|
Report No. : |
354580 |
|
Report Date : |
11.12.2015 |
IDENTIFICATION DETAILS
|
Name : |
GODREJ AND BOYCE MANUFACTURING COMPANY LIMITED |
|
|
|
|
Registered
Office : |
Pirojsha nagar,
Vikhroli, Mumbai – 400079, Maharashtra |
|
Tel No.: |
91-22-67961300 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2015 |
|
|
|
|
Date of
Incorporation : |
03.03.1932 |
|
|
|
|
Com. Reg. No.: |
11-001828 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.66.300 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U28993MH1932PLC001828 |
|
|
|
|
IEC No.: |
0388021713 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
MUMG06742B / MUMG05774G |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAACG1395D |
|
|
|
|
Legal Form : |
A Closely Held Public Limited Liability Company |
|
|
|
|
Line of Business
: |
Subject is engaged in offering consumer, office and industrial products and services. It operates in appliances, construction, furniture, locks, precision engineering, process equipment, storage solutions, vending, lawkim motors, material handling, tooling, electrical and electronics, precision systems and security division. (From Indirect Sources) |
|
|
|
|
No. of Employees
: |
Information declined by the management. |
RATING & COMMENTS
|
MIRA’s Rating : |
Aa (75) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
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 |
|
Maximum Credit Limit : |
USD 189000 |
|
|
|
|
Status : |
Excellent |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Exist |
|
|
|
|
Comments : |
Subject was established in the year 1897 and it has diversified product profile with operations across India. Its main production facilities are at Vikhroli in Mumbai, which houses manufacturing units for both consumer and industrial product segments. It manufactures refrigerators, air conditioners, and washing machines at Shirwal (Pune [Maharashtra]) and Mohali (Punjab). It has furniture plants at Bhagwanpur and Haridwar (Uttarakhand) and Shirwal (Pune), and a storage systems plant in Chennai. For the financial year ended 2014-15, the company has reported a profit after tax of Rs.5.1 billion (Rs.3.5 billion for the previous year) on an operating income of Rs.84.2 billion (Rs.75.6 billion). The company has been in the consumer durables segment for nearly 100 years and enjoys a strong brand image and recall with its customers. Besides, it has a diversified revenue profile, including income from consumer products (72 per cent of net sales) and industrial products (23 per cent). The company financial profile is marked by a comfortable capital structure with a large net worth, and strong debt protection metrics. Despite the company's working-capital-intensive operations, its debt protection metrics remain strong, with healthy net cash accruals. Subsequently, there appears a decent financial flexibility driven by its healthy investment portfolio and sizeable leased real estate assets, which generates a regular dividend income and real estate leasing income, supporting its cash inflows. However, rating strength is partially offset by exposure to competitive pressures in the consumer durables industry, underperformance of its industrial products division due to subdued macroeconomic sentiment, and its high fixed-cost structure. In view of experienced promoters and an established track record of nearly 100 years coupled with a positive brand image, the company can be considered for good 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
|
Rating Agency Name |
CRISIL |
|
Rating |
Long term rating = AA- |
|
Rating Explanation |
High degree of safety and very low credit risk. |
|
Date |
August 21, 2015 |
|
Rating Agency Name |
CRISIL |
|
Rating |
Short Term Rating = A1+ |
|
Rating Explanation |
Very strong degree of safety and carry lowest credit risk. |
|
Date |
August 21, 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
31-03-2015.
