MIRA INFORM REPORT

 

 

Report No. :

316232

Report Date :

08.04.2015

 

IDENTIFICATION DETAILS

 

Name :

KAVERI METALLISING AND COATING INDUSTRIES PRIVATE LIMITED

 

 

Registered Office :

11, Kamaldeep Industrial Estate, Opposite New Arvind Mill, Khatraj, Kalol, Ahmedabad – 382721, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

16.12.1999

 

 

Com. Reg. No.:

04-037028

 

 

Capital Investment / Paid-up Capital :

Rs.19.863 Million

 

 

CIN No.:

[Company Identification No.]

U25209GJ1999PTC037028

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Trader of BOPP Polyester Film

 

 

No. of Employees :

30 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (30)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 96000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

The rating is constrained on account of company’s moderate financial risk profile marked by low profitability margins and leverage capital structure of the company.

 

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

 

The company can be considered for business dealing 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

 

 

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. Vinay Kurup

Designation :

Business Development Manager

Contact No.:

91-8155050660

Date :

06.04.2015

 

 

LOCATIONS

 

Registered Office / Factory :

11, Kamaldeep Industrial Estate, Opposite New Arvind Mill, Khatraj, Kalol, Ahmedabad – 382721, Gujarat, India

Tel. No.:

91-2764-281536

Mobile No.:

91-9824249919 (Mr. Dhruv Dani)

Fax No.:

91-2764-281501

E-Mail :

bharat_dani@yahoo.com

ca.itroc@rediffmail.com

Website :

http://www.kaverimetallising.co.in

Location :

Owned

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Bharatkumar Babulal Dani

Designation :

Director

Address :

16, Vasupujya Bunglows, Satellite Road, Ahmadabad-380015, Gujarat, India

Date of Appointment :

16.12.1999

DIN No :

01471507

 

 

Name :

Mr. Dhruv BharatKumar Dani

Designation :

Director

Address :

16, Vasupujya Bunglows, Satellite Road, Ahmadabad-380015, Gujarat, India

Date of Appointment :

16.12.1999

DIN No :

01537084

 

 

Name :

Mrs. Pragna Bharatkumar Dani

Designation :

Additional Director

Address :

16, Vasupujya Bunglows, Satellite Road, Ahmadabad-380015, Gujarat, India

Date of Appointment :

01.02.2011

DIN No :

03439391

 

 

KEY EXECUTIVES

 

Name :

Mr. Vinay Kurup

Designation :

Business Development Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2014

 

Names of Shareholders

 

No. of Shares

Bharat Kumar Dani

 

472764

Pragna Dani

 

192510

Dhruv Dani

 

193296

Ajit Dani

 

671980

Hitesh Dani

 

53800

Hemal Dani

 

38000

Suryakant Goda

 

30000

Vandana Goda

 

23000

Pushpa Dani

 

70000

Radhika Dani

 

30000

Ajit Dani, HUF

 

21650

Crown Trade Link Private Limited

 

50000

Bharat Dani, HUF

 

8750

Aarti Mehta

 

4030

Ashok Meghani

 

10300

Bhavesh S Goda

 

7700

Darshana Mehta

 

13150

Divyesh M Mehta

 

27345

Gulab Gauri Dani

 

16150

Harshad Meghani

 

10800

Harshika Mehta

 

3000

Jalaram Mehta

 

1250

Jayesh Mehta

 

1000

Kiran Meghani

 

1300

Poonam Mehta

 

5950

Rita Goda

 

9550

Rupaben Goda

 

3050

Smitaben Mehta

 

5950

Roopa Mehta

 

10000

Total

 

1986275

 

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Bodies corporate

2.52

Directors or relatives of Directors

97.48

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Trader of BOPP Polyester Film

 

 

Products :

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

 

Products :

Finished good

Countries :

  • African
  • Middle east
  • European countries

 

 

Imports :

 

Products :

Raw Materials

Countries :

  • Indonesia
  • Canada
  • USA
  • Australia
  • Thailand

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

PRODUCTION STATUS NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

 

Reference :

SRS Private Limited, Thailand

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 :

Wholesalers, Retailers and Manufacturer

Reference :

Safal Flexybol Private Limited, Ahmedabad

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 :

30 (Approximately)

 

 

Bankers :

 

Banker Name :

City Union Bank Limited

Branch Address :

149, Big Street, Kumbakonam, Tanjore District – 612001, Tamil Nadu, India

Facilities :

Not Divulged

Person Name :

Not Divulged

Contact No.:

Not Divulged

Report :

Not Divulged

Name of Account Holder

Not Divulged

Account Number

Not Divulged

Account Since (Date/Year of Account Opening)

Not Divulged

Average Balance Maintained (If Possible)

Not Divulged

Credit Facilities Enjoyed (If any)

Not Divulged

Account Operation

Not Divulged

Remarks (If any)

Not Divulged

 

 

Facilities :

(Rs. In Million)

