MIRA INFORM REPORT

 

 

Report No. :

303449

Report Date :

17.01.2015

 

IDENTIFICATION DETAILS

 

Name :

VESTRO SOLVENTS PRIVATE LIMITED

 

 

Registered Office :

Plot No. 290, 291 and 292, SY No. 170/Part, Dhoolapally, Adjacent To IDA, Jeedimela, Quthbullapur, Mandal, R. R. District, Hyderabad – 500055, Telengana

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

06.12.2001

 

 

Com. Reg. No.:

01-038165

 

 

Capital Investment / Paid-up Capital :

Rs. 1.000 Million

 

 

CIN No.:

[Company Identification No.]

U24231TG2001PTC038165

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

HYDV01931G

 

 

PAN No.:

[Permanent Account No.]

AABCV5324J

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader of Chemicals, Solvent and Acids.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (45)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

General financial position of the company seems to be sound and healthy. Profitability of the company is fair.

 

Trade relations are fair. Business is active. Payment terms are reported to be usually 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

 

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.

 

 

LOCATIONS

 

Registered Office/Factory  :

Plot No. 290, 291 and 292, SY No. 170/Part, Dhoolapally, Adjacent To IDA, Jeedimela, Quthbullapur, Mandal, R. R. District, Hyderabad – 500055, Telengana

Tel. No.:

91-40-23191833/23191844/20004000/65641855

Fax No.:

91-40-23098637

E-Mail :

vestrosolvents@yahoo.co.in

subbareddy@vestrosolvents.com

padmakar@vestrosolvents.com

srinivas@vestrosolvents.com

Website :

http://www.vestrosolvents.com

 

 

DIRECTORS

 

As on: 30.09.2014

 

Name :

Mr. RamaSubba Reddy Nandigala

Designation :

Managing Director

Address :

Flat No. 507, Prime Rose, PNR House, Nagarjuna Dream Land, Kompally Hyderabad – 500014, Telangana, India

Date of Birth/Age :

01.08.1959

Date of Appointment :

06.12.2001

DIN:

00511523

 

 

Name :

Mr. Venkata Lakshmi Nandigala

Designation :

Whole Time Director

Address :

Flat No. 507, Prime Rose, PNR House, Nagarjuna Dream Land, Kompally Hyderabad – 500014, Telangana, India

Date of Birth/Age :

24.05.1969

Date of Appointment :

06.12.2001

DIN:

00511459

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 30.09.2014

 

Names of Shareholders

No. of Shares

Percentage

Mr. RamaSubba Reddy Nandigala

60000

60.00

Mr. Venkata Lakshmi Nandigala

12000

12.00

Mr. Venkata Sai Harish Nandigala

12000

12.00

Mr. Venkata Sai Kiran Nandigala

12000

12.00

Mr. Malla Reddy Nandigala

2000

2.00

Mr. Pereshwara Reddy Nandigala

2000

2.00

 

 

 

Total

100000

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 :

Trader of Chemicals, Solvents and Acids.

 

 

Products :

·         Chemicals

·         Solvents and Acid

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

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 :

HDFC Bank, Lower Parel (West), Mumbai – 400013, Maharashtra, India

 

 

Facilities :

Secured Loan

31.03.2014

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

Long-term Borrowings

 

 

Term Loan From Bank

10.683

7.806

Short-term borrowings

 

 

Loan Payable on Demand

20.561

23.632

HDFC bank Corporate Card

1.270

0.300

 

 

 

Total

32.514

31.738

 

 

 

FINANCE INSTITUTE:

Citicorp Finance (India) Limited, 1-10-72, 4th Ashoka Janardhan Chambers, Begumpet, Main Road, Hyderabad, Telangana - 500016, IndIa

 

 

Auditors :

 

 

 

Name :

Venu and Vinay

Chartered Accountants

Address :

No 8-2-268/1/16/B, Basheer Villa,Sriniketan Colony, Road No.3, Banjara Hills, Hyderabad – 500034, Telangana, India

Tel. No.:

91-40-23606181/40062934/32996404

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

AADFV7589C

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates:

·         Kruthi Packaging Industries

·         Varahala Chit Funds

 

 

CAPITAL STRUCTURE

 

As on 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

100000

Equity Shares

Rs.10/- each

Rs. 1.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

100000

Equity Shares

Rs.10/- each

Rs. 1.000 Million

 

 

 

 

 


 

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

1.000

1.000

1.000

(b) Reserves & Surplus

67.345

57.648

45.838

(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)

68.345

58.648

46.838

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

11.087

10.507

27.868

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

1.096

0.000

0.000

(d) long-term provisions

2.343

1.193

0.000

Total Non-current Liabilities (3)

14.526

11.700

27.868

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

21.831

23.932

13.531

(b) Trade payables

176.150

131.603

116.610

(c) Other current liabilities

36.264

44.616

20.782

(d) Short-term provisions

7.054

6.643

0.000

Total Current Liabilities (4)

241.299

206.794

150.923

 

 

 

 

