MIRA INFORM REPORT

 

 

Report No. :

319424

Report Date :

27.04.2015

 

IDENTIFICATION DETAILS

 

Name :

LUBRIZOL ADVANCED MATERIALS INDIA PRIVATE LIMITED (w.e.f. 29.06.2007)

 

 

Formerly Known As :

INDIAMALT PRIVATE LIMITED 

 

 

Registered Office :

App. and Bus. Centre, 6th and 7th  Floor, Mehra Ind. Estate, Jaswanti Landmark, LBS Marg, Vikhroli (West), Mumbai – 400079, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

01.02.1991

 

 

Com. Reg. No.:

11-248032

 

 

Capital Investment / Paid-up Capital :

Rs.10.000 Million

 

 

CIN No.:

[Company Identification No.]

U24297MH1991PTC248032

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

BRDI00130E

 

 

PAN No.:

[Permanent Account No.]

AAACI4361B

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Cassia Gum Powder.

 

 

No. of Employees :

200 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (50)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Not Available

 

 

Comments :

Subject is an established company having satisfactory track record.

 

The rating reflects company sound financial risk profile marked by healthy net worth position and decent profitability of the company.

 

Trade relations are reported as fair. Business is active. Payments terms are reported to be usually correct.

 

The company 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.

 

 

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 (GENERAL DETAILS)

 

Name :

Mr. Sanjay Goyal

Designation :

Finance Manager

Contact No.:

91-22-66027868

Date :

25.04.2015

 

 

LOCATIONS

 

Registered Office :

App. and Bus. Centre, 6th and 7th  Floor, Mehra Ind. Estate, Jaswanti Landmark, LBS Marg, Vikhroli (West), Mumbai – 400079, Maharashtra, India

Tel. No. :

91-22-66027868

Fax No. :

91-22-25778486

E-Mail :

vm.raval@lubrizol.com

Website :

www.lubrizol.com

 

 

DIRECTORS

 

As on 28.08.2014

 

Name :

Mr. Madhukar Ramniklal Kumbhani

Designation :

Director

Address :

99, Dariya Mahal B, 80, Nepean Sea Road, Mumbai - 400006, Maharashtra, India

Date of Birth/Age :

04.02.1950

Date of Appointment :

26.03.2011

DIN No. :

01902492

 

 

Name :

Marc M Verthongen

Designation :

Director

Address :

Leopoldslei 68, Be - 2930, Brasschaat, 000000, Belgium

Date of Birth/Age :

04.01.1957

Date of Appointment :

13.12.2007

DIN No. :

02001441

 

 

Name :

Anthony Michael Smits

Designation :

Director

Address :

27371 Maurer Drive, Olmsted Township, Ohio, 441381782, , United States Of America

Date of Birth/Age :

21.11.1972

Date of Appointment :

12.11.2013

DIN No. :

06735127

 

 

Name :

Matthew Scott Timmons

Designation :

Managing director

Address :

429,Bentley Ville Rd, Chagrin Falls, Ohio, 44022, , United States Of America

Date of Birth/Age :

13.01.1958

Date of Appointment :

15.07.2014

DIN No. :

06906033

 

 

KEY EXECUTIVES

 

Name :

Mr. Sanjay Goyal

Designation :

Finance Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 28.08.2014

 

Names of Shareholders

No. of Shares

%age

Lubrizol Luxemborg SARL, Luxemborg

260000

26.00

Noveon Hilton Davis Inc, Ohio 

740000

74.00

 

 

 

Total

1000000

100.00

 

 

 

 

As on 09.02.2015

 

Names of Allottee

No. of Shares

Noveon Hilton Davis, USA

239871

Lubrizol Luxemborg SARL, Luxemborg

84279

 

 

Total

324150

 

 

As on 28.08.2014

 

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

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Cassia Gum Powder.

 

 

Products :

Not Available

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

 

Products :

Raw Materials

Countries :

Belgium

 

 

Terms :

 

Selling :

Cash and Credit (30, 60 and 90 Days)

 

 

Purchasing :

Cash and Credit (30, 60 and 90 Days)

 

 

PRODUCTION STATUS – NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Divulged

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 :

--

 

 

Customers :

End Users and OEM’s

 

Reference :

Not Divulged

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 :

--

 

 

No. of Employees :

200 (Approximately)

 

 

Bankers :

Banker Name

ICIC Bank

Branch Address

Landmark Race Cource Circle

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 (If Possible)

Not Divulged

Credit Facilities Enjoyed (If any)

Not Divulged

Account Operation

Not Divulged

Remarks (If any)

--

 

Auditors :

 

Name :

Deloitte Haskins and Sells

Chartered Accountant

Address :

31, Nutan Bhart Society, Alkapuri, Baroda – 390007, Gujarat, India

Tel. No. :

91-265-2333776

Fax No. :

91-265-2339729

PAN No. :

AADFD2337G

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Holding Company :

