MIRA INFORM REPORT

 

 

Report No. :

315762

Report Date :

04.04.2015

 

IDENTIFICATION DETAILS

 

Name :

FLINT GROUP INDIA PRIVATE LIMITED (w.e.f. 12.06.2006)

 

 

Formerly Known As :

INCOWAX PRIVATE LIMITED

 

 

Registered Office :

Plot No. 2, Shiv Industrial Infrastructure Park, Lamdapura, Taluka Savli, Vadodara – 391775, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

06.01.1989

 

 

Com. Reg. No.:

04-079311

 

 

Capital Investment / Paid-up Capital :

Rs. 24.300 Million

 

 

CIN No.:

[Company Identification No.]

U02422GJ1989PTC079311

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

BLRI00223G

 

 

PAN No.:

[Permanent Account No.]

AAACI5639L

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturing of Printing Ink.

 

 

No. of Employees :

180  (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (34)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 2000000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established  company having moderate track record.

 

Management of the company has not filed  its financial with the government department of the year 2014.

 

As per available financial of 2013, the company has incurred a loss from its operational activities.

 

However, trade relations are reported as fair. Business is active. Payments terms are reported to be slow but correct.

 

The company can be considered for business dealings with some caution.

 

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 – December 31, 2014

 

Country Name

Previous Rating

(30.09.2014)

Current Rating

(31.12.2014)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

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. Ritesh Shah

Designation :

Export Manager

Contact No.:

91-8511170325

Date :

03.04.2015

 

 

LOCATIONS

 

Registered Office/ Factory :

Plot No. 2, Shiv Industrial Infrastructure Park, Lamdapura, Taluka Savli, Vadodara – 391775, Gujarat, India

Tel. No.:

91-2667.267311

Mobile No.:

91-8511170325 (Mr. Ritesh Shah)

Fax No.:

Not Available

E-Mail :

Ritesh.shah@flingrp.com

Website :

http://www.flingrp.com

Area :

8 acres

Location :

Owned

 

 

Factory 2 :

NO.47-D, Bommasandra Industrial Area, Bangalore – 560099, Karnataka, India

 

 

Factory 3 :

Sipcot, Industrial Complex 66, Hosur – 635126, Tamilnadu, India

 

 

Factory 4 :

Manjusar, GIDC, Savli, Vadodara, Gujarat, India

 

 

DIRECTORS

 

AS ON 28.11.2014

 

Name :

Upal Roy

Designation :

Managing Director

Address :

H-52/D, Saket, New Delhi – 110017, India

Date of Birth/Age :

30.12.1965

Date of Appointment :

30.09.2011

DIN No.:

05222906

 

 

Name :

Brenton Andrew Stephen

Designation :

Director

Address :

32, Curlew Point, Patterson Lakes, Melbourne, 3197, Australia

Date of Birth/Age :

20.11.1951

Date of Appointment :

30.09.2009

DIN No.:

06393526

 

 

Name :

George Macfarlane Lyle

Designation :

Director

Address :

20 JLN 16/6, Seksyne 16, Jaya Selangor, 46530, Malaysia, Jaya Selangor

Date of Birth/Age :

05.01.1948

Date of Appointment :

01.09.2008

DIN No.:

06393780

 

 

KEY EXECUTIVES

 

Name :

Mr. Ritesh Shah

Designation :

Export Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 28.11.2014

 

Names of Shareholders

 

No. of Shares

Flint Group Mauritius Limited

 

2429999

Flint Group Incorporated

 

1

 

 

 

Total

 

2430000

 

 

AS ON 28.11.2014

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

Foreign holdings( Foreign institutional investor(s), Foreign companie(s) Foreign financial institution(s), Non-resident Indian(s) or Overseas Corporate bodies or Others

99.99

Bodies corporate

0.01

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturing of Printing Ink.

 

 

Products :

Printing Ink

 

 

Brand Names :

Not Avaialble

 

 

Agencies Held :

Not Avaialble

 

 

Exports :

Not Avaialble

 

 

Imports :

Not Avaialble

 

 

Terms :

 

Selling :

Not Divulged

 

 

Purchasing :

Not Divulged

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

Customers :

Reference :

C.S. Shah

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

No. of Employees :

180 (Approximately)

 

 

Bankers :

·         Corporation Bank, 14-15 First Floor, National Plaza, R. C. Dutt Road, Alkapuri, Vadodara – 390007, Gujarat, India

·         HSBC Bank, Alkapuri Branch, Vadodara, Gujarat, India 

 

 

 

Auditors :

 

Name :

Price Waterhouse

Chartered Accountants

Address :

‘Mittal Tower’, 10th Floor, ‘C’ Wing, 47/6, M G Road, Bangalore – 560001, Karnataka, India

PAN No.:

AAEFP3641G

 

 

Holding Company :

FlintInk Corporation, USA

 

 

Fellow Subsidiaries :

·         Flint Group ShanghaI Management Company Limited Shanghai, China

·         Flint Group Italia SPA, Italy

·         Flint Group XSYS Print solutions, Sweden

·         Flint Ink, North America, USA

·         Flint Ink Netherland, Gravenzade

·         Flint Ink Australia Pty Limited, Australia

·         Day International (UK) Limited, UK

·         Day International-SDN BHD, Malaysia

·         Flint Ink (UK) Limited, Ruabon

·         Flint Ink NZ Limited, Auckland

·         Flint Group Germany -Stuttgurt, Germany

·         Flint GroupTintas De Impressao LTDA, Brazil

·         Arrowhead Hongkong Holding Co., China

·         Flint M.East LLC, UAE

 

