MIRA INFORM REPORT

 

 

Report Date :

19.09.2014

 

IDENTIFICATION DETAILS

 

Name :

SHREE VAISHNAV INDUSTRIES PRIVATE LIMITED

 

 

Registered Office :

104, Shiv Ashish Complex, Plot No.10, 19th Road, Next to Mallhar Hotel, Chembur (East), Mumbai- 400071, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

29.04.2004

 

 

Com. Reg. No.:

11-145976

 

 

Capital Investment / Paid-up Capital :

Rs. 21.186 Millions

 

 

CIN No.:

[Company Identification No.]

U27100MH2004PTC145976

 

 

PAN No.:

[Permanent Account No.]

AAICS1080P

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged in the manufacture of structural bars in various shapes and sizes.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (43)

 

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.

 

Profit of the company has declined during financial year 2013.

 

However, the rating takes into consideration company’s sound financial risk profile and fair liquidity position of the company. 

 

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

 

The company can be considered for business dealing at usual trade terms and condition.

 

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: “BBB”

Rating Explanation

Moderate degree of safety and moderate credit risk. 

Date

January 2014

 

Rating Agency Name

ICRA

Rating

Fund based limits- Bill Discounting: “A3”

Rating Explanation

Moderate degree of safety and high credit risk. 

Date

January 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 BY

 

Name :

Mr. Punit Pandya

Designation :

Account Department

Contact No.:

91-22-67304400

Date :

18.09.2014

 

 

LOCATIONS

 

Registered Office :

104, Shiv Ashish Complex, Plot No.10, 19th Road, Next to Mallhar Hotel, Chembur (East), Mumbai- 400071, Maharashtra, India

Tel. No.:

91-22-67304400 / 25274466 / 67304401

Fax No.:

91-22-67304410 / 11

E-Mail :

dsagrawal@yahoo.com

sales@vaishnavgroup.com

 

 

DIRECTORS

 

As on: 30.09.2013

 

Name :

Mr. Dinesh Shersingh Agarwal

Designation :

Director

Address :

Vaishnav Sadan Bunglow No.2, Vikas Classique Co-operative Housing Society, Behind Basant Cinema, Chembur, Mumbai – 400074, Maharashtra, India

Date of Appointment :

29.04.2004

PAN No.:

AAAPA5629D

DIN No.:

00636328

 

 

Name :

Mr. Shersingh Omprakash Agarwal

Designation :

Director

Address :

Vaishnav Sadan Bunglow No.2, Vikas Classique Co-operative Housing Society, Behind Basant Cinema, Chembur, Mumbai – 400074, Maharashtra, India

Date of Appointment :

29.04.2004

PAN No.:

AADPA3198C

DIN No.:

00636417

 

 

KEY EXECUTIVES

 

Name :

Mr. Punit Pandya

Designation :

Account Department

 

 

Name :

Mr. Vipin Agarwal

Designation :

Account Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 30.09.2013

 

Names of Shareholders

 

No. of Shares

Shersingh Agarwal

 

166071

Dinesh Agarwal

 

276464

Dinesh Agarwal (Huf)

 

38214

Rajrani Agarwal

 

245857

S S Agarwal(H.U.F.)

 

51964

Preeta Agarwal

 

152000

Vipin Agarwal

 

130000

Shree Vaishnav Metal and Power Private Limited, India

 

46357

Ruchi Agarwal

 

72500

Sun beam Suppliers, India

 

308607

Shree Vaishnav Ispat Private  Limited, India

 

630535

 

 

 

Total

 

2118569

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 30.09.2013

 

Category

 

Percentage

 

 

 

Bodies corporate

 

46.52

Directors or relatives of directors

 

53.48

 

 

 

Total

 

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in the manufacture of structural bars in various shapes and sizes.

 

 

Products :

  • Angles Rolling Mills
  • Bars Rolling Mills
  • Channels Rolling Mills
  • Flats Rolling Mills
  • Square Pipe

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

State Bank of India, Commercial Branch, 2nd Floor, N.G.Vaidya Marg, Gate No.4, Horniman Circle, Fort,, Mumbai - 400001, Maharashtra, India

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2013

As on

31.03.2012

Long term borrowings

 

 

Other external commercial borrowings

0.168

2.269

Rupee term loans from banks

0.000

15.127

 

 

 

Short term borrowings

 

 

Term loans from banks

322.034

279.477

 

 

 

Total

322.202

296.873

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

M. B. Agarwal and Company

Chartered Accountants

Address :

204, C-Wing, Mhatre Pen Building, Senapati Bapat Marg, Dadar (West), Mumbai- 400028, Maharashtra, India

PAN No.:

AABFM5230D

 

 

Associates:

·         R.V. Steel (Partnership concern)

·         Dinesh Steel (Proprietor Mr. Shersingh Agarwal)

·         Shree Vaishnav Alloys Private Limited

·         Shree Vaishnav Ispat Private Limited

·         Shree Vaishnav Udyog Private Limited

·         Shree Vaishnav Castings Private Limited

·         Shree Vaishnav Finance (Partnership concern)

