|
Report No. : |
331681 |
|
Report Date : |
11.07.2015 |
IDENTIFICATION DETAILS
|
Name : |
APOLLO TYRES LIMITED |
|
|
|
|
Registered
Office : |
6th Floor, Cherupushpam Building, Shanmugham Road,
Ernakulam – 682031, Kerala |
|
Tel. No.: |
91-484-2381902 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2015 (Unaudited) |
|
|
|
|
Date of
Incorporation : |
28.09.1972 |
|
|
|
|
Com. Reg. No.: |
09-002449 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.509.090
Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
L25111KL1972PLC002449 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
CHNA01479C |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAACA6990Q |
|
|
|
|
Legal Form : |
A Public Limited Liability Company. The company’s Shares are Listed on
the Stock Exchanges. |
|
|
|
|
Line of Business
: |
Manufacturing of Automobile Tyres, Automobile Tubes, Automobile Flaps
and Camel Black/Rethreading Materials. |
|
|
|
|
No. of Employees
: |
16000 [Approximately] Group Employees |
RATING & COMMENTS
|
MIRA’s Rating : |
Aa (72) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
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 |
|
Maximum Credit Limit : |
USD 93000000 |
|
|
|
|
Status : |
Excellent |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Exist |
|
|
|
|
Comments : |
Subject is an old and well-established company having fine track. The ratings continue to reflect Apollo Tyres strong market position in
the tyre industry, diversified revenue profile emanating from presence across
geographies, products/brands and consumer categories. Over all fundamentals of the company appears to be sound and healthy.
Directors are reported to be experienced and respectable businessmen. Trade relations are reported as fair. Business is active. Payments are
reported to be regular and as per commitments. 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.
ECGC Country Risk Classification List – March 31, 2015
|
Country Name |
Previous Rating (31.12.2014) |
Current Rating (31.03.2015) |
|
India |
A1 |
A1 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low |
A2 |
|
Moderate |
B1 |
|
High |
B2 |
|
Very High |
C1 |
|
Restricted |
C2 |
|
Off-credit |
D |
EXTERNAL AGENCY RATING
|
Rating Agency Name |
CRISIL |
|
Rating |
Long term rating= AA |
|
Rating Explanation |
High degree of safety and very low credit
risk. |
|
Date |
21.04.2015 |
|
Rating Agency Name |
CRISIL |
|
Rating |
Short term rating= A1+ |
|
Rating Explanation |
Very strong degree of safety and carry
lowest credit risk. |
|
Date |
21.04.2015 |
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.
LOCATIONS
|
Registered Office : |
6th
Floor, |
|
Tel. No.: |
91-484-2381902 to
03/ 2381895/ 2381808/ 2381895/2372767/ 2370780 |
|
Fax No.: |
91-484-2370351 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Head/
Corporate Office : |
Apollo House, 7,
Institutional Area, Sector 32, Gurgaon - 122001, |
|
Tel. No.: |
91-124-6383002 to
18/ 2721000 |
|
Fax No.: |
91-124-6383017/
3021 |
|
E-Mail : |
|
|
|
|
|
Factory 1: |
P.O Perambra Thrissur,
District Kerala - 680689, India |
|
Tel. No.: |
91-480-2725901 to 09 |
|
|
|
|
Factory 2: |
Premier Tyres Limited, Kalamassery Always, Ernakulam
