Director |
|
Address : |
41, Sainara Apartment, 17 Cuffee Parade, Mumbai – 400 005,
|
|
Date of Birth/Age : |
27.08.1932 |
|
Date of Appointment : |
10.06.1977 |
|
DIN No.: |
00714535 |
|
|
|
|
Name : |
Mr. Narasimha Murti Srinivas |
|
Designation : |
Whole time Director |
|
Address : |
1-Tarangini Apartment, Prabhadevi, Mumbai – 400 025, |
|
Date of Birth/Age : |
19.06.1940 |
|
Date of Appointment : |
04.11.1991 |
|
DIN No.: |
00714589 |
|
|
|
|
Name : |
Mr. Vineet Prakash Munjal |
|
Designation : |
Whole time Director |
|
Address : |
5 Anu Sai Villa, Third Floor, No. 8, |
|
Date of Birth/Age : |
30.09.1961 |
|
Date of Appointment : |
30.06.1993 |
|
DIN No.: |
00933303 |
|
|
|
|
Name : |
Mr. Mohit Khanna |
|
Designation : |
Whole Time Director |
|
Address : |
7/15 Kalkaji Extn. |
|
Date of Birth/Age : |
23.08.1960 |
|
Date of Appointment : |
30.06.1993 |
|
DIN No.: |
00059431 |
|
|
|
|
Name : |
Mr. Gautam Punj |
|
Designation : |
Director |
|
Address : |
10- Prithvi
Raj Road, |
|
Date of Birth/Age : |
08.01.1974 |
|
Date of Appointment : |
19.04.2003 |
|
DIN No.: |
00048225 |
|
|
|
|
Name : |
Mr. Venkat Raman Mohan |
|
Designation : |
Director |
|
Address : |
3, Plot No. 46, Waman, Garodia Nagar, Ghatkopar (East),
Mumbai – 400 077, |
|
Date of Birth/Age : |
06.05.1951 |
|
Date of Appointment : |
07.08.1991 |
|
DIN No.: |
00071517 |
|
|
|
|
Name : |
Mrs. Gita Punj |
|
Designation : |
Director |
|
Address : |
10- Prithvi
Raj Road, |
|
Date of Birth/Age : |
15.04.1948 |
|
Date of Appointment : |
31.07.1990 |
|
DIN No.: |
00048203 |
|
|
|
|
Name : |
Mrs. Gauri Punj |
|
Designation : |
Director |
|
Address : |
10- Prithvi
Raj Road, |
|
Date of Birth/Age : |
25.02.1972 |
|
Date of Appointment : |
11.12.1991 |
|
DIN No.: |
01450615 |
|
|
|
|
Name : |
Mrs. Gayatri Punj |
|
Designation : |
Director |
|
Address : |
10- Prithvi Raj
Road, |
|
Date of Birth/Age : |
06.06.1978 |
|
Date of Appointment : |
19.04.2003 |
|
DIN No.: |
01171133 |
KEY EXECUTIVES
|
Name : |
Mr. Paresh Kumar Singh |
|
Designation : |
Secretary |
|
Address : |
SRA-14C, Shipra Riviera, Gyan Khand-3, Indirapuram, Ghaziabad –
201012, Uttar Pradesh, India |
|
Date of Birth/Age : |
25.04.1972 |
|
Date of Appointment : |
15.12.2011 |
|
PAN No.: |
AYGPS8570B |
|
|
|
|
Name : |
Mr. Rajesh Burma |
|
Designation : |
Chief Account Officer |
|
|
|
|
Name : |
Mr. N. K. Malik |
|
Designation : |
Vice President Finance and Audit |
|
|
|
|
Name : |
Mr. Sridhar |
|
Designation : |
Accounts Manager |
MAJOR SHAREHOLDERS
AS ON 29.11.2012
|
Names of Shareholders |
No. of Shares |
|
Ravishivam Investments Private Limited, India |
