MIRA INFORM REPORT

 

 

Report No. :

326076

Report Date :

06.06.2015

 

IDENTIFICATION DETAILS

 

Name :

VIMAL FIRE CONTROLS PRIVATE LIMITED

 

 

Registered Office :

19-20, Vardhaman Industrial Estate, Behind Punjab and Sind Bank, LBS Marg, Vikhroli (West), Mumbai - 400083, Maharashtra

Tel. No.:

91-22-25783335

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

27.11.1996

 

 

Com. Reg. No.:

11-104191

 

 

Capital Investment / Paid-up Capital :

Rs. 18.000 Million

 

 

CIN No.:

[Company Identification No.]

U29193MH1996PTC104191

 

 

IEC No.:

0397015984

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AAACV9204C

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of firefighting equipments and devices.

 

 

No. of Employees :

50 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (54)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is a well-established company having fine track record.

 

The rating reflects company’s healthy financial risk profile marked by established track record in fire protection systems, healthy capital structure and robust debt protection metrics of the company.

 

Trade relations are reported as fair. Business is active. Payments are reported to be regular and as per commitment.

 

The company can be considered good for normal business dealings at usual trade terms and conditions.

 

NOTES :

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

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL

Rating

Long Term Rating = BBB+

Rating Explanation

Moderate degree of safety and moderate credit risk.

Date

03.03.2014

 

Rating Agency Name

CRISIL

Rating

Short Term Rating = A2+

Rating Explanation

Strong degree of safety and low credit risk.

Date

03.03.2014

 

 

RBI DEFAULTERS’ LIST STATUS

 

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

 

 

EPF (Employee Provident Fund) DEFAILTERS’ 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. P. K. Bhatt

Designation :

Accountant

Contact No.:

91-9879000057

Date :

05.06.2015

 

 

LOCATIONS

 

Registered Office :

19-20, Vardhaman Industrial Estate, Behind Punjab and Sind Bank, LBS Marg, Vikhroli (West), Mumbai - 400083, Maharashtra, India

Tel. No.:

91-22-25783335

Mobile No.:

91-9879000057 (Mr. P. K. Bhatt)

Fax No.:

91-22-25783338

E-Mail :

vfcplbaroda@vimalfire.com

Website :

http://www.vimalfire.com

 

 

Factory :

851/1-B, G.I.D.C. Makapura Industries Estate, P.O. Box No.784, Vadodara – 3901010, Gujarat, India.

Tel. No.:

91-265-2642606 / 2633499 / 2638422

Fax No.:

91-265-2647246

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mr. Yogesh Kantilal Doshi

Designation :

Director

Address :

6, Krishna Kunj, 140-Vallabh Baug Lane, Ghatkopar [East], Mumbai 400077, Maharashtra, India

Date of Birth/Age :

13.11.1966

Qualification :

Graduate

Date of Appointment :

27.11.1996

DIN No.:

00392050

PAN No.:

ABUPD0746P

 

 

Name :

Mr. Bhavesh Chimanlal Doshi

Designation :

Director

Address :

402, Park Land Court, Near Manisha Society, Old Padra Road, Vadodara 390010, Gujarat, India

Date of Birth/Age :

05.03.1967

Date of Appointment :

17.06.1997

DIN No.:

00392115

PAN No.:

ABPPD1540A

 

 

Name :

Mr. Nalin Chimanlal Doshi

Designation :

Director

Address :

Flat No. 2201/2202, Odyssey, Hiranandani Garden, Powai, Mumbai 400076, Maharashtra, India

Date of Birth/Age :

26.07.1957

Date of Appointment :

29.09.2007

DIN No.:

01071108

PAN No.:

ABWPD7894E

 

 

KEY EXECUTIVES

 

Name :

Mr. P. K. Bhatt

Designation :

Accountant

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2014

 

Names of Shareholders

No. of Shares

% of Holdings

Mr. Yogesh Kantilal Doshi

260510

14.47

Mr. Bhavesh Chimanlal Doshi

654540

36.36

Mr. Nalin Chimanlal Doshi

870960

48.39

Mr. Bhavesh Chimanlal Doshi - HUF Karta Bhavesh C. Doshi

13890

0.77

Yogesh K Doshi - HUF

100

0.01

 

 

 

Total

1800000

100.00

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2014

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of firefighting equipments and devices.

