MIRA INFORM REPORT

 

 

Report No. :

317864

Report Date :

20.04.2015

 

IDENTIFICATION DETAILS

 

Name :

INTERVET INDIA PRIVATE LIMITED

 

 

Formerly Known As :

INTERVET LABORATORIES PRIVATE LIMITED

 

 

Registered Office :

Briah Nagar, Off Pune - Nagar Road, Wagholi District., Pune – 412217, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

15.05.1996

 

 

Com. Reg. No.:

11-099536

 

 

Capital Investment / Paid-up Capital :

Rs. 170.000 Millions

 

 

CIN No.:

[Company Identification No.]

U52311MH1996PTC099536

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

PNEI04118C

 

 

PAN No.:

[Permanent Account No.]

AAACH1671F

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged in animal health care business and caters to different species of animals

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

A (56)

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

Maximum Credit Limit :

USD 2800000

 

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is a subsidiary of Intervet Holding BV, Netherlands. It is an established company having fine track.

 

The rating takes into consideration decent profit margin marked by increasing revenue and good operational performance during FY 2014.

 

Further, it takes note of good liquidity position backed by favorable gap between trade receivable and payables of the company.

 

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

 

In the view of good holding company, subject can be considered 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.

 


 

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

 

Rating Agency Name

Not Available

Rating

Not Available

Rating Explanation

Not Available

Date

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 DECLINED

 

Management non co-operative (Tel. No. 91-20-662077800)

 


 

LOCATIONS

 

Registered Office / Factory :

Briah Nagar, Off Pune - Nagar Road, Wagholi District., Pune – 412217, Maharashtra, India

Tel. No.:

91-20-66207800/ 03/ 66050400/ 01/ 7051800

Fax No.:

91-20-66207810/ 66050410/ 7050859

E-Mail :

info.india@intervet.com

devangi.shah@merck.com

Website :

http://www.intervet.co.in

 

 

Corporate Office :

Intervet House, 33, Pune-Nagar Road, (Behind Eden Garden), Pune – 411 014, Maharashtra, India

Tel. No.:

91-20-66050400-01

Fax No.:

91-20-66050410

 

 

DIRECTORS

 

As on 26.09.2014

 

Name :

Mr. Yash Omprakash Goyal

Designation :

Managing Director

Address :

Niyati Iris 503, Salvia Mohamadwadi, Nibm Annexe, Pune – 411028, Maharashtra, India

Date of Birth/Age :

25.07.1969

Date of Appointment :

28.09.2012

DIN No.:

02749682

 

 

Name :

Mr. Mohan Venkata Subramanyam Earanky

Designation :

Director

Address :

Flat – 101, Building – G, Florentine SN -60 A, Sopan Bay Ghorpadi, Pune – 411001, Maharashtra, India 

Date of Birth/Age :

27.11.1964

Date of Appointment :

14.12.2011

DIN No.:

05137665

 

 

Name :

Mr. Allen Harberg

Designation :

Director

Address :

308, S, 13th ST#9, Philadelpha, PA 19107-4110

Date of Birth/Age :

01.03.1971

Date of Appointment :

28.02.2013

DIN No.:

06495191

 

 

KEY EXECUTIVES

 

Name :

Mr. Devangi Rohit Shah

Designation :

Secretary

Address :

B-405, Kamla Ashish Building No.-3, Mahavir Nagar, Kandivali (West), Mumbai – 400 067, Maharashtra, India

Date of Birth/Age :

14.10.1978

Date of Appointment :

01.01.2009

Pan No. :

BFNPS9708G

 

 

MAJOR SHAREHOLDERS

 

As on 26.09.2014

 

Names of Shareholders

No. of Shares

Intervet Holding B V, Netherlands

17000006

Vertex B V, Netherlands

1

Total

17000007

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 26.09.2014

 

Category

Percentage

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

100.00

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in animal health care business and caters to different species of animals

 

 

Products :

Not Available

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

 

PRODUCTION STATUS = NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Not Divulged

 

 

Customers :

Not Divulged

 

 

No. of Employees :

Not Divulged 

 

 

Bankers :

Not Available

 

Auditors :

 

Name :

Price Waterhouse

Chartered Accountants

Address :

Muttha Towers, Suite 8 Fifth Floor, Off Airport Road, Yerwada, Pune – 411006, Maharashtra, India

PAN.:

AAEFP3641G

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Ultimate Holding Company :

Merck and Company, USA

 

 

Holding Company :

Intervet Holding BV, The Netherlands

 

 

Related parties with whom transactions have taken place during the year -Fellow subsidiaries :

  • Intervet (Thailand) Ltd., Thailand
  • Intervet International BV, Netherlands
  • Intervet Australia Pty Limited, Australia
  • PT Intervet Indonesia, Indonesia
  • MSD International GMBH (SG BR),Singapore
  • Organon (India) Limited, India
  • Merck Sharp & Dohme Corp.USA
  • Intervet Vietnam Ltd, Vietnam
  • Intervet Inc USA

 

 

CAPITAL STRUCTURE

 

