|
Report No. : |
330366 |
|
Report Date : |
03.07.2015 |
IDENTIFICATION DETAILS
|
Name : |
GARWARE WALL ROPES LIMITED |
|
|
|
|
Registered
Office : |
Plot No.11, Block D-1, MIDC, Chinchwad, Pune – 411 019,
Maharashtra |
|
Tel. No.: |
91-20-30780000 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2015 |
|
|
|
|
Date of
Incorporation : |
01.04.1976 |
|
|
|
|
Com. Reg. No.: |
11-018939 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.218.821 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
L25209MH1976PLC018939 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
MUMG08397E MUMG08396D |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAACG1377P |
|
|
|
|
Legal Form : |
Public Limited Liability Company. The Company’s Shares are Listed on
the Stock Exchanges. |
|
|
|
|
Line of Business
: |
Manufacturing and Selling of Various Products such as Ropes, Twine, Yarn, Fishnet, Other Nets and Technical Textiles and also Providing Solution to the Infrastructure Industries which include Coastal Protection, Land Filling etc. |
|
|
|
|
No. of Employees
: |
Information declined by the management |
RATING & COMMENTS
|
MIRA’s Rating : |
A (64) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
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 |
|
Status : |
Good |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Exist |
|
|
|
|
Comments : |
Subject is an old and established company incorporated during 1976
having good track record. Available financial indicates company strong financial risk profile marked
by networth position with low borrowings and favourable gap between trade
payable and trade receivable. Fundamentals of the company are strong and healthy. Trade relations are reported as fair. Business is active. Payment
terms are reported to be regular and as per commitments. In view of long track record and strong financial base, the company
can be considered good for normal 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 |
ICRA |
|
Rating |
Fund based limit: “A+” |
|
Rating Explanation |
Adequate degree of safety and carry low
credit risk. |
|
Date |
November, 2014 |
|
Rating Agency Name |
ICRA |
|
Rating |
Non-fund based limit: “A1+” |
|
Rating Explanation |
Very strong degree of safety and carry
lowest credit risk. |
|
Date |
November, 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
31-03-2013.
INFORMATION DENIED
MANAGEMENT NON CO-OPERATIVE
CONTACT NO.: 91-22-23091164/ 68
LOCATIONS
|
Registered Office/ Factory 1 : |
Plot No.11, Block D-1, MIDC, Chinchwad, Pune – 411019, Maharashtra,
India |
|
Tel. No.: |
91-20-30780000/ 30780195 |
|
Fax No.: |
91-20-30780350/ 30780341 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Factory 2 : |
Plot No.C-1 and B-226, MIDC, Wai, District Satara – 412803,
Maharashtra, India |
|
Tel No.: |
91-2167-308301/ 02 |
|
|
|
|
Factory 3 : |
Plot No.75, 80, 81 and 86, Danudyog Sahakari Sangh Limited, Piparia,
Amli – 396 230, |
|
Tel No.: |
91-260-2640867 |
|
|
|
|
Mumbai Office 1 : |
Chowpatty Chambers, Sandhurst Bridge, Mumbai – 400007, Maharashtra,
India |
|
Tel No.: |
91-22-22634696/ 97 |
|
E-Mail : |
|
|
|
|
|
Mumbai Office 2 : |
39, S.K. Hafizuddin Marg, Byculla, Mumbai – 400008, Maharashtra, India
|
|
Tel No.: |
91-22-23091164/ 68 |
|
E-Mail: |
|
|
|
|
|
Foreign Branch Office : |
Narrows Reach Business Centre, |
|
Tel. No.: |
001-25356 40217 |
|
E-Mail: |
|
|
|
|
|
Overseas Office 1: |
Tacoma, WA 98406-2099, USA |
|
Tel. No.: |
253-564-0217 |
|
Fax No.: |
253-564-0237 |
|
E-Mail : |
|
