MIRA INFORM REPORT

 

 

Report No. :

303985

Report Date :

21.01.2015

 

IDENTIFICATION DETAILS

 

Name :

BEST VALUE CHEM PRIVATE LIMITED

 

 

Registered Office :

4, Prabhu Park Society No.2, Near Anand Balwadi, Amrakunj Extension, Baroda – 390023, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

18.12.1996

 

 

Com. Reg. No.:

04-031318

 

 

Capital Investment / Paid-up Capital :

Rs.10.500 Millions

 

 

CIN No.:

[Company Identification No.]

U24110GJ1996PTC031318

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

BRDB00363G

BRDB01191B

 

 

PAN No.:

[Permanent Account No.]

AAACB9400C

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer, Exporter and Importer of Aromatic and Perfumery Chemicals.

 

 

No. of Employees :

100 (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

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track.

 

Trade relations are reported as fair. Business is active. Payments are reported to be usually correct.

 

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.

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL

Rating

Long Term Rating = BB+

Rating Explanation

Having moderate risk of default regarding timely servicing of financial obligation.

Date

November 11, 2014

 

Rating Agency Name

CRISIL

Rating

Short Term Rating = A4+

Rating Explanation

Minimal degree of safety and very high credit risk.

Date

November 11, 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 (GENERAL INFORMATION)

 

Name :

Ms. Shilpa

Designation :

Admin Executive

Contact No.:

91-265-2341259

Date :

17.01.2015

 

 

LOCATIONS

 

Registered Office :

4, Prabhu Park Society No.2, Near Anand Balwadi, Amrakunj Extension, Baroda – 390023, Gujarat, India

Tel. No.:

91-265-2341259

Fax No.:

91-265-2341823

E-Mail :

shajuco@bestvaluechem.com

Website :

www.bestvaluechem.com

Location :

Owned

 

 

Corporate Office :

303, 3rd Floor, Rubillite Hub 32, Ajitnagar Society, Near Urmi Crossing, Akota, Vadodara – 390007, Gujarat, India

 

 

DIRECTORS

 

As on 15.09.2014

 

Name :

Shaju Chazhoor Ouseph

Designation :

Director

Address :

102, Helly Residency Flats, Urmi Society, BPC Road, Vadodara – 390007, Gujarat, India

Date of Birth/Age :

01.06.1968

Date of Appointment :

01.09.1998

DIN No.:

01482035

 

 

Name :

Mahesh Madanlal Shah

Designation :

Director

Address :

204, Purnima Appartment, Near Anand Balwadi, Amrakunj Extension, Vadodara – 390023, Gujarat, India

Date of Birth/Age :

01.12.1969

Date of Appointment :

06.12.2007

DIN No.:

00050061

 

 

KEY EXECUTIVES

 

Name :

Ms. Shilpa

Designation :

Admin Executive

 

 

MAJOR SHAREHOLDERS

 

As on 15.09.2014

 

Names of Shareholders (Equity Shares)

No. of Shares

Manda J Patel and Prittin J Patel

2000

Prittin J Patel and Manda J Patel

2500

Aromix Private limited, India

24500

Green Biz Holdings and Consultants (Mumbai) Private limited

9998

Green Biz Holdings and Consultants (Mumbai) Private limited With Jyothidra Shntilal. Patel

1

Green Biz Holdings and Consultants (Mumbai) Private limited With Sanjay Shntilal. Patel with Nita S. Patel

1

Rajesh Patel (HUF)

1750

Chazhoor Ouseph Shaju

2500

Swati Milind Gawde

1000

Janhavi Kalpesh Parmar

500

Naren M.Patel with Ilkumari N. Patel

3500

Finhelp Investment and Consultants (Mumbai) Private Limited, India

1750

Total

50000

 

Names of Shareholders (Preference Shares)

No. of Shares

Multimode Enterprises Private Limited, India

10000

Total

10000

 

As on 15.09.2014

 

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

16.00

Bodies corporate

72.00

Directors or relatives of Directors

5.00

Other top fifty shareholders

7.00

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer, Exporter and Importer of Aromatic and Perfumery Chemicals.