 

CAPITAL STRUCTURE

 

AS ON 28.11.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

3000000

Equity Shares

Rs.10/- each

Rs. 30.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2430000

Equity Shares

Rs.10/- each

Rs. 24.300 Millions

 

 

 

 

 

 

FINANCIAL DATA

[all figures are in Rupees Million]

 

 

 

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

24.300

24.300

24.300

(b) Reserves & Surplus

775.310

783.609

713.142

(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)

799.610

807.909

737.442

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

176.470

168.999

0.000

(b) Deferred tax liabilities (Net)

0.000

8.283

15.973

(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)

176.470

177.282

15.973

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

768.226

367.258

250.569

(c) Other current liabilities

60.727

28.726

12.096

(d) Short-term provisions

3.274

32.064

21.058

Total Current Liabilities (4)

832.227

428.048

283.723

 

 

 

 

TOTAL

1808.307

1413.239

1037.138

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

641.130

207.173

207.384

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

24.986

136.729

27.617

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.070

0.070

0.070

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

65.118

144.080

37.541

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

731.304

488.052

272.612

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

369.769

267.926

254.844

(c) Trade receivables

545.635

470.469

409.077

(d) Cash and cash equivalents

42.117

120.889

33.564

(e) Short-term loans and advances

102.322

65.898

67.036

(f) Other current assets

17.160

0.005

0.005

Total Current Assets

1077.003

925.187

764.526

 

 

 

 

TOTAL

1808.307

1413.239

1037.138

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

2056.589

1932.913

1571.000

 

 

Other Income

0.306

0.231

NA

 

 

TOTAL                                    

2056.895

1933.144

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

2058.163

1783.322

NA

 

 

 

 

 

Less

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

(1.268)

149.822

NA

 

 

 

 

 

Less

FINANCIAL EXPENSES                        

14.758

4.353

NA

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX, DEPRECIATION AND AMORTISATION                                      

(16.026)

145.469

NA

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

36.217

18.844

NA

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

(52.243)

126.625

167.49

 

 

 

 

 

Less

TAX                                                     

(43.944)

56.158

NA

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

(8.299)

70.467

NA

 

 

 

 

 

 

Earnings/ (LOSS) Per Share (Rs.)

(341.52)

NA

NA

 

 

Particulars

 

 

 

31.03.2014

Sales Turnover (Approximately)

 

 

2500.000

 

The above information has been parted by Mr. Ritesh Shah (Accounts Manager)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

 

 

 

 

 

Net Profit Margin

PAT / Sales

(%)

0.40

3.64

NA

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

0.06

7.75

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(2.93)

9.92

16.59

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.07)

0.16

0.23

 

 

 

 

 

Debt Equity Ratio

(Total Debts/Networth)

 

0.22

0.21

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.29

2.16

2.69

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Share Capital

24.300

24.300

24.300

Reserves & Surplus

713.142

783.609

775.310

Net worth

737.442

807.909

799.610

 

 

 

 

long-term borrowings

0.000

168.999

176.470

Short term borrowings

0.000

0.000

0.000

Total borrowings

0.000

168.999

176.470

Debt/Equity ratio

0.000

0.209

0.221

 

 

 

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

1571.000

1932.913

2056.589

 

 

23.037

6.398

 

 

 

 

 

 

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

1571.000

1932.913

2056.589

Profit

167.490

126.625

(52.243)

 

10.66%

6.55%

(2.54)%

 

 

 

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

Yes

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

Yes

8]

No. of employees

Yes

9]

Name of person contacted

Yes

10]

Designation of contact person

Yes

11]

Turnover of firm for last two years

Yes

12]

Profitability for last three years

Yes

13]

Reasons for variation <> 20%

-------

14]

Estimation for coming financial year

Yes

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)

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

No

30]

Major Shareholders, if available

Yes

31]

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

Yes

32]

PAN of Proprietor/Partner/Director, if available

No

33]

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

No

34]

External Agency Rating, if available

No

 

 

NOTE:

 

The registered office of the company has been shifted from NO. 47-D, Bommasandra Industrial Area, Bangalore 560099, Karnataka, India to present address w.e.f. 15.03.2014

 

 

 

REVIEW OF OPERATIONS:

 

Their sales during the period had increased by 10.60 % from 1932.900 Millions in last year to 2056.5900 Millions in current year. Their new packaging ink project Arjun at Lamdapura was commissioned in July 2012 and they have started production there. The increase in prices of raw materials coupled with increase in foreign exchange rates has hit their profitability very badly in the current financial year.

 

 

 

INDEX OF CHARGES

 

NO CHARGES EXIST FOR THE COMPANY.

 

 

UNSECURED LOAN

               (Rs. In Millions)

Particulars

As on

31.03.2013

As on

31.03.2012

LONG TERM BORROWINGS

 

 

Term loans from others

176.470

168.999

 

 

 

Total

176.470

168.999

 

 

 

 

FIXED ASSETS

 

·         Leasehold Land

·         Freehold Land

·         Buildings

·         Plant and Machinery

·         Research and Development Equipment

·         Data Processing Machines

·         Office Equipment

·         Furniture and Fixtures

·         Vehicles

 

 


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. 62.59

UK Pound

1

Rs. 92.46

Euro

1

Rs. 67.51

 

 

INFORMATION DETAILS

 

Information Gathered by :

KMN

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

JYO


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILITY

1~10

2

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

4

--RESERVES

1~10

5

--CREDIT LINES

1~10

3

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

YES

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

34

 

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.