(Kerala) – 683104, India |
|
Tel. No.: |
91-484-2540261 to 66 |
|
|
|
|
Factory 3: |
SIPCOT Industrial Growth Centre
Orgadam, Tamilnadu, India |
|
|
|
|
Factory 4 : |
Village Limda, Tal. Waghodia, Baroda, Gujarat, India |
|
|
|
|
Branch Office
: |
4th
Floor, 60 Skylark Building, Nehru Place, New Delhi – 110019, India |
|
Tel. No.: |
91-11-2643 1005 |
|
Fax No.: |
91-11-2647 1283 |
|
|
|
|
Overseas
Office : |
Located At: ·
·
·
|
DIRECTORS
AS ON 31.03.2014
|
Name: |
Mr. Onkar S. Kanwar |
|
Designation: |
Chairman and Managing Director |
|
Qualification: |
B.Sc., Bachelor of Administration (California) |
|
|
|
|
Name : |
Mr. Neeraj Kanwar |
|
Designation : |
Vice Chairman and Managing Director |
|
|
|
|
Name : |
Mr. Arun Kumar Purwar |
|
Designation : |
Non-Executive Independent Director |
|
|
|
|
Name : |
Mr. K. Jacob Thomas |
|
Designation : |
Non-Executive Independent Director |
|
|
|
|
Name : |
Mr. K S Srinivas |
|
Designation : |
Nominee Director – Govt of Kerala (Equity Investor) |
|
|
|
|
Name : |
Mr. M R B Punja |
|
Designation : |
Non-Executive Independent Director |
|
|
|
|
Name : |
Mr. Nimesh N. Kampani |
|
Designation : |
Non-Executive Independent Director |
|
|
|
|
Name : |
Mr. Robert Steinmetz |
|
Designation : |
Non-Executive Independent Director |
|
|
|
|
Name : |
Mr. Suman Sarkar |
|
Designation : |
Chief Financial Officer and Whole Time Director |
|
|
|
|
Name : |
Mr. Shardul S. Shroff |
|
Designation : |
Non-Executive Independent Director |
|
|
|
|
Name : |
Dr. S. Narayan |
|
Designation : |
Non-Executive Independent Director |
|
|
|
|
Name : |
Mr. U. S. Oberoi |
|
Designation : |
Chief (Corporate Affairs) and Whole Time Director |
|
|
|
|
Name : |
Dr. V P Joy |
|
Designation : |
Nominee Director – Govt of Kerala (Equity Investor) |
|
|
|
|
Name : |
Mr. Vikram S Mehta |
|
Designation : |
Non-Executive Independent Director |
|
|
|
|
Name : |
Mr. Alkesh Kumar Sharma |
|
Designation : |
Nominee Director – Govt. of Kerala (Equity Investor) |
KEY EXECUTIVES
|
Name : |
Mr. P N Wahal |
|
Designation : |
Head (Sectt. and Legal) and Company Secretary |
|
|
|
|
Name : |
Mr. Sudhir |
|
Designation : |
Treasury Head |
SHAREHOLDING PATTERN
AS ON 31.03.2015
|
Category of
Shareholder |
No. of Shares |
Percentage
of Holding |
|
(A) Shareholding of Promoter and Promoter Group |
|
|
|
|
|
|
|
Individuals / Hindu Undivided Family |
5330791 |
1.05 |
|
|
216949951 |
42.62 |
|
|
222280742 |
43.67 |
|
|
|
|
|
|
1977000 |
0.39 |
|
|
1977000 |
0.39 |
|
Total shareholding of Promoter and Promoter Group (A) |
224257742 |
44.06 |
|
(B) Public Shareholding |
|
|
|
|
|
|
|
|
39338143 |
7.73 |
|
|
294862 |
0.06 |
|
|
10000000 |
1.96 |
|
|
2045000 |
0.40 |
|
|
132311952 |
25.99 |
|
|
27889475 |
5.48 |
|
|
3942989 |
0.77 |
|
|
23946486 |
4.70 |
|
|
211879432 |
41.62 |
|
|
|
|
|
|
10412587 |
2.05 |
|
|
|
|
|
Individual shareholders holding nominal share capital up
to Rs.0.100 million |
32818712 |
6.45 |
|
Individual shareholders holding nominal share capital in
excess of Rs.0.100 million |
1390050 |
0.27 |
|
|
28266247 |
5.55 |
|
|
2601046 |
0.51 |
|
|
21465608 |
4.22 |
|
|
680 |
0.00 |
|
|
2765433 |
0.54 |
|
|
1433480 |
0.28 |
|
|
72887596 |
