MIRA INFORM REPORT

 

 

Report No. :

314217

Report Date :

26.03.2015

 

IDENTIFICATION DETAILS

 

Name :

RAMDEV SUGARS PRIVATE LIMITED

 

 

Registered Office :

25, Nasiya Road, Sarvate  Bus Stand, Indore – 452001, Madhya Pradesh

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

30.03.2000

 

 

Com. Reg. No.:

10-014145

 

 

Capital Investment / Paid-up Capital :

Rs. 12.145 Million

 

 

CIN No.:

[Company Identification No.]

U01542MP2000PTC014145

 

 

IEC No.:

Not Available           

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

BPLR00795E

 

 

PAN No.:

[Permanent Account No.]

AABCR8097G

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturing of Sugar.

 

 

No. of Employees :

Information declined by the management.

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (43)

 

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 having  satisfactory track record.

 

General financial position of the company seems to  be sound. Profitability of the company is fair.

 

Trade relations are fair. Business is active. Payments are  reported to be usually correct.

 

Thec company can be considered for business dealings at usual trade terms and  condition.

 

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 – December 31, 2014

 

Country Name

Previous Rating

(30.09.2014)

Current Rating

(31.12.2014)

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

ICRA

Rating

Fund based facilities = BB

Rating Explanation

Inadequate-credit-quality and high credit risk.

Date

August 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) DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of 31-03-2014.

 

 

INFORMATION DENIED

 

Management non-cooperative

 

 

LOCATIONS

 

Registered Office :

25, Nasiya Road, Sarvate  Bus Stand, Indore – 452001, Madhya Pradesh, India

Tel. No.:

Not Available

Fax No.:

Not Available

E-Mail :

ramdevsugar@yahoo.co.in

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Navneet Lal Maheshwari

Designation :

Director

Address :

Thaini Bankhedi, Hoshangabad – 461001, Madhya Pradesh, India

Date of Birth/Age :

28.12.1938

Date of Appointment :

30.03.2000

DIN No.:

02707872

 

 

Name :

Anil Kumar Maheshwari

Designation :

Director

Address :

Gadarwara Road, Village Thaini, Bankhedi, Hoshangabad – 461990, Madhya Pradesh, India

Date of Birth/Age :

16.05.1960

Date of Appointment :

30.03.2000

DIN No.:

00356554

 

 

Name :

Vivek Maheshwari

Designation :

Director

Address :

Bankhedi Thaini, Hoshangabad – 461990, Madhya Pradesh, India

Date of Birth/Age :

12.04.1983

Date of Appointment :

09.02.2010

DIN No.:

00356554

 

 

Name :

Vaibhav Maheshwari

Designation :

Director

Address :

Bankhedi Thaini, Hoshangabad – 461990, Madhya Pradesh, India

Date of Birth/Age :

12.04.1983

Date of Appointment :

09.02.2010

DIN No.:

02941227

 

 

Name :

Gagan Maheshwari

Designation :

Director

Address :

Bankhedi Thaini, Hoshangabad – 461990, Madhya Pradesh, India

Date of Birth/Age :

04.03.1983

Date of Appointment :

09.02.2010

DIN No.:

02941237

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

SHAREHOLDING DETAILS FILE ATTACHED.

 

AS ON 30.09.2014

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

Directors or relatives of Directors

76.00

Other top fifty shareholders

24.00

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturing of Sugar.

 

 

Products :

Not Available

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

 

Selling :

Not Available

 

 

Purchasing :

Not Available

 

 

 

 

GENERAL INFORMATION

 

Suppliers :

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 :

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 :

State Bank of India, Sme Branch, Govindpura, Bhopal – 452001, Madhya Pradesh, India

 

 

Facilities :

SECURED LOANS

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

LONG TERM BORROWINGS

 

 

Term loan with SBI-New 2.20 Crore

9.658

13.396

Bolero Car loan from SBI

0.269

0.371

New car loan from HDFC

0.214

1.016

Duster car loan from  Sbi

0.787

0.959

Wagon R Car loan from SBI

0.360

0.000

Micra Car Loan from SBI

0.215

0.308

Sugar Cane Harvestors Loan from SBI

7.558

9.154

SHORT TERM BORROWINGS

 

 

Cash credit balance with SBI Bhopal

0.697

88.853

Cash credit balance with SBI Bank

19.944

12.288

Overdraft from SBI – Bhopal Against Stock

0.000

30.149

Total

39.702

156.494

 

 

 

Auditors :

 

Name :

Mantri Ranjan and Associates

Chartered Accountants

Address :

405-406, Manas Bhawan Extension, 11 RNT Marg, Indore – 452001, Madhya Pradesh, India

PAN No.:

AADFG4586G

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Available

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

1250000

Equity Shares

Rs. 10/- each

Rs. 12.500 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

1214543

Equity Shares

Rs. 10/- each

Rs. 12.145 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

12.145

12.145

12.145

(b) Reserves & Surplus

227.610

184.962

153.016

(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)

239.755

197.107

165.161

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

56.287

40.382

35.929

(b) Deferred tax liabilities (Net)

19.865

17.347

14.851

(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)

76.152

57.729

50.780

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

20.641

131.290

144.021

(b) Trade payables

383.031

248.034

192.410

(c) Other current liabilities

6.605

4.960

3.053

(d) Short-term provisions

0.349

1.317

1.390

Total Current Liabilities (4)

