MIRA INFORM REPORT

 

 

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, Cherupushpam Building, Shanmugham Road, Ernakulam – 682031, Kerala, India

Tel. No.:

91-484-2381902 to 03/ 2381895/ 2381808/ 2381895/2372767/ 2370780

Fax No.:

91-484-2370351

E-Mail :

info@apollotyres.com

pn.wahal@apollotyres.com

Website :

http://www.apollotyres.com

 

 

Head/ Corporate Office :

Apollo House, 7, Institutional Area, Sector 32, Gurgaon - 122001, Haryana, India

Tel. No.:

91-124-6383002 to 18/ 2721000

Fax No.:

91-124-6383017/ 3021

E-Mail :

pn.wahal@apollotyres.com

 

 

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:

 

·         South Africa

·         Zimbabwe

·         Netherlands

 

 

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

 

 

http://www.bseindia.com/images/clear.gif(1) Indian

 

 

Individuals / Hindu Undivided Family

5330791

1.05

http://www.bseindia.com/include/images/clear.gifBodies Corporate

216949951

42.62

http://www.bseindia.com/include/images/clear.gifSub Total

222280742

43.67

http://www.bseindia.com/include/images/clear.gif(2) Foreign

 

 

http://www.bseindia.com/include/images/clear.gifIndividuals (Non-Residents Individuals / Foreign Individuals)

1977000

0.39

http://www.bseindia.com/include/images/clear.gifSub Total

1977000

0.39

Total shareholding of Promoter and Promoter Group (A)

224257742

44.06

(B) Public Shareholding

 

 

http://www.bseindia.com/include/images/clear.gif(1) Institutions

 

 

http://www.bseindia.com/include/images/clear.gifMutual Funds / UTI

39338143

7.73

http://www.bseindia.com/include/images/clear.gifFinancial Institutions / Banks

294862

0.06

http://www.bseindia.com/include/images/clear.gifCentral Government / State Government(s)

10000000

1.96

http://www.bseindia.com/include/images/clear.gifInsurance Companies

2045000

0.40

http://www.bseindia.com/include/images/clear.gifForeign Institutional Investors

132311952

25.99

http://www.bseindia.com/include/images/clear.gifAny Others (Specify)

27889475

5.48

http://www.bseindia.com/include/images/clear.gifAny Other

3942989

0.77

http://www.bseindia.com/include/images/clear.gifForeign Portfolio Investments Corporation

23946486

4.70

http://www.bseindia.com/include/images/clear.gifSub Total

211879432

41.62

http://www.bseindia.com/include/images/clear.gif(2) Non-Institutions

 

 

http://www.bseindia.com/include/images/clear.gifBodies Corporate

10412587

2.05

http://www.bseindia.com/include/images/clear.gifIndividuals

 

 

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

http://www.bseindia.com/include/images/clear.gifAny Others (Specify)

28266247

5.55

http://www.bseindia.com/include/images/clear.gifNon Resident Indians

2601046

0.51

http://www.bseindia.com/include/images/clear.gifTrusts

21465608

4.22

http://www.bseindia.com/include/images/clear.gifForeign Nationals

680

0.00

http://www.bseindia.com/include/images/clear.gifClearing Members

2765433

0.54

http://www.bseindia.com/include/images/clear.gifUnclaimed Suspense A/c

1433480

0.28

http://www.bseindia.com/include/images/clear.gifSub Total

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

http://www.bseindia.com/include/images/clear.gif(1) Promoter and Promoter Group

0

0.00

http://www.bseindia.com/include/images/clear.gif(2) Public

0

0.00

http://www.bseindia.com/include/images/clear.gifSub Total

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 :

  • Automobile Tyres
  • Automobile Tubes
  • Automobile Flaps
  • Camel Black
  • Rethreading Materials

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

Not Available

 

PRODUCTION STATUS – NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Company Name :

Not Available

Name of the Person :

Not Available

Contact No.:

Not Available

Since How Long Known :

Not Available

Maximum Limit Dealt :

Not Available

Experience :

Not Available

Remark :

Not Available

 

 

 

Customers :

Company Name :

Not Available

Name of the Person :

Not Available

Contact No.:

Not Available

Since How Long Known :

Not Available

Maximum Limit Dealt :

Not Available

Experience :

Not Available

Remark :

Not Available

 

 

 

No. of Employees :

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 :