INFORMATION DENIED BY
|
Name : |
Mr. Purvez Gandhi |
|
Designation : |
Chief Financial Officer |
|
Contact No.: |
91-22-67961300 |
|
Date : |
10.12.2015 |
LOCATIONS
|
Registered/ Head Office/ Factory 1 : |
Pirojsha Nagar, Vikhroli, Mumbai - 400079, Maharashtra, India |
|
Tel. No.: |
91-22-67961300/ 67965106/ 67965656/ 67965959 |
|
Fax No.: |
91-22-67961518/ 67961509 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Factory 2 : |
|
|
|
|
|
Branch Office: |
Plot No A-40, Phase VIII-A, Industrial Area, Mohali – 160059, Punjab,
India |
|
|
|
|
Branch Offices : |
Located at: ·
Ahmedabad ·
Kochi ·
Bangalore · Kolkata · Bhopal · Lucknow · Bhubaneswar · New Delhi · Mohali · Patna · Chennai · Pune · Raipur · Guwahati · Ranchi · Secunderabad · Haridwar · Jaipur · Visakhapatnam |
DIRECTORS
As on 31.03.2015
|
Name : |
Mr. Jamshyd Naoroji Godrej
|
|
Designation : |
Managing Director |
|
Address : |
40-D, B.G. Kher Marg, Malabar Hill, Mumbai - 400006, Maharashtra,
India |
|
Date of Birth : |
24.01.1949 |
|
Qualification : |
B.S., (Mech. Engg.) (Illinois Institute of Technology, Chicago) |
|
Experience : |
39 Years |
|
Date of Appointment : |
01.04.2014 |
|
PAN No.: |
AACPG0840L |
|
Voter ID No.: |
MT/04/024/099982 |
|
DIN No.: |
00076250 |
|
|
|
|
Name : |
Mr. Adi Barjorji Godrej |
|
Designation : |
Director |
|
Address : |
Godrej House, 67H, Walkeshwar Road, Opposite Birla Public School,
Mumbai – 400006, Maharashtra, India |
|
Date of Birth : |
03.04.1942 |
|
Qualification : |
B.S., M.S. (Engg. and Indl. Mgmt.) (MIT, USA) |
|
Date of Appointment : |
30.04.1973 |
|
Voter ID No.: |
MT/04/024/273279 |
|
DIN No.: |
00065964 |
|
|
|
|
Name : |
Mr. Nadir Burjorji Godrej |
|
Designation : |
Director |
|
Address : |
40-D, B.G. Kher Marg, Malabar Hill, Mumbai – 400006, Maharashtra,
India |
|
Date of Birth : |
26.08.1951 |
|
Qualification : |
B.S. (Chem.
Engg) (MIT, USA); M.S. (Chem. Engg.) (Stanford, USA) M.B.A. (Harvard, USA) |
|
Date of Appointment : |
27.09.1990 |
|
PAN No.: |
AADPG7643Q |
|
Voter ID No.: |
MT/04/024/099721 |
|
DIN No.: |
00066195 |
|
|
|
|
Name : |
Mr. Vijay Mohan Crishna |
|
Designation : |
Whole-time director |
|
Address : |
A-261, Grand Parade Apartments, Off August Kranti Marg, Mumbai –
400026, Maharashtra, India. |
|
Date of Birth : |
08.03.1945 |
|
Qualification : |
B.A. (Economics) (Hons.) |
|
Experience : |
36 Years |
|
Date of Appointment : |
01.04.2014 |
|
PAN No.: |
AACPC1580F |
|
Voter ID No.: |
MT/04/024/009615 |
|
DIN No.: |
00066267 |
|
|
|
|
Name : |
Mr. Kavas Noshirwan Petigara |
|
Designation : |
Director |
|
Address : |
801, Citadel, 18-B, Ruparel Marg, Maharashtra, Mumbai – 400006,
Maharashtra, India |
|
Date of Birth : |
10.07.1948 |
|
Qualification : |
B.S, S.M. (Ch.E.) (MIT, USA) |
|
Date of Appointment : |
15.09.2014 |
|
Voter ID No.: |
MT/04/024/108029 |
|
DIN No.: |
00066162 |
|
|
|
|
Name : |
Mr. Phiroze Dinshaw Lam
|
|
Designation : |
Whole-time director |
|
Address : |
21/23 Mistry Park, 77 B Desai Road, Mumbai – 400036, Maharashtra,
India |
|
Date of Birth : |
06.03.1945 |
|
Qualification : |
B.A., LLB, Solicitor |
|
Date of Appointment : |
01.04.2014 |
|
Voter ID No.: |
MT/04/024/240827 |
|
DIN No.: |
00066218 |
|
|
|
|
Name : |
Mr. Kyamas Ardeshir Palia |
|
Designation : |
Whole-time director |
|
Address : |
7C, Wadia Street, Tardeo, Mumbai – 400034, Maharashtra, India |
|
Date of Birth : |
22.11.1945 |
|
Qualification : |
M.Com., D.M.A., FCA, FICWA, Ph.D. (USA) |
|
Date of Appointment : |
01.04.2014 |
|
Voter ID No.: |
MT/04/024/465963 |
|
DIN No.: |
00281971 |
|
|
|
|
Name : |
