MIRA INFORM REPORT

 

 

Report Date :

03.09.2014

 

IDENTIFICATION DETAILS

 

Name :

VINATI ORGANICS LIMITED

 

 

Registered Office :

B-12 and B-13, MIDC, Areamahad, District Raigad - 402309, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

15.06.1989

 

 

Com. Reg. No.:

11-052224

 

 

Capital Investment / Paid-up Capital :

Rs. 98.745 Millions

 

 

CIN No.:

[Company Identification No.]

L24116MH1989PLC052224

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMV10590G

 

 

PAN No.:

[Permanent Account No.]

AAACV6538K

 

 

Legal Form :

A Public Limited Liability company. The company’s Shares are Listed on the Stock Exchanges.

 

 

Line of Business :

Subject is engaged in Manufacturing of Chemicals.

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

A (62)

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is a well-established company having fine track record.

 

The rating reflects company’s sound financial risk profile marked by adequate liquidity position and decent profitability levels of the company.

 

Trade relations are reported as fair. Business is active. Payments are reported to be regular and as per commitment.

 

The company can be considered good for normal 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.

 

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

 

As per the latest IMF study, the total weigh of emerging markets in the GDP of the world on a purchasing power parity basis has seen a sizeable shift. It highlights how as against 51 % in 2005, the emerging economies now account for close to 56 % of the global purchasing power GDP as per the latest survey. And with the emerging economies growing at a faster rate than their developed counterparts, there are every possibility that the their share goes up further in the coming years.  China may surpass the US over the next few years.

 

Politics and economics are very intricately connected. They tend to influence each other in ways that could be very complex and far-reaching. The prospects of the India’s economy have been seriously compromised due to political corruption. High inflation, poor standard of living are to a great extent a result of rampant corruption in the country. China on the other hand, seems to be facing diametrically opposite challenge. American hedge fund manager Jim Chanos has been keenly following the political and economic development in the dragon economy and has figured out something that is quite worrying. He is of the view that the Chinese economy could be heading toward trouble on account of new Chinese President Xi Jingping’s very aggressive anti-corruption drive. Chanos believes tat many things such as apartment sales, luxury products, etc. were largely bought with dirty money. And it is now beginning to impact consumption. This may indeed be bad news for an economy that is struggling to transition from an investment-driven export-oriented economy to a domestic consumption-driven economy.

 

A study published by Firstpost has revealed that asset classes like real estate and equities were the biggest beneficiaries of the liberalization policies.  A firm called Ciane Analytics studied returns from assets including equities, gold, fixed deposits, G-Secs and real estate since 1991. Real estate outperformed every other asset classes during the 23-year period with an annualized return of 20 % ! Equities came in second with annualized return of 15.5 % ! However, while these returns may seem mouthwatering, the fact is that the return from equities adjusted for inflation came down to just 7.1 %.

 

Some brief news are as under

. R-Power to buy Jaypee’s hydro assets

. Investors await justice in NSEL case

. India seeks MFN status from Pakistan ahead of meeting

. Ukrain’s clashes with rebels hinder MH17 crash investigation

. India exploring merger of state-owned hydro PSUs

..Higher costs weigh down profit growth to slowest in 9 quarters

..Wal-Mart to expand wholesale business in India

. GMR group moves to strengthen balance sheet

. Central Bank to sell 4 % stake to Life Insurance Corporation

. Tata Chemicals plans to raise up to Rs 10000 mn.

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CARE

Rating

Long term bank facilities: “A”

Rating Explanation

Adequate degree of safety and low credit risk.

Date

12.08.2014

 

 

Rating Agency Name

CARE

Rating

Short term bank facilities: “A1”

Rating Explanation

Very strong degree of safety and lowest credit risk.