 

 

Products :

Not Divulged

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

 

Products :

Raw Material

Countries :

Switzerland

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

 

GENERAL INFORMATION

 

Suppliers :

  • Iceberg Technology – Rajkot, Gujarat, India
  • Kulubi Steel – Vadodara, Gujarat, India

 

 

Customers :

  • Indian Oil Corporation Limited
  • Hindustan Petroleum Corporation Limited
  • Bharat Petroleum Corporation Limited
  • Oil and Natural Gas Corporation Limited
  • Chennai Petroleum Corporation Limited
  • Kochi Refineries Limited
  • Gas Authority of India Limited
  • Oil India Limited
  • IBP Co. Limited
  • Reliance Industries Limited
  • National Thermal Power Corporation
  • National Fertiliser Limited

 

 

No. of Employees :

50 (Approximately)

 

 

Bankers :

  • Bank of India, Vadodara Main Branch, Gujarat, India
  • Union Bank of India, Vadodara Branch, Gujarat, India

 

 

Facilities :

(Rs. In Million)

SECURED LOAN

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

Other loans and advances

11.506

16.833

 

 

 

SHORT TERM BORROWING

 

 

Loans and advances from related parties

92.500

0.000

Loan repayable on demand from banks

0.477

34.185

 

 

 

Total

104.483

51.018

 

Auditors :

 

Name :

Y. Iyer and Company

Chartered Accountants

Address :

Flat No.04, Bijal Appartment, Opposite Crossword, Alkapuri, Near Arunoday Society, Vadodara-390005, Gujarat, India

PAN No.:

AACPI7857D

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

 

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

3000000

Equity Shares

Rs.10/- each

Rs. 30.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1800000

Equity Shares

Rs.10/- each

Rs. 18.000 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

18.000

18.000

18.000

(b) Reserves & Surplus

476.800

302.945

188.635

(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)

494.800

320.945

206.635

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

11.531

25.947

29.423

(b) Deferred tax liabilities (Net)

0.332

0.149

0.427

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

11.863

26.096

29.850

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

92.977

34.632

74.405

(b) Trade payables

704.063

350.704

110.424

(c) Other current liabilities

52.372

12.534

6.836

(d) Short-term provisions

5.166

2.629

39.500

Total Current Liabilities (4)

854.578

400.499

231.165

 

 

 

 

TOTAL

1361.241

747.540

467.650

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

48.846

36.484

34.043

(ii) Intangible Assets

0.012

0.012

0.000

(iii) Capital work-in-progress

0.000

0.000

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.283

0.257

7.071

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

45.119

44.005

12.006

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

94.260

80.758

53.120

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

154.222

205.801

117.546

(c) Trade receivables

855.670

259.929

71.738

(d) Cash and cash equivalents

227.221

137.291

124.218

(e) Short-term loans and advances

29.602

62.104

96.360

(f) Other current assets

0.266

1.657

4.668

Total Current Assets

1266.981

666.782

414.530

 

 

 

 

TOTAL

1361.241

747.540

467.650

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

 

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

1884.469

1138.246

815.158

 

 

Other Income

 

 

 

 

 

TOTAL                                    

1884.469

1138.246

815.158

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

1602.466

940.401

661.999

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

282.003

197.845

153.159

 

 

 

 

 

Less

FINANCIAL EXPENSES                                   

11.404

10.931

19.640

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

270.599

186.914

133.519

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

8.993

7.694

6.839

 

 

 

 

 

Less/ Add

EXCEPTIONAL ITEMS

0.131

-1.076

0.046

 

 

 

 

 

 

PROFIT BEFORE TAX

261.737

178.144

126.634

 

 

 

 

 

Less

TAX                                                                 

87.882

60.023

39.508

 

 

 

 

 

 

PROFIT AFTER TAX

173.855

118.121

87.126

 

 

 

 

 

 

Earnings Per Share (Rs.)