As on 26.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

17500000

Equity Shares

Rs.10/- each

Rs.175.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

17000007

Equity Shares

Rs.10/- each

Rs.170.000 Million

 

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

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

170.000

170.000

170.000

(b) Reserves & Surplus

844.121

551.590

432.145

(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)

1014.121

721.590

602.145

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

39.431

38.531

38.431

(c) Other long term liabilities

0.000

0.000

11.289

(d) long-term provisions

100.316

12.217

0.000

Total Non-current Liabilities (3)

139.747

50.748

49.720

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

80.000

165.000

165.000

(b) Trade payables

279.193

217.279

172.365

(c) Other current liabilities

74.184

72.889

70.008

(d) Short-term provisions

6.880

17.216

13.626

Total Current Liabilities (4)

440.257

472.384

420.999

 

 

 

 

TOTAL

1594.125

1244.722

1072.864

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

130.786

159.748

184.966

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

1.322

0.623

0.049

(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)

33.146

25.698

17.015

(d)  Long-term Loan and Advances

113.143

69.753

45.948

(e) Other Non-current assets

20.922

6.484

2.927

Total Non-Current Assets

299.319

262.306

250.905

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

508.824

535.076

345.467

(c) Trade receivables

538.301

413.042

319.126

(d) Cash and cash equivalents

225.260

13.099

120.892

(e) Short-term loans and advances

21.488

20.764

35.882

(f) Other current assets

0.933

0.435

0.592

Total Current Assets

1294.806

982.416

821.959

 

 

 

 

TOTAL

1594.125

1244.722

1072.864

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

2782.000

1990.600

1593.600

 

 

Other Income

14.900

13.200

20.600

 

 

TOTAL                                    

2796.900

2003.800

1614.200

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

2354.255

1828.183

1408.992

 

 

 

 

 

 

PROFIT BEFORE TAX

442.645

175.617

205.208

 

 

 

 

 

Less

TAX                                                                 

150.114

56.171

57.542

 

 

 

 

 

 

PROFIT AFTER TAX

292.531

119.446

147.666

 

 

 

 

 

 

TAX ADJUSTMENTS FOR PRIOR YEARS

(13.621)

(3.668)

(9.774)

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

531.361

411.915

264.249

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

823.892

531.361

411.915

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

TOTAL EARNINGS

145.759

107.049

78.170

 

 

 

 

 

 

Earnings Per Share (Rs.)

17.21

7.03

8.69

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/Sales)

(%)

10.52

6.00

9.27

 

 

 

 

 

Operating Profit Margin

(PBDIT / Sales)

(%)

15.91

8.82

12.88

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

28.38

14.41

19.44

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.44

0.24

0.34

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.08

0.23

0.27

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.94

2.08

1.95

 

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Share Capital

170.000

170.000

170.000

Reserves & Surplus

432.145

551.590

844.121

Net worth

602.145

721.590

1014.121

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

165.000

165.000

80.000

Total borrowings

165.000

165.000

80.000

Debt/Equity ratio

0.274

0.229

0.079

 

 

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

1593.600

1990.600

2782.000

 

 

24.912

39.757

 

 

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

1593.600

1990.600

2782.000

Profit

147.666

119.446

292.531

 

9.27%

6.00%

10.52%

 

 

 

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

 

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

Yes

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

No

20]

Export / Import details (if applicable)

No

21]

Market information

----------------------

22]

Litigations that the firm / promoter involved in

----------------------

23]

Banking Details

No

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

 

 

OPERATIONAL PERFORMANCE

 

The directors are pleased to inform that during the year under report, the Company earned total income of Rs. 2796.800 Million divided in to Net Sales of Rs. 2782.000 Million and other income of Rs. 14.900 Million, as against the total income of Rs. 2003.800 Million divided into Net Sales of Rs. 1990.600 Million and other income of Rs. 13.200 Million, during the previous year.

 

After charging all expenses the Company earned a profit of Rs. 292.500 Million as compared to the previous years profit of Rs. 119.400 Million.

 

 

UNSECURED LOAN

(Rs. In Million)

Particulars

As on

31.03.2014

As on

31.03.2013

SHORT TERM BORROWING

 

 

Loan from Organon (India) Limited- Fellow Subsidiary

The loan carries interest rate based on Bank Rate as prescribed by RBI plus 20 basis points. The loan is repayable on demand.

80.000

165.000

Total

80.000

165.000

 

 

INDEX OF CHARGES: NO CHARGES EXIST FOR THE COMPANY

 

 

FIXED ASSETS

 

·         Land

·         Leasehold Improvements

·         Buildings

·         Plant and Machinery

·         Furniture and Fixtures

·         Vehicles

·         Office Equipments

·         Computer Software

·         Technical Know-how

·         Patents, Trademarks and designs

 

 

 


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.62.35

UK Pound

1

Rs.93.10

Euro

1

Rs.67.13

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Analysis Done by :

SUM

 

 

Report Prepared by :

ASH


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

6

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILITY 

1~10

7

--LIQUIDITY

1~10

7

--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

 

56

 

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.