MIRA INFORM REPORT

 

 

Report No. :

304044

Report Date :

22.01.2015

 

IDENTIFICATION DETAILS

 

Name :

DAINICHI COLOR INDIA PRIVATE LIMITED

 

 

Registered Office :

SP2-28, Majrakath, RIICO New Industrial Complex, Neemrana – 301705, Rajasthan

 

 

Country :

India

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

18.07.2008

 

 

Com. Reg. No.:

17-040400

 

 

Capital Investment / Paid-up Capital :

Rs.354.800 Millions

 

 

CIN No.:

[Company Identification No.]

U24100RJ2008FTC040400

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AACCD9433H

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer, Exporter and Supplier of master batches, pigments, colours compounding.

 

 

No. of Employees :

Information declined by the management.

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (26)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 190000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Unknown

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

As per Registrar of companies the date of balance sheet i.e. financials filed is shown as 31st March, 2014 but the documents related to the financials for the year 2014 are not available from any sources.

 

As per available financial of 2012, the company has incurred a loss from its operations.

 

However, trade relations are fair. Business is active. Payment terms are reported to be unknown.

 

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.

 

 

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.

 

 

INFORMATION DENIED BY

 

Name :

Mr.Sanjay / Mr. Abinash Ranjan

Designation :

Senior Executive in Finance / Assistant Manager

Contact No.:

91-9251011664 / 9251011667

Date :

19.01.2015

 

 

LOCATIONS

 

Registered Office :

SP2-28, Majrakath, RIICO New Industrial Complex, Neemrana – 301705, Rajasthan, India

Tel. No.:

91-1494-246187

Mobile No.:

91-9251011664 (Mr.Sanjay)

Fax No.:

91-1494-246190

E-Mail :

t-toki@daicolor.co.jp

 

DIRECTORS

 

As on 10.06.2014

 

Name :

Takayoshi Tokimune

Designation :

Managing Director

Address :

8-23-17, Yurinokidai, Yachiyo-Shi, Chiba, 2760042, Japan

Date of Appointment :

16.06.2009

DIN No.:

02227889

 

 

Name :

Yasushi Tozawa

Designation :

Additional Director (Regularized w.e.f. 10.06.2014)

Address :

3-58-1-306, Kishiki-cho, Omiya-ku, Saitama 3300843

Date of Appointment :

10.06.2014

DIN No.:

06612514

 

 

KEY EXECUTIVES

 

Name :

Mamta Gupta

Designation :

Secretary

Address :

D-1688, Jahangir Puri, New Delhi – 110033, Delhi, India

Date of Appointment :

15.02.2013

PAN No.:

AQJPM1190Q

 

 

Name :

Mr.Sanjay

Designation :

Senior Executive in Finance

 

 

Name :

Mr. Abinash Ranjan

Designation :

Assistant Manager

 

 

MAJOR SHAREHOLDERS

 

As on 10.06.2014

 

Names of Shareholders (Equity Shares)

No. of Shares

Percentage of Holding

Dainichiseika Color and Chemicals Manufacturing Company Limited, Japan

2483600

70.00

Marubeni Corporation, Japan

1064400

30.00

Total

3548000

100.00

 

 

Names of Shareholders (Preference Shares)

No. of Shares

Dainichiseika Color and Chemicals Manufacturing Company Limited, Japan

3000000

Total

3000000

 

As on 10.06.2014

 

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

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer, Exporter and Supplier of master batches, pigments, colours compounding.

 

 

Products :

Item Code No. (ITC Code)

Product Description

84807900

Dry Colors

 

 

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 :

B S R and Company

Chartered Accountants

Address :

Building No. 10, 8th Floor, Tower-B, DLF Cyber City, Phase - I I , Gurgaon-122002, Haryana, India

PAN No.:

AAIFB7355D

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Holding company :

  • Dainichiseika Color and Chemicals Manufacturing Company Limited, Japan

 

 

Fellow Subsidiary company :

  • Dainichi Color (Thailand) Limited, Thailand

 

 

CAPITAL STRUCTURE

 

As on 10.06.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

4981600

Equity Shares

Rs.100/-each

Rs.498.160 Millions

3000000

Preference Shares

Rs.100/-each

Rs.300.000 Millions

 

Total

 

Rs.798.160 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

3548000

Equity Shares

Rs.100/-each

Rs.354.800 Millions

3000000

Preference Shares

Rs.100/-each

Rs.300.000 Millions

 

Total

 

Rs.654.800 Millions

 

 

 

 

As on 31.12.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

4981600

Equity Shares

Rs.100/-each

Rs.498.160 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

3548000

Equity Shares

Rs.100/-each

Rs.354.800 Millions

 

 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

31.12.2012

31.12.2011

 

 

 

 

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

 

354.800

354.800

(b) Reserves & Surplus

 

(287.084)

(226.820)

(c) Money received against share warrants

 

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

 

0.000

0.000

Total Shareholders’ Funds (1) + (2)

67.716

127.980

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

161.046

221.855

(b) Deferred tax liabilities (Net)

 

0.000

0.000

(c) Other long term liabilities

 

0.000

0.000

(d) long-term provisions

 

1.189

0.810

Total Non-current Liabilities (3)

162.235

222.665

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

239.500

150.000

(b) Trade payables

 

37.367

20.852

(c) Other current liabilities

 

68.302

3.824

(d) Short-term provisions

 

0.159

0.261

Total Current Liabilities (4)

345.328

174.937

 

 

 

 

