MIRA INFORM REPORT

 

 

Report No. :

297284

Report Date :

16.01.2015

 

IDENTIFICATION DETAILS

 

Name :

DHARMESH TEXTILES LIMITED (w.e.f. 05.01.2010)

 

 

Formerly Known As :

DHARMESH TEXTILES PRIVATE LIMITED

 

 

Registered Office :

Plot No. 22, Sector 26, Industrial Area, Rohtak Gate, Bhiwani – 127 021, Haryana

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

09.07.1998

 

 

Com. Reg. No.:

05-33980

 

 

Capital Investment / Paid-up Capital :

Rs. 33.433 Millions

 

 

CIN No.:

[Company Identification No.]

U17297HR1998PLC033980

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

RTKD01326D

 

 

PAN No.:

[Permanent Account No.]

AABCD8025E

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Manufacturer, Exporter and Importer of non woven coated Fabrics, Jute yarn and Jute mattings.

 

 

No. of Employees :

50 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (43)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 650000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track.

 

Trade relations seem to be fair. Business is active. Payment terms are reported as slow but correct.

 

The company can be considered 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 Facilities = BB+

Rating Explanation

Moderate risk of default regarding timely servicing of financial obligations.

Date

July 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.

 

 

INFORMATION PARTED BY

 

Name :

Mr. Dharmesh Shah

Designation :

Director

Contact No.:

91-9812040031

Date :

03.01.2015

 

 

LOCATIONS

 

Registered Office/Factory :

Plot No. 22, Sector 26, Industrial Area, Rohtak Gate, Bhiwani – 127 021, Haryana, India

Tel. No.:

91-1664-242222 / 251266

Mobile No.:

91-9812040031 (Mr. Dharmesh Shah)

Fax No.:

91-1664-244358

E-Mail :

sales@dharmeshtextiles.com

sachintibrewal@gmail.com

accounts@dharmeshtextiles.com

Website :

http://www.dharmeshtextiles.com/

Location :

Owned

 

 

DIRECTORS

 

As on 28.09.2013

 

Name :

Mr. Naresh M Shah

Designation :

Director

Address :

1750, Sector 13, Huda, Bhiwani – 127 021, Haryana, India

Date of Birth/Age :

26.12.1940

Date of Appointment :

09.07.1998

DIN No. :

00103192

 

 

Name :

Mr. Dharmesh N Shah

Designation :

Director

Address :

1750, Sector 13, Huda, Bhiwani – 127 021, Haryana, India

Date of Birth/Age :

30.07.1966

Date of Appointment :

09.07.1998

DIN No. :

00103227

 

 

Name :

Mr. Nikesh N Shah

Designation :

Director

Address :

1733, Sector 13, Huda, Bhiwani – 127 021, Haryana, India

Date of Birth/Age :

21.08.1969

Date of Appointment :

09.07.1998

DIN No. :

00103267

 

 

 

MAJOR SHAREHOLDERS

 

As on 28.09.2013

 

Note : Shareholding details file attached

 

 

As on 28.09.2013

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Bodies corporate

53.98

Directors or relatives of Directors

41.17

Other top fifty shareholders

4.85

Total

100.00

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer, Exporter and Importer of non woven coated Fabrics, Jute yarn and Jute mattings.

 

 

Products :

·         Needle Punch Plain Coated Fabric

·         Jute Backing Coated Fabric

·         Felts

·         Designed Coated Fabric

·         Ribbed Coated Fabric

·         Designed Vallour Coated Fabric

·         Automotive Fabrics

Ø  Coated Nonwoven Fabrics

Ø  Laminated Nonwoven Fabrics

·         Geotextiles

·         Jute Mattings

Ø  Designed

Ø  Plain

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

 

Products :

Finished Goods

Countries :

  • USA
  • Europe
  • Africa
  • Gulf Countries

 

 

Imports :

 

Products :

Raw Materials

Countries :

·         Taiwan

·         Germany

·         Italy

 

 

Terms :

 

Selling :

L/C, Cash and Credit

 

 

Purchasing :

L/C, Cash and Credit

 

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 :

  • Wholesalers, Retailers and End Users

 

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 :

50  (Approximately)

 

 

Bankers :

  • Axis Bank Limited, Circular Road, Vardhman Plaza, Baba Nagar, Bhiwani – 127021, Haryana, India

 

 

Facilities :

(Rs. In Millions)

SECURED LOAN

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

Term Loan

From Banks

 

 

AXIS/TL 750 LAC/911060018382568

16.296

28.429

AXIS/TL 750 LAC/NEW/911060040030723

35.170

46.848

AXIS/TL 750 LAC/NEW/9163060044184259

56.651

0.000

 

 

 

SHORT TERM BORROWING

 

 

Cash Credit from Bank

19.904

21.627

Current maturities of Term Loan

 

 

AXIS/TL 750 LAC/91106008382568

12.000

12.000

AXIS/TL 750 LAC/NEW 911060040030723

11.520

11.520

AXIS/TL 750 LAC//NEW/913060044184259

16.200

0.000

 

 

 

Total

167.741

120.424

 

 

 

Auditors :

 

Name :

Mahesh Prem Goyal and Company

Chartered Accountants

Address :

Parbhat Theatre Market, Opposite Jogi Wala Mandir, Loharu Road, Bhiwani – 127 021, Haryana, India 

Mobile No.:

91-9812021301

PAN No.:

AAQPG6894G

 

 

Membership :

Not Available

 

 

Collaborators :

Not Available

 

 

Relative of key Management Personnel :