96.59

65.62

48.40

 

 

Particulars

 

 

 

31.03.2015

Sales Turnover

 

 

1760.000

 

 

 

 

 

Expected Sales (2015-16): Rs. 2000.000 Million Mr. P.K. Bhatt

 

The above information has been parted by Mr. P.K. Bhatt (Accountant)

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

 

31.03.2013

31.03.2012

Current Maturities of Long term debt

NA

NA

NA

Cash generated from operations

NA

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

9.23

10.38

10.69

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

14.96

17.38

18.79

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

19.23

23.84

27.49

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.53

0.56

0.61

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.21

0.19

0.50

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.48

1.66

1.79

 

 

 

 

 

 

 

 

 

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

18.000

18.000

18.000

Reserves & Surplus

188.635

302.945

476.800

Share Application money pending allotment

0.000

0.000

0.000

Net worth

206.635

320.945

494.800

 

 

 

 

long-term borrowings

29.423

25.947

11.531

Short term borrowings

74.405

34.632

92.977

Current Maturities of Long Term Debt

0.000

0.000

0.000

Total borrowings

103.828

60.579

104.508

Debt/Equity ratio

0.502

0.189

0.211

 

 

 

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

815.158

1138.246

1884.469

 

 

39.635

65.559

 

 

 

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

815.158

1138.246

1884.469

Profit

87.126

118.121

173.855

 

10.69%

10.38%

9.23%

 

 

 

 

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

No

18

Major suppliers

Yes

19

Major customers

Yes

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

Yes

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

------

33

Market information

------

34

Payments terms

Yes

35

Negative Reporting by Auditors in the Annual Report

No

 

 

 

 

 

UNSECURED LOAN

 

Particulars

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

Loans and advances from related parties

0.025

9.114

 

 

 

SHORT TERM BORROWING

 

 

Loans repayable on demand from banks

0.000

0.447

Total

0.025

9.561

 

 

 

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10517611

06/08/2014

7,500,000.00

Bank of India

Vadodara Main Branch, P. B. No. 132, Raopura, Vadodara, Gujarat - 390001,

 INDIA

C18908186

2

10484811

03/03/2014

2,211,000.00

Bank of India

Vadodara Main Branch, P. B. No. 132, Raopura, Vadodara, Gujarat - 390001,

INDIA

C00485730

3

10464143

18/11/2013

7,864,000.00

Bank of India

Vadodara Main Branch, P. B. No. 132, Raopura, Vadodara, Gujarat - 390001,

INDIA

B91101279

4

10264830

27/01/2011

5,900,000.00

SMALL INDUSTRIES DEVELOPMENT BANK OF INDIA

1ST FLOOR, LAND MARK BUILDING, RACE COURSE CIRCLE, VADODARA,

Gujarat - 390007,

 INDIA

B04681300

5

10195979

17/09/2014 *

650,000,000.00

Bank of India

Vadodara Main Branch, P. B. No. 132, Raopura, Vadodara, Gujarat - 390001,

INDIA

C29789476

 

* Date of charge modification

 

 

FIXED ASSETS

 

  • Plant and Equipments
  • Furniture and Fixture
  • Vehicles
  • Motor Vehicles
  • Plant and Equipments
  • Factory Equipments
  • Office Equipments
  • Computer Equipments

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 :

REK

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

JYO

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

6

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILITY

1~10

6

--LIQUIDITY

1~10

6

--LEVERAGE

1~10

6

--RESERVES

1~10

6

--CREDIT LINES

1~10

6

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

54

 

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.