MIRA INFORM REPORT
|
Report No. : |
337225 |
|
Report Date : |
19.08.2015 |
IDENTIFICATION DETAILS
|
Name : |
ELYSIUM PHARMACEUTICALS LIMITED |
|
|
|
|
Registered
Office : |
Plot No.1175, P.O. Dabhasa, Taluka Padra, Vadodara – 391440, Gujarat |
|
Tel. No.: |
91-2662-223295 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2014 |
|
|
|
|
Date of
Incorporation : |
11.01.1995 |
|
|
|
|
Com. Reg. No.: |
04-024164 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.139.992 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U24231GJ1995PLC024164 |
|
|
|
|
IEC No.: |
3497001902 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
BRDE00152F |
|
|
|
|
PAN No.: [Permanent Account No.] |
AABCE1232A |
|
|
|
|
Legal Form : |
A Closely Held Public Limited Liability Company |
|
|
|
|
Line of Business
: |
Subject is engaged in the manufacture of sterile formulations such as Liquid and Dry Parenterals and non-sterile formulations like Tablets, Capsules, Liquid orals, Ointment, Dry Syrups |
|
|
|
|
No. of Employees
: |
Information declined by the management |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (48) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
Maximum Credit Limit : |
USD 760000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Usually correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject was incorporated in 1995 and is engaged in the manufacture of sterile formulations such as Liquid and Dry Parenterals and non-sterile formulations like Tablets, Capsules, Liquid orals, Ointment, Dry Syrups. It is an established company having satisfactory track. For the financial year ended 2014, the company’s sales turnover has been increased to Rs.496.100 million as compared to the previous year record of Rs.266.900 million which resulted rise in profits of the company. The rating also takes into consideration company’s sound financial risk profile supported by adequate networth base and favourable gap between trade payables to its receivables. Trade relations are reported to be fair. Business is active. Payment terms are reported to be usually correct. The company can be considered 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 – March 31, 2015
|
Country Name |
Previous Rating (31.12.2014) |
Current Rating (31.03.2015) |
|
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
31-03-2013.
INFORMATION DENIED
Management Non Co-operative (91-2662-223295)
LOCATIONS
|
Registered Office : |
Plot No.1175, P.O. Dabhasa, Taluka Padra, Vadodara – 391440, Gujarat,
India |
|
Tel. No.: |
91-2662-223825 / 223295 / 221555 / 221617 / 221819 |
|
Fax No.: |
91-2662-223513 |
|
E-Mail : |
|
|
Website : |
DIRECTORS
AS ON 30.09.2014
|
Name : |
Mr. Yashwantbhai Chunibhai Patel |
|
Designation : |
Managing Director |
|
Address : |
29/30, Monali Park Society, Near Padma Textile, Manjapur, Vadodara -
390011, Gujarat, India |
|
Date of Birth/Age : |
28.10.1956 |
|
Date of Appointment : |
11.01.1995 |
|
DIN No.: |
00011865 |
|
|
|
|
Name : |
Mr. Suhasini Rajnikant Patel |
|
Designation : |
Whole-time Director |
|
Address : |
10, Monalipark Society, East To Padmatex Vishwamitri Road, Manjalpur,
Baroda - 390011, Gujarat, India |
|
Date of Birth/Age : |
02.07.1947 |
|
Date of Appointment : |
11.01.1995 |
|
DIN No.: |
00013506 |
|
|
|
|
Name : |
Mr. Navnitbhai Ambalal Patel |
|
Designation : |
Whole-time Director |
|
Address : |
96A, Kunj Society, Alkapuri, Baroda - 390007, Gujarat, India |
|
Date of Birth/Age : |
26.01.1942 |
|
Date of Appointment : |
11.01.1995 |
|
DIN No.: |
00013518 |
|
|
|
|
Name : |
Mr. Vithalbhai Patel |
|
Designation : |
Director |
|
Address : |
88, Gokulnagar, Near Jaimala Bus Stop, Isanpur Road, Ghodasar,
Ahmedabad - 380050, Gujarat, India |
|
Date of Birth/Age : |
05.06.1940 |
|
Date of Appointment : |
21.06.2006 |
|
DIN No.: |
00412203 |
