MIRA INFORM REPORT

 

 

Report No. :

327439

Report Date :

15.06.2015

 

IDENTIFICATION DETAILS

 

Name :

VALIANT ORGANICS PRIVATE LIMITED

 

 

Registered Office :

109, Udyog Kshetra, 1st Floor, Mulund Goregaon Link Road, Mulund (West), Mumbai – 400080, Maharashtra

Tel. No.:

91-22-25913767

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

16.02.2005

 

 

Com. Reg. No.:

11-151348

 

 

Capital Investment / Paid-up Capital :

Rs. 3.640 Millions

 

 

CIN No.:

[Company Identification No.]

U24230MH2005PTC151348

 

 

IEC No.:

0388044071

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMV12015D

 

 

PAN No.:

[Permanent Account No.]

AACCV0024A

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer, Exporter and Importer of Organic Chemicals.

 

 

No. of Employees :

50 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (50)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company incorporated during the year 2005 having a satisfactory track record.

 

Available financials indicates company sound financial risk profile marked by healthy reserves position and decent profitability of the company.

 

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

 

The company can be considered normal for 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

 

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. Arvind Kanji Chheda

Designation :

Director

Contact No.:

91-22-25913767

Date :

15.06.2015

 

 

LOCATIONS

 

Registered Office :

109, Udyog Kshetra, 1st Floor, Mulund Goregaon Link Road, Mulund (West), Mumbai – 400080, Maharashtra, India

Tel. No.:

91-22-25913767/ 25913768/ 25913766/ 55976640

Mob. No.:

91-9820180395 (Mr. Arvind Kanji Chheda)

Fax No.:

91-22-25913765

E-Mail :

info@aartigroup.com

arwind@aartigroup.com

valiant@bom3.vsnl.net.in

suhas.chewle@aartigroup.in

Area :

300 Sq. ft.

Location :

Owned

 

 

Factory :

2906 and 755, GIDC, Sarigam – 396155, Gujarat, India 

Area :

6000 Sq. ft.

Location :

Leased

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mr. Hemchand Lalji Gala

Designation :

Director

Address :

3-B, Amrit, P.M. Road, Santacruz (West), Mumbai-400054, Maharashtra, India

Date of Birth/Age :

24.11.1945

Qualification :

Chemicals Engineer

Date of Appointment :

16.02.2005

Din No.:

01587225

 

 

Name :

Mr. Arvind Kanji Chheda

Designation :

Director

Address :

A-8, Mahesh Apartment, B M Bhargava Marg, Santacruz (West), Mumbai – 400054, Maharashtra, India

Date of Birth/Age :

01.07.1959

Qualification :

Diploma Commerce

Date of Appointment :

16.02.2005

Din No.:

00299741

 

 

Name :

Mr. Vicky Hemchand Gala

Designation :

Director

Address :

3-B, Amrit P.M. Road, Santacruz (West), Mumbai-400054, Maharashtra, India

Date of Birth/Age :

05.05.1981

Date of Appointment :

01.04.2012

Din No.:

05235515

 

 

Name :

Mr. Vishnu Jotiram Sawant

Designation :

Director

Address :

Government Employee Shanti Co-operative Housing Society Limited, Plot No. 1514, H. Room No. E-403, Chanod Vapi, Valsad-396195, Gujarat, India

Date of Birth/Age :

01.06.1962

Date of Appointment :

06.04.2011

Din No.:

03477593

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2014

 

Names of Shareholders

No. of Shares

Percentage of Holding

Hemchand Lalji Gala

35627

9.79

Arvind K. Chheda

45504

12.50

Aarti Rajendra Gogri

47324

13.00

Manisha Rashesh Gogri

61886

17.00

Meena Manoj Chheda

45504

12.50

Bhanumati Mohan Savla

34613

9.51

Dhanvanti Hemchand Gala

20767

5.70

Vicky Hemchand Gala

34613

9.51

Sumeet Mohanlal Savla

38194

10.49

Total

 

364032

100.00

 

 

 

 

AS ON 30.09.2014

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

Directors or relatives of Directors

38.00

Other top fifty shareholders

62.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer, Exporter and Importer of Organic Chemicals.

