MIRA INFORM REPORT

 

 

Report No. :

316054

Report Date :

06.04.2015

 

IDENTIFICATION DETAILS

 

Name :

GANGWAL CHEMICALS PRIVATE LIMITED

 

 

Registered Office :

306, Business Classic, Chincholi Bunder, Off. S.V. Road, Malad (West), Mumbai – 400064, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

10.11.1987

 

 

Com. Reg. No.:

11-045235

 

 

Capital Investment / Paid-up Capital :

Rs. 4.207 Million

 

 

CIN No.:

[Company Identification No.]

U24110MH1987PTC045235

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMG10016G

 

 

PAN No.:

[Permanent Account No.]

AAACG1463E

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Pharmaceutical Ingredient.

 

 

No. of Employees :

100 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (53)

 

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 :

Clear

 

 

Comments :

Subject is an established company having fine track record.

 

Overall financial position of the company seems to be sound.

 

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

 

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

 

NOTES:

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

 

EXTERNAL AGENCY RATING

 

Not Available

 

 

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. Prashant Shirsolla

Designation :

Account Head

Contact No.:

91-22-28889000

Date :

04.04.2015

 

 

LOCATIONS

 

Registered / Corporate Office :

306, Business Classic, Chincholi Bunder, Off. S.V. Road, Malad (West), Mumbai – 400064, Maharashtra, India

Tel. No.:

91-22-28889000

Fax No.:

91-22-28835347

E-Mail :

accounts@gangawalchem.com

sales@gangwalchem.com

info@gangwalchem.com

Website :

http://www.gangwalchem.com

Area :

1000 sq. ft. 

Location :

Owned

 

 

Factory 1 :

N 5, MIDC, Tarapur, Maharashtra, India

Area :

2000 sq. ft.

Location :

Owned

 

 

Factory 2 :

4/33/34, Malad Co-Operative Society Limited, 7, Poddar Park, Malad (East), Mumbai – 400097, Maharashtra, India

Tel. No.:

91-22-28836565

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mr. Kailash Chandra Nemichand Jain

Designation :

Director

Address :

4/33, Malad Co-Operative Housing Society, 7, Poddar Park, Malad (East), Mumbai – 400 097, Maharashtra, India

Date of Birth/Age :

11.06.1934

Qualification :

M. Pharma

Date of Appointment:

22.11.2001

DIN No.: 

00021239

 

Name :

Mr. Prasad Ganpatrao Anaokar

Designation :

Director

Address :

11, Alankar, 1st Floor, 40, Lady Jamshedji Road, Mahim, Mumbai – 400 016, Maharashtra, India

Date of Birth/Age :

20.01.1954

Date of Appointment:

24.12.2009

DIN No.: 

02903259 

 

 

KEY EXECUTIVES

 

Name :

Mr. Prashant Shirsolla

Designation :

Account Head

 

 

MAJOR SHAREHOLDERS

 

AS ON 30.09.2014

 

Names of Shareholders

 

No. of Shares

% of Holding

Kailashchandra N Jain

110

0.03

Anil Jain

420500

99.95

Premlata Jain

110

0.03

Total

420720

100.00

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2014

 

Category

Percentage

Directors or relatives of Directors

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Pharmaceutical Ingredient.

 

 

Products :

·           Excipients

·           Nutraceuticals

·           Active Pharmaceutical Ingredients

·           Amino Acids

·           Sweeteners

·           Herbal Extracts

·           Drugs and Pharmaceuticals

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

 

Products :

·           Pharmaceutical Excipients

·           Bulk Drugs

Countries :

·           Japan

·           Pakistan

·           Malaysia

·           Middle East

·           European Countries

·           Bangladesh

·           UK

 

 

Imports :

 

Products :

·           Raw Materials

Countries :

·           Europe

·           USA

·           Japan

·           China

 

 

Terms :

 

Selling :

Cash, Credit (30 / 60 / 90 Days)

 

 

Purchasing :

Cash, Credit (30 / 60 / 90 Days)

 

 

 

PRODUCTION STATUS – NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Company Name :

Nisso Chemicals, Japan 

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark :

Not Divulged

 

·           Fuji Chemicals, Japan

 

 

Customers :

Company Name :

Cipla Limited, Mumbai

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark :

Not Divulged

 

 

No. of Employees :

100 (Approximately)

 

 

Bankers :

Banker Name :

Citi Bank N.A.

