MIRA INFORM REPORT

 

 

Report No. :

307130

Report Date :

09.02.2015

 

IDENTIFICATION DETAILS

 

Name :

MEDIBIOS LABORATORIES PRIVATE LIMITED

 

 

Registered Office :

102,Shree Mangalam,1st Floor, Kulupwadi, Borivali (E), Mumbai-400066, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

08.03.1995

 

 

Com. Reg. No.:

11-086180

 

 

Capital Investment / Paid-up Capital :

Rs. 23.682 Millions

 

 

CIN No.:

[Company Identification No.]

U24230MH1995PTC086180

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Pharmaceutical Formulations including Tablets, Capsules, Liquids, Ointments and Powders. 

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (32)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 270000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a part of Medibios group.

 

It is an established company having moderate track.

 

The rating takes into consideration group’s moderate scale of operations, working capital intensive and susceptibility to intense competition in the pharmaceuticals formulations segment.

 

However, trade relations are fair. Business is active. Payment terms are reported to be slow but correct.

 

The company can be considered for business dealings with some cautions.

 

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 – December 31, 2014

 

Country Name

Previous Rating

(30.09.2014)

Current Rating

(31.12.2014)

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 terms rating B+

Rating Explanation

Have high risk of default

Date

April 3, 2014

 

Rating Agency Name

CRISIL

Rating

Short terms rating B+

Rating Explanation

Have minimal degree of safety and carry very high risk.

Date

April 3, 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 :

102,Shree Mangalam,1st Floor, Kulupwadi, Borivali (E), Mumbai-400066, Maharashtra, India

Tel. No.:

91-22-42090230

Fax No.:

91-22-28868456

E-Mail :

info@medibios.in

 

 

Manufacturing Facility :

J -76, Tarapur Industrail Area, Village Saeavali, Taluka Palghar, District Thane, Maharashtra, India

 

SOLE PROPRIETOR/PARTNERS/DIRECTORS

 

As on 26.09.2014

 

Name :

Mr. Tushar Anil Korday

Designation :

Managing director

Address :

B-203/204, Shatidwar, Shantivan, Near National Park, Borivali (East), Mumbai-400066, Maharashtra, India

Date of Birth/Age :

24.02.1956

Date of Appointment :

14.05.2010

DIN No.:

00738316

 

 

Name :

Mrs. Sahlaja Tushar Korday 

Designation :

Director

Address :

B-203/204, Shatidwar, Shantivan, Near National Park, Borivali (East), Mumbai-400066, Maharashtra, India

Date of Birth/Age :

31.05.1960

Date of Appointment :

09.07.1997

DIN No.:

00738361

 

 

Name :

Mrs. Jyoti Rajendra Gole

Designation :

Director

Address :

14/372, Bhardwaj, Roop Nagar, Bandra (East), Mumbai-400051, Maharashtra, India

Date of Birth/Age :

26.04.1959

Date of Appointment :

13.12.1999

DIN No.:

00738400

 

 

Name :

Mr. Yogesh Rajendra Gole

Designation :

Director

Address :

14/372, Bhardwaj, Roop Nagar, Bandra (East), Mumbai-400051, Maharashtra, India

Date of Birth/Age :

29.01.1984

Date of Appointment :

01.11.2011

DIN No.:

03443157

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 26.09.2014

 

Names of Shareholders

No. of Shares

Percentage

Mr. Tushar Anil Korday

224016

9.46

Mrs. Sahlaja Tushar Korday 

396470

16.74

Mr. Rajendra fatttensinh Gole

182546

7.71

Mrs. Jyoti Rajendra Gole

441340

18.64

Mr. Yogesh Rajendra Gole

38000

1.60

Tushar Anil Korday HUF

80214

3.39

C.F. Gole HUF

30814

1.30

Rajendra fatttensinh Gole HUF

10000

0.42

Sanjeev R. Patange HUF

7000

0.30

Emil Pharmaceutical Inds Private Limited

732800

30.94

Emil Holdings Private Limited

225000

9.50

Total

2368200

100.00

 

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Bodies corporate

40.44

Directors or relatives of Directors

59.56

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Pharmaceutical Formulations including Tablets, Capsules, Liquids, Ointments and Powders. 

 

 

Products :

Not Available

 

 

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 :

 

Reference :

Not Available

Name of the Person :

Not Available

Contact No.:

Not Available

Since How Long Known :

Not Available

Experience :

Not Available

Maximum Limit Dealt :

Not Available

 

 

Customers :

 

Reference :

Not Available

Name of the Person :

Not Available

Contact No.:

Not Available

Since How Long Known :

Not Available

Experience :

Not Available

Maximum Limit Dealt :

Not Available

 

 

No. of Employees :

Not Available

 

 

Bankers :

State Bank of India, Kandivali Industrial Estate Br, Near Hindustan, Mumbai - 400067,Maharashtra, India

 

 

Facilities :

(Rs. In Millions)

SECURED LOAN

As on

31.03.2014

As on

31.03.2013

Long Term Borrowing

 

 

Term loans from banks

 

 

State bank of India

0.226

6.665

Short Term Borrowing

0

0

Loans repayable on demand

0

0

From state bank of India

66.557

22.635

From state bank of India

0.000

44.649

Total

66.783

73.949

 

Auditors :

 

Name :

R. G. Mehta and Company

Chartered Accountants

Address :