 

 

Products :

  • Amyl Salicylate (Oxo)
  • Benzyl Acetone
  • Cyclohexyl Salicylate
  • DCPD Acetate (Verdyl Acetate)
  • DCPD Isobutyrate (Verdyl Isobutyrate)
  • DCPD Propionate (Verdlyl Propionate)
  • Dihydro Verdyl Acetate
  • Dimethyl Phenyl Ethyl Carbinol

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

 

Products :

Finished Goods

Countries :

European Countries

 

 

Imports :

 

Products :

Raw Material

Countries :

  • China
  • Japan

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

PRODUCTION STATUS = NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

K. A. Malle Pharmaceutical Limited, Ankleshwar, Gujarat, India

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 :

Firmenich Aromatics Private Limited, Mumbai, Maharashtra, India

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 :

100 (Approximately)

 

 

Bankers :

·         Bank of Baroda, Industrial Estate, Gorwa, Vadodra – 390016, Gujarat, India

·         Indian Overseas Bank Limited, Dandia Bazar Char Rasta, NR Fire Station, Baroda – 390001, Gujarat, India

·         Bank of Baroda, Gorwa, Industrial Estate Branch, GIDC Gorwa, Vadodra – 390005, Gujarat, India

·         Indian Overseas Bank Limited , Mumbai

·         Bank of India – Kalbadevi

·         Bank of India – Hill Road

·         Royal Bank or Scotland –Mumabai

·         HDFC Bank

 

 

Facilities :

SECURED LOANS

31.03.2014

(Rs. in Millions)

31.03.2013

(Rs. in Millions)

SHORT TERM BORROWINGS

 

 

Term loans from banks

214.340

164.331

 

 

 

Total

214.340

164.331

 

Auditors :

 

Name :

Viranch Modi and Associates

Chartered Accountants

Address :

7, Pushpanagar Society, Behind Narmadanagar No.1, Vasar Road, Manjalpur, Vadodara – 390011, Gujarat, India

Tel. No.:

91-265-2664247

Mobile No.:

91-9371639578

E-Mail :

virenchmodi@yahoo.com

PAN No.:

ANPPM7866E

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates :

·         Aromix Private Limited, India

·         Green Biz Holdings and Consultants Private Limited, India

 

 

CAPITAL STRUCTURE

 

As on 15.09.2014

 

Authorised Capital : Rs.20.000 Millions

 

Issued, Subscribed & Paid-up Capital : Rs.20.000 Millions

 

As on 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

250000

Equity Shares

Rs.10/-each

Rs.2.500 Millions

10000

Preference Shares

Rs.1000/-each

Rs.10.000 Millions

 

Total

 

Rs.12.500 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

50000

Equity Shares

Rs.10/-each

Rs.0.500 Millions

10000

Preference Shares

Rs.1000/-each

Rs.10.000 Millions

 

Total

 

Rs.10.500 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

10.500

10.500

10.500

(b) Reserves & Surplus

146.678

108.676

78.038

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

2.000

0.000

0.000

Total Shareholders’ Funds (1) + (2)

159.178

119.176

88.538

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

124.596

117.896

103.496

(b) Deferred tax liabilities (Net)

8.973

5.814

5.058

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

1.652

1.308

1.011

Total Non-current Liabilities (3)

135.221

125.018

109.565

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

214.340

164.331

124.778

(b) Trade payables

225.561

170.679

85.483

(c) Other current liabilities

56.778

38.747

51.973

(d) Short-term provisions

1.613

2.884

2.421

Total Current Liabilities (4)

498.292

376.641

264.655

 

 

 

 

TOTAL

792.691

620.835

462.758

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

155.346

108.666

90.353

(ii) Intangible Assets

0.323

0.433

2.816

(iii) Capital work-in-progress

14.143

20.767

17.902

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.050

0.000

0.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

9.220

11.397

7.649

(e) Other Non-current assets

2.464

1.638

0.944

Total Non-Current Assets

181.546

142.901

119.664

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

204.432

141.465

99.361

(c) Trade receivables

261.106

221.672

170.914

(d) Cash and cash equivalents

63.164

61.723

40.847

(e) Short-term loans and advances

82.443

53.074

31.972

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

611.145

477.934

343.094

 

