MIRA INFORM REPORT

 

 

Report No. :

305670

Report Date :

02.02.2015

 

IDENTIFICATION DETAILS

 

Name :

EURO FOOTWEAR LIMITED

 

 

Registered Office :

417, 419, Krishna Tower, 15/63, Civil Line, Kanpur – 208001, Uttar Pradesh

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

03.04.2000

 

 

Com. Reg. No.:

20-025269

 

 

Capital Investment / Paid-up Capital :

Rs.8.250 Millions

 

 

CIN No.:

[Company Identification No.]

U19201UP2000PLC025269

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AAACE6805E

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Subject is engaged in the business of manufacturing of leather footwear.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (52)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 810000

 

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having good track record.

 

The rating reflects company sound financial risk profile marked by healthy reserves positon and decent profitability of the company.

 

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

 

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.

 

ECGC Country Risk Classification List – September 30, 2014

 

Country Name

Previous Rating

(30.06.2014)

Current Rating

(30.09.2014)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL

Rating

Long term bank facilities=BBB+

Rating Explanation

Moderate degree of safety and moderate credit risk.

Date

20.06.2014

 

 

Rating Agency Name

CRISIL

Rating

Short term bank facilities=A2

Rating Explanation

Strong degree of safety and low credit risk.

Date

20.06.2014

 

 

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.

 

 

LOCATIONS

 

Registered Office / Head Office :

417, 419, Krishna Tower, 15/63, Civil Line, Kanpur – 208001, Uttar Pradesh, India

Tel. No.:

91-512-2305346 / 2305389 / 2305397

Fax No.:

91-515-2833190 / 283380 / 2833024 / 2833873

E-Mail :

euroho@eflindia.com

Website :

www.eflindia.com

 

 

Factory :

988, Akrampur Industrial Area, Unnao – 209801, Uttar Pradesh, India

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mr. Mahboob Rehman

Designation :

Managing Director

Address :

16/84, Civil Lines,, 143, Cantonment, Kanpur - 208001, Uttar Pradesh, India

Date of Birth/Age :

01.11.1961

Date of Appointment :

23.07.2006

DIN No.:

00492656

 

 

Name :

Mr. Anand Kumar Jain

Designation :

Director

Address :

6/38, Rani Ghat, Purana Kanpur, Kanpur - 208002, Uttar Pradesh, India

Date of Birth/Age :

03.12.1956

Date of Appointment :

01.10.2001

DIN No.:

00493056

 

 

Name :

Mr. Sunit Gupta

Designation :

Director

Address :

X-1-51, Krishnapuram, G. T. Road,, Harjinder Nagar, Chakeri, Kanpur - 208007, Uttar Pradesh, India

Date of Birth/Age :

23.03.1959

Date of Appointment :

27.03.2007

DIN No.:

01353405

 

 

Name :

Mr. Ankit Mishra

Designation :

Director

Address :

K-67 H, Yashoda Nagar, Kanpur - 208011, Uttar Pradesh, India

Date of Birth/Age :

29.09.1987

Date of Appointment :

02.04.2014

DIN No.:

06506261

 

 

Name :

Mr. Zain Rehman

Designation :

Whole-Time Director

Address :

16/84, Civil Lines, 143, Cantonnment, Kanpur, 208001, Uttar Pradesh, India

Date of Birth/Age :

04.09.1988

Date of Appointment :

02.09.2013

DIN No.:

06555138

 

 

MAJOR SHAREHOLDERS

 

AS ON 30.09.2014

 

Names of Shareholders

 

No. of Shares

% of Holding

Mahboob Rehman

150000

18.18

Rushda Mehboob

175000

21.21

Zain Rehman

40000

4.85

Hibah Rehman

20000

2.42

Saif Rehman (Minor)

40000

4.85

Rashid Ahmed

100000

12.12

Irshad Ahmed

83000

10.06

Shahid Mirza

81000

9.82

Tauseef Ahmed

74000

8.97

Tasneef Ahmed

62000

7.52

 

 

 

Total

825000

100.00

 

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2014

 

Category

 

Percentage

Directors or relatives of Directors

52.00

Other top fifty shareholders

48.00

 

 

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in the business of manufacturing of leather footwear.

 

 

Products :

Leather Footwear

 

 

Brand Names :

Not Available 

 

 

Agencies Held :

Not Available 

 

 

Exports :

Not Available 

 

 

Imports :

Not Available 

 

 

Terms :

 

Selling :

Not Available 

 

 

Purchasing :

Not Available 

 

 

PRODUCTION STATUS – NOT AVAILABLE

 

 

 

GENERAL INFORMATION

 

Suppliers :

Company Name :

Not Available 

Name of the Person :

Not Available 

Contact No.:

Not Available 

Since How Long Known :

Not Available 

Maximum Limit Dealt :

Not Available 

Experience :

Not Available 

Remark :

Not Available 

 

 

Customers :

Company Name :

Not Available

Name of the Person :

Not Available 

Contact No.:

Not Available 

Since How Long Known :

Not Available 

Maximum Limit Dealt :

Not Available

Experience :

Not Available 

Remark :

Not Available 

 

 

No. of Employees :

Not Available 

 

 

Bankers :

State Bank of India, Overseas Branch, 15/54-B, Virendra Smriti Complex, Civil Lines, Kanpur – 208001, Uttar Pradesh, India

 

 

Facilities :

SECURED LOANS

31.03.2014

Rs. In Millions

31.03.2013

Rs. In Millions

Long Term Borrowings

 

 

Term loans from banks

2.674

0.538

 

 

 

Short Term Borrowings

 

 

Other loans and advances

56.738

30.191

 

 

 

Total

59.412

30.729

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Anil Pariek and Garg

Chartered Accountants

Address :

