MIRA INFORM REPORT

 

 

Report No. :

326337

Report Date :

06.06.2015

 

IDENTIFICATION DETAILS

 

Name :

UNICHARM INDIA PRIVATE LIMITED (w.e.f.01.10.2008)

 

 

Formerly Known As :

UNICHARM INDIA HYGIENIC PRIVATE LIMITED

 

 

Registered Office :

Office No. 222 and 244, 246 and 247, 2nd Floor, Centrum Plaza Building, Golf Course Road, Sector – 53, Gurgaon - 122002, Haryana

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

10.07.2008

 

 

Com. Reg. No.:

05-038151

 

 

Capital Investment / Paid-up Capital :

Rs.7193.000 Million

 

 

CIN No.:

[Company Identification No.]

U51391HR2008FTC038151

 

 

TIN No.:

Not Available

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

RTKU00799B

 

 

PAN No.:

[Permanent Account No.]

AABCU0113A

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged in the business of manufacturing and selling personal hygiene products like baby diapers, baby wipes and sanitary napkins.

 

 

No. of Employees :

Information declined by the management.

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (26)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 8860000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

The rating is constrained on account of company’s moderate financial risk profile and huge accumulated losses incurred by the company.

 

However, trade relations are fair. Business is active. Payment are reported to be slow but correct.

 

The company can be considered for business dealings with some caution.

 

NOTES:

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

 

ECGC Country Risk Classification List – 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

 

NOT AVAILABLE

 

 

RBI DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available RBI Defaulters’ list.

 

 

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of 31-03-2013.

 

 

INFORMATION PARTED BY

 

Name :

Mr. Aadhar Girotra

Designation :

Senior Executive Finance

Contact No.:

91-124-4351314

Date :

05.06.2015

 

 

LOCATIONS

 

Registered Office :

Office No.222 and 244, 246 and 247, 2nd Floor, Centrum Plaza Building, Golf Course Road, Sector – 53, Gurgaon - 122002, Haryana, India

Tel. No.:

91-124-4351314 / 4351300 /308

Fax No.:

Not Available

E-Mail :

shalini-chawla@unicharm.com

Website :

http://www.unicharm.co.in

 

 

Corporate Office :

402, Centrum Plaza, Sector - 53, Golf Course Road, Gurgaon – 122001,  Haryana, India

Tel. No.:

91-124-4351300

 

 

Factory 1 :

Plot No. SP3- 67 to 70, Neemarana Industrial State, Majrakath, Phase-3, Japanese Investors Zone, Neemrana - 301705, Rajasthan, India

Tel. No.:

91-149-4670151

 

 

Factory 2 :

Located At :

 

Tamilnadu, India

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Yukihiro Kimura

Designation :

Managing director

Address :

1-5-4-604, Shimo Meguro Ku, Tokyo – 1530064, Japan

Date of Birth/Age :

28.09.1960

Date of Appointment :

25.07.2013

DIN No.:

02183976

 

 

Name :

Mr. Makoto Sasaki

Designation :

Director

Address :

705 Park Nova, Fujisaw A, 545-48, Fujisawas Hi-Tokyo, Japan 2510052

Date of Birth/Age :

27.05.1967

Date of Appointment :

10.07.2008

DIN No.:

02184058

 

 

Name :

Tsutomu Kido

Designation :

Director

Address :

1412-6, Himehaman, Toy Kagawa - 7691602

Date of Birth/Age :

04.01.1965

Date of Appointment :

15.04.2013

DIN No.:

06555682

 

 

Name :

Akifumi Yamauchi

Designation :

Director

Address :

Apartment No.601, Tower B1, Uniworld City, Sector – 31, Gurgaon – 122001, Haryana, India

Date of Birth/Age :

04.02.1965

Date of Appointment :

15.04.2013

DIN No.:

06555687

 

 

Name :

Yoshihiro Miyabayashi

Designation :

Director

Address :

Apartmen Plaza, Residence Unit 35B, Jind Sudhirman, Kay Jakarta

Date of Birth/Age :

26.04.1955

Date of Appointment :

25.07.2013

DIN No.:

06646652

 

 

KEY EXECUTIVES

 

Name :

Mr. Shalini Chawla

Designation :

Company Secretary

Address :

House No. 599, Sector-14, Gurgaon, Haryana, India

Date of Birth/Age :

24.10.1985

Date of Appointment :

11.05.2009

PAN No:

AKCPC5589J

 

 

Name :

Mr. Aadhar Girotra

Designation :

Senior Executive Finance

 

 

MAJOR SHAREHOLDERS

 

As on 30.09.2014

 

Names of Shareholders

 

No. of Shares

Unicharm Corporation, Japan

 

71929999

Yukihiro Kimura

 

1

Total

 

71930000

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2014

 

Category

Percentage

Foreign holdings( Foreign institutional investor(s), Foreign companie(s) Foreign financial institution(s), Non-resident Indian(s) or Overseas Corporate bodies or Others

99.90

Directors or relatives of Directors

0.10

Total

100.00

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Company is engaged in the business of manufacturing and selling personal hygiene products like baby diapers, baby wipes and sanitary napkins.