Mr. Pradip Panalal Shah |
|
Designation : |
Director |
|
Address : |
72-A, Embassy Apartments, 46 Napean Sea Road, Mumbai – 400006,
Maharashtra, India |
|
Date of Birth : |
07.01.1953 |
|
Qualification : |
B.Com., C.A., ICWA, M.B.A. (Harvard, USA) |
|
Date of Appointment : |
15.09.2014 |
|
Voter ID No.: |
JRW1344530 |
|
DIN No.: |
00066242 |
|
|
|
|
Name : |
Mrs. Anita Ramchandran |
|
Designation : |
Director |
|
Address : |
2401-2402, ‘A’ Wing, Raheja Atlantis, Ganpatrao Kadam, Marg, Worli
Naka, Mumbai - 400018, Maharashtra, India |
|
Date of Birth : |
28.04.1955 |
|
Qualification : |
B.Com., M.B.A. |
|
Date of Appointment : |
15.09.2014 |
|
DIN No.: |
00118188 |
|
|
|
|
Name : |
Mr. Anil Kumar Verma |
|
Designation : |
Whole time Director |
|
Address : |
Flat No. 902-B, 9th Floor, Fantasia CHS Limited, Raheja
Garden, Teen Haath Naka, LBS Road, Thane – 400604, Maharashtra, India |
|
Date of Birth : |
22.06.1957 |
|
Qualification : |
B. Tech (Elec.) PGDBM (IIM, Ahmedabad) |
|
Date of Appointment : |
01.04.2014 |
|
Voter ID No.: |
ZMH3498706 |
|
DIN No.: |
02366334 |
|
|
|
|
Name : |
Mr. Navroze Jamshyd Godrej |
|
Designation : |
Director |
|
Address : |
40-D, B.G. Khar Marg, Malabar Hill, Mumbai – 400006, Maharashtra,
India |
|
Date of Birth : |
10.06.1982 |
|
Qualification : |
B.A. (Mass Comm. and French) |
|
Date of Appointment : |
23.08.2010 |
|
PAN No.: |
AECPG7092J |
|
DIN No.: |
03049821 |
|
|
|
|
Name : |
Mr. Keki Manchersha Elavia |
|
Designation : |
Additional director |
|
Address : |
2A, Anand Bhavan, 36th Road, Bandra [West], Mumbai -
400050, Maharashtra, India |
|
Date of Birth : |
09.04.1946 |
|
Date of Appointment : |
15.09.2014 |
|
Voter ID No.: |
MT/08/036/0322815 |
|
DIN No.: |
00003940 |
KEY EXECUTIVES
|
Name : |
Percy Erach Fouzdar |
|
Designation : |
Secretary |
|
Address : |
B-13, Godrej Baug, Off Napeansea Road, Mumbai - 400026, Maharashtra,
India |
|
Date of Birth/Age : |
17.06.1956 |
|
Date of Appointment : |
22.11.1994 |
|
PAN No.: |
AAAPF2250R |
|
Voter ID No.: |
MT/04/024/051540 |
|
|
|
|
Name : |
Mr. Purvez Gandhi |
|
Designation : |
Chief Financial Officer |
MAJOR SHAREHOLDERS
As on 31.03.2015
|
Names of Shareholders |
|
No. of Shares |
|
Adi Barjorji Godrej |
|
32240 |
|
Nisaba Adi Godrej and Adi Barjorji Godrej |
|
9609 |
|
Nisaba Adi Godrej, Parmeshar Adi Godrej, Adi Barjorji Godrej |
|
07 |
|
Pirojsha Adi Godrej, Adi Barjorji Godrej |
|
9616 |
|
Tanya Arvind Dubash and Adi Barjorji Godrej |
|
9609 |
|
Tanya Arvind Dubash and Parmeshar Adi Godrej |
|
07 |
|
Parmeshar Adi Godrej and Adi Barjorji Godrej |
|
4506 |
|
Jamshyd Naoroji Godrej |
|
32717 |
|
Jamshyd Naoroji Godrej, Pheroza Jamshyd Godrej and Navroze Jamshyd
Godrej (Trustees, The Raika Godrej Family Trust) |
|
16421 |
|
Navroze Jamshyd Godrej and Jamshyd Naoroji Godrej |
|
16412 |
|
Navroze Jamshyd Godrej, Pheroza Jamshyd Godrej and Jamshyd Naoroji
Godrej |
|
10 |
|
Pheroza Jamshyd Godrej and Jamshyd Naoroji Godrej |
|
33 |
|
Nadir Barjorji Godrej |
|
65540 |
|
Nadir Barjorji Godrej and Rati Nadir Godrej |
|
53 |
|
Smita Godrej Crishna |
|
35313 |
|
Smita Godrej Crishna and Vijay Mohan Crishna |
|
20 |
|
Rishand Kaikhushru Naoroji and Nadir Jamshyd Naoroji Godrej |
|
5889 |
|
Rishand Kaikhushru Naoroji and Jamshyd Naoroji Godrej |
|
2360 |
|
Rishand Kaikhushru Naoroji and Nadir Barjorji Godrej |
|
6636 |
|
Rishand Kaikhushru Naoroji and Jamshyd Naoroji Godrej |
|
14025 |
|
Rishand Kaikhushru Naoroji and Jamshyd Naoroji Godrej and Adi Barjorji
Godrej |
|
54 |
|
Rishand Kaikhushru Naoroji and Smita Godrej Crishna |
|
16385 |