33, Anand Bazar, Swaroop Nagar, Kanpur, Uttar Pradesh, India

PAN No.:

AAAFG6229R

 

 

Membership :

--

 

 

Enterprises which are owned, or have significant influence of or are partners with Key management personnel and their relatives :

·         Jajmau Chemical and Allied

·         MI Footwear Components Private Limited

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

5000000

Equity Shares

Rs.10/- each

Rs.50.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

825000

Equity Shares

Rs.10/- each

Rs.8.250 Millions

 

 

 

 

 


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

8.250

10.000

10.000

(b) Reserves & Surplus

276.292

246.886

179.980

(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)

284.542

256.886

189.980

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

2.674

0.538

0.990

(b) Deferred tax liabilities (Net)

14.494

13.794

14.010

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

2.137

1.576

0.225

Total Non-current Liabilities (3)

19.305

15.908

15.225

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

70.273

30.191

30.975

(b) Trade payables

62.204

42.414

42.017

(c) Other current liabilities

43.411

24.182

17.346

(d) Short-term provisions

0.857

18.839

23.475

Total Current Liabilities (4)

176.745

115.626

113.813

 

 

 

 

TOTAL

480.592

388.420

319.018

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

202.802

174.418

165.817

(ii) Intangible Assets

0.297

0.380

0.000

(iii) Capital work-in-progress

8.248

14.929

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

7.265

8.117

8.891

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

2.798

2.626

1.627

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

221.410

200.470

176.335

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

154.790

83.057

75.497

(c) Trade receivables

63.432

82.536

49.393

(d) Cash and cash equivalents

2.958

2.034

2.025

(e) Short-term loans and advances

20.860

10.060

11.300

(f) Other current assets

17.142

10.263

4.468

Total Current Assets

259.182

187.950

142.683

 

 

 

 

TOTAL

480.592

388.420

319.018

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

1095.687

946.200

783.856

 

 

Other Income

7.333

1.616

1.043

 

 

TOTAL                                              (A)

1103.020

947.816

784.899

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

654.884

538.559

469.499

 

 

Changes in Inventories of finished goods, work-in-progress and stock-in-trade

(23.278)

0.007

(15.197)

 

 

Employee Benefits Expenses

45.084

41.148

53.728

 

 

Other Expenses

233.691

197.367

157.335

 

 

TOTAL                                              (B)

910.381

777.081

665.365

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B)     (C)

192.639

170.735

119.534

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

4.128

2.023

3.281

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D)                                (E)

188.511

168.712

116.253

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                     (F)

15.335

14.618

13.231

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX (E-F)                  (G)     

173.176

154.094

103.022

 

 

 

 

 

Less

TAX                                                                  (H)

59.662

52.244

34.825

 

 

 

 

 

 

PROFIT/(LOSS) AFTER TAX (G-H)                    (I)

113.514

101.850

68.197

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY ON FOB

245.721

197.884

98.089

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

NA

23.477

19.361

 

 

Stores & Spare Parts

NA

2.027

1.154

 

 

Packing Material

NA

2.050

2.749

 

 

Capital Goods

NA

14.700

11.817

 

TOTAL IMPORTS

NA

42.254

35.081

 

 

 

 

 

 

Earnings Per Share (Rs.)

133.56

101.85

68.20

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

PAT / Sales

(%)

10.36

10.76

8.70

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

17.58

18.04

15.25

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

37.24

42.17

33.22

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.61

0.60

0.54

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.26

0.12

0.17

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.47

1.63

1.25

 

 

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

8.250

Reserves & Surplus

179.980

246.886

276.292

Net worth

189.980

256.886

284.542

 

 

 

 

long-term borrowings

0.990

0.538

2.674

Short term borrowings

30.975

30.191

70.273

Total borrowings

31.965

30.729

72.947

Debt/Equity ratio

0.168

0.120

0.256

 

 

 

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

Sales

783.856

946.200

1095.687

 

 

20.711

15.799

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

Rs. In Millions

Rs. In Millions

Rs. In Millions

Sales

783.856

946.200

1095.687

Profit

68.197

101.850

113.514

 

8.70%

10.76%

10.36%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check List by Info Agents

Available in Report (Yes / No)

1]

Year of Establishment

Yes

2]

Locality of the firm

Yes

3]

Constitutions of the firm

Yes

4]

Premises details

No

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

Yes

8]

No. of employees

No

9]

Name of person contacted

No

10]

Designation of contact person

No

11]

Turnover of firm for last three years

Yes

12]

Profitability for last three years

Yes

13]

Reasons for variation <> 20%

-----------

14]

Estimation for coming financial year

No

15]

Capital in the business

Yes

16]

Details of sister concerns

Yes

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

No

20]

Export / Import details (if applicable)

No

21]

Market information

----------

22]

Litigations that the firm / promoter involved in

----------

23]

Banking Details

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

Yes

 

 

UNSECURED LOANS:

 

Particulars

31.03.2014

Rs. In Millions

31.03.2013

Rs. In Millions

Short Term Borrowings

 

 

Loans and advances from directors

13.535

0.000

 

 

 

Total

13.535

0.000

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

90269585

24/11/2014 *

138,500,000.00

State Bank of India

Overseas Branch, 15/54-B, Virendra Smriti Comple X, Civil Lines, Kanpur, Uttar Pradesh - 208001, India

C35253285

 

*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.61.76

UK Pound

1

Rs.93.13

Euro

1

Rs.70.03

 

 

INFORMATION DETAILS

 

Analysis Done by :

DIV

 

 

Report Prepared by :

NKT


 

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

6

--LEVERAGE

1~10

6

--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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

 

 

 

TOTAL

 

52

 

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.