478200 |
|
Radita Investments Private Limited, India |
478400 |
|
Sumaya Investments Private Limited, India |
478400 |
|
Fibre Glass Private Limited, India |
4000 |
|
Pushpanjali Holdings Private Limited, India |
1363000 |
|
Cosmo Capital and Investments Private Limited, India |
5257700 |
|
Subhavan Investments Private Limited, India |
5256800 |
|
Nitam Investments Private Limited, India |
5256800 |
|
Gaunder Investments Private Limited, India |
3500 |
|
Chander Prakash Khanna |
326400 |
|
Nirmal Chander Khanna |
1631900 |
|
Mohit Chander Khanna |
1263100 |
|
Monica Rohit Khanna |
414500 |
|
Pranav Rohit Khanna |
414500 |
|
Praniti Rohit Khanna |
414500 |
|
Puneet Chander Khanna |
1246700 |
|
Prem Prakash Munjal |
285600 |
|
Meena Prem Munjal |
856600 |
|
Vineet Prakash Munjal |
1713500 |
|
Suneet Prakash Munjal |
1713500 |
|
Shikha Munjal |
571200 |
|
Shalini Munjal |
571200 |
|
|
|
|
Total |
30000000 |
Equity Share Break up (Percentage of Total Equity)
AS ON 29.11.2012
|
Category |
Percentage |
|
Bodies corporate |
61.92 |
|
Directors or relatives of Directors |
38.08 |
|
Total |
100.00 |
%20LIMITED%20-%20296619%2028-Nov-2014_files/image012.gif)
BUSINESS DETAILS
|
Line of Business : |
Manufacturing, Exporter and Importer of Ceramic Fibre Products, Rigid Polyurethane Foam Sandwich Panels, Rigid Polyurethane Foam Slaps, Pipe Sections, Pipe Supports and other products and Isothane Products. |
||||||||
|
|
|
||||||||
|
Products : |
|
||||||||
|
|
|
||||||||
|
Brand Names : |
-- |
||||||||
|
|
|
||||||||
|
Agencies Held : |
-- |
||||||||
|
|
|
||||||||
|
Exports : |
|
||||||||
|
Products : |
Finished Goods |
||||||||
|
Countries : |
UAE |
||||||||
|
|
|
||||||||
|
Imports : |
Not Divulged |
||||||||
|
|
|
||||||||
|
Terms : |
|
||||||||
|
Selling : |
Cash and Credit |
||||||||
|
|
|
||||||||
|
Purchasing : |
Cash and Credit |
PRODUCTION STATUS (AS ON 31.03.2011)
|
Particulars |
Unit |
Licensed
Capacity |
Installed
Capacity |
Actual
Production |
|
Ceramic Fibre
Products |
MT |
2500 |
2500 |
1618 |
|
Rigid
Polyurethane Foam Sandwich Panels |
M2 |
1640000 |
1640000 |
404909* |
|
Rigid
Polyurethane Foam Slabs, Pipe |
M3 |
312000 |
12000 |
4086 |
|
Prefabricated
buildings, doors of iron and steel |
Nos. |
6000 |
600 |
75 |
|
Shape and section
of steel sheetings |
M2 |
3000000 |
3000000 |
190671 |
|
Insulated beams, PVC
strip curtain |
RMT |
5300 |
53000 |
-- |
|
Insulated Panels
(Rockwool Composite) |
M2 |
650000 |
650000 |
1985 |
|
Isothane Products |
MT |
1500 |
1500 |
47 |
* This includes 42764 M2 (109248 M2)
approximately sent as complete Prefabricated Buildings.