|
|
|
|
Overseas Office 2 : |
Milton Keynes, MK9 1LH, United Kingdom |
|
Tel. No.: |
+44 1908 424424-25 Extn: 4424/25 |
|
|
|
|
Overseas Office 3 : |
North Sydney – 2060, Australia |
|
Tel. No.: |
0061 2 9957 44 66/67 |
|
Fax No.: |
0061 2 99572929 |
|
E-Mail : |
DIRECTORS
AS ON 31.03.2014
|
Name : |
Late Mr. B.D. Garware |
|
Designation : |
Founder Chairman |
|
|
|
|
Name : |
Mr. R.B. Garware |
|
Designation : |
Chairman Emeritus |
|
Date of Birth/ Age : |
71 Years |
|
Qualification : |
Educated in a Public School called Dulwich College, U.K., Graduated with Honors Degree in Moral Sciences and Law from Jesus College, Cambridge, Brief Course in French at Sorbonne in Paris. |
|
Date of Appointment : |
01.11.2006 |
|
|
|
|
Name : |
Mr. V.R. Garware |
|
Designation : |
Chairman and Managing Director |
|
Date of Birth/ Age : |
40 Years |
|
Qualification : |
Graduate Cum Laude in BSc Economics (Specialisation in Finance) from Wharton Business School of University of Pennsylvania, U.S.A. |
|
Date of Appointment : |
07.12.1995 |
|
|
|
|
Name : |
Ms. Diya Garware Ibanez |
|
Designation : |
Director |
|
|
|
|
Name : |
Ms. M.V. Garware |
|
Designation : |
Director |
|
Date of Appointment: |
16.08.2014 |
|
|
|
|
Name : |
Mr. R.M. Telang |
|
Designation : |
Director |
|
|
|
|
Name : |
Mr. S.P. Kulkarni |
|
Designation : |
Director |
|
|
|
|
Name : |
A. D. Goeal |
|
Designation : |
Director |
|
Date of Appointment : |
16.08.2014 |
KEY EXECUTIVES
|
Name : |
R. H. Yadav |
|
Designation : |
Company Secretary |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 31.03.2015
|
Category of Shareholder |
Total No. of Shares |
Total Shareholding as a % of Total No. of Shares |
|
|
||
|
(A) Shareholding of
Promoter and Promoter Group |
||
|
|
|
|
|
|
3631711 |
16.60 |
|
|
7437220 |
33.99 |
|
|
11068931 |
50.58 |
|
|
|
|
|
Total shareholding of
Promoter and Promoter Group (A) |
11068931 |
50.58 |
|
|
|
|
|
(B) Public Shareholding |
||
|
|
|
|
|
|
1300 |
0.01 |
|
|
5235 |
0.02 |
|
|
713398 |
3.26 |
|
|
945099 |
4.32 |
|
|
1665032 |
7.61 |
|
|
|
|
|
|
982399 |
4.49 |
|
|
|
|
|
Individual shareholders
holding nominal share capital up to Rs. 0.100 Million |
4900646 |
22.40 |
|
Individual shareholders
holding nominal share capital in excess of Rs. 0.100 Million |
2173717 |
9.93 |
|
|
1091335 |
4.99 |
|
|
144835 |
0.66 |
|
|
946500 |
4.33 |
|
|
9148097 |
41.81 |
|
Total Public shareholding
(B) |
10813129 |
49.42 |
|
|
|
|
|
Total (A)+(B) |
21882060 |
100.00 |
|
|
|
|
|
(C) Shares held by
Custodians and against which Depository Receipts have been issued |
|
|
|
|
0 |
0.00 |
|
|
0 |
0.00 |
|
|
0 |
0.00 |
|
|
|
|
|
Total (A)+(B)+(C) |
21882060 |
100.00 |

SHAREHOLDING OF
SECURITIES (INCLUDING SHARES, WARRANTS, CONVERTIBLE SECURITIES) OF PERSONS
BELONGING TO THE CATEGORY PROMOTER AND PROMOTER GROUP
|
No. |
Name of the Shareholder |
Details of Shares held |
Total shares (including underlying shares assuming full conversion of warrants and convertible securities) as a % of diluted share capital |
|
|
No. of Shares held |
As a % of grand total (A)+(B)+(C) |
|||
|
1 |
Ramesh Bhalchandra Garware |
36,12,053 |
16.51 |
16.51 |
|
2 |
Garware Capital Markets Limited |
34,73,437 |
15.87 |
15.87 |
|
3 |
Gurukrupa Investments and Trading Company Private Limited |
85,870 |
0.39 |
0.39 |
|
4 |
Manmit Investment and Trading Company Private Limited |
2,88,885 |
1.32 |
1.32 |
|
5 |
Moonshine Investment and Trading Company Private Limited |
4,59,695 |
2.10 |
2.10 |
|
6 |