J-4, Mangal Kunj, S V. Road, Opposite Indraprasth, Shopping Centre, Borivali (West), Mumbai- 400092, Maharashtra, India

PAN No.:

AAJFR6464Q

 

 

Memberships :      

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Divulged

 

 

CAPITAL STRUCTURE

 

As on 26.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

7500000

Equity Shares

Rs.10/- each

Rs. 75.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2368200

Equity Shares

Rs.10/- each

Rs.23.682 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

23.682

23.682

23.682

(b) Reserves & Surplus

70.157

55.965

46.672

(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)

93.839

79.647

70.354

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.226

6.665

14.806

(b) Deferred tax liabilities (Net)

21.071

20.363

20.290

(c) Other long term liabilities

33.884

34.508

34.508

(d) long-term provisions

0.575

0.325

1.170

Total Non-current Liabilities (3)

55.756

61.861

70.774

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

66.557

71.789

70.729

(b) Trade payables

68.802

55.028

64.559

(c) Other current liabilities

17.232

26.998

14.532

(d) Short-term provisions

5.413

1.865

1.870

Total Current Liabilities (4)

158.004

155.680

151.690

 

 

 

 

TOTAL

307.599

297.188

292.818

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

158.403

156.182

143.769

(ii) Intangible Assets

0.627

0.997

1.366

(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

14.789

20.865

18.415

(e) Other Non-current assets

8.284

12.856

9.306

Total Non-Current Assets

182.103

190.900

172.856

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

46.110

52.556

45.037

(c) Trade receivables

73.888

50.901

71.316

(d) Cash and cash equivalents

0.514

0.510

0.418

(e) Short-term loans and advances

0.000

0.000

0.000

(f) Other current assets

4.984

2.321

3.191

Total Current Assets

125.496

106.288

119.962

 

 

 

 

TOTAL

307.599

297.188

292.818

 

 

PROFIT & LOSS ACCOUNT

 

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

 

 

 

Other Income

 

 

 

 

 

TOTAL                                     (A)

362.811

345.261

315.124

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                     (B)

319.236

309.831

281.853

 

 

 

 

 

Less

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

43.575

35.430

33.271

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

13.483

12.043

16.184

 

 

 

 

 

 

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

30.092

23.387

17.087

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

10.056

9.292

8.414

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

20.036

14.095

8.673

 

 

 

 

 

Less

TAX                                                                  (H)

6.508

3.973

1.635

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

13.528

10.122

7.038

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

8.900

5.466

4.772

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

Transfer to General Reserve

15.000

6.000

6.000

 

 

Proposed Dividend

0.355

0.355

0.296

 

 

Dividend Tax

0.057

0.057

0.048

 

 

Income Tax

(1.080)

0.276

0.000

 

 

Sales Tax

(0.136)

0.000

0.000

 

BALANCE CARRIED TO THE B/S

14.196

6.688

6.344

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

0.475

29.192

2.472

 

TOTAL EARNINGS

0.475

29.192

2.472

 

 

 

 

 

 

C.I.F IMPORTS

0.386

22.663

14.188

 

 

 

 

 

 

Earnings Per Share (Rs.)

5.71

4.27

2.97

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

3.73

2.93

2.23

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

12.01

10.26

10.56

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

6.51

4.74

2.96

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.21

0.18

0.12

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.71

0.99

1.22

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.79

0.68

0.79

 

 

 

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

23.682

23.682

23.682

Reserves & Surplus

46.672

55.965

70.157

Net worth

70.354

79.647

93.839

 

 

 

 

long-term borrowings

14.806

6.665

0.226

Short term borrowings

70.729

71.789

66.557

Total borrowings

85.535

78.454

66.783

Debt/Equity ratio

1.216

0.985

0.712

 

 

 

 

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

315.124

345.261

362.811

 

 

9.564

5.083

 

 

 

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

315.124

345.261

362.811

Profit

7.038

10.122

13.528

 

2.23%

2.93%

3.73%

 

 

 

 

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

No

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

No

 

Note:

Registered office of the company has been shifted from 1, Shethi sadan, Plot no. 221, Jawar Nagar, Goregoan (west), India to the present address w.e.f.14.02.1995

 

 

UNSECURED LOAN

 

(Rs. In Millions)

Particular

As on

31.03.2014

As on

31.03.2013

Short Term Borrowing

 

 

Loans repayable on demand

 

 

Loans from related Parties

0.000

0.228

Other

0.000

4.277

Total

0.000

4.505

 

 

INDEX OF CHARGES

 

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

90350072

14/12/2012 *

23,400,000.00

State Bank of India

Kandivli Industrial Estate Branch, Near Hindustan Naka, Kandivli (West), Mumbai, Maharashtra - 400067, INDIA

B79612008

2

90350000

25/03/2014 *

185,600,000.00

State Bank of India

Kandivali Industrial Estate Br, near Hindustan-, 
Naka, Govt Indl. estate, plot no 11/AB, Kandivali, MUMBAI, Maharashtra - 400067, INDIA

C05309851

 

* Date of charge modification

 

 

FIXED ASSETS

 

Furniture and fixtures

Plant and Machinery

Vehicle

Computer

Land


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 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.61.43

UK Pound

1

Rs.94.65

Euro

1

Rs.70.78

 

 

INFORMATION DETAILS

 

Analysis Done by :

RSM

 

 

Report Prepared by :

JYTK

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

4

--CREDIT LINES

1~10

4

--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

YES

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

32

 

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.