14.32 |
|
Total Public shareholding (B) |
284767028 |
55.94 |
|
Total (A)+(B) |
509024770 |
100.00 |
|
(C) Shares held by Custodians and against which Depository
Receipts have been issued |
0 |
0.00 |
|
|
0 |
0.00 |
|
|
0 |
0.00 |
|
|
0 |
0.00 |
|
Total (A)+(B)+(C) |
509024770 |
0.00 |

BUSINESS DETAILS
|
Line of Business : |
Manufacturing of Automobile Tyres, Automobile Tubes, Automobile Flaps
and Camel Black / Rethreading Materials. |
|
|
|
|
Products : |
|
|
|
|
|
Brand Names : |
Not Available |
|
|
|
|
Agencies Held : |
Not Available |
|
|
|
|
Exports : |
Not Available |
|
|
|
|
Imports : |
Not Available |
|
|
|
|
Terms : |
Not Available |
PRODUCTION STATUS – NOT AVAILABLE
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Customers : |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
No. of Employees : |
16000 [Approximately] Group Employees |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Bankers : |
· State Bank of India · Union Bank of India · Canara Bank · State Bank of Mysore · ICICI Bank Limited · Axis Bank Limited · IDBI Bank Limited · Standard Chartered Bank · BNP Paribas · State Bank of Travancore · Yes Bank Limited · The Hongkong and Shanghai Banking Corporation Limited · Kotak Mahindra Bank Limited · Deutsche Bank · Credit Agricole CIB · DBS Bank Limited · The Bank of Nova Scotia · Citibank N.A. · HDFC Bank Limited · ING Vysya Bank Limited ·
Corporation Bank |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Facilities : |
|
|
|
|
|
Auditors : |
|
|
Name : |
Deloitte Haskins and Sells Chartered Accountants |
|
Address : |
Chennai, Tamilnadu, India |
|
|
|
|
Collaborators : |
Not Divulged |
|
|
|
|
Membership : |
Not Divulged |
|
|
|
|
Subsidiaries (As on 31.03.2014) : |
· Apollo (Mauritius) Holdings Private Limited (AMHPL) · Apollo (South Africa) Holdings (Pty) Limited (ASHPL) (Subsidiary through AMHPL) · Apollo Tyres South Africa (Pty) Limited(ATSA) (Subsidiary through ASHPL) · Dunlop Africa Marketing (UK) Limited(DAMUK) (Subsidiary through ATSA) · Dunlop Zimbabwe (Private) Limited (DZL) (Subsidiary through DAMUK) · Radun Investments (Private) Limited, Zimbabwe (Subsidiary through DAMUK) · AFS Mining (Private) Limited, Zimbabwe (Subsidiary through DZL) · Apollo Tyres (Cyprus) Private Limited ( ATCPL) (Subsidiary through AMHPL) · Apollo Tyres AG, Switzerland (AT AG) (Subsidiary through ATCPL) · Apollo Tyres Holdings (Singapore) PTE. Limited, (ATHS) (Subsidiary through AMHPL) · Apollo Tyres (LAO) Company Limited (Subsidiary through ATHS) · Apollo Tyres (Middle East) FZE, Dubai (ATFZE) (Subsidiary through AMHPL) · Apollo Tyres Co -operatief U.A., Netherlands (Apollo Coop) (Subsidiary through AMHPL) · Apollo Tyres B.V. (ATBV) (Subsidiary through Apollo Coop) · Apollo Tyres (UK) Private Limited (Subsidiary through ATBV) · Apollo Tyres (Brasil) LTDA. (Subsidiary through Apollo Coop) · Apollo Tyres Global RandD B.V. (Subsidiary through Apollo Coop) · Apollo Tyres (Thailand) Limited (Subsidiary through Apollo Coop) · Apollo Vredestein B.V., Netherlands (AVBV) (Subsidiary through ATBV) |
|
|
|
|
Subsidiaries of
Apollo Vredestein B.V (AVBV) (As on 31.03.2014) : |
