MIRA INFORM REPORT

 

 

Report Date :

29.09.2014

 

IDENTIFICATION DETAILS

 

Name :

Tommy Hilfiger Arvind Fashion PRIVATE LIMITED (w.e.f. 06.01.2012)

 

 

Formerly Known As :

ARVIND MURJANI BRANDS PRIVATE LIMITED

 

 

Registered Office :

The Arvind Mills Premisesnaroda Road, Ahmedabad – 380025, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

09.09.2003

 

 

Com. Reg. No.:

04-046421

 

 

Capital Investment / Paid-up Capital :

Rs. 229.240 Millions

 

 

CIN No.:

[Company Identification No.]

U18101GJ2003PTC046421

 

 

PAN No.:

[Permanent Account No.]

AAECA3768J

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

The Subject is engaged in marketing and wholesale trading activity of Tommy Hilfiger brand apparels, accessories and other products.

 

 

No. of Employees :

Not Divulged

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (48)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Not Available

 

 

Comments :

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

 

The rating reflects company’s established track record of business operations supported by decent brand name, fair profitability levels and healthy financial risk profile 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 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.

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CARE

Rating

Long term bank facilities: “A (SO)”

Rating Explanation

Adequate degree of safety and low 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 (91-79-22203030)

 

LOCATIONS

 

Registered Office :

The Arvind Mills Premisesnaroda Road, Ahmedabad – 380025, Gujarat

Tel. No.:

91-79-22203030

Fax No.:

Not Available

E-Mail :

lipi.jha@th-india.com

 

 

DIRECTORS

 

As on: 30.09.2013

 

Name :

Mr. Shailesh Shyamsundar Chaturvedi

Designation :

Director

Address :

807 Olympus 3 prestige Acropolis Hosur, Bangalore, India 

Date of Birth/Age :

05.06.1968

Date of Appointment :

14.11.2009

PAN No.:

AAIPC4561G

DIN No.:

03023079

 

 

Name :

Mr. Michiel Rubenkamp Alfons

Designation :

Director

Address :

Stommeerweg 78, 1431EZ, aaalsmeer, Netherlands – 1431

Date of Birth/Age :

18.03.1968

Date of Appointment :

06.12.2012

DIN No.:

06477590

 

 

Name :

Mr. Ludovicus Rudolf Onnink

Designation :

Director

Address :

Z Schalwykerwg 44 J H Haarlem 2034

Date of Birth/Age :

11.04.1961

Date of Appointment :

07.09.2011

DIN No.:

03600427

 

 

Name :

Mr. Kattur Eswaran Venkatachalapathy

Designation :

Director

Address :

Flat No553/554 5th Floor, 5th Block Ranka Heights 314/9 7th Cross 4th Main Domlur Layout Bangalore – 560071, Karnataka, India

Date of Birth/Age :

29.10.1962

Date of Appointment :

21.12.2011

DIN No.:

00968667

 

 

Name :

Mr. Jagdish Gajanand Dalal

Designation :

Director

Address :

5B, Malay Society, opposite Hunel Flats Manak Bagh, Ambawadi – 380015, Gujarat, India

Date of Birth/Age :

04.06.1961

Date of Appointment :

12.01.2004

DIN No.:

00009785

 

 

KEY EXECUTIVES

 

Name :

Ms. Lipi Jha

Designation :

Secretary

Address :

G 01 Laa Paradise Apartment Hal 3rd Stage Bangalore, Karnataka, Idnia

Date of Birth/Age :

16.07.1978

Date of Appointment :

19.03.2012

PN No.:

AHJPJ0214D

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 30.09.2013

 

Names of Shareholders

 

No. of Shares

Arvind Limited, India

 

11461839

Tommy Hilfiger Europe B. B., Netherlands

 

2063131

Tommy Hilfiger B.V, Netherlands

 

9398708

 

 

 

Total

 

22923678

 

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 30.09.2013

 

Category

 

Percentage

 

 

 

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

 

50.00

Bodies corporate

 

50.00

 

 

 

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

The Subject is engaged in marketing and wholesale trading activity of Tommy Hilfiger brand apparels, accessories and other products.