 

 

Products :

Product Description

Item Code No. (ITC Code)

Baby Diaper

2829

 

 

Brand Names :

Not Available  

 

 

Agencies Held :

Not Available  

 

 

Exports :

 

Products :

Finished Goods

Countries :

  • Nepal
  • Bhutan
  • Maldives

 

 

Imports :

 

Products :

Raw Material

Countries :

  • Japan
  • Thailand

 

 

Terms :

 

Selling :

Cash, L\C and Credit  

 

 

Purchasing :

Cash, L\C and Credit  

 

PRODUCTION STATUS – NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Available  

Name of the Person :

Not Available  

Contact No.:

Not Available  

Since How Long Known :

Not Available  

Experience :

Not Available  

Maximum Limit Dealt :

Not Available  

Remark :

Not Available  

 

 

Customers :

Reference :

Viral Enterprises, Mumbai   

Name of the Person :

Not Available  

Contact No.:

Not Available  

Since How Long Known :

Not Available  

Experience :

Not Available  

Maximum Limit Dealt :

Not Available  

Remark :

Not Available  

 

 

No. of Employees :

Information declined by the management

 

 

Bankers :

Banker Name

ICICI Bank

Branch Address

Gurgaon, Haryana, India 

Person Name (With Designation)

Not Divulged

Contact Number

Not Divulged

Name of Account Holder

Not Divulged

Account Number

Not Divulged

Account Since (Date/Year of Account Opening)

Not Divulged

Average Balance Maintained (If Possible)

Not Divulged

Credit Facilities Enjoyed (If any)

Not Divulged

Account Operation

Not Divulged

Remarks (If any)

Not Divulged

 

 

 

Auditors :

 

Name :

Price Waterhouse

Chartered Accountants

Address :

Building No.8, 7th Floor and 8th Floor Tower B, DLF Cyber City, Gurgaon – 122002, Haryana, India

PAN No.:

AAFFP3698A

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Holding Company :

Unicharm Corporation - Japan

 

 

Fellow Subsidiaries :

  • PT. Uni-Charm Indonesia
  • Uni-Charm (Thailand) Company Limited
  • Unicharm Gulf Hygienic Industries Limited
  • Unicharm Consumer Products (China) Company Limited

 

 

CAPITAL STRUCTURE

 

After 30.09.2014

 

Authorised Capital : Rs. 8000.000 Million

 

Issued, Subscribed & Paid-up Capital : Rs. 7693.000 Million

 

 

As on 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

80000000

Equity Shares

Rs.100/- each

Rs.8000.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

71930000

Equity Shares

Rs.100/- each

Rs.7193.000 Million

 

 

 

 

 

 


FINANCIAL DATA

[all figures are in Rupees Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2014

31.03.2013

31.03.2012

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

7,193.000

5,026.000

3,385.000

(b) Reserves & Surplus

(4,090.962)

(2,741.917)

(1,632.117)

(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)

3,102.038

2,284.083

1,752.883

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

2,244.535

2,153.368

2,219.550

(b) Deferred tax liabilities (Net)

156.456

118.940

54.590

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

11.562

8.671

3.219

Total Non-current Liabilities (3)

2,412.553

2,280.979

2,277.359

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

806.797

519.098

183.035

(c) Other current liabilities

1,768.558

762.501

211.491

(d) Short-term provisions

1.308

0.096

0.070

Total Current Liabilities (4)

2,576.663

1,281.695

394.596

 

 

 

 

TOTAL

8,091.254

5,846.757

4,424.838

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

3,338.741

3,426.742

1,817.481

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

1,895.332

233.076

253.572

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

430.101

227.143

206.064

(e) Other Non-current assets

22.736

14.315

14.300

Total Non-Current Assets

5,686.910

3,901.276

2,291.417

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

976.101

598.913

436.548

(c) Trade receivables

197.698

54.707

45.154

(d) Cash and cash equivalents

1,029.314

1,261.519

1,638.496

(e) Short-term loans and advances

66.952

27.476

10.718

(f) Other current assets

134.279

2.866

2.505

Total Current Assets

2,404.344

1,945.481

2,133.421

 

 

 

 

TOTAL

8,091.254

5,846.757

4,424.838

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

4530.504

2057.564

1346.593

 

 

Other Income

NA

NA

NA

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

 

EXPENSES

NA

NA

NA

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX 

NA

NA

NA

 

 

 

 

 

 

TAX                                                     

NA

NA

NA

 

 

 

 

 

 

PROFIT/(LOSS) AFTER TAX

(1349.046)

(1109.799)

(872.149)

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

(24.37)

(28.25)

(34.80)

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

451.935

128.750

0.000

Cash generated from operations

NA

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/Sales)

(%)

(29.78)

(53.94)

(64.77)

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.87

1.00

1.27

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.93

1.52

5.41

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Share Capital

3385.000

5026.000

7193.000

Reserves & Surplus

(1632.117)

(2741.917)

(4090.962)