Date

12.08.2014

 

 

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 DECLINED

 

Management Non-cooperative. (Tel. No.: 91-2145-232012)

 

 

LOCATIONS

 

Registered Office/ Factory 1 :

B-12 and B-13, MIDC, Areamahad, District Raigad-402309, Maharashtra, India

Tel. No.:

91-2145-232012/13/14

Fax No.:

91-2145-232010

E-Mail :

vinmhd@vinatiorrganics.com

vinati@vinatiorganics.com

shares@vinatiorganics.com

Website :

www.vinatiorrganics.com

 

 

Corporate Office :

Parinee Crecenzo, 102, 11th Floor, Plot No. C-38 and C-39, G Block, Behind MCA, Bandra Kurla Complex, Bandra (East), Mumbai – 400051, Maharashtra, India

Tel. No.:

91-22-39484444

Fax No.:

91-22-39484438

E-Mail :

sales@vinatiorrganics.com

 

 

Factory  2 :

A-20, MIDC, Lote-Parashuram, Taluka-Khed, District Ratnagiri-415722, Maharashtra, India

Tel. No.:

91-2356-273032/ 33

E -Mail :

vinliot@vinatiorganics.com

 

 

DIRECTORS

 

As on: 31.03.2014

 

Name :

Mr. Vinod Saraf

Designation :

Managing Director

 

 

Name :

Mr. Girish M. Dave

Designation :

Non-Executive Chairman and Director

Qualification :

M.com, LLB, CAIIB Graduate

 

 

Name :

Ms. Vinati Saraf Mutreja

Designation :

Executive Director

 

 

Name :

Ms. Viral Saraf Mittal

Designation :

Director - Corporate Strategy

 

 

Name :

Mr. Chintaman Bhaskar Gokhale

Designation :

Director

 

 

Name :

Mr. Ayliur Akileswaraiyer Krishnan

Designation :

Director

Qualification :

Chemical Engineer

 

 

Name :

Mr. R K Saraswat

Designation :

Director

Date of Birth :

17.04.1938

Qualification :

Chartered Accountant

Date of Appointment :

24.01.2011

 

 

Name :

Mr. Mohit Rajesh Mutreja

Designation :

Director

Date of Birth :

09.08.1982

Date of Appointment :

19.05.2009

 

 

Name :

Mr. Sunil Banwarilal Saraf

Designation :

Director

Qualification :

Graduate

 

 

KEY EXECUTIVES

 

Name :

Mr. Gunvant S. Singhi

Designation :

Company Secretary Cum Finance Controller

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 30.06.2014

 

Category of Shareholder

No. of Shares

Percentage of Holding

(A) Shareholding of Promoter and Promoter Group

 

 

http://www.bseindia.com/include/images/clear.gif(1) Indian

 

 

http://www.bseindia.com/include/images/clear.gifIndividuals / Hindu Undivided Family

15295512

30.98

http://www.bseindia.com/include/images/clear.gifBodies Corporate

21733835

44.02

http://www.bseindia.com/include/images/clear.gifSub Total

37029347

75.00

http://www.bseindia.com/include/images/clear.gif(2) Foreign

 

 

Total shareholding of Promoter and Promoter Group (A)

37029347

75.00

(B) Public Shareholding

 

 

http://www.bseindia.com/include/images/clear.gif(1) Institutions

 

 

http://www.bseindia.com/include/images/clear.gifMutual Funds / UTI

560182

1.13

http://www.bseindia.com/include/images/clear.gifFinancial Institutions / Banks

3750

0.01

http://www.bseindia.com/include/images/clear.gifCentral Government / State Government(s)

1162

0.00

http://www.bseindia.com/include/images/clear.gifForeign Institutional Investors

1359565

2.75

http://www.bseindia.com/include/images/clear.gifSub Total

1924659

3.90

http://www.bseindia.com/include/images/clear.gif(2) Non-Institutions

 

 

http://www.bseindia.com/include/images/clear.gifBodies Corporate

502768

1.02

http://www.bseindia.com/include/images/clear.gifIndividuals

 

 

http://www.bseindia.com/include/images/clear.gifIndividual shareholders holding nominal share capital up to Rs. 0.100 million

7948052

16.10

http://www.bseindia.com/include/images/clear.gifIndividual shareholders holding nominal share capital in excess of Rs. 0.100 million

1822177

3.69

http://www.bseindia.com/include/images/clear.gifAny Others (Specify)

145497

0.29

http://www.bseindia.com/include/images/clear.gifNon Resident Indians

118566

0.24

http://www.bseindia.com/include/images/clear.gifClearing Members

26931

0.05

http://www.bseindia.com/include/images/clear.gifSub Total

10418494

21.10

Total Public shareholding (B)

12343153

25.00

Total (A)+(B)

49372500

100.00

(C) Shares held by Custodians and against which Depository Receipts have been issued

0

0.00

http://www.bseindia.com/include/images/clear.gif(1) Promoter and Promoter Group

0

0.00

http://www.bseindia.com/include/images/clear.gif(2) Public

0

0.00

http://www.bseindia.com/include/images/clear.gifSub Total

0

0.00

Total (A)+(B)+(C)

49372500

0.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in Manufacturing of Chemicals.