GENERAL INFORMATION
|
Suppliers : |
Not Divulged |
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
Customers : |
· Ispat Industries Limited · IDEA Consultancy · Orchid Chemicals and Pharmaceuticals Limited · Consulting Engineering Services (I) Limited · Krishak Bharati Co-Operative Limited · Nuclear Power Corp. of India Limited · Maharashtra State Warehousing Corp. · Mahindra Ugine Steel Company Limited · Bharat Electronics Limited · Mazagaon Dock Limited |
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
No. of Employees : |
300 (Approximately) |
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
Bankers : |
·
State Bank of India, Industrial Finance Branch,
Jawahar Vyapar Bhawan, 1, Tolstoy Marg, Stc Building, 14th Floor,
New Delhi-110001, India ·
ICICI Bank Limited, Landmarkrace Cource Circle,
Alkapuri, Baroda-390015, Gujarat, India
·
Axis Bank Limited, 2nd Floor,
Statesman House, 148, Barakhamba Road, New Delhi – 110001, India ·
IDBI Bank Limited, Indian Red Cross Road, Post
Bag No.231, New Delhi – 110001, India ·
Punjab and Sind Bank, 91, Bhandari House, Nehru
Place, New Delhi – 110019, India ·
HDFC Bank Limited, HDFC Bank House, Senapati
Bapat Marg, Lower Parel (West), Mumbai – 400013, Maharashtra, India
|
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
Facilities : |
|
|
|
|
|
Banking Relations
: |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Suresh C Mathur And Company Chartered Accountant |
|
Address : |
64 Regal Building, Connaught Place, New Delhi – 110001, India |
|
Pan. No.: |
AAAFS4173N |
|
|
|
|
Membership : |
-- |
|
|
|
|
Joint Venture : |
Peb Steel Lloyd (India) Limited CIN No.:- U27106DL2006PLC155546 |
|
|
|
|
Subsidiaries : |
Isolloyd Engineering Technologies Limited CIN No.:- U24119DL2005PLC131798 |
CAPITAL STRUCTURE
AS ON 29.11.2012
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
30000000 |
Equity Shares |
Rs.10/- each |
Rs.300.000 Millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
30000000 |
Equity Shares |
Rs.10/- each |
Rs.300.000 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 |
300.000 |
30.000 |
30.000 |
|
(b) Reserves & Surplus |
2,452.777 |
2,433.223 |
2,182.258 |
|
(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) |
2,752.777 |
2,463.223 |
2,212.258 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
51.496 |
87.491 |
146.890 |
|
(b) Deferred tax liabilities (Net) |
0.000 |
1.245 |
2.963 |
|
(c) Other long term
liabilities |
0.320 |
0.000 |
0.000 |
|
(d) long-term
provisions |
35.420 |
30.001 |
25.763 |
|
Total Non-current
Liabilities (3) |
87.236 |
118.737 |
175.616 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a) Short
term borrowings |
721.065 |
467.449 |
337.815 |
|
(b) Trade
payables |
2,457.618 |
2,412.020 |
2,086.802 |
|
(c) Other
current liabilities |
1,194.911 |
1,418.887 |
1,000.568 |
|
(d) Short-term
provisions |
66.095 |
59.210 |
54.757 |
|
Total Current
Liabilities (4) |
4,439.689 |
4,357.566 |
3,479.942 |
|
|
|
|
|
|
TOTAL |
7,279.702 |
6,939.526 |
5,867.816 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
624.297 |
671.121 |
670.473 |
|
(ii)
Intangible Assets |
4.962 |
8.080 |
11.599 |
|
(iii)
Capital work-in-progress |
29.216 |
0.000 |
0.000 |
|
(iv)
Intangible assets under development |
0.000 |
0.000 |
0.000 |
|
(b) Non-current Investments |
232.958 |
246.290 |
246.290 |
|
(c) Deferred tax assets (net) |
6.649 |
0.000 |
0.000 |
|
(d) Long-term Loan and Advances |
87.754 |
82.219 |
0.000 |
|
(e) Other
Non-current assets |
259.566 |
258.007 |
203.556 |
|
Total Non-Current
Assets |
1,245.402 |
1,265.717 |
