MIRA INFORM REPORT

 

 

Report No. :

337736

Report Date :

20.08.2015

 

IDENTIFICATION DETAILS

 

Name :

ZEALTOP GRANITO PRIVATE LIMITED

 

 

Registered Office :

Survey No. 596, Near Sogo Ceramic, Old Ghuntu Road, Taluka Morbi, Ghuntu – 363642, Gujarat

Tel. No.:

91-22-28728750

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

14.12.2007

 

 

Com. Reg. No.:

04-052361

 

 

Capital Investment / Paid-up Capital :

Rs.145.583 Million

 

 

CIN No.:

[Company Identification No.]

U26933GJ2007PTC052361

 

 

IEC No.:

2407007671

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

RKTZ00045D

 

 

PAN No.:

[Permanent Account No.]

AAACZ3126B

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and sale of Ceramic Vitrified Tiles.

 

 

No. of Employees :

Information declined by the management

 

 

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 :

Clear

 

 

Comments :

Subject was incorporated in the year 2007 and it is a manufacturer of vitrified tiles. Subject is an established company having satisfactory track record.

 

For the financial year ended 2014, company has reported a profit after tax of Rs.32.8 million on net sales of Rs.1.3 billion, against a PAT of Rs.14.6 million on net sales of Rs.1.2 billion for 2013-13.

 

Rating also takes into consideration company’s established brand and distribution network supported by above-average financial risk profile along with moderate capital structure and healthy debt protection metrics.

 

However, rating strengths are partially offset by the company’s working-capital-intensive operations and the susceptibility of its operating margin to volatility in raw material prices.

 

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

 

In view of aforesaid, 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.

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL

Rating

Long term rating= BBB

Rating Explanation

Moderate degree of safety and moderate credit risk.

Date

09.02.2015

 

 

Rating Agency Name

CRISIL

Rating

Short term rating= A3+

Rating Explanation

Moderate degree of safety and higher credit risk.

Date

09.02.2015

 

 

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 BY

 

Name :

Mr. Dhaval Bhatt

Designation :

International Marketing Manager

Contact No.:

91-9375243016

Date :

20.08.2015

 

 

LOCATIONS

 

Registered Office :

Survey No. 596, Near Sogo Ceramic, Old Ghuntu Road, Taluka Morbi, Ghuntu – 363642, Gujarat, India

Tel. No.:

91-2822-241316 / 17

Mobile No.:

91-9375243016 (Mr. Dhaval)

Fax No.:

Not Available

E-Mail :

sales@zealtop.com

info@zealtop.com

Website :

www.zealtop.com

 

 

Branch  :

175/14, Amlzara Shopping Center, Jawahar Nagar, Road No.2, Goregaon West, Mumbai – 400062, Maharashtra, India

Tel. No.:

91-22-28728750

 

 

DIRECTORS

 

AS ON 05.09.2014

 

Name :

Mrs. Lalitaben Durlabhjibhai Patel

Designation :

Director

Address :

Umiya Apartment, Kayaji Plot, Morbi - 363641, Gujarat, India

Date of Birth/Age :

01.09.1962

Date of Appointment :

14.12.2007

DIN No.:

01877413

 

 

Name :

Mr. Sumeet Durlabhji Patel

Designation :

Director

Address :

Umiya Apartment, Kayaji Plot, Morbi - 363641, Gujarat, India

Date of Birth/Age :

07.02.1981

Date of Appointment :

14.12.2007

DIN No.:

00052752

 

 

Name :

Mr. Jitendra Amrutlal Bavarva

Designation :

Director

Address :

Shrijipark Society, Sanala Road, Behind P G Clock, Morbi - 363641, Gujarat, India

Date of Appointment :

02.05.2011

DIN No.:

03520870

 

 

KEY EXECUTIVES

 

Name :

Mr. Dhaval Bhatt

Designation :

International Marketing Manager

 

 

MAJOR SHAREHOLDERS

 

AS ON 05.09.2014

 

Names of Shareholders

 

 

No. of Shares

Durlabhjibhai Chaturbhai Patel

 

5258233

Sumitbhai Durlabhjibhai Patel

 

2025934

Lalitaben Durlabhjibhai Patel

 

4792666

Kinjalben Sumitbhai Patel

 

355000

Purviben Durlabhjibhai Patel

 

153375

Mayuriben Durlabhjibhai Patel

 

268000

Rameshbhai Kanjibhai Bavarava

 

34637

Ranjanben Bhagwanjibhai Soriya

 

48994

Suresh Ganeshbhai Loriya

 

48494

Durlabhjibhai Chaturbhai Patel (HUF)

 

1521000

Vimal Jayantilal Patel

 

500

Komal Vimalbhai Patel

 

500

Champaben Jayantilal Patel

 

500

Vasrambhai Valamjibhai Kundariya

 

10000

Jitendra Amtrutlal Bavarava

 

10000

Dipak Keshvji Bavarava

 

10000

Kishor Babulal  Bavarava

 

9500

Dharmendra Limbarambhai Kundariya

 

9500

Keshvbhai Kanjibhai Bavarava

 

500

Mansukhbhai Babubhai Bavarava

 

500

Babulal Shivabhai Bavarava

 

500

 

 

 

Total

 

14558333

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 05.09.2014

 

Category

Percentage

 

Directors or relatives of Directors

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and sale of Ceramic Vitrified Tiles.