· Vredestein GmbH · Vredestein Norge A.S. · Vredestein U.K. Limited · N.V. Vredestein S.A. · Vredestein GesmbH · Vredestein Schweiz A.G. · Vredestein Nordic A.B. · Apollo Vredestein Srl · Vredestein Iberica S.A · Vredestein Tyres North America Inc. · Vredestein Kft · Vredestein R.O Srl · Vredestein Polska Sp. Z o.o · Vredestein France S.A. · Vredestein consulting B.V. · Finlo B.V. · Vredestein Marketing B.V. ·
Vredestein Marketing Agentur B.V. and Company
KG |
|
|
|
|
Joint Ventures (As on
31.03.2014) : |
PanAridus LLC, USA |
|
|
|
|
Companies in which
Directors are interested (As on 31.03.2014) : |
· Apollo International Limited (AIL) · Apollo International Trading LLC, Middle East · Encorp E Services Limited · UFO Moviez India Limited · Landmark Farms and Housing (Private) Limited · Sunlife Tradelinks (Private) Limited · Travel Tracks Limited · Bespoke Tours and Travels Limited · Dusk Valley Technologies Limited · Classic Auto Tubes Limited · PTL Enterprises Limited (PTL) · Apollo Finance Limited · Artemis Medicare Services Limited · Artemis Health Sciences Limited · National Tyre Service, Zimbabwe · Pressurite (Pty) Limited, South Africa · Regent Properties · CLS Logistics Private Limited · Swaranganga Consultants Private. Limited · J and S Systems Corporation, U.K. · Sacred Heart Investment Company Private Limited · Milers Global Private Limited |
CAPITAL STRUCTURE
AS ON 31.03.2015
Authorised Capital : Not Divulged
Issued, Subscribed & Paid-up Capital : Rs.509.090
Million
AS ON 31.03.2014
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
730000000 |
Equity Shares |
Re.1/- each |
Rs.730.000 Million |
|
200000 |
Cumulative Redeemable Preference Shares |
Rs.100/- each |
Rs.20.000 Million |
|
|
|
|
|
|
|
TOTAL |
|
Rs.750.000 Million |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
504024770 |
Equity Shares |
Re.1/- each |
Rs.504.020 Million |
|
|
Add: Forfeited Shares |
|
Rs.0.070 Million |
|
|
|
|
|
|
|
TOTAL |
|
Rs.504.090 Million |
Details of
Shareholders holding more than 5% of the Paid up Equity Share Capital of the Company
with Voting Rights:
|
|
As at Mar 31, 2014 |
||
|
S. No. |
Name of the
Shareholder |
No. of Shares |
%age |
|
1 |
Neeraj Consultants Limited |
42508142 |
8.43 % |
|
2 |
Apollo Finance Limited |
36759650 |
7.29 % |
|
3 |
Sunrays Properties and Investment Company Private Limited |
35725648 |
7.09 % |
|
4 |
Constructive Finance Private Limited |
29630857 |
5.88 % |
|
5 |
CLSA (Mauritius) Limited |
27020843 |
5.36 % |
|
6 |
ICICI Prudential Life Insurance Company Limited |
26665390 |
5.29% |
The rights,
preferences and restrictions attached to equity shares of the Company:
The Company has only one class of shares referred to as equity shares having a par value of Rs. 1 each. The holder of equity shares are entitled to one vote per share.
In the event of liquidation of the Company, the holders of equity shares will be entitled to receive remaining assets of the Company, after distribution of all preferential amounts. The distribution will be in proportion to the number of equity shares held by the shareholders.
FINANCIAL DATA
[all figures are
in Rupees Million]
ABRIDGED
BALANCE SHEET
|
SOURCES OF FUNDS |
31.03.2015 (Unaudited) |
31.03.2014 |
31.03.2013 |
|
I.