1,131.918 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a)
Current investments |
0.000 |
0.000 |
0.000 |
|
(b)
Inventories |
425.289 |
385.068 |
347.839 |
|
(c) Trade
receivables |
3,949.299 |
3,562.268 |
3,057.568 |
|
(d) Cash
and cash equivalents |
609.731 |
699.374 |
644.379 |
|
(e)
Short-term loans and advances |
259.424 |
184.047 |
472.572 |
|
(f) Other
current assets |
790.557 |
843.052 |
213.540 |
|
Total
Current Assets |
6,034.300 |
5,673.809 |
4,735.898 |
|
|
|
|
|
|
TOTAL |
7,279.702 |
6,939.526 |
5,867.816 |
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2013 |
31.03.2012 |
31.03.2011 |
||
|
|
SALES |
|
|
|
||
|
|
|
Income |
10,107.877 |
10,019.611 |
8,491.819 |
|
|
|
|
Other Income |
85.216 |
89.683 |
63.248 |
|
|
|
|
TOTAL (A) |
10,193.093 |
10,109.294 |
8,555.067 |
|
|
|
|
|
|
|
||
|
Less |
EXPENSES |
|
|
|
||
|
|
|
Cost of Materials Consumed |
6,675.735 |
6,809.556 |
5,576.395 |
|
|
|
|
Changes in Inventories of finished goods, work-in-progress and
stock-in-trade |
6.894 |
(12.555) |
(6.973) |
|
|
|
|
Employee Benefits Expenses |
653.455 |
584.258 |
504.313 |
|
|
|
|
Other Expenses |
2,132.507 |
2,032.790 |
1,882.437 |
|
|
|
|
TOTAL (B) |
9,468.591 |
9,414.049 |
7,956.172 |
|
|
|
|
|
|
|
||
|
Less |
PROFIT/(LOSS)
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
724.502 |
695.245 |
598.895 |
||
|
|
|
|
|
|
||
|
Less |
FINANCIAL
EXPENSES (D) |
170.280 |
136.251 |
63.529 |
||
|
|
|
|
|
|
||
|
|
PROFIT/(LOSS)
BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D)
(E) |
554.222 |
558.994 |
535.366 |
||
|
|
|
|
|
|
||
|
Less |
DEPRECIATION/
AMORTISATION (F) |
103.537 |
114.426 |
94.261 |
||
|
|
|
|
|
|
||
|
|
PROFIT/(LOSS)
BEFORE TAX (E-F) (G) |
450.685 |
444.568 |
441.105 |
||
|
|
|
|
|
|
||
|
Less |
TAX (H) |
155.608 |
160.781 |
170.344 |
||
|
|
|
|
|
|
||
|
|
PROFIT/(LOSS)
AFTER TAX (G-H) (I) |
295.077 |
283.787 |
270.761 |
||
|
|
|
|
|
|
||
|
|
EARNINGS IN
FOREIGN CURRENCY |
55.937 |
18.947 |
459.869 |
||
|
|
|
|
|
|
||
|
|
IMPORTS |
|
|
|
||
|
|
|
Raw Materials |
422.676 |
500.121 |
NA |
|
|
|
|
Stores & Spares |
3.853 |
4.814 |
NA |
|
|
|
|
Capital Goods |
6.758 |
8.620 |
NA |
|
|
|
TOTAL IMPORTS |
433.287 |
513.555 |
NA |
||
|
|
|
|
|
|
||
|
|
Earnings Per
Share (Rs.) |
9.84 |
9.46 |
902.54 |
||
KEY RATIOS
|
PARTICULARS |
|
31.03.2013 |
31.03.2012 |
31.03.2011 |
|
PAT / Total Income |
(%) |
2.89 |
2.81 |
3.16 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
4.46 |
4.44 |
5.19 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
6.43 |
6.64 |
7.85 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.16 |
0.18 |
0.20 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt /Networth) |
|
0.28 |
0.23 |
0.22 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.36 |
1.30 |
1.36 |
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 |
30.000 |
30.000 |
300.000 |
|
Reserves & Surplus |
2182.258 |
2433.223 |
2452.777 |
|
Net
worth |
2212.258 |
2463.223 |
2752.777 |
|
|
|
|
|
|
long-term borrowings |
146.890 |
87.491 |
51.496 |
|
Short term borrowings |
337.815 |
467.449 |
721.065 |
|
Total
borrowings |
484.705 |
554.940 |
772.561 |
|
Debt/Equity
ratio |
0.219 |
0.225 |
0.281 |
%20LIMITED%20-%20296619%2028-Nov-2014_files/image013.gif)
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 |
8,491.819 |
10,019.611 |
10,107.877 |
|
|
|
17.991 |
0.881 |
%20LIMITED%20-%20296619%2028-Nov-2014_files/image014.gif)
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
|
8,491.819 |
10,019.611 |
10,107.877 |
|
Profit |
270.761 |
283.787 |
295.077 |
|
|
3.19% |
2.83% |
2.92% |
