MIRA INFORM REPORT

 

 

Report No. :

326325

Report Date :

08.06.2015

 

IDENTIFICATION DETAILS

 

Name :

SCHIFFER AND MENEZES INDIA PRIVATE LIMITED (w.e.f. 28.09.2006)

 

 

Formerly Known As :

MSJ BRUSHES PRIVATE LIMITED

 

COSME COSMETICS PRIVATE LIMITED

 

 

Registered Office :

CMM Building, Rua De Ourem, Panaji – 403 001, Goa

el. No.:

91-9822142671

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

11.09.1997

 

 

Com. Reg. No.:

24-002433

 

 

Capital Investment / Paid-up Capital :

Rs. 92.117 Million

 

 

CIN No.:

[Company Identification No.]

U28122GA1997PTC002433

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

BLRM06046F

 

 

PAN No.:

[Permanent Account No.]

AACCM0106E

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged in the manufacture of toothbrushes and plastic toys.

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

A (62)

 

RATING

STATUS

PROPOSED CREDIT LINE

56-70

A

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

Fairly Large

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

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

 

The rating reflects company’s healthy financial risk profile marked by adequate liquidity position and decent profitability margins 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

Not Available

Rating

Not Available

Rating Explanation

Not Available

Date

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) 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 DENIED BY

 

Name :

Mr. Neelesh Subhedar

Designation :

Deputy General Manager Finance

Contact No.:

91-9822142671

Date :

06.06.2015

 

 

LOCATIONS

 

Registered Office :

CMM Building, Rua De Ourem, Panaji – 403 001, Goa

Tel. No.:

Not Available

Mobile No.:

91-9822142671 (Mr. Neelesh Subhedar)

Fax No.:

Not Available

E-Mail :

neelesh@schiffer-menezes.com

 

 

Factory :

Plot L-27, Verna Industrial Estate, Phase II A, Verna – 403 722, Goa, India

Tel. No.:

91-832-6694141-142 / 6680193 / 94 / 95 / 96

Fax No.:

91-832-6694114

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Menezes Maria Cedric

Designation :

Manager

Address :

House No. 43, Almirante Reis Road, Altinho, Panaji – 403001, Goa, India

Date of Birth/Age :

13.05.1957

Date of Appointment :

01.04.2005

DIN No.:

00351060

 

 

Name :

Menezes Maria Genevieve

Designation :

Director

Address :

House No. 43, Almirante Reis Road, Altinho, Panaji – 403001, Goa, India

Date of Birth/Age :

14.08.1968

Date of Appointment :

01.06.2008

DIN No.:

00296758

 

 

Name :

Dirk Danne

Designation :

Director

Address :

Grentweg 8, Northine Westphalia, Pulheim, Germany – 50259

Date of Birth/Age :

13.05.1971

Date of Appointment :

07.05.2012

DIN No.:

05271591

 

 

KEY EXECUTIVES

 

Name :

Mr. Neelesh Subhedar

Designation :

Deputy General Manager Finance

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2014

 

Names of Shareholders

No. of Shares

No. of Shares

Menezes Nathan

37500

4.07

Menezes Brandon

37500

4.07

Schiffer Ind Beteilungs

451375

49.00

Menezes Maria Genevieve

194680

21.13

Menezes Maria Cedric

200118

21.72

 

 

 

Total

921173

100.00

 

 

 

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

49.00

Directors or relatives of Directors

51.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in the manufacture of toothbrushes and plastic toys.

 

 

Products :

Not Divulged

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

 

 

GENERAL INFORMATION

 

Suppliers :

Not Divulged

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

Customers :

Not Divulged

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

No. of Employees :

Information declined by the management

 

 

Bankers :

  • HDFC Bank Limited, Hdfc Bank Housesenapati Bapat Marg, Lower Parel West, Mumbai – 400013,  Maharashtra, India
  • Bank Of Baroda, Panaji Branch, Opp. Azad Maidan, Post Box No. 236, Panaji – 403001, Goa, India

 

 

Facilities :

(Rs. In Million)

SECURED LOAN

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

Rupee term loan from banks

68.421

19.974

 

 

 

SHORT TERM BORROWING

 

 

Term loan from banks

39.315

19.718

Working capital loans from banks

119.553

112.706

Total

227.289

152.398

 

Banking Relations :

 

 

 

Auditors :

 

Name :

P.V. Bhandare and Company

Chartered Accountant

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

--

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1000000

Equity Shares

Rs.10/- each

Rs. 100.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

921173

Equity Shares

Rs.10/- each

Rs. 92.117 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

92.117

92.117

87.053

(b) Reserves & Surplus

411.133

353.746

269.584

(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)