Disha Jute and Allied Products Private Limited

 

 

CAPITAL STRUCTURE

 

As on 28.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

4000000

Equity Shares

Rs.10/- each

Rs. 40.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

3343310

Equity Shares

Rs.10/- each

Rs. 33.433 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

33.433

29.083

26.433

(b) Reserves & Surplus

194.478

143.653

113.694

(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)

227.911

172.736

140.127

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

114.935

82.470

100.411

(b) Deferred tax liabilities (Net)

9.485

7.332

6.237

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

124.420

89.802

106.648

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

59.624

45.147

50.040

(b) Trade payables

48.549

41.024

21.100

(c) Other current liabilities

4.122

3.592

0.513

(d) Short-term provisions

2.500

1.754

3.290

Total Current Liabilities (4)

114.795

91.517

74.943

 

 

 

 

TOTAL

467.126

354.055

321.718

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

174.745

186.209

179.734

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

125.074

1.810

20.193

(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

1.868

1.671

1.651

 

 

 

 

(e) Other Non-current assets

7.317

7.261

0.762

Total Non-Current Assets

309.004

196.951

202.340

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

29.869

41.903

27.914

(c) Trade receivables

111.079

95.430

75.139

(d) Cash and cash equivalents

0.748

3.375

0.708

(e) Short-term loans and advances

13.091

11.366

11.385

(f) Other current assets

3.335

5.030

4.232

Total Current Assets

158.122

157.104

119.378

 

 

 

 

TOTAL

467.126

354.055

321.718

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

444.620

349.534

282.754

 

Other Income

0.285

1.803

2.618

 

TOTAL (A)

444.905

351.337

285.372

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

234.963

185.605

177.577

 

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

4.550

(11.946)

(2.875)

 

Employees benefits expense

16.419

14.373

7.943

 

Other expenses

148.206

115.197

66.199

 

TOTAL (B)

404.138

303.229

248.844

 

 

 

 

 

Less

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

40.767

48.108

36.528

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

11.254

16.734

13.085

 

 

 

 

 

 

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

34.514

31.374

23.634

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

22.016

22.169

14.699

 

 

 

 

 

 

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

12.498

9.205

8.744

 

 

 

 

 

Less

TAX (H)

4.654

3.096

2.702

 

 

 

 

 

 

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

7.844

6.109

6.042

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

2.35

2.10

2.29

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/Sales)

(%)

1.76

1.75

2.14

 

 

 

 

 

Operating Profit Margin

(PBDIT / Sales)

(%)

9.17

13.76

12.92

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

3.65

2.61

2.90

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.05

0.05

0.06

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.77

0.74

1.07

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.38

1.72

1.59

 

 

 

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

26.433

29.083

33.433

Reserves & Surplus

113.694

143.653

194.478

Net worth

140.127

172.736

227.911

 

 

 

 

long-term borrowings

100.411

82.470

114.935

Short term borrowings

50.040

45.147

59.624

Total borrowings

150.451

127.617

174.559

Debt/Equity ratio

1.074

0.739

0.766

 

 

 

 

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

282.754

349.534

444.620

 

 

23.618

27.204

 

 

 

 

 

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

282.754

349.534

444.620

Profit

6.042

6.109

7.844

 

2.14%

1.75%

1.76%

 

 

 

 

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

Yes

9]

Name of person contacted

Yes

10]

Designation of contact person

Yes

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

Yes

20]

Export / Import details (if applicable)

Yes

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

(Rs. In Million)

Particulars

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

Other loans and Advances

6.818

7.193

 

 

 

Total

6.818

7.193

 

 

OPERATION

 

The company has achieved gross turnover and other receipts of Rs. 449.906 Millions in comparison to the previous year of Rs. 351.337 Millions and profit after tax of Rs. 7.844 Millions in comparison to the previous year of Rs. 6.355 Millions registering a growth of 23.43%.

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10448057

19/08/2013

5,000,000.00

AXIS BANK LIMITED

CIRCULAR ROAD,VARDHMAN PLAZA, BABA NAGAR, BHIWANI, Haryana - 127021, INDIA

B84583459

2

10448056

19/08/2013

105,000,000.00

AXIS BANK LIMITED

CIRCULAR ROAD,VARDHMAN PLAZA, BABA NAGAR, BHIWANI, Haryana - 127021, INDIA

B84583137

3

10304019

19/08/2013 *

75,000,000.00

AXIS BANK LIMITED

CIRCULAR ROAD,VARDHMAN PLAZA, BABA NAGAR, BHIWANI, Haryana - 127021, INDIA

B84583020

4

10287340

19/08/2013 *

64,000,000.00

AXIS BANK LIMITED

CIRCULAR ROAD,VARDHMAN PLAZA, BABA NAGAR, BHIWANI, Haryana - 127021, INDIA

B84582824

5

10287341

19/08/2013 *

70,000,000.00

AXIS BANK LIMITED

CIRCULAR ROAD,VARDHMAN PLAZA, BABA NAGAR, BHIWANI, Haryana - 127021, INDIA

B84583269

 

* Date of charge modification

 

 

FIXED ASSETS

 

·         Land

·         Building

·         Plant and Machinery

·         Vehicle

·         Computers

·         Office Equipment

·         Furniture and Fixture

·         Invertor

·         Mobile Phones

 

 


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.62.15

UK Pound

1

Rs.94.24

Euro

1

Rs.73.29

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Analysis Done by :

SUB

 

 

Report Prepared by :

ART


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILITY 

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--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

 

43

 

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.