Branch :

Trent House, 2nd Floor, G Block, Plot No. C 60, Bandra Kurla Complex, Bandra (East), Mumbai – 400051, Maharashtra, India 

Person Name (With Designation) :

Not Divulged

Contact Number :

Not Divulged

Name of Account Holder :

Not Divulged

Account Number :

Not Divulged

Account Since (Date/Year of Account Opening) :

Not Divulged

Average Balance Maintained :

Not Divulged

Credit Facilities Enjoyed (CC/OD/Term Loan) :

Cash and Credit – Rs. 120.000 Million

Account Operation :

Not Divulged

Remark :

Not Divulged

 

·           State Bank of India, Industrial Finance Branch, Malad (East), Mumbai – 400064, Maharashtra, India

 

 

 

Facilities :

SECURED LOANS

31.03.2014

Rs. In Million

31.03.2013

Rs. In Million

Short Term Borrowings

 

 

Loans repayable on demand from banks

33.597

52.648

 

 

 

Total

33.597

52.648

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Sunil M. Jain and Associates

Chartered Accountants

Address :

Shop No. 3, Regency, Datta Mandir Road, Malad (East), Mumbai – 400097, Maharashtra, India

PAN No.:

AABPJ3708M

 

 

Membership :

--

 

 

Associates / Subsidiaries :

·           S. A. Pharmachem Private Limited, India

·           Chinay Logistics Private Limited, India

·           Sadguru Marketing

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1000000

Equity Shares

Rs.10/- each

Rs.10.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

420720

Equity Shares

Rs.10/- each

Rs.4.207 Million

 

 

 

 

 


FINANCIAL DATA

[all figures are in Rupees Million]

 

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

4.207

4.207

4.207

(b) Reserves & Surplus

67.204

51.929

45.368

(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)

71.411

56.136

49.575

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

0.531

0.515

0.371

(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)

0.531

0.515

0.371

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

75.163

100.757

86.606

(b) Trade payables

105.746

50.446

46.547

(c) Other current liabilities

45.854

13.248

1.206

(d) Short-term provisions

16.426

10.676

14.348

Total Current Liabilities (4)

243.189

175.127

148.707

 

 

 

 

TOTAL

315.131

231.778

198.653

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

41.158

38.009

38.418

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

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

0.000

0.000

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

41.158

38.009

38.418

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.007

0.007

0.007

(b) Inventories

60.890

59.270

42.946

(c) Trade receivables

155.923

84.792

60.166

(d) Cash and cash equivalents

7.431

4.384

3.692

(e) Short-term loans and advances

49.722

45.316

53.421

(f) Other current assets

0.000

0.000

0.003

Total Current Assets

273.973

193.769

160.235

 

 

 

 

TOTAL

315.131

231.778

198.653

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

595.033

Gross Income

469.873

Gross Income

305.091

 

 

Other Income

NA

NA

13.238

 

 

TOTAL                                      (A)

NA

NA

318.329

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Purchases

NA

NA

236.581

 

 

Employees Benefits

NA

NA

19.594

 

 

Other Expenses

NA

NA

37.516

 

 

TOTAL                                     (B)

NA

NA

293.691

 

 

 

 

 

 

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

NA

NA

24.638

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

NA

NA

9.285

 

 

 

 

 

 

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

25.041

14.115

15.353

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                     (F)

3.665

3.804

3.846

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                            (G)

21.376

10.311

11.507

 

 

 

 

 

Less

TAX                                                                 (H)

5.963

3.180

3.900

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

15.275

6.561

7.607

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Exports of goods at FOB Value

67.441

 

 

Commission

 

 

4.764

 

 

Rent

 

 

0.453

 

 

Car Hire Charge

 

 

0.381

 

TOTAL EARNINGS

NA

NA

73.039

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

CIF Value of Trading Goods

 

 

127.028

 

TOTAL IMPORTS

NA

NA

127.028

 

 

 

 

 

 

Earnings Per Share (Rs.)

