|
Report No. : |
320628 |
|
Report Date : |
02.05.2015 |
IDENTIFICATION DETAILS
|
Name : |
GLAXOSMITHKLINE PHARMACEUTICALS LIMITED |
|
|
|
|
Registered
Office : |
|
|
Tel. No.: |
91-22-24933871 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.12.2013 |
|
|
|
|
Date of
Incorporation : |
13.11.1924 |
|
|
|
|
Com. Reg. No.: |
11-001151 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs. 847.030 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
L24239MH1924PLC001151 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
MUMG00196A |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAACG4414B |
|
|
|
|
Legal Form : |
A Public Limited Liability Company. The Company’s Shares are Listed on
the Stock Exchanges. |
|
|
|
|
Line of Business
: |
Manufacturing,
Distributing and Trading in Pharmaceuticals. |
|
|
|
|
No. of Employees
: |
5034 (Approximately) |
RATING & COMMENTS
|
MIRA’s Rating : |
Aa (80) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
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 |
|
Status : |
Excellent |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Exist |
|
|
|
|
Comments : |
Subject is a subsidiary of “GlaxoSmithKline plc”, U.K. it is a well-established
and reputed company having excellent track record. The company has reported decent operational performance with
profitability margins at 19-71% and it has debt free balance sheet. Rating reflects company’s leading market position in pharmaceutical
industry supported by well established distribution networks, diversified
market presence across globe and strong financial base of the company. Trade relations are reported as fair. Payments are reported to be
regular and as per commitment. In view of strong business profile backed by experienced management
team, 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
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
31-03-2014.
INFORMATION DECLINED BY
|
Name : |
Mr. Rajendra Taide |
|
Designation : |
Account Manager |
|
Contact No.: |
91-22-24959415 |
LOCATIONS
|
Registered Office : |
|
|
Tel. No.: |
91-22-24933871/ 24933514/ 24959595/ 24959415 |
|
Fax No.: |
91-22-24935358/ 24959494 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Factory 1 : |
2nd
|
|
|
|
|
Factory 2 : |
Ambad,
Nashik, |
DIRECTORS
As on 18.02.2014
|
Name : |
Mr. Deepak S. Parekh |
|
Designation : |
Chairman |
|
|
|
|
Name : |
Mr. V. Thyagarajan |
|
Designation : |
Vice-Chairman |
|
|
|
|
Name : |
Dr. Hasit B. Joshipura |
|
Designation : |
Managing Director |
|
|
|
|
Name : |
Mr. R. R. Bajaaj |
|
Designation : |
Director |
|
|
|
|
Name : |
Dr. A. Banerjee |
|
Designation : |
Director (Alternate to S. Harford upto 31.07.2012) |
|
|
|
|
Name : |
Ms. A. Bansal |
|
Designation : |
Director [w.e.f.19.02.2013] |
|
|
|
|
Name : |
Mr. P. V. Bhide |
|
Designation : |
Director |
|
|
|
|
Name : |
Mr. Simon Harford |
|
Designation : |
Director |
|
|
|
|
Name : |
Mr. M. B. Kapadia |
|
Designation : |
Director |
|
|
|
|
Name : |
Mr. N. Kaviratne CBE |
|
Designation : |
Director |
|
|
|
|
Name : |
Mr. Raju Krishnaswamy |
|
Designation : |
Director |
|
DIN No.: |
03043004 |
|
|
|
|
Name : |
Mr. P. V. Nayak |
|
Designation : |
Director |
|
|
|
|
Name : |
Mr. A. N. Roy |
|
Designation : |
Director |
|
|
|
|
Name : |
Mr. Ronald C. Sequeira |
|
Designation : |
Director |
|
|
|
|
Name : |
Mr. D. Sundaram |
|
Designation : |
Director |
KEY EXECUTIVES
|
Name : |
A. A. Nadkarni |
|
Designation : |
General Manager - Administration and Company Secretary |
|
|
|
|
Name : |
Mr. Rajendra Taide |
|
Designation : |
Account Manager |
|
|
|
|
MANAGEMENT TEAM |
|
|
Managing Director : |
Dr. H. B. Joshipura |
|
|
|
|
Senior Executive Directors : |
M. B. Kapadia – Finance – Corporate Communications, Secretarial and Administration |
|
|
|
|
Executive Director : |
v R. C. Sequeira Human Resources v R. Krishnaswamy Technical |
|
|
|
|
Executive Vice-President : |
v
H. Buch Pharmaceuticals |
|
|
|
|
Vice-Presidents : |
v R. Bartaria Pharmaceuticals v
S. Dheri Biologicals v S. Khanna Finance v K. Hazari Legal and Corporate Affairs v C. T.
Renganathan Pharmaceuticals |
|
|
|
|
General Manager : |
Dr.
