MIRA INFORM REPORT

 

 

Report No. :

306951

Report Date :

09.02.2015

 

IDENTIFICATION DETAILS

 

Name :

TATA STARBUKS LIMITED

 

 

Registered Office :

4th Floor, New Excelsior Building, Amrit Keshav Nayak Marg, Fort, Mumbai – 400001, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

30.09.2011

 

 

Com. Reg. No.:

11-222589

 

 

Capital Investment / Paid-up Capital :

Rs.3000.000 Millions

 

 

CIN No.:

[Company Identification No.]

U74900MH2011PLC222589

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AAECT0606Q

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Subject is to operate cafes in India under the brand name of ‘Starbucks’.

 

 

No. of Employees :

Information declined by the management.

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (34)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

The rating is constrained on account of company’s moderate financial risk profile and huge accumulated losses incurred by the company.

 

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

 

The company can be considered for business dealing with some caution.

 

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

 

NOT AVAILABLE

 

 

RBI DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available RBI Defaulters’ list.

 

 

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of 31-03-2014.

 

 

INFORMATION DENIED

 

Management Non-Cooperative (91-22-66113939)

 

 

LOCATIONS

 

Registered Office :

4th Floor, New Excelsior Building, Amrit Keshav Nayak Marg, Fort, Mumbai – 400001, Maharashtra, India

Tel. No.:

91-22-66113939

Fax No.:

Not Available

E-Mail :

payal.agarwal@tatastarbucks.com

 

 

DIRECTORS

 

As on 27.09.2014

 

Name :

Ajoy Kumar Misra

Designation :

Director

Address :

Flat No. 202, Sterling Heritage, 39, N.S. Patkar Marg, Mumbai – 400007, Maharashtra, India

Date of Birth/Age :

25.04.1957

Date of Appointment :

27.09.2014

DIN No.:

00050557

 

 

Name :

Harish Ramananda Bhat

Designation :

Director

Address :

No. A-1053, Krest Park Apartments, 39 Old Kanakapura Road, Basavanagudi, Bangalore – 560004, Karnataka, India

Date of Birth/Age :

08.11.1962

Date of Appointment :

01.08.2013

DIN No.:

00478198

 

 

Name :

Venkataramanan Krishnamoorthy

Designation :

Director

Address :

2 D, Polaris Aquila Heights No. 27, HMT Factory, Main Road, Near HMT School Peenya Plantation b, Bangalore – 560013, Karnataka, India

Date of Birth/Age :

30.07.1961

Date of Appointment :

27.09.2014

DIN No.:

01728072

 

 

Name :

Mr. Vivek Chettur Varma

Designation :

Director

Address :

1940, 8TH Avenue, West Seattle, Washington – 98119

Date of Birth/Age :

03.07.1966

Date of Appointment :

23.07.2012

DIN No.:

05142770

 

 

Name :

Mr. John Winchester Culver

Designation :

Director

Address :

17087, SE 65th Place, Bellevue, Washington  - 98006

Date of Birth/Age :

07.08.1960

Date of Appointment :

23.07.2012

DIN No.:

05142778

 

 

Name :

Jeff John Hansberry

Designation :

Director

Address :

7 Floor, Tower 4, The Lily, No.129 Repulse Bay Road, HongKong

Date of Birth/Age :

15.05.1964

Date of Appointment :

27.09.2014

DIN No.:

06815219

 

 

KEY EXECUTIVES

 

Name :

Mr. Avani Vishal Davda

Designation :

Manager

Address :

B-82, Heera Panna Haji Ali, Mumbai – 400034, Maharashtra, India

Date of Birth/Age :

09.02.1979

Date of Appointment :

01.10.2012

PAN No.:

ASPPS9952A

 

 

Name :

Payal Rajendra Agarwal

Designation :

Secretary

Address :

M-415, Poonam Complex, 84 Shantipark, Faiz 3, Poonam Complex, Mira Road (Purv) Bhainder, Thane – 401107, Maharashtra, India

Date of Birth/Age :

21.02.1982

Date of Appointment :

21.07.2014

 

 

MAJOR SHAREHOLDERS

 

As on 27.09.2014

 

Names of Shareholders

No. of Shares

Tata Global Beverages Limited, India

149999994

Venkataramanan K

01

Madan Roa Venkatramana

01

Sengupta Avijit

01

Promod M S

01

Mahapatra S Prabal

01

Lodhger Ibrahim

01

Emerald City C.V.

150000000

Total

300000000

 

As on 27.09.2014

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

Foreign holdings( Foreign institutional investor(s), Foreign companie(s) Foreign financial institution(s), Non-resident Indian(s) or Overseas Corporate bodies or Others

50.00

Bodies corporate

50.00

Total

100.00

 

 

 

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is to operate cafes in India under the brand name of ‘Starbucks’.

 

 

Products :

Not Available

 

 

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 :

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

Customers :

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

No. of Employees :

Information declined by the management.