Sanand Investments and Trading Company Private Limited |
2,75,032 |
1.26 |
1.26 |
|
7 |
Starshine Investments and Trading Company Private Limited |
2,01,720 |
0.92 |
0.92 |
|
8 |
Sukukar Holdings and Trading Company Private Limited |
2,56,600 |
1.17 |
1.17 |
|
9 |
Garware Research Institute |
2,300 |
0.01 |
0.01 |
|
10 |
Vimlabai Garware Research Institute |
5,90,070 |
2.70 |
2.70 |
|
11 |
VRG Investment Limited |
8,81,400 |
4.03 |
4.03 |
|
12 |
VMIR Investments Limited |
9,22,211 |
4.21 |
4.21 |
|
13 |
Vayu Ramesh Garware |
19,658 |
0.09 |
0.09 |
|
|
Total |
1,10,68,931 |
50.58 |
50.58 |
SHAREHOLDING OF
SECURITIES (INCLUDING SHARES, WARRANTS, CONVERTIBLE SECURITIES) OF PERSONS BELONGING
TO THE CATEGORY PUBLIC AND HOLDING MORE THAN 1% OF THE TOTAL NUMBER OF SHARES
|
No. |
Name of the
Shareholder |
No. of Shares held |
Shares as % of
Total No. of Shares |
Total shares (including
underlying shares assuming full conversion of warrants and convertible
securities) as a % of diluted share capital |
|
|
1 |
Vinodchandra Mansukhlal Parekh |
404548 |
1.85 |
1.85 |
|
|
2 |
Garware Polyester Limited |
400300 |
1.83 |
1.83 |
|
|
3 |
GWRL Managerial Staff Welfare Trust |
946500 |
4.33 |
4.33 |
|
|
4 |
Life Insurance Corporation of India |
307979 |
1.41 |
1.41 |
|
|
5 |
General Insurance Corporation of India |
405269 |
1.85 |
1.85 |
|
|
6 |
Acacia Partners LP |
299000 |
1.37 |
1.37 |
|
|
7 |
Acacia Institutional Partners LP |
275000 |
1.26 |
1.26 |
|
|
|
Total |
3038596 |
13.89 |
13.89 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturing and Selling of Various Products such as Ropes, Twine, Yarn, Fishnet, Other Nets and Technical Textiles and also Providing Solution to the Infrastructure Industries which include Coastal Protection, Land Filling etc. |
||||||||
|
|
|
||||||||
|
Products : |
|
||||||||
|
|
|
||||||||
|
Exports : |
-- |
||||||||
|
|
|
||||||||
|
Imports : |
-- |
||||||||
|
|
|
||||||||
|
Terms : |
|
||||||||
|
Selling : |
-- |
||||||||
|
|
|
||||||||
|
Purchasing : |
-- |
PRODUCTION STATUS:
NOT AVAILABLE
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Customers : |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
No. of Employees : |
Information declined by the management. |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Bankers : |
· Bank of India · Bank of Baroda · DBS Bank Limited · Citibank NA · HDFC Bank Limited · IDBI Bank Limited · HSBC Bank Limited |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Facilities : |
NOTE LONG TERM
BORROWINGS l) lDBl Bank Term Loan under TUFS Loan is repayable in 20 quarterly instalments of Rs. 5.270 Million each along with interest from 31st July, 2009. This loan is secured by way of charge on specific assets financed by the Bank. 2) ClTl Bank ECB Term Loan is repayable in 16 quarterly installments of Rs. 15.625 Million each along with interest from 25th December' 2012. This loan is secured by way of hypothecation of the whole of the Movable Fixed Assets comprising Plant and Machinery Computers, Furniture and Fixtures, Machinery Spares, Tools and Accessories and other Assets both present and future on first charge on pari-passu basis with others. 3) HDFC Bank Rupee Term Loan is repayable in 12 quarterly instalments of Rs. 20.833 Million each along with interest from 4th January, 2012. This loan is secured by way of hypothecation of the lmmovable Properties including plant and Machinery Spares, Tools and Accessories and other Movables both present and future on first charge on pari-passu basis with others. SHORT TERM