 

 

Products :

ITC Code

Products Description

2902.9050

Isobutyl Benzene

2924.1900

2 Acrylamido 2Methylpropane Sulphonic Acid

2904.1090

Sodium Salt of 2 Acrylamido 2Methylpropane Sulphonic Acid

2901.2300

Isobutylene

 

 

GENERAL INFORMATION

 

No. of Employees :

Information declined by the management

 

 

Bankers :

  • State Bank of India
  • Citibank N.A.

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWINGS

 

 

Foreign Currency loan from banks

732.214

909.950

Foreign Currency loan (ECB) from IFC

461.307

537.959

Less: Current maturities of secured loans shown in current liabilities

(393.402)

(364.261)

 

 

 

SHORT TERM BORROWINGS

 

 

Working Capital Advances From Banks

84.410

541.627

 

 

 

Total

884.529

1625.275

 

a)      Nature of Security for Secured Loan from:

 

·         IFC (ECB): Term Loan from International Finance Corporation (IFC) is secured by first Pari Passu charge on all Fixed assets of the Company -immovable and movable (present and future) (excluding the office premises located at Parinee Crescenzo, Bandra Kurla Complex) and second pari passu charge on all the Current Assets and unconditional and personal irrevocable guarantee of Managing Director Mr. Vinod Saraf.

 

·         SBI (ECB): Term Loan from State Bank of India (SBI) is secured by first Pari Passu charge on all Fixed assets of the Company –immovable and movable (present and future) (excluding the office premises located at Parinee Crescenzo, Bandra Kurla Complex) and second pari passu charge on all the Current Assets.

 

·         SBI (FCNR): Exclusive charge on Office Premises located at 1102, Parinee Crescenzo, 11th Floor, C-38 and C-39, ”G” Block, Behind MCA, Bandra Kurla Complex, Bandra (East) , Mumbai - 51 and personal guarantee of Managing Director Mr. Vinod Saraf.

 

 

·         Citibank (FCNR): First Pari-passu charge on the movable fixed assets of the company located at Lote and Mahad (present and future) and personal guarantee of Managing Director Mr. Vinod Saraf.

 

a)      Rate of Interest:

 

                                 i.      IFC (ECB): ECB carries interest of 240 bps + six months libor

                               ii.      SBI (ECB): ECB carries interest of 280 bps + six months libor

                              iii.      SBI (FCNR): Foreign Currency loan carried interest of 450 bps + six months libor

                              iv.      Citi Bank (FCNR): Foreign Currency loan carries interest of 445 bps.

                                v.      FCCB: Fixed Coupon Rate of @.55% per annum and accumulated arrears of interest @ 3.5% compounded half-yearly, if the bonds are redeemed on the redemption date and option of conversion into equity shares is not exercised.

 

b)      Terms of Repayment:

 

                                 i.      IFC ECB: Repayable in 10 half yearly equal installments from December 2012 to June 2017

                               ii.      SBI ECB: Repayable in 9 half yearly equal installments from September 2013 to March 2017

                              iii.      SBI FCNR: Repayable in 19 quarterly equal installments from November 2012 to August 2017.

                              iv.      Citibank FCNR: Repayable in 9 quarterly equal installments from June 2013 to June 2015

                                v.      FCCB: Convertible at the option of the lender into equity shares at Rs.100 (Rs. 2 paid up) each during any time starting from the date of subscription i.e. 28th July 2011 and ending 5 years. If the option is not exercised , then it is to be redeemed on the final redemption date along with accumulated arrears of interest on pro-rata basis @ 3.5% per annum compounded semi annually

 

Short Term Borrowings :

 

a)      Nature of Security for Secured Loan from:

 

Banks:

 

Hypothecation of inventories, all the present and future book debts and other receivables, first charge on all present and future fixed assets situated at Mahad works and residential building at Mahad and second charge on all fixed assets situated at Lote works and personal guarantee of Managing Director, Mr. Vinod Saraf.