36.31

--

18.08

 

Expected Sales (2014-2015): Rs.650.000 Million

 

The above information has been parted by Mr. Prashant

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

PAT / Sales

(%)

NA

NA

2.49

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

NA

NA

8.08

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets)

(%)

6.78

4.45

5.79

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.30

0.18

0.23

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.05

1.79

1.75

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.13

1.11

1.08

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

Rs. In Million

Rs. In Million

Rs. In Million

Share Capital

4.207

4.207

4.207

Reserves & Surplus

45.368

51.929

67.204

Share Application money pending allotment

0.000

0.000

0.000

Net worth

49.575

56.136

71.411

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

86.606

100.757

75.163

Total borrowings

86.606

100.757

75.163

Debt/Equity ratio

1.747

1.795

1.053

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

 

31.03.2013

31.03.2014

 

 

Rs. In Million

Rs. In Million

Gross Income

 

469.873

595.033

 

 

 

26.637

 

NET PROFIT MARGIN

 

Net Profit Margin

 

31.03.2013

31.03.2014

 

 

Rs. In Million

Rs. In Million

Gross Income

 

469.873

595.033

Profit

 

6.561

15.275

 

 

1.40%

2.57%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS ARE 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

Yes

9]

Name of person contacted

Yes

10]

Designation of contact person

Yes

11]

Turnover of firm for last three years

Yes

12]

Profitability for last three years

Yes

13]

Reasons for variation <> 20%

Yes

14]

Estimation for coming financial year

Yes

15]

Capital in the business

Yes

16]

Details of sister concerns

Yes

17]

Major suppliers

Yes

18]

Major customers

Yes

19]

Payments terms

Yes

20]

Export / Import details (if applicable)

Yes

21]

Market information

----------

22]

Litigations that the firm / promoter involved in

----------

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

No

 

 

NOTE:

 

The registered office of  the company has been shifted from 25, Diamond Plaza, Laxminarayan Shopping Centre, Poddar Park, Malad (East), Mumbai – 400 097, Maharashtra, India to the present address w.e.f. 02.07.2012

 

 

UNSECURED LOANS:

 

Particulars

31.03.2014

Rs. In Million

31.03.2013

Rs. In Million

Short Term Borrowings

 

 

 

 

 

Loan from banks

7.084

10.525

Loan from directors

3.000

3.000

Loan from related party

31.482

34.584

 

 

 

Total

41.566

48.109

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10147949

13/03/2009

15,600,000.00

ICICI BANK LIMITED

LANDMARKRACE COURCE CIRCLE, ALKAPURI, BARODA, GUJARAT - 390015, INDIA

A58555665

2

10097090

28/03/2011 *

40,000,000.00

CITIBANK N. A.

TRENT HOUSE, 2ND FLOOR, G BLOCK, PLOT NO.C60, BANDRA KURLA COMPLEX, BANDRA (E), MUMBAI, MAHARASHTRA
- 400051, INDIA

B10040939

3

10053228

13/11/2014 *

160,000,000.00

CITI BANK N.A.

FIRST INTERNATIONAL FINANCIAL CENTRE (FIFC), PLOT NO:C-54 & C-55, G-BLOCK, BKC, BANDRA (EAST), MUMBAI, MAHARASHTRA - 400051, INDIA

C39643861

 

*Date of modification Charges

 

 

FIXED ASSETS

 

·         Land

·         Factory Building

·        Computers

·        Furniture and Fixtures

·        Motor Car

·        Air Conditioner

·         Aqua Guard

·         Card Scanner

·         Office Equipment

·         Telephone System

·         Time Punching Machine

·         Safe Godrej

·         Xerox WC 5016

·         Office Premises

·         Plant and Machinery

·         Air Conditioner

·         Factory Equipment

·         Laboratory Equipment

·         Production

·         Q.C.

·         Research and Development

·         Machineries

·         Electrical Installations

·         Computer Factory

·         R and D Lab Equipment

·         Furniture (Interior Work)   

 


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 :

PPT

 

 

Analysis Done by :

RAS

 

 

Report Prepared by :

NKT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

6

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILITY

1~10

6

--LIQUIDITY

1~10

6

--LEVERAGE

1~10

6

--RESERVES

1~10

6

--CREDIT LINES

1~10

6

--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

 

53

 

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.