BORROWINGS The above Secured Loans are availed from Consortium Bankers, viz., Bank of lndia, Bank of Baroda, lDBl Bank Limited, HDFC Bank Limited, ClTl Bank N. A., DBS Bank Limited and The Hongkong and Shanghai Banking Corporation Limited, are secured by a first charge, pari passu, interse by way of hypothecation of the Company's Current Assets, viz. raw materials, stock-in-process, semi-finished goods, finished goods, stores and spares not relating to Plant and Machinery bills receivable and book debts and other movables (except for Plant and Machinery secured by way of second charge), both present and future. Out of above Consortium Bankers, the loans from Bank of lndia and Bank of Baroda, are also secured to the extent of Rs. 617.000 Million by Second Charge over the Company's immoveable properties, by way of equitable mortgage, ranking pari passu, inter-se. The Cash Credit' Rupee Loan and Rupee Packing Credit (rupee and foreign currency loan) loan is repayable on demand. * The said deposits were received from Late R. B. Garware,
and the same will be repaid according to the terms of his Will. |
|
Auditors : |
|
|
Name : |
Patki and Soman Chartered Accountants |
|
Address : |
639 Sadashiv Peth, |
|
|
|
|
Associates Companies
[AS ON 31.03.2014]
: |
Garware Meditech Private Limited |
|
|
|
|
Subsidiary / Joint
Venture Companies [AS ON
31.03.2014] : |
Garware Environmental Services Private Limited |
|
|
|
|
Enterprises Owned
or Significantly influenced by Key Management Personnel or Their Relatives [AS ON 31.03.2014]: |
· Manmit lnvestment and Trading Company Private Limited · Garware Capital Markets Limited · Gurukupa lnvestments and Trading Company Private Limited · Sanand lnvestments and Trading Company Private Limited · Moonshine lnvestments and Trading Company Private Limited · Starshine lnvestments and Trading Company Private Limited · Sukukar Holdings and Trading Company Private Limited · Garware Utzon Cordage Limited · Garware lndus Consulting Limited · Garware lnfrastructure Private Limited · Garware Bestretch Limited · Garware Holdings Limited · Suramex Exim Private Limited · Garware Apparel Private Limited · Gartex lndustries Limited · Ramesh Trading Company · Sunita Trading Company · Diya Trading Company · Vayu Trading Company · RSDV lnvestments Private Limited · RSDV Finance and Trading Company Private Limited · Garware Securities Broking Limited · Ceebeegee lnvestments Company Private Limited · Garware Resach lnstitute · Vimlabai Garware Research lnstitute · Consolidated Agricutural and Dairy Farming Company Private Limited |
CAPITAL STRUCTURE
AS ON 31.03.2015
Authorised Capital : Not Available
Issued, Subscribed & Paid-up Capital : Rs. 218.821 Million
AS ON 31.03.2014
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
50000000 |
Equity Shares |
Rs.10/- each |
Rs. 500.000 Million |
|
10000000 |
Unclassified Shares |
Rs.10/- each |
Rs. 100.000 Million |
|
|
|
|
|
|
|
Total |
|
Rs. 600.000
Million |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
21972253 |
Equity Shares |
Rs.10/- each |
Rs. 219.723 Million |
|
|
|
|
|
NOTE
|
Reconciliation of
Number of Shares |
As at 31.03.2014 |
|
|
Number of Shares |
Rs. In Million |
|
|
Equity Shares |
|
|
|
Opening Balance |
23708350 |
237083500 |
|
Changes during the year |
(1736097)* |
(17360970) |
|
Closing Balance |
21972253 |
219722530 |
*During the year 2013-14, the company has bought back 1736097 Equity Shares of Rs. 10/- each under the Buy Back Scheme (Previous Year Nil).