 

b)      Rate of interest:

 

                                 i.      Working Capital Advances From Banks: Foreign Currency loan carries interest ranging from 175 bps to 225 bps + 3/6 months libor. Rupee Loan carries interest ranging from 9.75% to 11.35%.

 

                               ii.      Unsecured Loan: Foreign Currency loan carries interest ranging from 175 bps to 225 bps + 3/6 months libor.

 

Terms of repayment: Repayable on demand.

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Karnavat and Company

Chartered Accountant

Address :

Mumbai, Maharashtra, India

 

 

Related Parties :

  • Viral Alkalis Limited
  • Suchir Chemicals Private Limited
  • Nishit Pharma Chem Private Limited
  • Pluspoint Securities Private Limited
  • Illuminati Software Private Limited
  • Illuminati Trading Private Limited
  • Vinati Wax Industries Private Limited
  • Shilpa Pharma Private Limited
  • Mithali Chemical Private Limited
  • Viral Chemical Private Limited
  • Viral Pharma Private Limited
  • Suchir Investment and Finance Private Limited
  • Manan Pharma Private Limited
  • Kavita organics Private Limited

 

 

CAPITAL STRUCTURE

 

As on: 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

75000000

Equity Shares

Rs.2/- each

Rs.150.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

49372500

Equity Shares

Rs.2/- each

Rs.98.745 Millions

 

 

 

 

 

Reconciliation of the Shares outstanding at the beginning and at the end of the reporting period:

 

Equity Shares (Face value of Rs.2 each fully paid-up)

Number of Shares

Rs. In Millions

 

 

 

At the beginning of the period

49372500

98.745

Outstanding at the end of the period

49372500

98.745

 

Terms/Rights attached to equity shares:

 

The company has only one class of equity share having a par value of Rs.2 per share. Each holder of equity shares is entitled to one vote per share. The company declares and pays dividends in Indian Rupees. The dividend except interim dividend proposed by the Board of Directors is subject to the approval of the shareholders in the ensuing Annual General Meeting.

 

During the year, the amount of per share dividend recognized as distributions to equity shareholders was Rs. 3.00

(Previous year: Rs. 2.50)

 

In the event of liquidation of the company, the holders of equity shares will be entitled to receive remaining assets of the company, after distribution of all preferential amounts. The distribution will be in proportion to the number of equity shares held by the shareholders.

 

Details of equity shares held by shareholders holding more than 5% shares:

 

Name of Shareholder

Number of Shares

% holding

Vinod Saraf

7937250

16.08%

Kavita Saraf

6228000

12.61%

Suchir Chemicals Private Limited

21733835

44.02%

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2014

31.03.2013

31.03.2012

I.        EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

98.745

98.745

98.745

(b) Reserves & Surplus

3001.992

2313.736

1771.517

(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)

3100.737

2412.481

1870.262

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

1099.669

1355.345

913.007

(b) Deferred tax liabilities (Net)

331.462

261.019

149.005

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

1431.131

1616.364

1062.012

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

122.689

653.033

619.227

(b) Trade payables

141.733

156.297

88.784

(c) Other current liabilities

518.665

444.759

265.660

(d) Short-term provisions

206.151

173.434

139.728

Total Current Liabilities (4)

989.238

1427.523

1113.399

 

 

 

 

TOTAL

5521.106

5456.368

4045.673

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

2984.505

2868.246

1405.467

(ii) Intangible Assets

57.373

33.096

37.719

(iii) Capital work-in-progress

100.876

140.486

567.439

(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)

0.000

0.000

0.000

(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

3142.754

3041.828

2010.625

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

27.386

127.727

78.980

(b) Inventories

466.344

546.429

430.222

(c) Trade receivables

1150.542

1131.946

856.799

(d) Cash and cash equivalents

453.284

337.700

319.531

(e) Short-term loans and advances

278.301

269.528

349.021

(f) Other current assets

2.495

1.210

0.495

Total Current Assets

2378.352

2414.540

2035.048

 

 

 

 

TOTAL

5521.106

5456.368

4045.673

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

6961.335

5528.593

4474.606

 