410.626

385.601

340.874

 

 

 

 

TOTAL

726.533

640.437

556.815

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

224.161

197.974

194.754

(ii) Intangible Assets

0.000

0.000

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

2.296

2.296

2.296

(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

0.028

Total Non-Current Assets

226.457

200.270

197.078

 

 

 

 

(2) Current assets

0.000

0.000

0.000

(a) Current investments

483.076

419.968

335.621

(b) Inventories

4.774

2.162

3.773

(c) Trade receivables

3.230

4.949

4.096

(d) Cash and cash equivalents

8.582

12.788

15.947

(e) Short-term loans and advances

0.414

0.300

0.300

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

500.076

440.167

359.737

 

 

 

 

TOTAL

726.533

640.437

556.815

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

 

 

 

 

 

Other Income

 

 

 

 

 

TOTAL                                     (A)

717.568

569.117

581.035

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                     (B)

627.569

342.743

504.848

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B)     (C)

89.999

226.374

76.187

 

 

 

 

 

Less

INTEREST                                                        (D)

12.695

8.784

20.162

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D)                               (E)

77.304

217.590

56.025

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

16.963

169.099

11.788

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX (E-F)                (G)           

60.341

48.491

44.237

 

 

 

 

 

Less

TAX                                                                  (H)

17.694

16.545

7.839

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX (G-H)                  (I)

42.647

31.946

36.398

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

35.11

26.30

29.97

 

 

 

 

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

 

31.03.2013

31.03.2012

 

 

 

 

 

Net Profit Margin

PAT / Sales

(%)

5.20

6.20

6.26

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

11.94

13.34

13.11

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

6.70

7.90

7.98

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.20

0.26

0.27

 

 

 

 

 

Debt Equity Ratio

(Total Debts/Networth)

 

0.32

0.87

1.09

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.22

1.14

1.06

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Share Capital

12.145

12.145

12.145

Reserves & Surplus

153.016

184.962

227.610

Net worth

165.161

197.107

239.755

 

 

 

 

long-term borrowings

35.929

40.382

56.287

Short term borrowings

144.021

131.290

20.641

Total borrowings

179.950

171.672

76.928

Debt/Equity ratio

1.090

0.871

0.321

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

581.035

569.117

717.568

 

 

(2.051)

26.084

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

581.035

569.117

717.568

Profit

36.398

31.946

42.647

 

6.26%

5.61%

5.94%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check List by Info Agents

Available in Report (Yes / No)

1]

Year of Establishment

Yes

2]

Locality of the firm

Yes

3]

Constitutions of the firm

Yes

4]

Premises details

No

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

Yes

8]

No. of employees

Yes

9]

Name of person contacted

No

10]

Designation of contact person

No

11]

Turnover of firm for last three years

Yes

12]

Profitability for last three years

Yes

13]

Reasons for variation <> 20%

--------

14]

Estimation for coming financial year

No

15]

Capital in the business

Yes

16]

Details of sister concerns

No

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

No

20]

Export / Import details (if applicable)

No

21]

Market information

--------

22]

Litigations that the firm / promoter involved in

---------

23]

Banking Details

Yes

24]

Banking facility details

Yes

25]

Conduct of the banking account

--------

26]

Buyer visit details

--------

27]

Financials, if provided

Yes

28]

Incorporation details, if applicable

Yes

29]

Last accounts filed at ROC

Yes

30]

Major Shareholders, if available

Yes

31]

Date of Birth of Proprietor/Partner/Director, if available

No

32]

PAN of Proprietor/Partner/Director, if available

No

33]

Voter ID No of Proprietor/Partner/Director, if available

No

34]

External Agency Rating, if available

Yes

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10367107

11/07/2012

292,400,000.00

STATE BANK OF INDIA

SME BRANCH, GOVINDPURA, BHOPAL,

Madhya Pradesh - 452001, INDIA

B44300556

2

10221207

21/04/2010

230,000,000.00

State Bank Of India

SME Branch, Govindpura, Bhopal,

Madhya Pradesh - 462023, INDIA

A86402807

3

90208836

03/06/2014 *

201,000,000.00

State Bank of India

SME Branch, Industrial Estate, Govindpura, Bhopal 
, Bhopal,

Madhya Pradesh - 462023,

INDIA

C14187652

4

90205678

23/03/2001

4,500,000.00

STATE BANK OF INDIA

SSI BRANCH, GOVINDPURA INDUSTRIAL AREA, BHOPAL,

Madhya Pradesh,

INDIA

-

 

* Date of charge modification

 

 

UNSECURED LOANS

 

PARTICULAR

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

LONG TERM BORROWINGS

 

 

From Directors

3.463

1.431

From Intercorporate deposits

0.000

0.197

From friends and  relatives

33.763

13.550

 

 

 

Total

37.226

15.178

 

 

FIXED ASSETS

 

  • Land
  • Buildings
  • Plant and Machinery
  • Furniture
  • Computer
  • Vehicles

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. 62.34

UK Pound

1

Rs. 92.65

Euro

1

Rs. 68.12

 

 

INFORMATION DETAILS

 

Information Gathered by :

KMN

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

JYO


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILITY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

4

--RESERVES

1~10

5

--CREDIT LINES

1~10

4

--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

 

43

 

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.