MIRA INFORM REPORT

 

 

Report No. :

302865

Report Date :

12.01.2015

 

IDENTIFICATION DETAILS

 

Name :

CIPY POLY URETHANES PRIVATE LIMITED

 

 

Registered Office :

T –127, MIDC Industrial Area, Bhosari, Pune – 411026, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

29.11.1994

 

 

Com. Reg. No.:

11-083328

 

 

Capital Investment / Paid-up Capital :

Rs.9.417 Millions

 

 

CIN No.:

[Company Identification No.]

U24219PN1994PTC083328

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

PNEC00821C

 

 

PAN No.:

[Permanent Account No.]

AAACC7264R

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged in Manufacturing of Polyurethane paints, varnishes and lacquers.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (51)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 1000000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a satisfactory track record.

 

Financial position of the company seems to be decent.

 

Trade relations are reported as fair. Business is active. Payments terms are reported to be usually correct and as per commitments.

 

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

ICRA

Rating

Long term fund based limits – Term loans: BBB-

Rating Explanation

Have moderate degree of safety and carry moderate credit risk.

Date

March 2014

 

Rating Agency Name

ICRA

Rating

Short term fund based limits – A3

Rating Explanation

Have moderate degree of safety and carry higher credit risk.

Date

March 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 / Factory

Corporate Office:

T –127, MIDC Industrial Area, Bhosari, Pune – 411026, Maharashtra, India

Tel. No.:

91-20-66316400/ 27121706/ 27122586

Fax No.:

91-20-66316460/ 27120491

E-Mail :

sagar@cipypolyurethane.com

info@cipypolyurethane.com

subash@cipypolyurethane.com

drbarveandco@yahoo.com

Website :

http://www.cipypolyurethane.com

Location :

Owned

 

 

Plant :

Plot No 1D, Gate No 1295, 129, 1140, 1122, Shirwal District Satara, Taluka Khandala - 412801, Maharashtra, India

 

 

Factory :

Global Industrial Estate, Shirwal, District Satara, Maharashtra, India

 

 

Branch Office :

Located at:

  • Mumbai
  • Bengaluru
  • Kolkata
  • Delhi

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Subhash Cheralayathpanku Cipy

Designation :

Managing Director

Address :

Ritu, 11, Green Park, Baner, Pune – 411007, Maharashtra, India

Date of Birth/Age :

16.05.1953

Qualification :

B.E Chemicals

Date of Appointment :

31.12.2011

DIN No.:

00608724

 

Name :

Mrs. Sabitha Subash Cipy

Designation :

Director

Address :

Ritu, 11, Green Park, Baner, Pune – 411007, Maharashtra, India

Date of Birth/Age :

06.06.1960

Date of Appointment :

29.11.1994

DIN No.:

00386708

 

 

KEY EXECUTIVES

 

Name :

MSN Associates

Designation :

Company Secretaries

Address :

6A, Anandmayee Apartments, Near Ashwamedh Hall, Off Karve Road, Erandwane – 411004, Maharashtra, India

Tel No.:

91-20-25464368/25455401

Email:

msncs@vsnl.net

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2014

 

Names of Shareholders

No. of Shares

 

% of holding

Subhash Cipy, Ritu

21452

22.78

Sabita Cipy, Ritu

72714

77.22

Total

94166

100.00

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2014

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in Manufacturing of Polyurethane paints, varnishes and lacquers.

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

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

Maximum Limit Dealt :

Not Available

Experience :

Not Available

Remark:

Not Available

 

 

Customers :

Reference :

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 :

  • Axis Bank Limited, Corporate Banking Branch, 214/215, 2nd Floor, City Mall, Ganeshkhind Road, Pune – 411007, Maharashtra, India
  • Indian Bank, 759/62, Prabhat Road, Deccan Gymkhana, Pune - 411004, Maharashtra, India

 

 

Facilities :

Secured Loan

31.03.2014

(Rs. in Millions)

31.03.2013

(Rs. in Millions)

Long-term Borrowings

 

 

Term Loans

From Banks

27.202

39.435

Short-term borrowings

 

 

Axis Bank A/c No. 06040 Cash Credit A/c

(secured Against Hypothecation of Movable Fixed Assets,

Stock, Debtors, Mortgage of Immovable Fixed Assets &

Guaranteed by Directors)

137.622

146.735

Axis Bank A/c No. PCFC Loan A/c

2.352

5.153

The National Small Industries Corporation Limited

Axis Bank A/c No. 06408 Cash Credit A/c

(secured Against Hypothecation of Movable Fixed Assets, Stock, Debtors, Mortgage of Immovable Fixed Assets and Guaranteed by Directors)

18.672

0.000

Total

185.848

191.323

 

 

 

Banking Relations :

 

 

 

Auditors :

 

Name :

D. R. Barve and Associates

Chartered Accountants

Address :

461/1, Sadashiv Peth, Tilak Road, Pune – 411030, Maharashtra, India

Tel. No.:

91-20-24455414/ 24453592

E-Mail :

drb@drbarveandco.in

PAN N Income-tax PAN of auditor or auditor's firm :

AADFD3147J

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

NIL

 

 

CAPITAL STRUCTURE

 

As on 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

100000

Equity shares

Rs.100/- each

Rs.10.000 millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

94166

Equity Shares

Rs.100/- each

Rs.9.417 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

9.417

9.417

9.417

(b) Reserves & Surplus

346.475

334.732

286.588

(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)

355.892

344.149

296.005

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

43.702

42.674

62.403

(b) Deferred tax liabilities (Net)

18.312

16.321

12.512

(c) Other long term liabilities

2.529

2.664

2.450

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

64.543

61.659

77.365

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

158.646

151.888

97.254

(b) Trade payables

227.290

207.836

222.566

(c) Other current liabilities

98.607

88.476

64.740

(d) Short-term provisions

11.920

10.258

18.181

Total Current Liabilities (4)

496.463

458.458

402.741

 

 

 

 

TOTAL

916.898

864.266

776.111

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

251.919

282.404

266.468

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

1.807

1.807

3.381

(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

2.711

2.687

1.966

(e) Other Non-current assets

12.610

13.637

17.515

Total Non-Current Assets

269.047

300.535

289.330

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

156.105

126.053

85.104

(c) Trade receivables

420.936

364.660

326.911

(d) Cash and cash equivalents

33.912

33.821

50.719

(e) Short-term loans and advances

31.162

36.067

19.622

(f) Other current assets

5.736

3.130

4.425

Total Current Assets

647.851

563.731

486.781

 

 

 

 

TOTAL

916.898

864.266

776.111

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

905.051

752.666

789.560

 

Other Income

30.359

31.789

14.000

 

TOTAL (A)

935.410

784.455

803.560

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

601.052

428.859

477.195

 

Changes in inventories of finished goods, work-in-progress and Stock-in-Trade

(64.773)

(16.354)

(10.589)

 

Manufacturing Expenses

127.456

114.791

111.989

 

Employees benefits expense

78.835

66.098

47.369

 

Other expenses

79.620

76.139

59.211

 

Exceptional items

(14.073)

0.619

0.295

 

TOTAL (B)

808.117

670.152

685.470

 

 

 

 

 

Less

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

127.293

114.303

118.090

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

30.568

30.740

24.344

 

 

 

 

 

 

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

96.725

83.563

93.746

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

12.073

12.042

9.448

 

 

 

 

 

 

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

84.652

71.521

84.298

 

 

 

 

 

Less

TAX (I)

23.108

23.500

27.964

 

 

 

 

 

 

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

61.544

48.021

56.334

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

Export of Goods calculated on FOB basis

53.094

48.224

20.423

 

TOTAL EARNINGS

53.094

48.224

20.423

 

 

 

 

 

 

IMPORTS

 

 

 

 

Raw Materials

73.949

63.995

22.722

 

TOTAL IMPORTS

73.949

63.995

22.722

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

653.57

619.58

619.58

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

6.80

6.38

7.13

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

14.06

15.19

14.96

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

9.25

8.29

10.91

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.24

0.21

0.28

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.57

0.57

0.54

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.30

1.23

1.21

 

 

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

9.417

9.417

9.417

Reserves & Surplus

286.588

334.732

346.475

Net worth

296.005

344.149

355.892

 

 

 

 

long-term borrowings

62.403

42.674

43.702

Short term borrowings

97.254

151.888

158.646

Total borrowings

159.657

194.562

202.348

Debt/Equity ratio

0.539

0.565

0.569

 

 

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

789.560

752.666

905.051

 

 

(4.673)

20.246

 

 

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

789.560

752.666

905.051

Profit

56.334

48.021

61.544

 

7.13%

6.38%

6.80%

 

 

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

Yes

 

UNSECURED LOAN

 

PARTICULARS

31.03.2014

(Rs. in Millions)

31.03.2013

(Rs. in Millions)

Long-term Borrowings

 

 

From Directors

16.500

3.239

Total

16.500

3.239

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10048089

03/07/2014 *

338,700,000.00

AXIS BANK LIMITED

CORPOROTE BONKING BRANCH,214-215,CITY MALL, 2ND FLOOR,PLOT NO.1,S.NO.132,GANESH KHIND ROAD, PUNE, M
AHARASHTRA - 411007, INDIA

C30729263

 

* Date of charge modification

 

 

 

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.62.40

UK Pound

1

Rs.94.17

Euro

1

Rs.73.61

 

 

INFORMATION DETAILS

 

Analysis Done by :

RAS

 

 

Report Prepared by :

KVT


 

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

5

--LIQUIDITY

1~10

6

--LEVERAGE

1~10

5

--RESERVES

1~10

7

--CREDIT LINES

1~10

6

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

51

 

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.