Details of Shareholders'
holding more than
5% Shares in
the Company
|
Particulars |
As at 31.03.2014 |
|
Equity Shares |
|
|
Ramesh B. Garware** |
3,612,053 15.86%* |
|
Garware Capital Markets Limited |
3,453,911 15.17% |
* 9.60% (Previous year 9.22%) shares are held on behalf of a partnership firm.
**V.R. Garware has informed to Company that
a) His father R.B. Garware, expired on 7th February, 2014, has left a Will dated 6th April, 2012.
b) The Executors of the said will have informed him in writing that the above stated shares are bequeathed to him and Executors are taking steps in getting them transmitted in his demat account.
Pending transmission of the said shares in the name of V.R. Garware, the shares in demat accounts continue to be registered in the name of R.B. Garware.
Shares allotted as
fully paid up by way of Bonus Shares (during 5 years preceding 31st
march, 2014): Ni.
FINANCIAL DATA
[all figures are
in Rupees Million]
ABRIDGED
BALANCE SHEET
|
SOURCES OF
FUNDS |
31.03.2015 |
31.03.2014 |
31.03.2013 |
|
I.
EQUITY
AND LIABILITIES |
|
|
|
|
(1)Shareholders'
Funds |
|
|
|
|
(a) Share Capital |
218.821 |
219.723 |
237.084 |
|
(b) Reserves & Surplus |
2881.265 |
2529.225 |
2429.777 |
|
(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) |
3100.086 |
2748.948 |
2666.861 |
|
|
|
|
|
|
(3) Non-Current
Liabilities |
|
|
|
|
(a) long-term borrowings |
40.597 |
117.849 |
244.740 |
|
(b) Deferred tax liabilities (Net) |
224.701 |
202.501 |
181.436 |
|
(c) Other long term
liabilities |
14.889 |
32.653 |
30.564 |
|
(d) long-term
provisions |
23.756 |
15.828 |
16.797 |
|
Total Non-current
Liabilities (3) |
303.943 |
368.831 |
473.537 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term
borrowings |
275.455 |
449.859 |
684.391 |
|
(b) Trade
payables |
663.112 |
640.751 |
575.658 |
|
(c) Other
current liabilities |
865.393 |
598.163 |
374.202 |
|
(d) Short-term
provisions |
1777.183 |
1180.140 |
849.463 |
|
Total Current
Liabilities (4) |
3581.143 |
2868.913 |
2483.714 |
|
|
|
|
|
|
TOTAL |
6985.172 |
5986.692 |
5624.112 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i) Tangible
assets |
1726.090 |
1450.762 |
1452.395 |
|
(ii)
Intangible Assets |
0.000 |
76.117 |
89.010 |
|
(iii)
Capital work-in-progress |
0.000 |
74.379 |
3.511 |
|
(iv)
Intangible assets under development |
0.000 |
0.000 |
0.000 |
|
(b) Non-current Investments |
90.400 |
93.346 |
91.695 |
|
(c) Deferred tax assets (net) |
0.000 |
0.000 |
0.000 |
|
(d) Long-term Loan and Advances |
117.970 |
114.921 |
108.852 |
|
(e) Other
Non-current assets |
55.657 |
10.142 |
16.978 |
|
Total Non-Current
Assets |
1990.117 |
1819.667 |
1762.441 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a)
Current investments |
0.000 |
0.000 |
0.000 |
|
(b)
Inventories |
1371.969 |
1268.260 |
1217.934 |
|
(c) Trade
receivables |
1820.776 |
1425.422 |
1403.656 |
|
(d) Cash
and cash equivalents |
105.711 |
89.195 |
197.628 |
|
(e)
Short-term loans and advances |
1696.599 |
1384.148 |
1042.453 |
|
(f) Other
current assets |
0.000 |
0.000 |
0.000 |
|
Total
Current Assets |
4995.055 |
4167.025 |
3861.671 |
|
|
|
|
|
|
TOTAL |
6985.172 |
5986.692 |
5624.112 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2015 |
31.03.2014 |
31.03.2013 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