·         Shree Vaishnav Metal and Power Private Limited

·         Shree Vaishnav Wire & Rod Private Limited

·         Sunbeam Suppliers Private Limited

 

 

CAPITAL STRUCTURE

 

As on: 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2500000

Equity Shares

Rs.10/- each

Rs. 25.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2118569

Equity Shares

Rs.10/- each

Rs. 21.186 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

21.186

21.186

19.878

(b) Reserves & Surplus

342.963

301.920

220.915

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

26.150

Total Shareholders’ Funds (1) + (2)

364.149

323.106

266.943

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

147.108

160.683

113.688

(b) Deferred tax liabilities (Net)

34.505

31.939

28.345

(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)

181.613

192.622

142.033

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

359.229

319.467

253.673

(b) Trade payables

342.739

395.581

292.857

(c) Other current liabilities

17.418

18.338

18.195

(d) Short-term provisions

18.136

25.758

24.910

Total Current Liabilities (4)

737.522

759.144

589.635

 

 

 

 

TOTAL

1,283.284

1,274.872

998.611

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

237.831

218.886

206.423

(ii) Intangible Assets

0.054

0.036

0.000

(iii) Capital work-in-progress

0.000

0.000

10.632

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

17.066

9.700

9.700

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

2.796

5.958

3.160

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

257.747

234.580

229.915

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

5.010

5.010

0.000

(b) Inventories

591.416

653.432

297.483

(c) Trade receivables

278.355

211.866

225.514

(d) Cash and cash equivalents

41.101

50.396

66.476

(e) Short-term loans and advances

65.937

61.392

117.734

(f) Other current assets

43.718

58.196

61.489

Total Current Assets

1,025.537

1,040.292

768.696

 

 

 

 

TOTAL

1,283.284

1,274.872

998.611

 

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

 

 

 

 

 

SALES

 

 

 

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

 

PROFIT BEFORE TAX

60.855

84.636

79.759

 

 

 

 

 

Less

TAX                                                                 

19.395

28.551

27.861

 

 

 

 

 

 

PROFIT AFTER TAX

41.460

56.085

51.898

 

 

 

 

 

 

Earnings Per Share (Rs.)

19.57

26.47

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

Return on Total Assets

(PBT/Total Assets}

(%)

4.81

6.69

8.15

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.17

0.26

0.30

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

1.40

1.49

1.38

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.40

1.38

1.30

 

 

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

19.878

21.186

21.186

Reserves & Surplus

220.915

301.920

342.963

Net worth

240.793

323.106

364.149

 

 

 

 

long-term borrowings

113.688

160.683

147.108

Short term borrowings

253.673

319.467

359.229

Total borrowings

367.361

480.150

506.337

Debt/Equity ratio

1.526

1.486

1.390

 

 

 

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

Yes

10]

Designation of contact person

Yes

11]

Turnover of firm for last three years

No

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)

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

Yes

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

31.03.2013

As on

31.03.2012

Long term borrowings

 

 

Loans and advances from directors

0.539

4.557

Other loans and advances

146.401

138.730

 

 

 

Short term borrowings

 

 

Term loans

12.489

19.758

Loans repayable on demand from others

15.278

18.760

Loans and advances from related parties

9.428

1.472

Total

184.135

183.277

 

FINANCIAL RESULTS:

 

The company earned a Net Profit before tax of Rs.60.855 Millions (Previous year Rs. 84.636 Millions). The Profit after tax including provision for deferred tax is of Rs.41.460 Millions (Previous year Rs. 56.085 Millions).

 

Note:

 

The registered office of the company has been shifted from 519 Vyapar Bhavanp D’Mello Road, Carnac Bunder, Mumbai, Maharashtra, India to the present address w.e.f. 09.02.2008

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10463298

26/11/2013 *

824,000,000.00

STATE BANK OF INDIA

COMMERCIAL BRANCH, 2ND FLOOR, N.G.VAIDYA MARG, GATE NO.4, HORNIMAN CIRCLE, FORT, MUMBAI, MAHARASHTRA - 400001, INDIA

B90859745

2

10004443

11/10/2013 *

633,800,000.00

STATE BANK OF INDIA

COMMERCIAL BRANCH, N.G.VAIDYA MARG, HORNIMAN CIRCLE, FORT, MUMBAI, MAHARASHTRA - 400001, INDIA

B90526567

 

* Date of charge modification

 

Fixed Assets

 

  • Land and Building
  • Factory Building
  • Furnace
  • Plant and Machinery
  • Electrical Installation
  • Crane
  • Mill Motors
  • Computer
  • Workshop Machinery
  • Office Equipment
  • Factory Office Building

 

 


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.61.06

UK Pound

1

Rs.99.55

Euro

1

Rs.78.57

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

NTH

 


 

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

4

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--CREDIT LINES

1~10

4

--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

 

43

 

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.