|
Rishand Kaikhushru Naoroji and Adi Barjorji Godrej |
|
16385 |
|
Rishand Kaikhushru Naoroji and Nadir Barjorji Godrej |
|
3860 |
|
Freyan Crishna Bieri, Smita Godrej Crishna |
|
15113 |
|
Freyan Crishna Bieri, Smita Godrej Crishna and Vijay Mohan Crishna |
|
10 |
|
Nyrika Vijay Crishna, Smita Godrej Crishna |
|
15114 |
|
Nyrika Vijay Crishna, Smita Godrej Crishna and Vijay Mohan Crishna |
|
10 |
|
Viajy Mohan Crishna and Smita Godrej Crishna |
|
13 |
|
Godrej Investment Private Limited |
|
177432 |
|
Surveyors and Company Private Limited |
|
11 |
|
Pirojsha Godrej Foundation (a Public Charitable Trust) Name of Trustee :
|
|
157500 |
|
Total |
|
662910 |
As on 15.09.2014
|
Equity Share Breakup |
Percentage of Holding |
|
Category |
|
|
Bodies
corporate |
26.77 |
|
Directors
or relatives of directors |
49.47 |
|
Other
top fifty shareholders |
23.76 |
|
Total |
100.00 |

BUSINESS DETAILS
|
Line of Business : |
Subject is engaged in offering consumer, office and industrial products and services. It operates in appliances, construction, furniture, locks, precision engineering, process equipment, storage solutions, vending, lawkim motors, material handling, tooling, electrical and electronics, precision systems and security division. (From Indirect Sources) |
||||
|
|
|
||||
|
Products/ Services : |
|
||||
|
|
|
||||
|
Brand Names : |
Not Available |
||||
|
|
|
||||
|
Agencies Held : |
Not Available |
||||
|
|
|
||||
|
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 : |
|
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
Facilities : |
|
|||||||||||||||||||||||||||
|
Auditors : |
|
|
Name : |
Kalyaniwalla and Mistry Chartered Accountants |
|
Address : |
Maneckji Wadia Building, 127, Mahatma Gandhi Road, Mumbai – 400023, Maharashtra, India |
|
Income-tax
PAN of auditor or auditor's firm : |
AAAFK7554R |
|
|
|
|
Jointly-held subsidiary (where the Company and its subsidiary Godrej
Industries Ltd together hold more than one-half of the equity share capital): |
Godrej Consumer Products Limited (GCPL) |
|
|
|
|
Subsidiaries (with the Company's direct equity holdings in excess of
50%): |
|
|
|
|
|
Subsidiaries of Godrej Industries Ltd.: |
|
|
|
|
|
Subsidiaries of Godrej Infotech Ltd.: |
|
|
|
|
|
Subsidiaries of GAVL: |
|
|
|
|
|
Subsidiaries of GPL: |
|
|
|
|
|
Subsidiary of Godrej (Malaysia) Sdn. Bhd.: |
|
|
|
|
|
Subsidiaries of Godrej (Singapore) Pte. Ltd.: |
|
|
|
|
|
Subsidiaries of Veromatic International BV: |
|
|
|
|
|
Other Subsidiaries (where the Company owns directly and/or indirectly
through one or more subsidiaries, more than one-half of the equity share
capital): |
Godrej Consumer Products Limited (GCPL) |
|
|
|
|
Subsidiaries and Sub-subsidiaries of GCPL: |
|
|
|
|
|
Joint Ventures: |
|
|
|
|
|
An Associate over which the Company's Chairman and Managing Director
is able to exercise significant influence: |
Geometric Limited |
|
|
|
|
An investing Associate with a substantial interest in voting power: |
Godrej Investments Private Limited (holds 26.77% of the equity share
capital of the Company) |
|
|
|
|
Other Associates: |
|
CAPITAL STRUCTURE
As on 31.03.2015
Authorised Capital:
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
1100000 |
Equity Shares |
Rs. 100/- each |
Rs. 110.000 Million |
|
900000 |
Preference Shares |
Rs. 100/- each |
Rs. 90.000 Million |
|
|
Total |
|
Rs. 200.000
Million |
Issued, Subscribed & Paid-up Capital:
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
662910 |
Equity Shares |
Rs. 100/- each |
Rs. 66.291
Million |
The Company does not have any holding company.