TOTAL

324.170

277.142

225.629

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

55.063

62.616

54.384

(ii) Intangible Assets

0.000

0.000

0.000

(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)

0.294

0.756

1.126

(d)  Long-term Loan and Advances

7.043

5.459

4.795

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

62.400

68.831

60.305

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

10.107

9.359

8.022

(c) Trade receivables

240.277

188.674

152.027

(d) Cash and cash equivalents

1.010

0.373

0.517

(e) Short-term loans and advances

8.751

8.446

3.744

(f) Other current assets

1.625

1.459

1.014

Total Current Assets

261.770

208.311

165.324

 

 

 

 

TOTAL

324.170

277.142

225.629


PROFIT & LOSS ACCOUNT

 

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

TOTAL INCOME                      

917.319

725.613

525.303

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

899.840

706.789

516.933

 

 

 

 

 

 

 

 

 

 

 

PROFIT BEFORE TAX              

17.479

18.824

8.370

 

 

 

 

 

Less

TAX                                                     

7.782

7.014

2.946

 

 

 

 

 

 

PROFIT AFTER TAX                

9.697

11.810

5.424

 

 

 

 

 

 

Earnings Per Share (Rs.)

96.97

118.10

54.24

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

5.40

6.81

3.73

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.26

0.32

0.18

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.48

0.59

0.88

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.08

1.01

1.10

 

 

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

1.000

1.000

1.000

Reserves & Surplus

45.838

57.648

67.345

Net worth

46.838

58.648

68.345

 

 

 

 

long-term borrowings

27.868

10.507

11.087

Short term borrowings

13.531

23.932

21.831

Total borrowings

41.399

34.439

32.918

Debt/Equity ratio

0.884

0.587

0.482

 

 

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

525.303

725.613

917.319

 

 

38.132

26.420

 

 

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

525.303

725.613

917.319

Profit

5.424

11.810

9.697

 

1.03%

1.63%

1.06%

 

 

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

No

 

 

 

UNSECURED LOAN

 

Particular

31.03.2014

(Rs. in Millions)

31.03.2013

(Rs. in Millions)

Long-term Borrowings

 

 

Loan from Related Parties

0.404

2.701

Total

0.404

2.701

 

CONTINGENT LIABILITIES:

 

(Rs. in millions)

PARTICULARS

31.03.2014

Income Tax Demand

0.838

Total

0.838

 

 

INDEX OF CHARGES:

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10449398

12/09/2013

10,000,000.00

Hdfc Bank Limited

HDFC Bank Housesenapati Bapat Marg, Lower Parel W, Mumbai, Maharashtra - 400013, India

B85139160

2

10437440

20/06/2013

14,046,000.00

HDFC Bank Limited

HDFC Bank Housesenapati Bapat Marg, Lower Parel W, Mumbai, Maharashtra - 400013, India

B79867883

3

10341021

11/02/2012

10,000,000.00

HDFC Bank Limited

HDFC Bank Housesenapati Bapat Marg, Lower Parel W, Mumbai, Maharashtra - 400013, India

B34512129

4

10299320

11/07/2011

3,000,000.00

HDFC Bank Limited

HDFC Bank Housesenapati Bapat Marg, Lower Parel W, Mumbai, Maharashtra - 400013, India

B17720079

5

10175642

23/07/2009

5,502,000.00

HDFC Bank Limited

HDFC Bank House Senapati Bapat Marg, Lower Parel W, Mumbai, Maharashtra - 400013, India

A69607638

6

10159591

24/04/2009

1,185,000.00

HDFC Bank Limited

HDFC Bank House Senapati Bapat Marg, Lower Parel W, Mumbai, Maharashtra - 400013, India

A63004360

7

10159594

24/04/2009

2,358,000.00

HDFC Bank Limited

HDFC Bank House Senapati Bapat Marg, Lower Parel W, Mumbai, Maharashtra - 400013, India

A63004766

8

10047213

22/11/2013 *

90,500,000.00

HDFC Bank Limited

HDFC Bank Housesenapati Bapat Marg, Lower Parel W, Mumbai, Maharashtra - 400013, India

B90334665

9

10046411

30/06/2008 *

18,500,000.00

HDFC Bank Limited

HDFC Bank Housesenapati Bapat Marg, Lower Parel W, Mumbai, Maharashtra - 400013, India

A43928472

10

10033769

28/12/2006

2,240,000.00

Citicorp Finance (India) Limited

1-10-72, 4th Ashoka Janardhan Chambers, Begumpet  Main Road, Hyderabad, Telangana - 500016, India

A09645672

 

* Date of charge modification

 

 

FIXED ASSETS:

 

·         Land

·         Building

·         Plant and Machinery

·         Furniture and Fixture

·         Office Equipment

·         Transport Vehicle

·         Computer

 


 

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.94.01

Euro

1

Rs.72.63

 

 

INFORMATION DETAILS

 

Analysis Done by :

KRN

 

 

Report Prepared by :

MTN


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

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

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

 

45

 

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.