|
|
|
|
Name : |
Mr. Suryakantbhai Vallabhbhai Patel |
|
Designation : |
Director |
|
Address : |
Sardar Chowk, P.O. Boriavi, District Anand, Anand - 387310, Gujarat,
India |
|
Date of Birth/Age : |
06.12.1959 |
|
Date of Appointment : |
16.08.2014 |
|
DIN No.: |
06663304 |
KEY EXECUTIVES
|
Name : |
Mr. Birajkumar Hasmukhlal Pancholi |
|
Designation : |
Secretary |
|
Address : |
Pancholiwad, Opposite Ganesh Temple, Chhipwad, Mandvi, Vadodara -
390006, Gujarat, India |
|
Date of Appointment : |
10.03.2015 |
|
PAN No.: |
APIPP3037P |
MAJOR SHAREHOLDERS
AS ON 30.09.2014
SHAREHOLDERS DETAILS FILE ATTACHED
Equity Share Break up (Percentage of Total Equity)
AS ON 30.09.2014
|
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] |
6.38 |
|
Bodies corporate |
13.04 |
|
Directors or relatives of Directors |
58.03 |
|
Other top fifty shareholders |
22.55 |
|
|
|
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Subject is engaged in the manufacture of sterile formulations such as Liquid and Dry Parenterals and non-sterile formulations like Tablets, Capsules, Liquid orals, Ointment, Dry Syrups |
|
|
|
|
Products : |
|
|
|
|
|
Brand Names : |
Not Divulged |
|
|
|
|
Agencies Held : |
Not Divulged |
|
|
|
|
Exports : |
Not Divulged |
|
|
|
|
Imports : |
Not Divulged |
|
|
|
|
Terms : |
|
|
Selling : |
Not Divulged |
|
|
|
|
Purchasing : |
Not Divulged |
PRODUCTION STATUS – NOT AVAILABLE
GENERAL INFORMATION
|
Suppliers : |
|
|||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||
|
Customers : |
|
|||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||
|
No. of Employees : |
Information declined by the management |
|||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||
|
Bankers : |
· State Bank of India, Commercial Branch, 2nd Floor, Trident Complex, Opposite Geri, Near Race Course Circle, Vadodara - 390007, Gujarat, India · UTI Bank Limited, Opposite Geri, Near Pizza Hut, Race Course Circle, Vadodara, Gujarat, India · State Bank Of India Lead Bank, Specialised Commercial Branch, 2nd Floor, Trident Complex, Opposite Geri, Ellora Park, Vadodara- 390007, Gujarat, India |
|||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||
|
Facilities : |
|
|
Financial Institution : |
S.B.I. Factors and Commercial Services Private Limited, BBC Towers Opposite Hotel Rainbow, Sayajiganl, Baroda - 390005, Gujarat, India |
|
|
|
|
Auditors : |
|
|
|
|
|
Name : |
O.P. Rathi and Company Chartered Accountants |
|
Address : |
102-103, Shivani Flats, Behind Bank of India, Ellora Park, Vadodara – 390023, Gujarat, India |
|
PAN No.: |
AAAFO6797J |
|
|
|
|
Memberships : |
Not Divulged |
|
|
|
|
Collaborators : |
Not Divulged |
|
|
|
|
Associates/Subsidiaries : |
-- |
CAPITAL STRUCTURE
AS ON 30.09.2014
Authorised Capital:
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
22000000 |
Equity Shares |
Rs.10/- each |
Rs.220.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital:
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
13999183 |
Equity Shares |
Rs.10/- each |
Rs.139.992 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 |
139.992 |
139.992 |
139.992 |
|
(b) Reserves & Surplus |
127.013 |
118.991 |
113.868 |
|
(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) |
267.005 |
258.983 |
253.860 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
63.876 |
51.234 |
75.105 |
|
(b) Deferred tax liabilities (Net) |
51.196 |
47.491 |
42.208 |
|
(c) Other long term
liabilities |
39.364 |
37.916 |
37.268 |
|
(d) long-term
provisions |
14.694 |
2.989 |
2.644 |
|
Total Non-current
Liabilities (3) |
169.130 |
139.630 |
157.225 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
,,,,,,,,(a) Short term borrowings |
104.283 |
104.874 |
105.453 |
|
(b) Trade
payables |
85.863 |
53.264 |
2.215 |
|
(c) Other
current liabilities |
0.932 |
1.063 |
69.909 |
|
(d) Short-term