Details of equity shareholders holding more than 5% shares in the Company are given below:
|
|
As at
31.03.2015 |
|
|
Number |
% Holding |
|
|
(i) Godrej Investments Private Limited - an investing associate |
177432 |
26.77% |
|
(ii) Trustees, Pirojsha Godrej Foundation - a public charitable trust |
157500 |
23.76% |
|
(iii) Mr. R.K. Naoroji |
65594 |
9.89% |
|
(iv) Mr. N.B. Godrej |
65593 |
9.89% |
|
(v) Ms. S.V. Crishna |
35333 |
5.33% |
There has been no movement in the number of shares outstanding at the beginning and at the end of the reporting period, as well as the comparative previous period.
Terms/rights attached to equity shares: The Company has only one class of equity shares. Each holder of equity shares is entitled to one vote per share. Accordingly, all equity shares rank equally with regard to dividends and share in the Company's residual assets. The dividend proposed by the Board of Directors is subject to the approval of the shareholders in the ensuing Annual General Meeting. In the event of liquidation of the Company, the holders of equity shares will be entitled to receive the residual assets of the Company, remaining after distribution of all preferential amounts, in proportion to the number of equity shares held.
FINANCIAL DATA
[all figures are
in Rupees Million]
ABRIDGED
BALANCE SHEET
|
SOURCES OF FUNDS |
31.03.2015 |
31.03.2014 |
31.03.2013 |
|
I.
EQUITY
AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
66.300 |
66.300 |
66.300 |
|
(b) Reserves & Surplus |
33715.100 |
28468.500 |
26672.200 |
|
(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) |
33781.400 |
28534.800 |
26738.500 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
3653.400 |
4951.000 |
4374.400 |
|
(b) Deferred tax liabilities (Net) |
739.400 |
519.400 |
661.800 |
|
(c) Other long term
liabilities |
2106.900 |
1416.800 |
1480.500 |
|
(d) long-term
provisions |
519.400 |
418.200 |
429.800 |
|
Total Non-current
Liabilities (3) |
7019.100 |
7305.400 |
6946.500 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a) Short
term borrowings |
14268.000 |
7142.700 |
5791.900 |
|
(b) Trade
payables |
8284.100 |
7800.400 |
7912.800 |
|
(c) Other
current liabilities |
16869.000 |
16403.300 |
13516.400 |
|
(d) Short-term
provisions |
1538.300 |
1493.600 |
1436.300 |
|
Total Current
Liabilities (4) |
40959.400 |
32840.000 |
28657.400 |
|
|
|
|
|
|
TOTAL |
81759.900 |
68680.200 |
62342.400 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
16081.500 |
13379.600 |
12252.700 |
|
(ii)
Intangible Assets |
69.300 |
93.500 |
20.500 |
|
(iii) Capital
work-in-progress |
1622.900 |
2822.100 |
2255.300 |
|
(iv)
Intangible assets under development |
0.000 |
0.000 |
0.000 |
|
(b) Non-current Investments |
10269.100 |
6100.700 |
4830.700 |
|
(c) Deferred tax assets (net) |
0.000 |
0.000 |
0.000 |
|
(d) Long-term Loan and Advances |
1118.900 |
1961.600 |
1264.300 |
|
(e) Other
Non-current assets |
5575.500 |
6410.700 |
9886.200 |
|
Total Non-Current
Assets |
34737.200 |
30768.200 |
30509.700 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a)
Current investments |
0.000 |
0.000 |
25.000 |
|
(b)
Inventories |
19827.300 |
14563.300 |
14583.800 |
|
(c) Trade
receivables |
22638.000 |
19888.800 |
13729.900 |
|
(d) Cash
and cash equivalents |
554.500 |
391.000 |
339.400 |
|
(e) Short-term
loans and advances |