7842.488 |
6845.677 |
5993.680 |
|
|
|
Other Income |
17.075 |
39.620 |
57.512 |
|
|
|
TOTAL (A) |
7859.563 |
6885.297 |
6051.192 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Cost of Materials Consumed |
3482.713 |
2844.069 |
2353.105 |
|
|
|
Purchase of Traded Goods |
223.709 |
180.882 |
261.883 |
|
|
|
(Increase)/Decrease in inventories of Finished Goods,
Work-in-Progress and Traded Goods |
(71.833) |
60.493 |
31.850 |
|
|
|
Employee Benefit Expense |
841.809 |
881.536 |
791.559 |
|
|
|
Operation and Other Expenses |
2551.713 |
2222.422 |
1970.750 |
|
|
|
TOTAL (B) |
7028.111 |
6189.402 |
5409.147 |
|
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE INTEREST, TAX,
DEPRECIATION AND AMORTISATION (A-B) (C) |
831.452 |
695.895 |
642.045 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
102.482 |
161.194 |
144.801 |
|
|
|
|
|
|
|
|
|
|
PROFIT
/ (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
728.970 |
534.701 |
497.244 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
123.854 |
143.933 |
163.244 |
|
|
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE TAX (E-F)
(G) |
605.116 |
390.768 |
334.000 |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
174.567 |
124.149 |
87.262 |
|
|
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) AFTER TAX (G-H) (I) |
430.549 |
266.619 |
246.738 |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
96.107 |
1338.795 |
1186.101 |
|
|
|
|
|
|
|
|
|
Less |
APPROPRIATIONS |
|
|
|
|
|
|
|
Transfer to General Reserve |
NA |
26.700 |
24.700 |
|
|
|
Proposed Final Dividend on Equity Shares |
NA |
59.325 |
59.271 |
|
|
|
Tax on Dividend |
NA |
10.082 |
10.073 |
|
|
BALANCE CARRIED
TO THE B/S |
NA |
96.107 |
94.044 |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN
FOREIGN CURRENCY |
|
|
|
|
|
|
|
FOB Value of Exports |
NA |
3271.582 |
2541.456 |
|
|
TOTAL EARNINGS |
NA |
3271.582 |
2541.456 |
|
|
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
|
|
Raw Materials |
NA |
800.992 |
691.583 |
|
|
|
Traded Goods, Stores, Spares, etc. |
NA |
135.201 |
223.195 |
|
|
|
Capital Goods |
NA |
11.078 |
11.941 |
|
|
TOTAL IMPORTS |
NA |
947.271 |
926.719 |
|
|
|
|
|
|
|
|
|
|
Earnings /
(Loss) Per Share (Rs.) |
19.68 |
12.13 |
10.41 |
|
CURRENT MATURITIES
OF LONG TERM DEBT DETAILS
|
Particulars |
31.03.2015 |
31.03.2014 |
31.03.2013 |
|
Current Maturities of Long term debt |
NA |
145.599 |
175.201 |
|
Cash generated from operations |
NA |
878.142 |
414.366 |
KEY
RATIOS
|
PARTICULARS |
|
31.03.2015 |
31.03.2014 |
31.03.2013 |
|
Net Profit Margin (PAT/Sales) |
(%) |
5.49 |
3.89 |
4.12 |
|
|
|
|
|
|
|
Operating Profit Margin (PBDIT/Sales) |
(%) |
10.60 |
10.17 |
10.71 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
8.78 |
6.72 |
6.04 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.20 |
0.14 |
0.13 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt/Networth) |
|
0.10 |
0.21 |
0.35 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.39 |
1.45 |
1.55 |
STOCK
PRICES
|
Face Value |
Rs.10.00/- |
|
Market Value |
Rs.232.20/- |
FINANCIAL ANALYSIS
[all figures are
in Rupees Million]
DEBT EQUITY RATIO
|
Particular |
31.03.2013 |
31.03.2014 |
31.03.2015 |
|
|
(Rs. In Million) |
(Rs. In Million) |
(Rs. In Million) |
|
Share Capital |
237.084 |