 

 

Products :

·         Para Chloro Phenol

·         4-Di Chloro Phenol

·         Ortho Choloro Phenol

·         6-Di Chloro Phenol

·         Dyes

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

 

Products :

Organic Chemicals

Countries :

·         USA

·         Europe

·         Japan

 

 

Imports :

 

Products :

Raw Materials

Countries :

·         USA

·         Europe

·         Taiwan

·         Korea

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

PRODUCTION STATUS: NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference:

Sonkamal Enterprises Private Limited

Name of the Person (Designation):

Not Divulged

Contact Number:

Not Divulged

Since how long known:

Not Divulged

Maximum limit dealt:

Not Divulged

Experience:

Not Divulged

Remark

Not Divulged

 

 

Customers :

Manufacturer

 

Reference:

Not Divulged

Name of the Person (Designation):

Not Divulged

Contact Number:

Not Divulged

Since how long known:

Not Divulged

Maximum limit dealt:

Not Divulged

Experience:

Not Divulged

Remark

Not Divulged

 

 

No. of Employees :

50 (Approximately)

 

 

Bankers :

Bank Name:

Not Divulged

Branch:

Not Divulged

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 A/c Opening):

Not Divulged

Average Balance Maintained (Optional):

Not Divulged

Credit Facilities Enjoyed (CC/OD/Term Loan):

Not Divulged

Account Operation:

Not Divulged

Remarks:

Not Divulged

 

·         HDFC Bank, HDFC Bank House, Senapati Bapat Marg, Lower Parel (West), Mumbai – 400013, Maharashtra, India

 

·         Citibank N.A., Bandra Kurla Complex, Mumbai, Maharashtra, India

 

 

Facilities :

SECURED LOANS

31.03.2014

(Rs. In Million)

31.03.2013

(Rs. In Million)

SHORT TERM BORROWINGS

 

 

Working Capital Loans From Banks

7.127

6.704

Total

7.127

6.704

 

NOTE:

 

Working capital loan of Rs. 60.000 Million (Previous Year Rs. 60.000 Million) from Citi Bank (Previous Year with HDFC Bank) are secured by hypothecation of stock and book debts of the respective activities and collateral security is provided by creating equitable mortgage of the properties held by the company, actual utilization of such facilities, during the year was as follows.

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Madan Dedhia and Associates

Chartered Accountants

Address :

204, Chheda Bhavan, 98, Surat Street, Masjid East, Mumbai-400009, Maharashtra, India

Income-tax PAN of auditor or auditor's firm :

AAAPV8139M

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

--

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

750000

Equity Shares

Rs.10/- each

Rs.7.500 Million

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

364032

Equity Shares

Rs.10/- each

Rs.3.640 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

3.640

3.640

4.278

(b) Reserves & Surplus

183.360

145.802

151.411

(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)

187.000

149.442

155.689

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

13.873

13.003

11.808

(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)

13.873

13.003

11.808

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short-term borrowings

50.227

23.104

20.106

(b) Trade payables

56.811

50.571

27.134

(c) Other current liabilities

1.278

1.220

1.142

(d) Short-term provisions

65.340

39.037

47.072

Total Current Liabilities (4)

173.656

113.932

95.454

 

 

 

 

TOTAL

374.529

276.377

262.951

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

109.992

97.652

95.845

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

3.732

0.000

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

22.323

24.823

3.916

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

2.019

2.043

1.367

(e) Other Non-current assets

0.016

0.033

0.049

Total Non-Current Assets

138.082

124.551

101.177

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

66.009

25.180

32.348

(c) Trade receivables

105.221

65.928

61.762

(d) Cash and cash equivalents

8.018

24.574

25.832

(e) Short-term loans and advances

57.199

36.144

41.832

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

236.447

151.826

161.774

 

 

 

 