2114.000 |
993.000 |
1495.300 |
|
(f) Other
current assets |
1888.900 |
2075.900 |
1659.300 |
|
Total
Current Assets |
47022.700 |
37912.000 |
31832.700 |
|
|
|
|
|
|
TOTAL |
81759.900 |
68680.200 |
62342.400 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2015 |
31.03.2014 |
31.03.2013 |
|
|
SALES |
|
|
|
|
|
Income |
82693.900 |
74638.700 |
68093.333 |
|
|
Other Income |
1626.000 |
1133.800 |
1052.131 |
|
|
TOTAL |
84319.900 |
75772.500 |
69145.464 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials
Consumed |
32692.200 |
27956.800 |
27342.205 |
|
|
Purchases of
Stock-in-Trade |
20050.000 |
17658.500 |
17066.526 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
(2047.100) |
173.200 |
-2354.452 |
|
|
Employees benefits
expense |
9829.300 |
8466.800 |
8434.851 |
|
|
Property Development and
Construction Expenses |
1127.700 |
1352.900 |
0.000 |
|
|
Expenditure transferred
to capital accounts |
(422.300) |
(491.300) |
0.000 |
|
|
Other expenses |
17436.300 |
15037.900 |
13589.219 |
|
|
TOTAL |
78666.100 |
70154.800 |
64078.349 |
|
|
|
|
|
|
|
Less |
PROFIT/ (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND
AMORTISATION |
5653.800 |
5617.700 |
5067.115 |
|
|
|
|
|
|
|
Less |
FINANCIAL EXPENSES |
1455.400 |
1148.400 |
1050.510 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE
TAX, DEPRECIATION AND AMORTISATION |
4198.400 |
4469.300 |
4016.605 |
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
1659.000 |
833.800 |
771.468 |
|
|
|
|
|
|
|
|
EXCEPTIONAL ITEMS |
(3132.100) |
(849.400) |
(1060.318) |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE TAX |
5671.500 |
4484.900 |
4305.455 |
|
|
|
|
|
|
|
Less |
TAX |
554.100 |
960.700 |
851.520 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) AFTER TAX
|
5117.400 |
3524.200 |
3453.935 |
|
|
|
|
|
|
|
Add |
PREVIOUS YEARS’ BALANCE BROUGHT
FORWARD |
20977.100 |
19540.800 |
17624.695 |
|
|
|
|
|
|
|
Less |
APPROPRIATIONS |
|
|
|
|
|
First Interim Equity
Dividend: 700% |
464.000 |
464.000 |
0.000 |
|
|
Second Interim Equity
Dividend: 700% |
464.000 |
0.000 |
0.000 |
|
|
Proposed Final Equity
Dividend: 1600% |
1060.700 |
1060.600 |
1060.656 |
|
|
Dividend Distribution Tax
(Net) |
327.500 |
203.300 |
127.104 |
|
|
Transfer to General
Reserve |
520.000 |
360.000 |
350.055 |
|
|
Total |
2836.200 |
2087.900 |
1537.815 |
|
|
|
|
|
|
|
|
Balance Carried to the
B/S |
23258.300 |
20977.100 |
19540.815 |
|
|
|
|
|
|
|
|
EARNINGS IN FOREIGN
CURRENCY |
|
|
|
|
|
Export of Goods on FOB
basis |
4276.900 |
4615.400 |
3907.586 |
|
|
Commission |
7.300 |
2.100 |
0.000 |
|
|
Dividend |
1.100 |
1.100 |
0.000 |
|
|
Freight recovered |
211.000 |
101.100 |
1.076 |
|
|
Others |
0.000 |
0.300 |
104.284 |
|
|
TOTAL EARNINGS |
4496.300 |
4720.000 |
4012.946 |
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
Raw Materials |
4413.700 |
3788.600 |
3752.176 |
|
|
Spare Parts and
Components |
553.500 |
189.900 |
226.528 |
|
|
Capital Goods |
300.900 |
964.600 |
818.496 |
|
|
Finished Goods |
5552.200 |
4629.100 |
4550.197 |
|
|
Others |
0.600 |
0.000 |
0.000 |
|
|
TOTAL IMPORTS |
10820.900 |
9572.200 |
9347.397 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (Rs.) |
7719.600 |
5316.257 |
5210.262 |
CURRENT MATURITIES
OF LONG TERM DEBT DETAILS
|
Particulars |
31.03.2015 |
31.03.2014 |
31.03.2013 |
|