%20LIMITED%20-%20296619%2028-Nov-2014_files/image015.gif)
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 |
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 |
Yes |
|
19] |
Payments terms |
Yes |
|
20] |
Export / Import details
(if applicable) |
Yes |
|
21] |
Market information |
---------- |
|
22] |
Litigations that the firm
/ promoter involved in |
Yes |
|
23] |
Banking Details |
Yes |
|
24] |
Banking facility details |
Yes |
|
25] |
Conduct of the banking
account |
Yes |
|
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 |
Yes |
UNSECURED LOANS:
|
Particulars |
31.03.2013 Rs. In Millions |
31.03.2012 Rs. In Millions |
|
Short Term Borrowings |
|
|
|
Term Loans from
Banks |
0.000 |
20.049 |
|
Working Capital
Loans from Banks |
48.907 |
70.826 |
|
|
|
|
|
Total |
48.907 |
90.875 |
LITIGATION
DETAILS:
|
IN
THE HIGH COURT OF DELHI AT NEW DELHI
|
INDEX OF CHARGE:
|
Sr. No. |
Charge ID |
Date of Charge
Creation/Modification |
Charge amount
secured |
Charge Holder |
Address |
Service Request
Number (SRN) |
|
1 |
10378023 |
04/09/2012 |
50,000,000.00 |
CITIBANK
N.A |
JEEVAN
BHARTI BUILDING, 4TH FLOOR, 124 CONNAUGHT |
B58662974 |
|
2 |
10363527 |
10/01/2014
* |
500,000,000.00 |
AXIS
BANK LIMITED |
2ND FLOOR,
STATESMAN HOUSE, 148, BARAKHAMBA ROAD, NEW DELHI, DELHI - 110001, INDIA |
B97009419 |
|
3 |
10356012 |
15/05/2012 |
750,000,000.00 |
ICICI
BANK LIMITED |
LANDMARKRACE
COURCE CIRCLE, ALKAPURI, BARODA, GUJARAT - 390015, INDIA |
B39702634 |
|
4 |
10343532 |
30/07/2013
* |
650,000,000.00 |
STATE
BANK OF INDIA |
INDUSTRIAL
FINANCE BRANCH, JAWAHAR VYAPAR BHAWAN, 1, TOLSTOY MARG, STC BUILDING 14TH
FLOOR, NEW DELHI - 110001, INDIA |
B85556298 |
|
5 |
10165822 |
01/07/2009 |
856,800.00 |
HDFC
BANK LIMITED |
HDFC
BANK HOUSE SENAPATI BAPAT MARG, LOWER PAREL |
A65459752 |
|
6 |
10165783 |
01/07/2009 |
3,426,000.00 |
HDFC
BANK LIMITED |
HDFC
BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL W, MUMBAI, MAHARASHTRA - 400013,
INDIA |
A65459554 |
|
7 |
10169710 |
08/12/2011
* |
3,270,000,000.00 |
PUNJAB
& SIND BANK |
91,
BHANDARI HOUSE, NEHRU PLACE, NEW DELHI, DELHI |
B28562403 |
|
8 |
10110410 |
26/07/2011
* |
600,000,000.00 |
CITIBANK
N.A |
JEEVAN
BHARTI BUILDING, 4TH FLOOR, 124 CONNAUGHT |
B17147208 |
|
9 |
10109239 |
05/05/2008 |
209,032,350.00 |
CITIBANK
N. A. |
JEEVAN
VIHAR,, 3 SANSAD MARG, NEW DELHI, DELHI - |
A40737090 |
|
10 |
10098307 |
14/12/2007 |
140,000,000.00 |
IDBI
LIMITED |
IFCI
TOWER, 12TH FLOOR, NEHRU PLACE, NEW DELHI, DELHI - 110019, INDIA |
A35816206 |
|
11 |
80002613 |
10/07/2012
* |
960,000,000.00 |
IDBI
BANK LIMITED |
INDIAN
RED CROSS SOCIETY BUILDING, 1, RED CROSS ROAD, POST BAG NO. 231, NEW DELHI -
110001, INDIA |
B44859957 |
* Date of charge modification
FIXED ASSETS:
·
Land
·
Building
·
Furniture and Fixtures
·
Plant and Machinery
·
Office Equipments
·
Vehicles
·
Computers
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
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.61.87 |
|
|
1 |
Rs.97.69 |
|
Euro |
1 |
Rs.77.37 |
INFORMATION DETAILS
|
Information
Gathered by : |
DIP |
|
|
|
|
Analysis Done by
: |
RAS |
|
|
|
|
Report Prepared
by : |
NKT |
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 |
6 |
|
--LIQUIDITY |
1~10 |
5 |
|
--LEVERAGE |
1~10 |
5 |
|
--RESERVES |
1~10 |
6 |
|
--CREDIT LINES |
1~10 |
6 |
|
--MARGINS |
-5~5 |
-- |
|
DEMERIT POINTS |
|
|
|
--BANK CHARGES |
YES/NO |
YES |
|
--LITIGATION |
YES/NO |
YES |
|
--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 |
|
51 |
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 |
||
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.