 

 

Products :

ITC Code

Products or Services

62052000

MEN'S OR BOY'S SHIRTS OF COTTON

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Divulged

 

 

Bankers :

·         State Bank Of India, Industrial Finance Branch, Residency Plaza, Residency Road,, Bangalore - 560025, Karnataka, India

·         The Lakshmi Vilas Bank Limited, Jayanagar Branch, No.460/2, 8th B Main Road, 4th Block Jayanagar, Bangalore - 560011, Karnataka, India

·         The Lakshmi Vilas Bank Limited,No.153, Old Madras Road, Halasuru, Bangalore - 560008, Karnataka, India

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2013

As on

31.03.2012

Long term borrowings

 

 

Working capital loans from banks

218.940

328.090

 

 

 

Total

218.940

328.090

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

S.R. Batliboi and Associates

Chartered Accountants

Address :

12th and 13th Floor, UB City, Canberra Block, No. 24, VittalMallya Road,  Bengaluru -560 001, Karnataka, India

PAN No.:

AABFS3421N

 

 

Related Party:

·         Aura Securities Private Limited

·         Arvind Limited

·         Tommy Hilfiger Europe BV

·         Tommy Hilfiger B.V.

·         Arvind Lifestyle Brands Limited

·         Tommy Hilfiger USA Inc

·         GVM International Limited

·         Tommy Hilfiger Global Sourcing

·         Tommy Hilfiger (HK) Limited

·         Tommy Hilfiger Licensing LLC

 

 

CAPITAL STRUCTURE

 

As on: 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

25000000

Equity Shares

Rs.10/- each

Rs. 250.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

22923678

Equity Shares

Rs.10/- each

Rs. 229.240 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

229.240

179.590

177.000

(b) Reserves & Surplus

425.280

53.590

(12.440)

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

151.530

15.280

Total Shareholders’ Funds (1) + (2)

654.520

384.710

179.840

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

20.220

16.010

0.000

(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)

20.220

16.010

0.000

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

218.940

328.090

201.760

(b) Trade payables

271.800

138.180

77.270

(c) Other current liabilities

74.890

241.960

5.050

(d) Short-term provisions

6.210

4.500

4.210

Total Current Liabilities (4)

571.840

712.730

288.290

 

 

 

 

TOTAL

1,246.580

1,113.450

468.130

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

85.710

50.070

29.310

(ii) Intangible Assets

349.590

363.690

0.000

(iii) Capital work-in-progress

0.000

0.090

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

109.200

88.340

45.050

(e) Other Non-current assets

5.100

5.870

5.700

Total Non-Current Assets

549.600

508.060

80.060

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

483.910

410.530

214.920

(c) Trade receivables

153.580

134.320

137.540

(d) Cash and cash equivalents

6.350

3.790

3.050

(e) Short-term loans and advances

50.410

39.110

31.780

(f) Other current assets

2.730

17.640

0.780

Total Current Assets

696.980

605.390

388.070

 

 

 

 

TOTAL

1,246.580

1,113.450

468.130

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

Income

1,889.770

1,378.300

805.120

 

Other Income

5.730

11.270

2.420

 

TOTAL (A)

1,895.500

1,389.570

807.540

 

 

 

 

 

Less

EXPENSES

 

 

 

 

TOTAL (B)

1,734.850

1,263.130

710.990

 

 

 

 

 

Less

PROFIT/ (LOSS)  BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (C)

160.650

126.440

96.550

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

40.330

28.030

21.280

 

 

 

 

 

 

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

120.320

98.410

75.270

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

40.250

22.230

7.920

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX (E-F)   (G)

80.070

76.180

67.350

 

 

 

 

 

Less

TAX (I)

19.720

22.530

0.000

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX  (G-I)   (J)

60.350

53.650

67.350

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

2.63

2.35

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

3.18

3.86

8.34

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

4.23

5.52

8.37

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

6.42

6.84

14.39

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.12

0.20

0.37

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.33

0.85

1.12

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.22

0.85

1.35

 

 

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

177.000

179.590

229.240

Reserves & Surplus

(12.440)

53.590

425.280

Net worth

164.560

233.180

654.520

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

201.760

328.090

218.940

Total borrowings

201.760

328.090

218.940

Debt/Equity ratio

1.226

1.407

0.335

 

 

 

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

805.120

1,378.300

1,889.770

 

 

71.192

37.109

 

 

 

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

805.120

1,378.300

1,889.770

Profit

67.350

53.650

60.350

 

8.37%

3.89%

3.19%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG-TERM DEBT DETAILS: NOT AVAILABLE 

 

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

No

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

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

90361326

09/10/2012 *

510,000,000.00

STATE BANK OF INDIA

INDUSTRIAL FINANCE BRANCH, RESIDENCY PLAZA, RESID 
ENCY ROAD, BANGALORE, Karnataka - 560025, INDIA

B60811882

 

* Date of charge modification

 


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.61.57

UK Pound

1

Rs.100.42

Euro

1

Rs.78.45

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

NTH

 


 

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

6

--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

--

--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

 

52

 

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.