 

 

 

TOTAL

792.691

620.835

462.758

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

 

984.996

749.703

 

Other Income

 

23.586

14.935

 

TOTAL

NA

1008.582

764.638

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

 

713.757

529.156

 

Purchases of Stock-in-Trade

 

0.000

0.000

 

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

 

(4.912)

(9.701)

 

Employees benefits expense

 

26.089

21.339

 

Other expenses

 

176.985

141.372

 

TOTAL

NA

911.919

682.166

 

 

 

 

 

Less

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

NA

96.663

82.472

 

 

 

 

 

Less

FINANCIAL EXPENSES

 NA

34.900

27.457

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION 

78.820

61.763

55.015

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

20.311

18.285

14.720

 

 

 

 

 

Less

Prior Period Adjustment

1.286

0.000

0.000

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

57.223

43.478

40.295

 

 

 

 

 

Less

TAX

19.221

12.841

13.351

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

38.002

30.637

26.944

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD 

108.676

78.038

51.094

 

 

 

 

 

 

Balance Carried to the B/S

146.678

108.675

78.038

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

F.O.B. Value of Exports

990.310

776.587

576.150

 

TOTAL EARNINGS

990.310

776.587

576.150

 

 

 

 

 

 

IMPORTS

 

 

 

 

C.I.F. Value of Import

706.735

571.731

370.942

 

TOTAL IMPORTS

706.735

571.731

370.942

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

760.04

612.74

538.88

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

 

 

 

 

 

Net Profit Margin

PAT / Sales

(%)

NA

3.11

3.59

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

NA

                      9.81

11.00

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

7.35

7.25

9.06

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.36

0.36

0.46

 

 

 

 

 

Debt Equity Ratio

(Total Debts/Networth)

 

2.13

2.37

2.58

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.23

1.27

1.30

 

 

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

10.500

10.500

10.500

Reserves & Surplus

78.038

108.676

146.678

Net worth

88.538

119.176

157.178

 

 

 

 

long-term borrowings

103.496

117.896

124.596

Short term borrowings

124.778

164.331

214.340

Total borrowings

228.274

282.227

338.936

Debt/Equity ratio

2.578

2.368

2.156

 

 

 

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

Yes

9]

Name of person contacted

Yes

10]

Designation of contact person

Yes

11]

Turnover of firm for last two 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

Yes

18]

Major customers

Yes

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

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10329711

26/09/2014 *

324,300,000.00

BANK OF BARODA

INDUSTRIAL ESTATE, GORWA, VADODARA, Gujarat - 390005, INDIA

C28284354

2

10313065

18/09/2014 *

324,300,000.00

BANK OF BARODA

INDUSTRIAL ESTATE, GORWA, VADODARA, Gujarat - 390005, INDIA

C28284420

 

* Date of charge modification

 

 

UNSECURED LOANS

 

PARTICULAR

31.03.2014

(Rs. in Millions)

31.03.2013

(Rs. in Millions)

LONG TERM BORROWINGS

 

 

Fully convertible debentures others

27.800

27.800

Deposits from shareholders

88.500

81.000

Intercorporate deposits

7.096

7.096

Deposits from others

1.200

2.000

Total

124.596

117.896

 

 

FIXED ASSETS

 

·         Land

·         Buildings

·         Office building

·         Factory building

·         Plant and equipment

·         Factory equipments

·         Furniture and fixtures

·         Vehicles

·         Motor vehicles

·         Office equipment

·         Computer equipments


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.61.84

UK Pound

1

Rs.93.26

Euro

1

Rs.71.56

 

 

INFORMATION DETAILS

 

Information Gathered by :

DIP

 

 

Analysis Done by :

SUB

 

 

Report Prepared by :

PNM


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILITY

1~10

4

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

4

--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.