(Ms.) V. Desai – Medical and Clinical Research |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 31.03.2015
|
Names of Shareholders |
No. of Shares |
Percentage of
Holding |
|
(A) Shareholding of Promoter and Promoter
Group |
|
|
|
(1) Indian |
|
|
|
|
|
|
|
|
63527262 |
75.00 |
|
|
63527262 |
75.00 |
|
Total shareholding of Promoter and Promoter Group (A) |
63527262 |
75.00 |
|
(B) Public Shareholding |
|
|
|
|
|
|
|
|
870295 |
1.03 |
|
|
6976395 |
8.24 |
|
|
1767763 |
2.09 |
|
|
9614453 |
11.35 |
|
|
|
|
|
|
828735 |
0.98 |
|
|
|
|
|
|
10299875 |
12.16 |
|
|
191301 |
0.23 |
|
|
241391 |
0.28 |
|
|
1188 |
0.00 |
|
|
18581 |
0.02 |
|
|
294 |
0.00 |
|
|
197651 |
0.23 |
|
|
20740 |
0.02 |
|
|
2937 |
0.00 |
|
|
11561302 |
13.65 |
|
Total Public shareholding (B) |
21175755 |
25.00 |
|
Total (A)+(B) |
84703017 |
100.00 |
|
(C) Shares held by Custodians and against
which Depository Receipts have been issued |
|
|
|
|
0 |
0.00 |
|
|
0 |
0.00 |
|
|
0 |
0.00 |
|
Total (A)+(B)+(C) |
84703017 |
100.00 |

BUSINESS DETAILS
|
Line of Business : |
Manufacturing,
Distributing and Trading in Pharmaceuticals. |
||||||||
|
|
|
||||||||
|
Products : |
|
||||||||
|
|
|
||||||||
|
Brand Names : |
-- |
||||||||
|
|
|
||||||||
|
Agencies Held : |
-- |
||||||||
|
|
|
||||||||
|
Exports : |
-- |
||||||||
|
|
|
||||||||
|
Imports : |
-- |
||||||||
|
|
|
||||||||
|
Terms : |
-- |
PRODUCTION STATUS: NOT AVAILABLE
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Customers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
No. of Employees : |
5034 (Approximately) |
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Bankers : |
·
Citibank
N.A. ·
Deutsche
Bank ·
HDFC
Bank Limited ·
Hongkong
and Shanghai Banking Corporation Limited |
||||||||||||||||||||||
|
|
|
|
Auditors : |
|
|
Name : |
Price Waterhouse and Company Chartered Accountants |
|
Address : |
252, Veer Savarkar Marg, Shivaji Park, Dadar (West), Mumbai – 400028, Maharashtra, India |
|
|
|
|
Solicitors : |
Gagrat and Company |
|
|
|
|
Memberships : |
-- |
|
|
|
|
Collaborators : |
-- |
|
|
|
|
Shareholders (the GlaxoSmithKline
(GSK) Group shareholding) in the Company:: |
·
Glaxo
Group Limited, U.K. ·
Eskaylab
Limited, U.K. ·
Burroughs
Wellcome International Limited, U.K. · Castleton Investment Limited, Mauritius |
|
|
|
|
Holding company / ultimate holding
company of the above shareholders * : |
·
GlaxoSmithKline
plc, U.K. ·
GlaxoSmithKline
Finance plc, U.K. ·
SmithKline
Beecham Limited, U.K. ·
Wellcome
Limited, U.K. ·
The
Wellcome Foundation Limited, U.K. ·
Wellcome
Consumer Healthcare Limited, U.K. * no transactions during the
year |
|
|
|
|
Subsidiary of the Company: |
Biddle Sawyer Limited, a
wholly owned subsidiary of the Company |
|
|
|
|
Other related parties in the
GlaxoSmithKline (GSK) Group where common control exists and with whom the Company
had transactions during the year: |
·
SmithKline
Beecham Private Limited, Sri Lanka ·
GlaxoSmithKline
Asia Private Limited, India ·
GlaxoSmithKline
Brasil Ltda, Brazil ·
GlaxoSmithKline
Consumer Healthcare Limited, India ·
GlaxoSmithKline
Biologicals S.A., Belgium ·
GlaxoSmithKline
Services Unlimited, U.K. ·
Glaxo
Operations UK Limited, U.K ·
Laboratoire
GlaxoSmithKline S.A.S., France ·
GlaxoSmithKline
Export Limited, U.K. ·
GlaxoSmithKline
Pte Limited, Singapore ·
GlaxoSmithKline
Australia Pty Limited, Australia ·
GlaxoSmithKline