Current Maturities of Long term debt |
2830.100 |
1043.900 |
529.460 |
|
Cash generated from operations |
2127.300 |
1674.200 |
3609.600 |
|
Net Cash From/(Used In) Operating Activities |
944.800 |
775.800 |
2920.300 |
KEY
RATIOS
|
PARTICULARS |
|
31.03.2015 |
31.03.2014 |
31.03.2013 |
|
Net Profit Margin (PAT / Sales) |
(%) |
6.19 |
4.72 |
5.07 |
|
|
|
|
|
|
|
Operating Profit Margin (PBDIT/Sales) |
(%) |
6.84 |
7.53 |
7.44 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
8.12 |
7.51 |
7.79 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.17 |
0.16 |
0.16 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt/Networth) |
|
0.61 |
0.46 |
0.40 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.15 |
1.15 |
1.11 |
FINANCIAL ANALYSIS
[all figures are
in Rupees Million]
DEBT EQUITY RATIO
|
Particular |
31.03.2013 |
31.03.2014 |
31.03.2015 |
|
|
(Rs. In Million) |
(Rs. In Million) |
(Rs. In Million) |
|
Share Capital |
66.300 |
66.300 |
66.300 |
|
Reserves & Surplus |
26672.200 |
28468.500 |
33715.100 |
|
Net worth |
26738.500 |
28534.800 |
33781.400 |
|
|
|
|
|
|
long-term borrowings |
4374.400 |
4931.000 |
3653.400 |
|
Short term borrowings |
5791.900 |
7142.700 |
14268.000 |
|
Current Maturities of
Long Term Debt |
529.460 |
1023.900 |
2830.100 |
|
Total borrowings |
10695.760 |
13097.600 |
20751.500 |
|
Debt/Equity ratio |
0.400 |
0.459 |
0.614 |

YEAR-ON-YEAR GROWTH
|
Year on Year Growth |
31.03.2013 |
31.03.2014 |
31.03.2015 |
|
|
(Rs. In Million) |
(Rs. In Million) |
(Rs. In Million) |
|
Sales |
68093.333 |
74638.700 |
82693.900 |
|
|
|
9.612 |
10.792 |

NET PROFIT MARGIN
|
Net Profit Margin |
31.03.2013 |
31.03.2014 |
31.03.2015 |
|
|
(Rs. In Million) |
(Rs. In Million) |
(Rs. In Million) |
|
Sales |
68093.333 |
74638.700 |
82693.900 |
|
Profit |
3453.935 |
3524.200 |
5117.400 |
|
|
5.07% |
4.72% |
6.19% |

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 |
Yes |
|
12 |
Voter Id Card No. of Proprietor / Partners |
Yes |
|
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 |
Yes |
|
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 |
Yes |
|
33 |
Market information |
--------------- |
|
34 |
Payments terms |
No |
|
35 |
Negative Reporting by Auditors in the
Annual Report |
No |
LITIGATION DETAILS:
|
LITIGATION DETAILS |
|||||||
|
Bench:- Bombay Presentation Date: 30.03.2015 |
|||||||
|
Lodging No. : |
CPL/296/2015 |
Failing Date:- |
30.03.2015 |
Reg. No.:- |
CP/496/2015 |
Reg. Date:- |
02.05.2015 |
|
Petitioner:- |
ADISA LOGISTICS PRIVATE LIMITED |
Respondent:- |
GODREJ AND BOYCE MANUFACTURING COMPANY LIMITED |
||||
|
Petn. Adv:- |
GIRISH B KEDIA (I2304) |
Resp. Adv.: |
BACHUBHAI MUNIM AND COMPANY (I2257) |
||||
|
District:- |
MUMBAI |
||||||
|
Bench:- |
SINGLE |
Category:- |
COMPANY PETITION U/SEC 433,434,439 COMPANIES ACT |
||||
|
Status:- |
Pre-Admission |
Stage:- |
FOR ADMISSION (ORIGINAL SIDE MATTERS) |
||||
|
Next Date : |
01.04.2016 |
||||||
|
Coram:- |
PROVISIONAL BOARD |
||||||
|
Last Date:- |
09.06.2015 |
Stage :- FOR ACCEPTANCE |
|||||
|
Last Coram:- |
COMPANY REGISTRAR |
||||||
|
|
|
||||||
|
Act. : |
Companies Act and Rules 1956 |
Under Section :- 433, 434, 439 |
|||||
INDEX OF CHARGES
|
S. NO. |
CHARGE ID |
DATE OF CHARGE CREATION/MODIFICATION |
CHARGE AMOUNT SECURED |
CHARGE HOLDER |
ADDRESS |
SERVICE REQUEST NUMBER (SRN) |
|
1 |
10506229 |
20/03/2014 |