 

 

Products :

Ceramic Vitrified Tiles

 

 

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 :

Company Name :

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 :

Not Divulged

 

 

Customers :

Company Name :

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 :

Not Divulged

 

 

No. of Employees :

Information declined by the management

 

 

Bankers :

Banker Name :

State Bank of India

Branch :

Commercial Branch, Noble House, Kalawad Road, Near Jalaram Petrol Pump, Rajkot - 360005, Gujarat, 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) :

Not Divulged

Account Operation :

Not Divulged

Remark :

Not Divulged

 

·         ICICI Bank Limited, 9th Floor, JMC House, Opposite Parimal Garden, Ambawadi, Ahmedabad - 380006, Gujarat, India

 

 

Facilities :

SECURED LOANS

31.03.2014

Rs. In Million

31.03.2013

Rs. In Million

Long Term Borrowings

 

 

Rupee term loans from banks

115.580

213.100

 

 

 

Short Term Borrowings

 

 

Rupee term loans from banks

128.592

145.831

 

 

 

Total

244.172

358.931

 

 

Auditors :

 

Name :

R K Doshi and Company

Chartered Accountants

Address :

Aditya Center, 2nd Floor, Opposite Phulchab Chowk, Rajkot, Thakkarnagar Road, Bapunagar, Gujarat, India

PAN No.:

AAECS2072H

 

 

Memberships :

Not Divulged

 

 

Collaborators :

Not Divulged

 

 

Associates/Subsidiaries :

--

 


 

CAPITAL STRUCTURE

 

AS ON 05.09.2014

 

Authorised Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

16000000

Equity Shares

Rs.10/- each

Rs.160.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

14558333

Equity Shares

Rs.10/- each

Rs.145.583 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

145.583

99.750

99.750

(b) Reserves & Surplus

235.961

139.021

124.385

(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)

381.544

238.771

224.135

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

244.803

431.671

464.616

(b) Deferred tax liabilities (Net)

27.296

27.661

0.000

(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)

272.099

459.332

464.616

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

128.592

145.831

96.744

(b) Trade payables

180.303

119.781

77.669

(c) Other current liabilities

63.854

79.416

60.615

(d) Short-term provisions

14.887

1.812

9.867

Total Current Liabilities (4)

387.636

346.840

244.895

 

 

 

 

TOTAL

1041.279

1044.943

933.646

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

511.991

513.961

503.195

(ii) Intangible Assets

0.154

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

0.852

(e) Other Non-current assets

0.240

0.000

0.224

Total Non-Current Assets

512.385

513.961

504.271

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

162.273

209.240

146.266

(c) Trade receivables

296.989

231.855

208.507

(d) Cash and cash equivalents

28.058

62.727

55.996

(e) Short-term loans and advances

28.170

13.833

17.054

(f) Other current assets

13.404

13.327

1.552

Total Current Assets

528.894

530.982

429.375

 

 

 

 

TOTAL

1041.279

1044.943

933.646

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

1346.275

1203.153

1097.158

 

 

Other Income

3.336

4.284

4.470

 

 

TOTAL                                    

1349.611

1207.437

1101.628

 

 

 

 

 

Less

EXPENSES

1234.390

1081.000

989.322

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

115.221

126.437

112.306

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                    

74.713

74.422

76.648

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX

40.508

52.015

35.658

 

 

 

 

 

Less

TAX                                                     

7.735

37.379

7.096

 

 

 

 

 

 

PROFIT/(LOSS) AFTER TAX

32.773

14.636

28.562

 

 

 

 

 

 

Earnings Per Share (Rs.)

2.25

--

--

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

51.578

62.024

49.865

Cash generated from operations

NA

NA

NA

Net cash flow from (used in) operations

NA

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

PAT / Sales

(%)

2.43

1.22

2.60

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets)

(%)

3.89

4.98

3.82

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.11

0.22

0.16

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.11

2.68

2.73

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.36

1.53

1.75

 

 

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

99.750

99.750

145.583

Reserves & Surplus

124.385

139.021

235.961

Net worth

224.135

238.771

381.544

 

 

 

 

long-term borrowings

464.616

431.671

244.803

Short term borrowings

96.744

145.831

128.592

Current Maturities of Long term debt

49.865

62.024

51.578

Total borrowings

611.225

639.526

424.973

Debt/Equity ratio

2.727

2.678

1.114

 

 

 

 

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

1097.158

1203.153

1346.275

 

 

9.661

11.896

 

 

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

1097.158

1203.153

1346.275

Profit

28.562

14.636

32.773

 

2.60%

1.22%

2.43%

 

 

 

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

Yes

8

Designation of contact person

Yes

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

Yes

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

Long Term Borrowings

 

 

Loans and advances from related parties

129.223

218.571

 

 

 

Total

129.223

218.571

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10505762

15/07/2014 *

400,000,000.00

ICICI Bank Limited

9th Floor, JMC House, Opposite Parimal Garden, Ambawadi, Ahmedabad, Gujarat - 380006, India

C11051620

2

10122454

05/01/2015 *

571,800,000.00

State Bank of India

Commercial Branch, Noble House, Kalawad Road, Near Jalaram Petrol Pump, Rajkot, Gujarat - 360005, India

C42139683

 

*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, 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.65.25

UK Pound

1

Rs.102.25

Euro

1

Rs.72.20

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Analysis Done by :

KAR

 

 

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

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

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.