provisions |
15.301 |
11.164 |
14.218 |
|
Total Current
Liabilities (4) |
206.379 |
170.365 |
191.795 |
|
|
|
|
|
|
TOTAL |
642.514 |
568.978 |
602.880 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
362.605 |
369.204 |
350.233 |
|
(ii)
Intangible Assets |
9.630 |
11.750 |
13.869 |
|
(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 |
5.572 |
6.547 |
4.064 |
|
Total Non-Current
Assets |
377.807 |
387.501 |
368.166 |
|
|
|
|
|
|
(2) Current
assets |
|
|
|
|
(a)
Current investments |
0.000 |
0.000 |
0.000 |
|
(b)
Inventories |
56.662 |
89.748 |
78.523 |
|
(c) Trade
receivables |
150.116 |
52.785 |
110.481 |
|
(d) Cash
and cash equivalents |
7.369 |
3.894 |
3.080 |
|
(e) Short-term
loans and advances |
47.873 |
32.434 |
40.014 |
|
(f) Other
current assets |
2.687 |
2.616 |
2.616 |
|
Total
Current Assets |
264.707 |
181.477 |
234.714 |
|
|
|
|
|
|
TOTAL |
642.514 |
568.978 |
602.880 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
496.155 |
265.958 |
409.752 |
|
|
|
Other Income |
5.551 |
3.329 |
0.611 |
|
|
|
TOTAL (A) |
501.706 |
269.287 |
410.363 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Cost of Materials Consumed |
228.776 |
69.428 |
186.937 |
|
|
|
Changes in Inventories of finished goods, work-in-progress and
stock-in-trade |
26.707 |
(5.496) |
2.647 |
|
|
|
Employee Benefits Expenses |
83.821 |
75.418 |
76.752 |
|
|
|
Expenditure on production, transportation and other expenditure pertaining to E&P activities |
19.823 |
10.701 |
11.295 |
|
|
|
Other Expenses |
62.402 |
49.907 |
59.883 |
|
|
|
TOTAL (B) |
421.529 |
199.958 |
337.514 |
|
|
|
|
|
|
|
|
|
PROFIT/(LOSS)
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
80.177 |
69.329 |
72.849 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
27.291 |
31.223 |
28.297 |
|
|
|
|
|
|
|
|
|
|
PROFIT/(LOSS)
BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D)
(E) |
52.886 |
38.106 |
44.552 |
|
|
|
|
|
|
|
|
|
Less |
DEPRECIATION/
AMORTISATION (F) |
26.410 |
26.598 |
24.721 |
|
|
|
|
|
|
|
|
|
|
PROFIT/(LOSS)
BEFORE TAX (E-F) (G) |
26.476 |
11.508 |
19.831 |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
7.534 |
6.385 |
2.797 |
|
|
|
|
|
|
|
|
|
|
PROFIT/(LOSS)
AFTER TAX (G-H) (I) |
18.942 |
5.123 |
17.034 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
1.35 |
0.37 |
1.22 |
|
CURRENT MATURITIES
OF LONG TERM DEBT DETAILS
|
Particulars |
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
Current Maturities of Long term debt |
NA |
NA |
NA |
|
Cash generated from operations |
NA |
NA |
NA |
|
Net cash flow from (used in) operations |
34.960 |
97.944 |
52.291 |
KEY
RATIOS
|
PARTICULARS |
|
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
Net Profit Margin PAT / Sales |
(%) |
3.82 |
1.93 |
4.16 |
|
|
|
|
|
|
|
Operating Profit Margin (PBDIT/Sales) |
(%) |
16.16 |
26.07 |
17.78 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets) |
(%) |
4.12 |
2.02 |
3.29 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.10 |
0.04 |
0.08 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt /Networth) |
|
0.63 |
0.60 |
0.71 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.28 |
1.07 |
1.22 |
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 |
139.992 |
139.992 |
139.992 |
|
Reserves & Surplus |
113.868 |
118.991 |
127.013 |
|
Net
worth |
253.860 |
258.983 |
267.005 |
|
|
|
|
|
|
long-term borrowings |
75.105 |
51.234 |
63.876 |
|
Short term borrowings |
105.453 |
104.874 |
104.283 |
|
Total
borrowings |
180.558 |
156.108 |
168.159 |
|
Debt/Equity
ratio |
0.711 |
0.603 |
0.630 |
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 |
409.752 |
265.958 |
496.155 |
|
|
|
(35.093) |
86.554 |
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
|
409.752 |
265.958 |
496.155 |
|
Profit |
17.034 |
5.123 |
18.942 |
|
|
4.16% |
1.93% |
3.82% |
LOCAL AGENCY FURTHER INFORMATION