 

Other Income

91.681

37.637

28.319

 

 

TOTAL                                     (A)

7053.016

5566.230

4502.925

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

4174.424

3398.523

2738.054

 

 

Merchandise Purchases

5.171

0.000

0.000

 

 

Changes in inventories of finished goods, work-in-progress and Stock-in-Trade

8.481

(47.342)

(61.386)

 

 

Employees benefits expense

274.288

225.877

183.259

 

 

Other expenses

970.088

748.231

664.799

 

 

TOTAL                                     (B)

5432.452

4325.289

3524.726

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B)      (C)

1620.564

1240.941

978.199

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

181.464

115.387

91.806

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D)                                       (E)

1439.100

1125.554

886.393

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

153.172

99.495

70.371

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

1285.928

1026.059

816.022

 

 

 

 

 

Less

TAX                                                                  (H)

424.383

339.431

267.968

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

861.545

686.628

548.054

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

2056.497

1584.277

1205.987

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

Transfer to General Reserve

90.000

70.000

55.000

 

 

Dividend

25.172

20.977

16.019

 

 

Tax on Dividend

148.118

123.431

98.745

 

BALANCE CARRIED TO THE B/S

2654.752

2056.497

1584.277

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Exports of goods calculated on F.O.B. Value

4516.534

3596.797

3295.158

 

 

Other Income

0.000

0.000

1.309

 

TOTAL EARNINGS

4516.534

3596.797

3296.467

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

307.545

121.269

481.032

 

 

Stores & Spares

0.818

0.011

5.998

 

 

Capital Goods

16.599

43.224

72.157

 

TOTAL IMPORTS

324.962

164.504

559.187

 

 

 

 

 

 

Earnings Per Share (Rs.)

17.45

13.91

11.10

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

PAT / Total Income

(%)

12.22

12.34

12.17

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

18.47

18.56

18.24

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

23.72

19.30

23.46

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.41

0.43

0.44

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.39

0.83

0.82

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.40

1.69

1.83

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Share Capital

98.745

98.745

98.745

Reserves & Surplus

1771.517

2313.736

3001.992

Net worth

1870.262

2412.481

3100.737

 

 

 

 

long-term borrowings

913.007

1355.345

1099.669

Short term borrowings

619.227

653.033

122.689

Total borrowings

1532.234

2008.378

1222.358

Debt/Equity ratio

0.819

0.832

0.394

 

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

4474.606

5528.593

6961.335

 

 

23.555

25.915

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

4474.606

5528.593

6961.335

Profit

548.054

686.628

861.545

 

12.25%

12.42%

12.38%

 

 

 

 

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

Yes

 

 

UNSECURED LOAN

(Rs. In Millions)

Particulars

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWINGS

 

 

Foreign Currency convertible bonds from IFC

299.550

271.697

 

 

 

SHORT TERM BORROWINGS

 

 

Loans from Bank (discounting of trade receivables)

38.279

111.406

 

 

 

Total

337.829

383.103

 

REVIEW OF OPERATIONS

 

The Company’s operations have shown impressive growth during the year. The net sales/Income from operations during the year has gone up to Rs.6961.335 Millions from Rs.5528.593 Millions, registering a growth of 27% over the previous year.

 

The Company’s profit before tax has also gone up from Rs.1026.059 Millions in previous year to Rs. 1285.928 Millions in current year registering a robust growth of 25%.

 

MANAGEMENT DISCUSSION AND ANALYSIS

 

GLOBAL ECONOMIC REVIEW

 

Although the global economy underwent a gradual recovery during FY 2013-14, the pace of growth has been largely uneven and prone to uncertainties. The year also witnessed a marked change in the pattern of recovery, with the advanced economies providing the actual impetus to growth, instead of the developing markets and emerging economies as in earlier years. Developed economies like the US recorded an improved performance, although growth tended to be subdued in the Eurozone. Emerging economies like India, however, witnessed a distinct slowdown in economic growth, even as China held out hope by focusing on a more balanced growth strategy. At the same time, with the growth in advanced economies likely to lead to more export opportunities for the developing ones, the overall economic scenario should be more balanced, going forward.