EQUITY
AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
509.090 |
504.090 |
504.090 |
|
(b) Reserves & Surplus |
32197.760 |
26786.320 |
22802.390 |
|
(c) Money
received against share warrants |
0.000 |
107.750 |
107.750 |
|
|
|
|
|
|
(2) Share Application money pending
allotment |
0.000 |
0.000 |
0.000 |
|
Total
Shareholders’ Funds (1) + (2) |
32706.850 |
27398.160 |
23414.230 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
3339.390 |
7137.330 |
13383.680 |
|
(b) Deferred tax liabilities (Net) |
4122.420 |
3909.450 |
3518.400 |
|
(c) Other long term
liabilities |
69.140 |
129.730 |
124.100 |
|
(d) long-term
provisions |
78.430 |
0.000 |
0.000 |
|
Total Non-current
Liabilities (3) |
7609.380 |
11176.510 |
17026.180 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a) Short
term borrowings |
4626.600 |
1806.730 |
5394.150 |
|
(b) Trade
payables |
6621.810 |
8983.410 |
6000.950 |
|
(c) Other
current liabilities |
5616.920 |
8907.380 |
4625.630 |
|
(d) Short-term
provisions |
4032.500 |
2847.820 |
1910.920 |
|
Total Current
Liabilities (4) |
20897.830 |
22545.340 |
17931.650 |
|
|
|
|
|
|
TOTAL |
61214.060 |
61120.010 |
58372.060 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current
assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
32366.900 |
32421.610 |
30633.900 |
|
(ii)
Intangible Assets |
0.000 |
114.210 |
79.640 |
|
(iii)
Capital work-in-progress |
0.000 |
349.710 |
2489.730 |
|
(iv)
Intangible assets under development |
0.000 |
0.000 |
0.000 |
|
(b) Non-current Investments |
6519.190 |
6514.640 |
6126.950 |
|
(c) Deferred tax assets (net) |
0.000 |
0.000 |
0.000 |
|
(d) Long-term Loan and Advances |
1780.280 |
1230.380 |
1689.940 |
|
(e) Other
Non-current assets |
360.180 |
0.000 |
0.000 |
|
Total Non-Current
Assets |
41026.550 |
40630.550 |
41020.160 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a)
Current investments |
1000.000 |
0.000 |
0.000 |
|
(b)
Inventories |
11851.860 |
12836.920 |
11208.260 |
|
(c) Trade
receivables |
3200.100 |
2405.450 |
2731.360 |
|
(d) Cash
and cash equivalents |
2078.400 |
2211.100 |
1541.920 |
|
(e)
Short-term loans and advances |
1681.190 |
2445.800 |
1869.660 |
|
(f) Other
current assets |
375.960 |
590.190 |
0.700 |
|
Total
Current Assets |
20187.510 |
20489.460 |
17351.900 |
|
|
|
|
|
|
TOTAL |
61214.060 |
61120.010 |
58372.060 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2015 (Audited) |
31.03.2014 |
31.03.2013 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
89378.170 |
86100.800 |
85074.910 |
|
|
|
Other Income |
375.460 |
1808.780 |
573.770 |
|
|
|
TOTAL (A) |
89753.630 |
87909.580 |
85648.680 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Cost of Materials Consumed |
54007.140 |
57243.060 |
58673.640 |
|
|
|
Purchase of Stock-in-Trade |
2492.190 |
2502.760 |
2538.950 |
|
|
|
Employee Benefits Expense |
5451.320 |
4866.690 |
4268.520 |
|
|
|
Other Expenses |
14075.590 |
12674.260 |
10685.650 |
|
|
|
Exceptional Items |
0.000 |
710.470 |
0.000 |
|
|
|
Increase/(Decrease) in Work in Process and
Finished Goods |
197.290 |
(1158.670) |
(73.710) |
|
|
|
TOTAL (B) |
76223.530 |
76838.570 |
76093.050 |
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE INTEREST TAX DEPRECIATION AND AMORTISATION (A-B) (C) |
13530.100 |
11071.010 |
9555.630 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
1720.880 |
2446.100 |
2609.730 |
|
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX DEPRECIATION AND AMORTISATION (C-D) (E) |
11809.220 |