TOTAL

374.529

276.377

262.951

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

425.098

339.945

326.767

 

 

Other Income

14.003

12.215

5.124

 

 

TOTAL                                    

439.101

352.160

331.891

 

 

 

 

 

Less

EXPENSES

357.085

291.617

272.443

 

 

 

 

 

 

PROFIT BEFORE TAX 

82.016

60.543

59.448

 

 

 

 

 

Less

TAX                                                                 

26.571

20.95

20.239

 

 

 

 

 

 

PROFIT AFTER TAX                

55.445

39.593

39.209

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

126.598

128.215

126.910

 

 

 

 

 

 

Earnings Per Share (Rs.)

152.31

108.76

91.65

 

PARTICULARS

 

 

 

31.03.2015

 

 

 

 

Sales Turnover (Approximately)

 

 

594.900

 

The above information has been parted by Mr. Arvind Kanji Chheda (Director).

 

 

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)

(%)

13.04

11.65

12.00

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

23.54

24.07

22.95

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.44

0.41

0.38

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

0.27

0.15

0.13

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.36

1.33

1.69

 

Total Liability = Short-term Debt + Long-term Debt + Current Maturities of Long-term debts

 


 

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

4.278

3.640

3.640

Reserves & Surplus

151.411

145.802

183.360

Money received against Share Warrants

0.000

0.000

0.000

Share Application Money Pending Allotment

0.000

0.000

0.000

Net Worth

155.689

149.442

187.000

 

 

 

 

Long-term Borrowings

0.000

0.000

0.000

Short-term Borrowings

20.106

23.104

50.227

CURRENT MATURITIES OF LONG-TERM DEBTS

0.000

0.000

0.000

Total Borrowings

20.106

23.104

50.227

Debt/Equity Ratio

0.129

0.155

0.269

 

 

 

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

326.767

339.945

425.098

 

 

4.033

25.049

 

 

 

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

326.767

339.945

425.098

Profit

39.209

39.593

55.445

 

12.00%

11.65%

13.04%

 

 


 

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

Yes

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

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 four 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

 

 


INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10516257

17/06/2014

90,000,000.00

CITI BANK N.A.

FIRST INTERNATIONAL FINANCIAL CENTRE, 9TH FLOOR, 
PLOT NO. C-54, C-55, G- BLOCK, BKC,BANDRA (EAST), MUMBAI, MAHARASHTRA - 400051, INDIA

C17647728

2

10509796

04/04/2014

90,000,000.00

CITI BANK N.A.

FIRST INTERNATIONAL FINANCIAL CENTRE, 9TH FLOOR, 
PLOT NO. C-54, C-55, G-BLOCK, BKC, BANDRA (EAST), MUMBAI, MAHARASHTRA - 400051, INDIA

C11867751

3

10364902

13/03/2015 *

130,000,000.00

CITI BANK N.A.

FIRST INTERNATIONAL FINANCIAL CENTRE, 9TH FLOOR,, 
PLOT NO. C-54, C-55, G-BLOCK, BKC,BANDRA (EAST), MUMBAI, MAHARASHTRA - 400051, INDIA

C53370706

 

* Date of charge modification

 

 

UNSECURED LOANS

 

PARTICULAR

31.03.2014

(Rs. In Million)

31.03.2013

(Rs. In Million)

SHORT TERM BORROWINGS

 

 

Loans and Advances From Related Parties

43.100

16.400

Total

43.100

16.400


FIXED ASSETS

 

·         Land

·         Buildings

·         Plant and Machinery

·         Furniture and fixture

·         Vehicles and Aircraft

·         Office Equipment’s

·         Computer Systems

 

Intangible Assets

·         Goodwill

·         Technical Knowhow

 

 

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. 64.03

UK Pound

1

Rs. 99.27

Euro

1

Rs. 71.90

 

 

INFORMATION DETAILS

 

Information Gathered by :

KMN

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

MRI

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILITY

1~10

6

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

7

--CREDIT LINES

1~10

5

--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

 

50

 

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.