219.723 |
218.821 |
|
Reserves & Surplus |
2429.777 |
2529.225 |
2881.265 |
|
Share Application money
pending allotment |
0.000 |
0.000 |
0.000 |
|
Net worth |
2666.861 |
2748.948 |
3100.086 |
|
|
|
|
|
|
long-term borrowings |
244.740 |
117.849 |
40.597 |
|
Short term borrowings |
684.391 |
449.859 |
275.455 |
|
Total borrowings |
929.131 |
567.708 |
316.052 |
|
Debt/Equity ratio |
0.348 |
0.207 |
0.102 |

YEAR-ON-YEAR GROWTH
|
Year on Year Growth |
31.03.2013 |
31.03.2014 |
31.03.2015 |
|
|
(Rs. In Million) |
(Rs. In Million) |
(Rs. In Million) |
|
Sales |
5993.680 |
6845.677 |
7842.488 |
|
|
|
14.215 |
14.561 |

NET PROFIT MARGIN
|
Net Profit Margin |
31.03.2013 |
31.03.2014 |
31.03.2015 |
|
|
(Rs. In Million) |
(Rs. In Million) |
(Rs. In Million) |
|
Sales |
5993.680 |
6845.677 |
7842.488 |
|
Profit |
246.738 |
266.619 |
430.549 |
|
|
4.12% |
3.89% |
5.49% |

LOCAL AGENCY FURTHER INFORMATION
|
Sr. No. |
Check list by
info agents |
Available in
Report (Yes/No) |
|
1 |
Year of establishment |
Yes |
|
2 |
Constitution of the entity -Incorporation
details |
Yes |
|
3 |
Locality of the entity |
Yes |
|
4 |
Premises details |
No |
|
5 |
Buyer visit details |
--- |
|
6 |
Contact numbers |
Yes |
|
7 |
Name of the person contacted |
No |
|
8 |
Designation of contact person |
No |
|
9 |
Promoter’s background |
Yes |
|
10 |
Date of Birth of Proprietor / Partners /
Directors |
Yes |
|
11 |
Pan Card No. of Proprietor / Partners |
No |
|
12 |
Voter Id Card No. of Proprietor / Partners |
No |
|
13 |
Type of business |
Yes |
|
14 |
Line of Business |
Yes |
|
15 |
Export/import details (if applicable) |
No |
|
16 |
No. of employees |
Yes |
|
17 |
Details of sister concerns |
Yes |
|
18 |
Major suppliers |
No |
|
19 |
Major customers |
No |
|
20 |
Banking Details |
Yes |
|
21 |
Banking facility details |
Yes |
|
22 |
Conduct of the banking account |
-- |
|
23 |
Financials, if provided |
Yes |
|
24 |
Capital in the business |
Yes |
|
25 |
Last accounts filed at ROC, if applicable |
Yes |
|
26 |
Turnover of firm for last three years |
Yes |
|
27 |
Reasons for variation <> 20% |
-- |
|
28 |
Estimation for coming financial year |
No |
|
29 |
Profitability for last three years |
Yes |
|
30 |
Major shareholders, if available |
Yes |
|
31 |
External Agency Rating, if available |
Yes |
|
32 |
Litigations that the firm/promoter
involved in |
Yes |
|
33 |
Market information |
--- |
|
34 |
Payments terms |
No |
|
35 |
Negative Reporting by Auditors in the
Annual Report |
No |
LITIGATIONS DETAILS
|
CASE DETAILS BENCH – BOMBAY Presentation Date: 13/06/2014
|
||||||||||||||||||||||||||||||||||||||||
INDEX OF CHARGES
|
S.NO. |
CHARGE ID |
DATE OF CHARGE CREATION/MODIFICATION |
CHARGE AMOUNT SECURED |
CHARGE HOLDER |
ADDRESS |
SERVICE REQUEST NUMBER (SRN) |
|
1 |
10334334 |
11/01/2012 |
150,000,000.00 |
THE HONGKONG AND SHANGHAI
BANKING CORPORATION LIMI |
52/60 MAHATMA GANDHI ROAD, FORT,
MUMBAI, MAHARASH |
B31593486 |
|
2 |
10315464 |
01/11/2011 |
250,000,000.00 |
CITIBANK N. A. |
TRENT HOUSE, 2ND FLOOR, G BLOCK,
PLOT NO.C60, BAN |
B24454464 |
|
3 |
90084810 |
26/11/2014 * |
2,831,000,000.00 |
BANK OF INDIA |
1162/6, SHIVAJI NAGAR,,
UNIVERSITY ROAD,, PUNE, M |
C37180486 |
* Date of charge modification
UNSECURED LOANS
|
PARTICULAR |
31.03.2015 (Rs.