8624.910 |
6945.900 |
|
|
|
|
|
|
|
|
|
Less |
DEPRECIATION/
AMORTISATION (F) |
2467.800 |
2480.460 |
2200.710 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX (E-F) (G) |
9341.420 |
6144.450 |
4745.190 |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
2890.610 |
1718.260 |
1619.910 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
(G-H) (I) |
6450.810 |
4426.190 |
3125.280 |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
10383.030 |
7886.600 |
6710.320 |
|
|
|
|
|
|
|
|
|
Less |
APPROPRIATIONS |
|
|
|
|
|
|
|
General Reserve |
|
1000.000 |
1000.000 |
|
|
|
Debenture Redemption Reserve |
|
487.500 |
654.160 |
|
|
|
Proposed Dividend |
|
378.020 |
252.010 |
|
|
|
Dividend Tax |
|
64.240 |
42.830 |
|
|
BALANCE CARRIED
TO THE B/S |
NA |
10383.030 |
7886.600 |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN
FOREIGN CURRENCY |
|
|
|
|
|
|
|
Export Earnings |
|
8142.280 |
8091.670 |
|
|
|
Royalty Received |
|
57.280 |
43.660 |
|
|
|
Cross Charge of Management Expenses |
|
28.100 |
62.440 |
|
|
|
Reimbursement of Expenses Received |
|
30.100 |
36.920 |
|
|
TOTAL EARNINGS |
NA |
8257.760 |
8234.690 |
|
|
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
|
|
Raw Materials |
|
25492.150 |
26222.050 |
|
|
|
Stores & Spares |
|
65.110 |
65.460 |
|
|
|
Capital Goods |
|
503.690 |
1623.420 |
|
|
TOTAL IMPORTS |
NA |
26060.950 |
27910.930 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
|
|
|
|
|
|
-
Basic |
12.70 |
8.78 |
6.20 |
|
|
|
-
Diluted |
12.69 |
8.77 |
6.20 |
|
CURRENT MATURITIES OF LONG TERM DEBT DETAILS
|
Particulars |
31.03.2015 |
31.03.2014 |
31.03.2013 |
|
Current Maturities of Long term debt |
|
|
|
|
Debentures: |
|
|
|
|
1,250 - 11.50 % Non-Convertible Debentures of Rs.1 Million each |
NA |
416.670 |
416.670 |
|
1,000 - 10.15 % Non-Convertible Debentures of Rs.1 Million each |
NA |
1000.000 |
0.000 |
|
TOTAL |
NA |
1416.670 |
416.670 |
|
|
|
|
|
|
Cash generated from operations |
NA |
12520.980 |
8719.990 |
|
Net cash from operating activities |
NA |
11266.620 |
7672.160 |
KEY
RATIOS
|
PARTICULARS |
|
31.03.2015 |
31.03.2014 |
31.03.2013 |
|
Net Profit Margin PAT / Sales |
(%) |
7.22 |
5.14 |
3.67 |
|
|
|
|
|
|
|
Operating Profit Margin (PBDIT/Sales) |
(%) |
15.14 |
12.86 |
11.23 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets) |
(%) |
17.08 |
11.32 |
9.54 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.29 |
0.22 |
0.20 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt /Networth) |
|
0.24 |
0.38 |
0.82 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
0.97 |
0.91 |
0.97 |
STOCK
PRICES
|
Face Value |
Rs.1.00/- |
|
Market Value |
Rs.175.15/- |
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 |
504.090 |
504.090 |
509.090 |
|
Reserves & Surplus |
22802.390 |
26786.320 |
32197.760 |
|
Net
worth |
23306.480 |
27290.410 |
32706.850 |
|
|
|
|
|
|
long-term borrowings |
13383.680 |
7137.330 |
3339.390 |
|
Short term borrowings |
5394.150 |
1806.730 |
4626.600 |
|
Total
borrowings |
18777.830 |
8944.060 |
7965.990 |
|
Debt/Equity
ratio |
0.806 |
0.328 |
0.244 |

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 |
85074.910 |
86100.800 |
89378.170 |
|
|
|
1.206 |
3.806 |

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
|
85074.910 |
86100.800 |
89378.170 |
|
Profit |
3125.280 |
4426.190 |
6450.810 |
|
|
3.67% |
5.14% |
7.22% |

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 |
LITIGATION
DETAILS:
|
KERALA HIGH
COURT Case Status
: PENDING
|
UNSECURED LOAN:
|
Particulars |
31.03.2015 Rs.
In Million |
31.03.2014 Rs.
In Million |
|
Short Term
Borrowings |
|
|
|
Commercial Paper # |
|
0.000 |
|
Buyers Credit - Raw Material |
|
173.800 |
|
Packing Credits |
|
1331.340 |
|
|
|
|
|
TOTAL
|
NA |
1505.140 |
INDEX OF CHARGE:
|
Sr. No. |
Charge ID |
Date of Charge
Creation/Modification |
Charge amount
secured |
Charge Holder |
Address |
Service Request
Number (SRN) |
|
1 |
10364532 |
29/06/2012 |
1,530,000,000.00 |
ICICI BANK LIMITED |
LAND
MARK, RACE COURSE CIRCLE,, VADODARA, GUJARAT |
B43213123 |
|
2 |
10363215 |
29/06/2012 * |
1,000,000,000.00 |
IDBI TRUSTEESHIP SERVICES LIMITED |
ASIAN BUILDING, GROUND FLOOR, 17,, R. KAMANI MARG, BALLARD ESTATE,, MUMBAI, MAHARASHTRA - 400001, INDIA |
B56258189 |
|
3 |
10363216 |
29/06/2012 * |
1,000,000,000.00 |
IDBI TRUSTEESHIP SERVICES LIMITED |
ASIAN BUILDING, GROUND FLOOR, 17,, R. KAMANI MARG, BALLARD ESTATE,, MUMBAI, MAHARASHTRA - 400001, INDIA |
B56258460 |
|
4 |
10347294 |
20/02/2015 * |
300,000,000.00 |
DBS BANK LTD |
UGF, BIRLA TOWER, 25 BARAKHAMBA ROAD, ACTING AS SECURITY TRUSTE TO DBS BANK LTD SINGAPOR, NEW DELHI - 110001, INDIA |
C50618511 |
|
5 |
10347296 |
20/02/2015 * |
432,390,000.00 |
DBS BANK LTD |
UGF,
BIRLA TOWER, 25 BARAKHAMBA ROAD,, ACTING AS |
C50624832 |
|
6 |
10325438 |
20/02/2015 * |
449,000,000.00 |
BNP PARIBAS |
20
COLLER QUAY #, 01-01, TUNG CENTRE, SINGAPORE, |
C51069557 |
|
7 |
10323173 |
20/02/2015 * |
556,750,000.00 |
HSBC BANK (MAURITIUS) LIMITED |
HSBC
CENTRE, 18 CYBERCITY, EBENE, - 999999, MAUR |
C50626894 |
|
8 |
10307999 |
20/02/2015 * |
491,200,000.00 |
ICICI BANK LIMITED |
SUITE 15, PART 3, MUNICIPALITY NO 116, P.O BOX 14 94, BUILDING 114, GOVERNMENT AVENUE, MANAMA, - 316, BAHRAIN |
C50407873 |
|
9 |
10314391 |
20/02/2015 * |
960,000,000.00 |
STANDARD
CHARTERED BANK (ACTING AS AN SECURITY AGE |
CREDIT DOCUMENTATION UNIT, NARAIN MANZIL, 23 BARA KHAMBA ROAD, NEW DELHI, DELHI - 110001, INDIA |
C50635960 |
|
10 |
10268945 |
20/02/2015 * |
916,100,000.00 |
INTERNATIONAL FINANCE CORPORATION |
2121,
PENNSYLVANIA AVENUE, N.W., WASHINGTON, D.C. |
C50632710 |
|
11 |
10270398 |
20/02/2015 * |
924,400,000.00 |
HSBC BANK (MAURITIUS) LIMITED |
HSBC CENTRE, 18 CYBERCITY, EBENE, - 999999, MAURITIUS |
C50625797 |
|
12 |
10264517 |
28/03/2013 * |
1,000,000,000.00 |
STATE BANK OF INDIA |
SECURITIES
AND SERVICES DIVISION, SBI CHENNAI MAI |
B74016429 |
|
13 |
10246213 |
20/02/2015 * |
1,395,000,000.00 |
INTERNATIONAL FINANCE CORPORATION |
2121,
PENNSYLVANIA AVENUE, N.W, WASHINGTON, D.C. |
C50630185 |
|
14 |
10182838 |
23/10/2009 |
1,000,000,000.00 |
YES BANK LIMITED |
9TH
FLOOR, NEHRU CENTRE, DISCOVERY OF INDIA,, DR. |
A72488125 |
|
15 |
10158129 |
28/03/2013 * |
1,250,000,000.00 |
STATE BANK OF INDIA |