|
Sr. No. |
Check list by
info agents |
Available in
Report (Yes/No) |
|
1 |
Year of establishment |
Yes |
|
2 |
Constitution of the entity -Incorporation
details |
Yes |
|
3 |
Locality of the entity |
Yes |
|
4 |
Premises details |
No |
|
5 |
Buyer visit details |
-- |
|
6 |
Contact numbers |
Yes |
|
7 |
Name of the person contacted |
No |
|
8 |
Designation of contact person |
No |
|
9 |
Promoter’s background |
Yes |
|
10 |
Date of Birth of Proprietor / Partners /
Directors |
Yes |
|
11 |
Pan Card No. of Proprietor / Partners |
No |
|
12 |
Voter Id Card No. of Proprietor / Partners |
No |
|
13 |
Type of business |
Yes |
|
14 |
Line of Business |
Yes |
|
15 |
Export/import details (if applicable) |
No |
|
16 |
No. of employees |
No |
|
17 |
Details of sister concerns |
No |
|
18 |
Major suppliers |
No |
|
19 |
Major customers |
No |
|
20 |
Banking Details |
Yes |
|
21 |
Banking facility details |
Yes |
|
22 |
Conduct of the banking account |
-- |
|
23 |
Financials, if provided |
Yes |
|
24 |
Capital in the business |
Yes |
|
25 |
Last accounts filed at ROC, if applicable |
Yes |
|
26 |
Turnover of firm for last three years |
Yes |
|
27 |
Reasons for variation <> 20% |
-- |
|
28 |
Estimation for coming financial year |
No |
|
29 |
Profitability for last three years |
Yes |
|
30 |
Major shareholders, if available |
Yes |
|
31 |
External Agency Rating, if available |
No |
|
32 |
Litigations that the firm/promoter
involved in |
-- |
|
33 |
Market information |
-- |
|
34 |
Payments terms |
No |
|
35 |
Negative Reporting by Auditors in the
Annual Report |
No |
UNSECURED LOANS:
|
Particulars |
31.03.2014 Rs. In Million |
31.03.2013 Rs. In Million |
|
Short Term Borrowings |
|
|
|
Other loans and advances |
0.291 |
0.291 |
|
|
|
|
|
Total |
0.291 |
0.291 |
INDEX OF CHARGE:
|
Sr. No. |
Charge ID |
Date of Charge Creation/Modification |
Charge amount
secured |
Charge Holder |
Address |
Service Request
Number (SRN) |
|
1 |
10508871 |
10/10/2014 * |
184,000,000.00 |
State Bank of India |
Specialised
Commercial Branch, 2nd Floor, Trident |
C32890972 |
|
2 |
10480281 |
10/10/2014 * |
141,000,000.00 |
State Bank of India |
Specialised
Commercial Branch, 2nd Floor, Trident |
C32890238 |
|
3 |
10257659 |
09/10/2014 * |
184,000,000.00 |
State Bank of India |
Specialised
Commercial Branch, 2nd Floor, Trident |
C32892150 |
|
4 |
10209989 |
09/10/2014 * |
141,000,000.00 |
State Bank of India |
Specialised
Commercial Branch, 2nd Floor, Trident |
C32889743 |
|
5 |
80047401 |
03/07/2002 |
72,500,000.00 |
State Bank of India |
Special Commercial Branch, Mandvi, Baroda, Gujarat - 390017, India |
- |
|
6 |
90103268 |
16/02/2010 * |
55,800,000.00 |
State Bank of India |
Specialised Commercial Branch, 2nd Floor,, Trident Complex, Opp: Geri, Race Course Circle, Vadodara, Gujarat - 390023, India |
A82376351 |
*Date of modification Charges
FIXED ASSETS:
·
Land
·
Building
·
Plant and Machinery
·
Furniture and Fixture
·
Office Equipment
·
Computer
·
Vehicles
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
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 records 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.65.22 |
|
|
1 |
Rs.102.23 |
|
Euro |
1 |
Rs.72.39 |
INFORMATION DETAILS
|
Information
Gathered by : |
NYA |
|
|
|
|
Analysis Done by
: |
HNA |
|
|
|
|
Report Prepared
by : |
NKT |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
6 |
|
PAID-UP CAPITAL |
1~10 |
5 |
|
OPERATING SCALE |
1~10 |
6 |
|
FINANCIAL
CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
6 |
|
--PROFITABILITY |
1~10 |
5 |
|
--LIQUIDITY |
1~10 |
5 |
|
--LEVERAGE |
1~10 |
5 |
|
--RESERVES |
1~10 |
5 |
|
--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 |
|
48 |
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 |
||
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.