In Million) |
31.03.2014 (Rs.
In Million) |
|
SHORT TERM
BORROWINGS |
|
|
|
Loans repayable on
demand From Bank |
|
|
|
Packing Credit in Foreign Currency Loan |
NA |
0.000 |
|
Loan from Promoter* |
NA |
132.247 |
|
Total |
NA |
132.247 |
CORPORATE
INFORMATION [AS ON 31.03.2014]
The company is a public company domiciled in India and incorporated under the provisions of the Companies Act, 1956. Its shares are listed at three Stock Exchanges in India. The company is engaged in Manufacturing and selling various products such as Ropes, Twine, Yarn, Fishnet, other Nets and Technical Textiles. The company is providing solution to the infrastructure industries which include Coastal Protection, land filling etc. The company caters to both domestic and international markets.
CONTINGENT
LIABILITIES (AS ON 31.03.2014):
(i) Disputed Excise Duty Rs. 2.757 Million (Previous year Rs. 3.212 Million).
(ii) Bank Guarantees for Rs. 149.871 Million (Previous year Rs. 143.584 Million),in the ordinary course of business, against which the Company has issued counter guarantees for the overall bank limits of Rs. 1453.500 Million (Previous year Rs. 1453.500 Million).
(iii) Disputed amount of Sales Tax liability Rs. 196.68 Million (Previous year Rs. 19.668 Million).
(iv) Export Sales Bills Discounted with the Bank Rs. 301.505 Million (Previous year Rs. 147.786 Million).
(v) The interest portion on delayed payment of Octroi Liability amounting to Rs. 2.164 Million (Previous year Rs. 2.164 Million) is under dispute.
(vi) The lncome Tax liability due to the department's appeals at higher levels (Supreme Court) amounting to Rs. 20.800 Million (Previous year Rs. Nil).
FIXED ASSETS
TANGIBLE ASSETS
· Leasehold Land
· Buildings
· Plant and Machinery
· R&D Equipments
· Electrical Installations
· Furniture and Fixtures
· Office Equipments
· Vehicles
· Helicopter
INTANGIBLE ASSETS
· Technical Know-How
· Product Development
· Computer Software
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
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 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.63.57 |
|
|
1 |
Rs.99.20 |
|
Euro |
1 |
Rs.70.35 |
INFORMATION DETAILS
|
Information
Gathered by : |
DPA |
|
|
|
|
Analysis Done by
: |
DIV |
|
|
|
|
Report Prepared
by : |
SNT |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
8 |
|
PAID-UP CAPITAL |
1~10 |
7 |
|
OPERATING SCALE |
1~10 |
7 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
7 |
|
--PROFITABILIRY |
1~10 |
7 |
|
--LIQUIDITY |
1~10 |
7 |
|
--LEVERAGE |
1~10 |
7 |
|
--RESERVES |
1~10 |
7 |
|
--CREDIT LINES |
1~10 |
7 |
|
--MARGINS |
-5~5 |
------ |
|
DEMERIT POINTS |
|
|
|
--BANK CHARGES |
YES/NO |
YES |
|
--LITIGATION |
YES/NO |
YES |
|
--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 |
YES |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
DEFAULTER |
|
|
|
--RBI |
YES/NO |
NO |
|
--EPF |
YES/NO |
NO |
|
TOTAL |
|
64 |
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 |
-- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or
its officials.