Lubrizol Luxemborg SARL, Luxemborg

 

 

CAPITAL STRUCTURE

 

AFTER 28.08.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2000000

Equity Shares

Rs.10/- each

Rs.20.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1324150

Equity Shares

Rs.10/- each

Rs.13.241 Million

 

 

 

 

 

As on 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2000000

Equity Shares

Rs.10/- each

Rs.20.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1000000

Equity Shares

Rs.10/- each

Rs.10.000 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

10.000

10.000

10.000

(b) Reserves & Surplus

513.102

444.547

372.923

(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)

523.102

454.547

382.923

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

174.459

0.000

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

14.885

11.601

8.693

Total Non-current Liabilities (3)

14.885

186.060

8.693

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

44.445

0.000

0.000

(b) Trade payables

82.848

69.308

63.562

(c) Other current liabilities

249.775

15.215

178.523

(d) Short-term provisions

6.177

4.990

5.571

Total Current Liabilities (4)

383.245

89.513

247.656

 

 

 

 

TOTAL

921.232

730.120

639.272

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

233.287

259.043

272.937

(ii) Intangible Assets

18.651

0.044

0.073

(iii) Capital work-in-progress

40.977

1.147

3.066

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.300

0.000

0.000

(c) Deferred tax assets (net)

51.764

36.296

35.674

(d)  Long-term Loan and Advances

194.665

31.942

19.826

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

539.644

328.472

331.576

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

216.780

151.583

143.489

(c) Trade receivables

102.366

104.912

75.211

(d) Cash and cash equivalents

4.478

97.712

55.389

(e) Short-term loans and advances

52.054

34.962

20.921

(f) Other current assets

5.910

12.479

12.686

Total Current Assets

381.588

401.648

307.696

 

 

 

 

TOTAL

921.232

730.120

639.272

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Domestic

68.100

92.200

39.000

 

 

Export

774.200

657.000

570.200

 

 

Other Income

6.200

9.100

8.800

 

 

TOTAL                                    

848.500

758.300

618.000

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

685.900

601.800

510.700

 

 

 

 

 

 

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

162.600

156.500

107.300

 

 

 

 

 

Less

FINANCIAL EXPENSES                                   

16.700

9.000

4.900

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

145.900

147.500

102.400

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION        

44.800

41.200

45.200

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

101.100

106.300

57.200

 

 

 

 

 

Less

TAX                                                                 

32.600

34.700

34.600

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

68.500

71.600

22.600

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

377.000

305.400

282.800

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

445.500

377.000

305.400

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

FOB Value of Export

324.589

377.787

317.516

 

TOTAL EARNINGS

324.589

377.787

317.516

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

 

 

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Operating Profit Margin

(PBDIT/ Sales)

(%)

238.77

169.74

275.13

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

12.21

15.35

9.52

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.19

0.23

0.15

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.08

0.38

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.00

4.49

1.24

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Share Capital

10.000

10.000

10.000

Reserves & Surplus

372.923

444.547

513.102

Net worth

382.923

454.547

523.102

 

 

 

 

long-term borrowings

0.000

174.459

0.000

Short term borrowings

0.000

0.000

44.445

Total borrowings

0.000

174.459

44.445

Debt/Equity ratio

0.000

0.384

0.085

 

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Total Income

618.000

758.300

848.500

 

 

22.702

11.895

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Total Income

618.000

758.300

848.500

Profit

22.600

71.600

68.500

 

3.66%

9.44%

8.07%

 

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG TERM DEBTS

 

Particulars

31.03.2014

(Rs. In Millions)

31.03.2013

(Rs. In Millions)

31.03.2012

(Rs. In Millions)

Current Maturities of Long Term Debts

207.325

0.000

168.011

 

 

 

 

Total

207.325

0.000

168.011

 

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%

-----

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)

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

 

 

UNSECURED LOANS

 

PARTICULAR

31.03.2014

(Rs. In Millions)

31.03.2013

(Rs. In Millions)

LONG TERM BORROWINGS

 

 

Loans and advance from related parties

 

 

From Holding Company, Lubrizol Luxemborg SARL

0.000

174.459

 

 

 

SHORT TERM BORROWINGS

 

 

Loans repayable on demand

 

 

From Banks

44.445

0.000

 

 

 

Total

44.445

174.459

 

 

INDEX OF CHARGES

 

No Charges Exist for Company

 

 

FIXED ASSETS

 

Tangible Assets

 

v  Land – Freehold

v  Building

v  Plant and Machinery

v  Furniture and Fixture

v  Vehicle

v  Office Equipment

v  Leasehold Improvement

v  Computer

 

Intangible Assets

 

v  Computer software


 

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.63.40

UK Pound

1

Rs.95.42

Euro

1

Rs.68.48

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRP

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

ANK

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

-- PROFITABILITY

1~10

6

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

7

--CREDIT LINES

1~10

5

--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

NO

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

50

 

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.