 

 

Bankers :

Banker Name

Not Divulged

Branch Address

Not Divulged

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 (If Possible)

Not Divulged

Credit Facilities Enjoyed (If any)

Not Divulged

Account Operation

Not Divulged

Remarks (If any)

Not Divulged

 

 

 

Auditors :

 

Name :

Price Waterhouse

Chartered Accountants

Address :

52 , Veer Savarkar Marg, Shivaji Park, Dadar, Mumbai - 400028, Maharashtra, India

PAN No.:

AAEPF3641G

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Enterprises which

are owned, or have

significant influence

of or are partners

with Key

management

personnel and their

relatives :

·         Tata Global Beverages Limited, India

·         Emerald City CV, Netherlands

·         Tata Coffee Limited

·         Starbucks Coffee International Inc.

·         Starbucks Corporation

·         Starbucks Coffee Singapore Private Limited

·         NourishCo Beverages Limited

·         Mount Everest Mineral Water Limited

 

 

CAPITAL STRUCTURE

 

As on 27.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

350000000

Equity Shares

Rs.10/-each

Rs.3500.000 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

300000000

Equity Shares

Rs.10/-each

Rs.3000.000 Millions

 

As on 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

220000000

Equity Shares

Rs.10/-each

Rs.2200.000 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

180000000

Equity Shares

Rs.10/-each

Rs.1800.000 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

1800.000

700.000

700.000

(b) Reserves & Surplus

(664.636)

(145.904)

(4.072)

(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)

1135.364

554.096

695.928

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

5.983

1.528

0.000

Total Non-current Liabilities (3)

5.983

1.528

0.000

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

154.350

0.000

0.000

(b) Trade payables

263.660

153.561

1.877

(c) Other current liabilities

232.452

151.767

8.375

(d) Short-term provisions

1.308

0.340

2.243

Total Current Liabilities (4)

651.770

305.668

12.495

 

 

 

 

TOTAL

1793.117

861.292

708.423

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

912.857

316.796

0.000

(ii) Intangible Assets

66.623

36.003

0.000

(iii) Capital work-in-progress

235.375

125.030

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

1.719

(d)  Long-term Loan and Advances

201.998

84.223

1.777

(e) Other Non-current assets

3.120

0.000

0.000

Total Non-Current Assets

1419.973

562.052

3.496

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

332.208

127.011

0.000

(c) Trade receivables

0.000

0.000

0.000

(d) Cash and cash equivalents

17.593

145.281

697.635

(e) Short-term loans and advances

21.428

25.779

0.264

(f) Other current assets

1.915

1.169

7.028

Total Current Assets

373.144

299.240

704.927

 

 

 

 

TOTAL

1793.117

861.292

708.423

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

954.210

146.153

0.000

 

Other Income

15.230

41.719

7.196

 

TOTAL

969.440

187.872

7.196

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

534.900

68.920

0.000

 

Employees benefits expense

286.739

91.313

2.467

 

Other expenses

561.211

152.500

8.220

 

TOTAL

1382.850

312.733

10.687

 

 

 

 

 

Less

PROFIT/ (LOSS)  BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

(413.410)

(124.861)

(3.491)

 

 

 

 

 

Less

FINANCIAL EXPENSES

1.937

0.045

0.000

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION 

(415.347)

(124.906)

(3.491)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

103.385

15.206

0.000

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

(518.732)

(140.112)

(3.491)

 

 

 

 

 

Less

TAX

0.000

1.719

0.581

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

(518.732)

(141.831)

(4.072)

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

(1.73)

(0.47)

(0.01)

 

 

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

 

 

 

 

 

Net Profit Margin

PAT / Sales

(%)

(54.36)

(97.04)

0.00

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

(43.32)

(85.43)

0.00

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(33.30)

(19.03)

(0.49)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.46)

(0.25)

(0.01)

 

 

 

 

 

Debt Equity Ratio

(Total Debts/Networth)

 

0.14

0.00

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.57

0.98

56.42

 

 

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

700.000

700.000

1800.000

Reserves & Surplus

(4.072)

(145.904)

(664.636)

Net worth

695.928

554.096

1135.364

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

0.000

0.000

154.350

Total borrowings

0.000

0.000

154.350

Debt/Equity ratio

0.000

0.000

0.136

 

 

 

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)

Total Income 

7.916

187.872

969.440

 

 

2273.320

416.011

 

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Total Income

7.916

187.872

969.440

Profit

(4.072)

(141.831)

(518.732)

 

(51.44%)

(75.49%)

(53.51%)

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG TERM DEBTS = NOT AVAILABLE

 

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

No

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

 

 

INDEX OF CHARGES

 

NO CHARGES EXIST FOR COMPANY

 

 

UNSECURED LOANS

 

PARTICULAR

31.03.2012

(Rs. in Millions)

31.03.2011

(Rs. in Millions)

SHORT TERM BORROWINGS

 

 

Working Capital loans from banks

154.350

0.000

Total

154.350

0.000

 


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.61.73

UK Pound

1

Rs.94.65

Euro

1

Rs.70.78

 

 

INFORMATION DETAILS

 

Information Gathered by :

PPT

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

PNM


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILITY

1~10

---

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

4

--RESERVES

1~10

4

--CREDIT LINES

1~10

5

--MARGINS

-5~5

---

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

NO

--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

 

34

 

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.