Secured Loan

As on 31.03.2015

[Rs. in Million]

As on 31.03.2014

[Rs. in Million]

Long Term Borrowings

 

 

1,000 - 9.40 % Non-Convertible Debentures of Rs. 1 Million each

 

1000.000

1,000 - 10.15 % Non-Convertible Debentures of Rs. 1 Million each

 

1000.000

1,000 - 10.15 % Non-Convertible Debentures of Rs. 1 Million each

 

0.000

1,250 - 11.50 % Non-Convertible Debentures of Rs. 1 Million each

 

416.670

Term Loans

 

 

From Banks:

 

 

External Commercial borrowings (ECB)

 

2306.000

Rupee Term Loans

 

333.330

From Others:

 

 

International Finance Corporation - Loan A

 

902.740

International Finance Corporation - Loan B Bharat

 

598.710

Earthmovers Limited (BEML)

 

412.450

Deferred Payment Liabilities:

 

 

Deferred Payment Credit I

 

155.320

Deferred Payment Credit II

 

12.110

 

 

 

Short Term Borrowings

 

 

Buyer’s Credit - Raw Material *

 

0.000

Packing Credit

 

299.570

Banks - Cash Credit (Repayable on Demand) *

 

2.020

 

 

 

TOTAL

NA

7438.920

 

 

 

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 INFORMATION SYSTEM

Case Status         :  PENDING

Status of          CENTRAL EXICISE APPE  16        of    2014           

COMMISSIONER OF CENTRAL EXCISE                 Vs.                  M/S.APOLLO TYRES LTD.

Pet's Adv.            :   SRI.JOHN VARGHESE,SC,CEN.                   

Res's Adv.           :   SRI.V.ABRAHAM MARKOS    

Last Listed On2 :     10-10-2014     

Category             :   Central Excise Appeal

CONNECTED APPLICATION (S)
No Connected Application

CONNECTED MATTER (S)
No Connected Matter

Case Updated on:   Tuesday, November 25, 2014

 

 

 

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
- 390007, INDIA

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
SECURITY TRUSTE TO DBS BANK LTD, SINGAPOR, NEW DELHI, DELHI - 110001, INDIA

C50624832

6

10325438

20/02/2015 *

449,000,000.00

BNP PARIBAS

20 COLLER QUAY #, 01-01, TUNG CENTRE, SINGAPORE,
SINGAPORE, - 049319, SINGAPORE

C51069557

7

10323173

20/02/2015 *

556,750,000.00

HSBC BANK (MAURITIUS) LIMITED

HSBC CENTRE, 18 CYBERCITY, EBENE, - 999999, MAUR
ITIUS

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
NT)

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.
20433, WASHINGTON, - 20433, UNITED STATES OF AMERICA

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
N BR., 84, RAJAJI SALAI,, CHENNAI, TAMIL NADU - 60
0001, INDIA

B74016429

13

10246213

20/02/2015 *

1,395,000,000.00

INTERNATIONAL FINANCE CORPORATION

2121, PENNSYLVANIA AVENUE, N.W, WASHINGTON, D.C.
20433, WASHINGTON, - 20433, UNITED STATES OF AMER
ICA

C50630185

14

10182838

23/10/2009

1,000,000,000.00

YES BANK LIMITED

9TH FLOOR, NEHRU CENTRE, DISCOVERY OF INDIA,, DR.
ANNIE BESANT ROAD, WORLI,, MUMBAI, MAHARASHTRA -
400018, INDIA

A72488125

15

10158129

28/03/2013 *

1,250,000,000.00

STATE BANK OF INDIA

SECURITIES AND SERVICES DIVISION, SBI CHENNAI MAI
N BR., 84, RAJAJI SALAI,, CHENNAI, TAMIL NADU - 600001, INDIA

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 -
600 002, CHENNAI - 600 002, TAMIL NADU - 600002, INDIA

A30397251

20

10041075

28/02/2007

250,000,000.00

BNP PARIBAS

1ST FLOOR,EAST TOWERS(SOOD TOWERS), 25-BARAKHAMBA
ROAD, NEW DELHI, DELHI - 110001, INDIA

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
HI, DELHI - 110019, INDIA

-

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
VYAPAR BHAWAN, 1, TOLSTOY MARG, JANPATH, NEW DELHI - 110001, INDIA

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, 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.63.38

UK Pound

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

 

 

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.