SECURED LOAN

As on

31.03.2014

As on

31.03.2013

Long Term Borrowing

 

 

Term loan from LIC (against Policy)

3.181

0.000

 

 

 

Short Term Borrowing

 

 

Working capital facilities from banks

(Cash credit from City Union Bank against hypothecation of stock and debtors)

13.997

9.727

 

 

 

Total

17.178

9.727

 

Auditors :

 

Name :

Dhariwal and Associates

Chartered Accountant

Address :

101, Shivalik 09, Gulabi Tekra, Ellisbridge, Ahmadabad – 380006, Gujarat, India

PAN No.:

ADDPD8496F

 

 

Memberships :      

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Available

 

 

CAPITAL STRUCTURE

 

As on 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2,000,000

Equity Shares

Rs.10/- each

Rs.20.000 million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1,986,275

Equity Shares

Rs.10/- each

Rs.19.863 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

19.863

19.863

19.863

(b) Reserves & Surplus

13.751

12.206

11.191

(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)

33.614

32.069

31.054

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

22.540

21.299

12.810

(b) Deferred tax liabilities (Net)

2.474

3.081

3.279

(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)

25.014

24.380

16.089

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

13.997

9.727

18.462

(b) Trade payables

30.265

10.882

12.644

(c) Other current liabilities

3.522

5.524

1.532

(d) Short-term provisions

1.436

0.934

0.885

Total Current Liabilities (4)

49.220

27.067

33.523

 

 

 

 

TOTAL

107.848

83.516

80.666

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

15.716

17.362

17.984

(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

0.527

0.572

0.641

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

16.243

17.934

18.625

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

40.231

25.938

28.617

(c) Trade receivables

45.606

33.439

30.562

(d) Cash and cash equivalents

0.390

0.045

0.199

(e) Short-term loans and advances

5.378

6.160

2.663

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

91.605

65.582

62.041

 

 

 

 

TOTAL

107.848

83.516

80.666

 

 

PROFIT & LOSS ACCOUNT

 

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

183.347

122.865

87.147

 

 

Other Income

0.286

0.070

0.128

 

 

TOTAL                                    

183.633

122.935

87.275

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

158.234

103.447

73.997

 

 

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

(2.885)

(0.349)

(0.926)

 

 

Employees benefits expense

0.951

0.573

0.388

 

 

Other expenses

19.798

12.920

9.505

 

 

TOTAL                                    

176.098

116.591

82.964

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

7.535

6.344

4.311

 

 

 

 

 

Less

FINANCIAL EXPENSES                                   

3.953

3.137

1.303

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION                                  

3.582

3.207

3.008

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

1.860

1.791

1.749

 

 

 

 

 

 

PROFIT BEFORE TAX

1.722

1.416

1.259

 

 

 

 

 

Less

TAX                                                                 

0.177

0.401

0.406

 

 

 

 

 

 

PROFIT AFTER TAX                            

1.545

1.015

0.853

 

 

 

 

 

 

Earnings Per Share (Rs.)

0.78

0.51

0.43

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

0.84

0.83

0.98

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

4.11

5.16

4.95

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.60

1.70

1.56

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.05

0.04

0.04

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.09

0.97

1.01

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.86

2.42

1.85

 

 

 

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

19.863

19.863

19.863

Reserves & Surplus

11.191

12.206

13.751

Net worth

31.054

32.069

33.614

 

 

 

 

long-term borrowings

12.810

21.299

22.540

Short term borrowings

18.462

9.727

13.997

Total borrowings

31.272

31.026

36.537

Debt/Equity ratio

1.007

0.967

1.087

 

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

87.147

122.865

183.347

 

 

40.986

49.226

 


 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

87.147

122.865

183.347

Profit

0.853

1.015

1.545

 

0.98%

0.83%

0.84%

 

 

 

 

 

 

 

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

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

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

 

(Rs. In Million)

UNSECURED LOAN

As on

31.03.2014

As on

31.03.2013

Long Term Borrowing

 

 

From director relatively

14.740

17.061

From bodies corporate

4.619

4.238

Total

19.359

21.299

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10273768

03/04/2014 *

42,000,000.00

CITY UNION BANK LIMITED

149, BIG STREET, KUMBAKONAM,, TANJORE DISTRICT, Tamilnadu - 612001, INDIA

C05969571

2

10273769

12/09/2014 *

67,000,000.00

CITY UNION BANK LIMITED

149, BIG STREET, KUMBAKONAM,, TANJORE DISTRICT, Tamilnadu - 612001, INDIA

C32224644

 

* Date of charge modification

 

 

FIXED ASSETS

 

  • Land and Development
  • Building
  • Plant and Machinery
  • Office Equipment
  • Car
  • Computers
  • Furniture and Fixtures
  • Laboratory Equipments

 


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.62.33

UK Pound

1

Rs.92.83

Euro

1

Rs.68.07

 

 

INFORMATION DETAILS

 

Information Gathered by :

DPA

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

JYTK

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

30

 

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.