TOTAL

575.279

525.582

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

373.328

368.859

(ii) Intangible Assets

 

0.303

0.468

(iii) Capital work-in-progress

 

0.000

15.633

(iv) Intangible assets under development

 

0.000

0.000

(b) Non-current Investments

 

0.000

0.000

(c) Deferred tax assets (net)

 

0.000

0.000

(d)  Long-term Loan and Advances

 

5.907

34.872

(e) Other Non-current assets

 

0.000

0.000

Total Non-Current Assets

379.538

419.832

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

98.171

56.915

(c) Trade receivables

 

32.360

10.184

(d) Cash and cash equivalents

 

10.660

13.091

(e) Short-term loans and advances

 

53.898

25.560

(f) Other current assets

 

0.652

0.000

Total Current Assets

195.741

105.750

 

 

 

 

TOTAL

575.279

525.582

 

 

SOURCES OF FUNDS

 

 

 

31.12.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

354.800

2] Share Application Money

 

 

0.000

3] Reserves & Surplus

 

 

0.000

4] (Accumulated Losses)

 

 

(120.158)

NETWORTH

 

 

234.642

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

0.000

2] Unsecured Loans

 

 

242.498

TOTAL BORROWING

 

 

242.498

DEFERRED TAX LIABILITIES

 

 

0.000

 

 

 

 

TOTAL

 

 

477.140

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

390.041

Capital work-in-progress

 

 

0.000

 

 

 

 

INVESTMENT

 

 

0.000

DEFERRED TAX ASSETS

 

 

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 

 

44.970

 

Sundry Debtors

 

 

5.979

 

Cash & Bank Balances

 

 

7.227

 

Other Current Assets

 

 

0.000

 

Loans & Advances

 

 

44.731

Total Current Assets

 

 

102.907

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

 

 

0.000

 

Other Current Liabilities

 

 

15.216

 

Provisions

 

 

0.592

Total Current Liabilities

 

 

15.808

Net Current Assets

 

 

87.099

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

0.000

 

 

 

 

TOTAL

 

 

477.140

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.12.2012

31.12.2011

31.12.2010

 

SALES

 

 

 

 

Income

185.475

70.699

 

Other Income

12.307

14.362

 

 

TOTAL

197.782

85.061

11.402

 

 

 

 

 

Less

EXPENSES

258.045

191.723

81.537

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

(60.263)

(106.662)

(70.135)

 

 

 

 

 

Less

TAX

 0.000

 0.000

0.000

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

(60.263)

(106.662)

(70.135)

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

(16.99)

(30.06)

(19.76)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.12.2012

31.12.2011

31.12.2010

 

 

 

 

 

Net Profit Margin

PAT / Total Income

(%)

(30.46)

(125.39)

(615.11)

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(10.48)

(20.92)

(14.22)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.89)

(0.83)

(29.89)

 

 

 

 

 

Debt Equity Ratio

(Total Debts/Networth)

 

5.92

2.91

1.03

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.57

0.60

6.50

 

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.12.2011

31.12.2012

 

(Rs. In Millions)

(Rs. In Millions)

Share Capital

354.800

354.800

Reserves & Surplus

(226.820)

(287.084)

Net worth

127.980

67.716

 

 

 

long-term borrowings

221.855

161.046

Short term borrowings

150.000

239.500

Total borrowings

371.855

400.546

Debt/Equity ratio

2.906

5.915

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.12.2010

31.12.2011

31.12.2012

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Total Income

11.402

85.061

197.782

 

 

646.018

132.518

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.12.2010

31.12.2011

31.12.2012

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

11.402

85.061

197.782

Profit

(70.135)

(106.662)

(60.263)

 

(615.11%)

(125.39%)

(30.47%)

 

 

 

 

 

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

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

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

No

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

No

30]

Major Shareholders, if available

Yes

31]

Date of Birth of Proprietor/Partner/Director, if available

No

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

 

 

FINANCIAL PERFORMANCE

 

December 2012 (FY 2012) the Company has made best use of the market forces and has taken advantage of the business opportunities that has come its way. Total income of the Company has increased from INR 85.06 Millions (FY 2011) to INR 197.78 Millions (FY 2012) reflecting a growth of more than 130% in one year. Sales of the Company during the FY 2012 stood at INR 185.47 Millions (excluding excise duty) as against INR 70.68 Millions (excluding excise duty) during the previous financial year. Total expenses of the Company have also increased from INR 191.72 Millions (FY 2011) to INR 258.04 Millions (FY 2012). The loss of the company has been reduced from INR 106.66 Millions in the FY 2011 to INR 60.263 Millions in the FY 2012.

 

 

INDEX OF CHARGES

 

NO CHARGES EXIST FOR COMPANY

 

 

UNSECURED LOANS

 

PARTICULAR

31.12.2012

(Rs. in Millions)

31.12.2011

(Rs. in Millions)

LONG TERM BORROWINGS

 

 

Term loans from banks

57.997

88.705

Rupee term loans from others

103.049

133.150

SHORT TERM BORROWINGS

 

 

Loans repayable on demand from banks

124.500

59.000

Loans repayable on demand from others

115.000

91.000

Total

400.546

371.855

 

 

 


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.61.84

UK Pound

1

Rs.93.26

Euro

1

Rs.71.56

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

RAS

 

 

Report Prepared by :

PNM


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILITY

1~10

2

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

2

--RESERVES

1~10

2

--CREDIT LINES

1~10

3

--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

 

26

 

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.