Share Application money pending allotment

0.000

0.000

0.000

Net worth

1752.883

2284.083

3102.038

 

 

 

 

long-term borrowings

2219.550

2153.368

2244.535

Short term borrowings

0.000

0.000

0.000

Current Maturities of Long Term Debt

0.000

128.750

451.935

Total borrowings

2219.550

2282.118

2696.470

Debt/Equity ratio

1.266

0.999

0.869

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

1346.593

2057.564

4530.504

 

 

52.798

120.188

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

1346.593

2057.564

4530.504

Profit

(872.149)

(1109.799)

(1349.046)

 

(64.77%)

(53.94%)

(29.78%)

 

 

 

 

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

Yes

8

Designation of contact person

Yes

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)

Yes

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

No

32

Litigations that the firm/promoter involved in

--

33

Market information

--

34

Payments terms

Yes

35

Negative Reporting by Auditors in the Annual Report

No

 

 

 

UNSECURED LOANS:

 

Particulars

31.03.2014

Rs. In Million

31.03.2013

Rs. In Million

LONG TERM BORROWINGS

 

 

Other external commercial borrowings

2,244.535

2,153.368

Total

2,244.535

2,153.368

 

 

GENERAL INFORMATION

 

The Company incorporated on July 10, 2008, is a wholly owned subsidiary of Unicharm Corporation Japan. The Company is engaged in the business of manufacturing and selling personal hygiene products like baby diapers, baby wipes and sanitary napkins in India.

 

 

INDEX OF CHARGES: NO CHARGES EXIST FOR THE COMPANY

 

 

FIXED ASSETS:

 

·         Land

·         Building

·         Plant and Machinery

·         Computer

·         Vehicles

·         Furniture and Fixture

 


CMT REPORT (Corruption, Money Laundering & Terrorism]

 

The Public Notice information has been collected from various sources including but not limited to: The Courts, India Prisons Service, Interpol, etc.

 

1]         INFORMATION ON DESIGNATED PARTY

No exist designating subject or any of its beneficial owners, controlling shareholders or senior officers as terrorist or terrorist organization or whom notice had been received that all financial transactions involving their assets have been blocked or convicted, found guilty or against whom a judgement or order had been entered in a proceedings for violating money-laundering, anti-corruption or bribery or international economic or anti-terrorism sanction laws or whose assets were seized, blocked, frozen or ordered forfeited for violation of money laundering or international anti-terrorism laws.

 

2]         Court Declaration :

No exist to suggest that subject is or was the subject of any formal or informal allegations, prosecutions or other official proceeding for making any prohibited payments or other improper payments to government officials for engaging in prohibited transactions or with designated parties.

 

3]         Asset Declaration :

No records exist to suggest that the property or assets of the subject are derived from criminal conduct or a prohibited transaction.

 

4]         Record on Financial Crime :

            Charges or conviction registered against subject:                                                           None

 

5]         Records on Violation of Anti-Corruption Laws :

            Charges or investigation registered against subject:                                                        None

 

6]         Records on Int’l Anti-Money Laundering Laws/Standards :

            Charges or investigation registered against subject:                                                        None

 

7]         Criminal Records

No available information exist that suggest that subject or any of its principals have been formally charged or convicted by a competent governmental authority for any financial crime or under any formal investigation by a competent government authority for any violation of anti-corruption laws or international anti-money laundering laws or standard.

 

8]         Affiliation with Government :

No record exists to suggest that any director or indirect owners, controlling shareholders, director, officer or employee of the company is a government official or a family member or close business associate of a Government official.

 

9]         Compensation Package :

Our market survey revealed that the amount of compensation sought by the subject is fair and reasonable and comparable to compensation paid to others for similar services.

 

10]        Press Report :

            No press reports / filings exists on the subject.

 

 

CORPORATE GOVERNANCE

 

MIRA INFORM as part of its Due Diligence do provide comments on Corporate Governance to identify management and governance. These factors often have been predictive and in some cases have created vulnerabilities to credit deterioration.

 

Our Governance Assessment focuses principally on the interactions between a company’s management, its Board of Directors, Shareholders and other financial stakeholders.

 

 

CONTRAVENTION

 

Subject is not known to have contravened any existing local laws, regulations or policies that prohibit, restrict or otherwise affect the terms and conditions that could be included in the agreement with the subject.

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs. 63.90

UK Pound

1

Rs. 97.98

Euro

1

Rs. 71.82

 

 

INFORMATION DETAILS

 

Information Gathered by :

DIP

 

Analysis Done by :

KAR

 

 

Report Prepared by :

TRU


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILITY

1~10

--

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--CREDIT LINES

1~10

3

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

NO

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

 

 

 

TOTAL

 

26

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                  Payment record (10%)

Credit history (10%)                   Market trend (10%)                                Operational size (10%)

 


 

RATING EXPLANATIONS

 

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

 

Unlimited

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

 

Large

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

 

Fairly Large

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

 

Satisfactory

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

 

Small

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

 

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

 

Credit not recommended

NB

NEW BUSINESS

 

 

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.