 

INDIAN ECONOMIC REVIEW

 

After recording robust growth till a few years ago, the pace of the Indian economic juggernaut has slowed down considerably in recent years. In fact, the 4.7% growth in the country’s GDP in FY 2013-14 has served as a painful reminder of the sub-5% growth rates witnessed over the last two years. Several factors have contributed to this decline, including low corporate and infrastructure investments, persistent inflation, weak consumer sentiments and policy inertia. However, the formation of a stable government at the Centre should augur well for the future, as a host of fiscal measures and industrial reforms are expected to be implemented to strengthen the economic fundamentals. Combined with a favourable monsoon, these policy initiatives should result in the GDP growth rate crossing the 5%-mark during FY 2014-15.

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10421823

30/03/2013

2,826,830,000.00

SBICAP TRUSTEE COMPANY LIMITED

202, MAKER TOWER, 'E', CUFFE PARADE, COLABA, MUMBAI, Maharashtra - 400005, INDIA

B73770695

 

FIXED ASSETS:

 

  • Leasehold Land and Site Development
  • Buildings
  • Plant and Machinery
  • Furniture and Fixtures
  • Office Equipments
  • Computers
  • Air Conditioners
  • Vehicles
  • Technical Know How Fees
  • Licensed Software’s

 

 


CMT REPORT (Corruption, Money Laundering & Terrorism]

 

The Public Notice information has been collected from various sources including but not limited to: The Courts, India Prisons Service, Interpol, etc.

 

1]         INFORMATION ON DESIGNATED PARTY

No exist designating subject or any of its beneficial owners, controlling shareholders or senior officers as terrorist or terrorist organization or whom notice had been received that all financial transactions involving their assets have been blocked or convicted, found guilty or against whom a judgement or order had been entered in a proceedings for violating money-laundering, anti-corruption or bribery or international economic or anti-terrorism sanction laws or whose assets were seized, blocked, frozen or ordered forfeited for violation of money laundering or international anti-terrorism laws.

 

2]         Court Declaration :

No exist to suggest that subject is or was the subject of any formal or informal allegations, prosecutions or other official proceeding for making any prohibited payments or other improper payments to government officials for engaging in prohibited transactions or with designated parties.

 

3]         Asset Declaration :

No records exist to suggest that the property or assets of the subject are derived from criminal conduct or a prohibited transaction.

 

4]         Record on Financial Crime :

            Charges or conviction registered against subject:                                                              None

 

5]         Records on Violation of Anti-Corruption Laws :

            Charges or investigation registered against subject:                                                          None

 

6]         Records on Int’l Anti-Money Laundering Laws/Standards :

            Charges or investigation registered against subject:                                                          None

 

7]         Criminal Records

No available information exist that suggest that subject or any of its principals have been formally charged or convicted by a competent governmental authority for any financial crime or under any formal investigation by a competent government authority for any violation of anti-corruption laws or international anti-money laundering laws or standard.

 

8]         Affiliation with Government :

No record exists to suggest that any director or indirect owners, controlling shareholders, director, officer or employee of the company is a government official or a family member or close business associate of a Government official.

 

9]         Compensation Package :

Our market survey revealed that the amount of compensation sought by the subject is fair and reasonable and comparable to compensation paid to others for similar services.

 

10]        Press Report :

            No press reports / filings exists on the subject.

 


 

CORPORATE GOVERNANCE

 

MIRA INFORM as part of its Due Diligence do provide comments on Corporate Governance to identify management and governance. These factors often have been predictive and in some cases have created vulnerabilities to credit deterioration.

 

Our Governance Assessment focuses principally on the interactions between a company’s management, its Board of Directors, Shareholders and other financial stakeholders.

 

 

CONTRAVENTION

 

Subject is not known to have contravened any existing local laws, regulations or policies that prohibit, restrict or otherwise affect the terms and conditions that could be included in the agreement with the subject.

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs. 60.61

UK Pound

1

Rs. 100.49

Euro

1

Rs. 79.56

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

DPH

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

7

PAID-UP CAPITAL

1~10

6

OPERATING SCALE

1~10

7

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

7

--PROFITABILIRY

1~10

7

--LIQUIDITY

1~10

7

--LEVERAGE

1~10

7

--RESERVES

1~10

7

--CREDIT LINES

1~10

7

--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

YES

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

62

 

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.