503.250

445.863

356.637

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

68.421

19.974

11.258

(b) Deferred tax liabilities (Net)

21.955

15.061

0.000

(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)

90.376

35.035

11.258

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

158.868

132.425

28.009

(b) Trade payables

117.499

89.607

77.134

(c) Other current liabilities

50.310

24.167

4.968

(d) Short-term provisions

172.953

161.133

102.061

Total Current Liabilities (4)

499.630

407.332

212.172

 

 

 

 

TOTAL

1093.256

888.230

580.067

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

513.282

366.755

254.160

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

29.573

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.102

0.102

0.102

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

513.384

396.430

254.262

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

141.017

122.519

101.227

(c) Trade receivables

237.611

252.678

131.483

(d) Cash and cash equivalents

38.394

14.464

29.429

(e) Short-term loans and advances

162.850

102.139

63.666

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

579.872

491.800

325.805

 

 

 

 

TOTAL

1093.256

888.230

580.067

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

 

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

1036.034

866.849

715.908

 

 

Other Income

24.538

20.107

14.380

 

 

TOTAL                                    

1060.572

886.956

730.288

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

 

PROFIT BEFORE TAX

157.760

187.362

137.415

 

 

 

 

 

Less

TAX                                                                 

54.031

59.353

22.399

 

 

 

 

 

 

PROFIT AFTER TAX

103.729

128.009

115.016

 

 

 

 

 

 

Earnings Per Share (Rs.)

112.61

138.96

124.86

 

 

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)

(%)

10.01

14.77

16.07

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

14.43

21.82

23.69

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.31

0.42

0.39

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.45

0.34

0.11

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.16

1.21

1.54

 

 

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

87.053

92.117

92.117

Reserves & Surplus

269.584

353.746

411.133

Share Application money pending allotment

0.000

0.000

0.000

Net worth

356.637

445.863

503.250

 

 

 

 

long-term borrowings

11.258

19.974

68.421

Short term borrowings

28.009

132.425

158.868

Current Maturities of Long Term Debt

0.000

0.000

0.000

Total borrowings

39.267

152.399

227.289

Debt/Equity ratio

0.110

0.342

0.452

 

 

 

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

715.908

866.849

1036.034

 

 

21.084

19.517

 

 

 

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

715.908

866.849

1036.034

Profit

115.016

128.009

103.729

 

16.07%

14.77%

10.01%

 

 

 

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)

No

16

No. of employees

No

17

Details of sister concerns

No

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

No

35

Negative Reporting by Auditors in the Annual Report

No

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10526315

09/12/2014 *

140,000,000.00

HDFC BANK LIMITED

HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL W, MUMBAI,

 Maharashtra - 400013,

INDIA

C39955786

2

10438733

13/07/2013

50,000,000.00

HDFC BANK LIMITED

HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL W, MUMBAI,

Maharashtra - 400013,

INDIA

B80367477

3

10436650

26/06/2013

50,000,000.00

HDFC BANK LIMITED

HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL W, MUMBAI,

Maharashtra - 400013,

 INDIA

B79532941

4

10434896

05/06/2013

50,000,000.00

HDFC BANK LIMITED

HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL W, MUMBAI,

 Maharashtra - 400013,

INDIA

B78764297

5

10449225

15/04/2013

50,000,000.00

HDFC BANK LIMITED

HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL W, MUMBAI,

 Maharashtra - 400013,

INDIA

B80790405

6

10422947

05/03/2014 *

100,000,000.00

HDFC BANK LIMITED

HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL W, MUMBAI,

Maharashtra - 400013,

INDIA

C00722041

7

10405419

05/02/2013

90,000,000.00

BANK OF BARODA

PANAJI BRANCH, OPP. AZAD MAIDAN, POST BOX NO. 236, PANAJI, Goa - 403001,

 INDIA

B68763549

8

10406019

16/01/2013

50,000,000.00

HDFC BANK LIMITED

HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL W, MUMBAI,

Maharashtra - 400013,

 INDIA

B68913656

 

* Date of charge modification

 

 

FIXED ASSETS

 


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 :

NYA

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

JYO

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

7

PAID-UP CAPITAL

1~10

6

OPERATING SCALE

1~10

7

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

7

--PROFITABILITY

1~10

7

--LIQUIDITY

1~10

7

--LEVERAGE

1~10

7

--RESERVES

1~10

7

--CREDIT LINES

1~10

7

--MARGINS

-5~5

---

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

YES

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

62

 

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.