120,000,000.00 |
THE ZOROASTRIAN COOPERATIVE BANK LIMITED |
MAHIM BRANCH, DELTA APARTMENTS, GROUND FLOOR, SONAWALLA AGIARY LANE, OFF M. CHHOTANI MARG, MAHIM, MUMBAI - 400016, MAHARASHTRA, INDIA |
C09418195 |
|
2 |
10363787 |
27/06/2012 |
85,000,000.00 |
HOUSING DEVELOPMENT FINANCE CORPORATION LIMITED |
RAMON HOUSE 169BACKBAY RECLAMATION, H T PAREKH MARG, MUMBAI - 400020, MAHARASHTRA, INDIA |
B42926675 |
|
3 |
10123585 |
22/08/2013 * |
6,800,000,000.00 |
EXPORT-IMPORT BANK OF INDIA |
CENTRE ONE
BUILDING,FLOOR 21, WORLD TRADE CENTRE |
B82846320 |
|
4 |
10005578 |
04/05/2006 |
30,000,000.00 |
UNION BANK OF INDIA LIMITED |
MAHARASHTRA, INDIA |
A01022086 |
|
5 |
90236467 |
14/10/2005 |
140,000,000.00 |
CENTRAL BANK OF INDIA |
CORPORATION FINANCE BRANCH, CENTRE BANK BUILDING, MG ROAD, MUMBAI - 400023, MAHARASHTRA, INDIA |
- |
|
6 |
80026323 |
14/10/2005 |
940,000,000.00 |
CENTRAL BANK OF INDIA |
CHANDARMUKHI , NARIMAN POINT, MUMBAI - 400021, MAHARASHTRA, INDIA |
- |
|
7 |
90236366 |
22/07/2005 * |
40,000,000.00 |
UTI BANK LIMITED |
UNIVERSAL INCURANCE, PM ROAD, MUMBAI - 400001, MAHARASHTRA, INDIA |
- |
|
8 |
90236303 |
18/09/2014 * |
16,100,000,000.00 |
CENTRAL BANK OF INDIA |
CORPORATE FINANCE
BRANCH, CENTRAL BANK BUILDING, IST |
C24844292 |
|
9 |
90231075 |
14/12/2000 |
20,000,000.00 |
UNION BANK OF INDIA |
B.S.MARG BRANCH, 66/80; B.S. MARG, BOMBAY, MAHARASHTRA, INDIA |
- |
|
10 |
90236032 |
29/09/2000 |
200,000,000.00 |
EXPORT IMPORT BANK OF INDIA |
CENTRE ONE
BUILDING, WORLD TREDE CENTRE, MUMBAI - 400005, |
- |
* Date of charge modification
UNSECURED LOANS
|
UNSECURED LOANS |
31.03.2015 (Rs.
In Million) |
31.03.2014 (Rs.
In Million) |
|
LONG-TERM BORROWINGS |
|
|
|
Interest-free Loan under the sales Tax Deferral Schemes of various State Governments |
519.900 |
542.600 |
|
Fixed Deposits |
3053.900 |
4299.800 |
|
SHORT TERM BORROWINGS |
|
|
|
Deposits from Companies |
1948.400 |
367.800 |
|
Deposits from shareholders |
371.500 |
1227.000 |
|
Short term loans from banks |
2950.000 |
0.000 |
|
Others Borrowing |
1647.900 |
365.500 |
|
Total |
10491.600 |
6802.700 |
FIXED ASSETS:
· Land
· Buildings
· Plant and equipment
· Furniture and fixtures
· Vehicles
· Office equipment
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 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. 66.75 |
|
|
1 |
Rs. 100.29 |
|
Euro |
1 |
Rs. 72.89 |
INFORMATION DETAILS
|
Information
Gathered by : |
PPT |
|
|
|
|
Analysis Done by
: |
KAR |
|
|
|
|
Report Prepared
by : |
PNM / JYO |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
9 |
|
PAID-UP CAPITAL |
1~10 |
8 |
|
OPERATING SCALE |
1~10 |
8 |
|
FINANCIAL
CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
9 |
|
--PROFITABILITY |
1~10 |
8 |
|
--LIQUIDITY |
1~10 |
8 |
|
--LEVERAGE |
1~10 |
8 |
|
--RESERVES |
1~10 |
8 |
|
--CREDIT LINES |
1~10 |
9 |
|
--MARGINS |
-5~5 |
- |
|
DEMERIT POINTS |
|
|
|
--BANK CHARGES |
YES/NO |
Yes |
|
--LITIGATION |
YES/NO |
Yes |
|
--OTHER ADVERSE INFORMATION |
YES/NO |
No |
|
MERIT POINTS |
|
|
|
--SOLE DISTRIBUTORSHIP |
YES/NO |
No |
|
--EXPORT ACTIVITIES |
YES/NO |
NO |
|
--AFFILIATION |
YES/NO |
Yes |
|
--LISTED |
YES/NO |
No |
|
--OTHER MERIT FACTORS |
YES/NO |
Yes |
|
DEFAULTERS |
|
|
|
--RBI |
YES/NO |
NO |
|
--EPF |
YES/NO |
NO |
|
TOTAL |
|
75 |
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.