SECURITIES
AND SERVICES DIVISION, SBI CHENNAI MAI |
B74016858 |
|
16 |
10134925 |
05/12/2008 |
350,000,000.00 |
UNION BANK OF INDIA |
M. G. ROAD,, ERNAKULAM, KOCHI, KERALA - 682035, INDIA |
A53416228 |
|
17 |
10135740 |
21/11/2008 |
170,000,000.00 |
CANARA BANK |
ERNAKULAM SOUTH BR., CHITTOOR ROAD, ERNAKULAM, KOCHI, KERALA - 682016, INDIA |
A53872719 |
|
18 |
10135118 |
11/11/2008 |
1,000,000,000.00 |
IDBI BANK LIMITED |
11TH FLOOR, SURYA KIRAN BUILDING,, K. G. MARG,, NEW DELHI, DELHI - 110001, INDIA |
A53553483 |
|
19 |
10083902 |
19/12/2007 |
336,800,000.00 |
INFRASTRUCTURE DEVELOPMENT FINANCE COMPANY LIMITED |
ITC
CENTRE, 3RD FLOOR760, ANNA SALAI,, CHENNAI - |
A30397251 |
|
20 |
10041075 |
28/02/2007 |
250,000,000.00 |
BNP PARIBAS |
1ST
FLOOR,EAST TOWERS(SOOD TOWERS), 25-BARAKHAMBA |
A12139358 |
|
21 |
90022854 |
07/02/2003 |
100,000,000.00 |
STANDARD CHARTERED BANK |
SANSAD MARG, NEW DELHI, DELHI, INDIA |
- |
|
22 |
90022207 |
18/10/1996 * |
47,500,000.00 |
UNION BANK OF INDIA |
M. G. ROAD, ERNAKULAM, KERALA, INDIA |
- |
|
23 |
90022177 |
18/10/1996 * |
19,000,000.00 |
STATE BANK OF MYSORE |
3;
4 & 5; D. D. A. BUILDING, NEHRU PLACE, NEW DEL |
- |
|
24 |
90022094 |
18/10/1996 * |
92,800,000.00 |
STATE BANK OF PATIALA |
28; K. G. MARG, NEW DELHI, DELHI - 110001, INDIA |
- |
|
25 |
90022066 |
18/10/1996 * |
13,230,000.00 |
BANK OF INDIA |
COLLIS ESTATE, M. G. ROAD; ERNAKULAM, KOCHI, KERALA - 682016, INDIA |
- |
|
26 |
90022065 |
25/04/1994 |
8,685,000.00 |
BANK OF INDIA |
COLLIS ESTATE, M. G. ROAD; ERNAKULAM, KOCHI, KERALA - 682016, INDIA |
- |
|
27 |
90022057 |
18/10/1996 * |
13,500,000.00 |
STATE BANK OF MYSORE |
3; 4 & 5; D. D. A BUILDING, NEHRU PLACE, NEW DELHI, DELHI - 110019, INDIA |
- |
|
28 |
90020905 |
20/02/2015 * |
14,500,000,000.00 |
STATE BANK OF INDIA |
INDUSTRIAL
FINANCE BRANCH 14-15TH FLOOR,, JAWAHAR |
C50741073 |
*Date of modification Charges
FIXED ASSETS:
· Land
· Buildings
· Plant and Machinery
· Electrical Installation
· Furniture and Fixtures
· Office Equipments
· Vehicles
· 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 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.63.38 |
|
|
1 |
Rs.97.65 |
|
Euro |
1 |
Rs.70.43 |
INFORMATION DETAILS
|
Analysis Done by
: |
KAR |
|
|
|
|
Report Prepared
by : |
NKT |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
8 |
|
PAID-UP CAPITAL |
1~10 |
8 |
|
OPERATING SCALE |
1~10 |
8 |
|
FINANCIAL
CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
8 |
|
--PROFITABILITY |
1~10 |
8 |
|
--LIQUIDITY |
1~10 |
8 |
|
--LEVERAGE |
1~10 |
8 |
|
--RESERVES |
1~10 |
8 |
|
--CREDIT LINES |
1~10 |
8 |
|
--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 |
|
72 |
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.