Trading Services Limited, Ireland ·
GlaxoSmithKline
Limited, Hong Kong ·
GlaxoSmithKline
LLC, U.S.A ·
Stiefel
India Private Limited, India ·
US
Pharmaceuticals, U.S.A. ·
US
GMS Financial Services, U.S.A. ·
GlaxoSmithKline
Ilaclari Sanayi ve Ticaret AS, Turkey ·
GlaxoSmithKline
Manufacturing SPA, Italy |
CAPITAL STRUCTURE
As on 31.12.2013
Authorised Capital:
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
90000000 |
Equity Shares |
Rs. 10/- each |
Rs. 900.000 Million |
|
|
|
|
|
Issued Capital:
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
84707710 |
Equity Shares |
Rs. 10/- each |
Rs. 847.077
Million |
|
|
|
|
|
Subscribed & Paid-up Capital:
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
84703017* |
Equity Shares |
Rs. 10/- each |
Rs. 847.030
Million |
|
|
|
|
|
* excludes 4,693 equity shares of Rs. 10 each of the Company (3,352 equity shares of Rs. 10 each of erstwhile Burroughs Wellcome (India) Limited) held in abeyance.
NOTE
(a) Reconciliation of the
number of shares:
|
PARTICULARS |
As at 31st December, 2013 |
|
|
Number of Shares |
Rs. in Million |
|
|
Balance at the beginning of the year |
84,703,017 |
847.030 |
|
Issued during the year |
-- |
-- |
|
Balance at the end of the year |
84,703,017 |
847.030 |
(b) Rights, preferences and
restrictions attached to equity shares:
The
Company has one class of equity shares having a par value of Rs. 10 per share. Each
shareholder is eligible for one vote per share held. The dividend proposed by
the Board of Directors is subject to the approval of the shareholders in the
ensuing Annual General Meeting, except in case of interim dividend. In the
event of liquidation, the equity shareholders are eligible to receive the
remaining assets of the Company after distribution of all preferential amounts,
in proportion to their shareholding.
(c) Shares held by
subsidiaries of ultimate holding company in aggregate:
|
PARTICULARS |
As at 31st December, 2013 |
|
|
Number of Shares |
Rs. in Million |
|
|
Equity shares of Rs. 10 each (representing 50.67% of total shareholding) |
42,917,488 |
429.175 |
(d) Details of equity shares held
by shareholders holding more than 5% shares of the aggregate shares in the
Company:
|
PARTICULARS |
As at 31st December, 2013 |
|
|
Number of Shares |
Percentage of Holding |
|
|
Glaxo Group Limited, U.K. |
30,485,250 |
35.99% |
|
Eskaylab Limited, U.K. |
5,880,000 |
6.94% |
|
Life Insurance Corporation of India |
4,822,848 |
5.69% |
FINANCIAL DATA
[all figures are
in Rupees Million]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
31.12.2013 |
31.12.2012 |
31.12.2011 |
|
I.
EQUITY
AND LIABILITIES |
|
|
|
|
(1)Shareholders'
Funds |
|
|
|
|
(a) Share Capital |
847.030 |
847.030 |
847.030 |
|
(b) Reserves & Surplus |
19324.871 |
19253.122 |
18352.318 |
|
(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) |
20171.901 |
20100.152 |
19199.348 |
|
|
|
|
|
|
(3) Non-Current
Liabilities |
|
|
|
|
(a) long-term borrowings |
36.050 |
41.424 |
45.933 |
|
(b) Deferred tax liabilities (Net) |
0.000 |
0.000 |
0.000 |
|
(c) Other long term
liabilities |
49.672 |
49.672 |
49.986 |
|
(d) long-term provisions |
2410.404 |
2347.929 |
2235.578 |
|
Total Non-current
Liabilities (3) |
2496.126 |
2439.025 |
2331.497 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term
borrowings |
0.000 |
0.000 |
0.000 |
|
(b) Trade payables |
2780.124 |
2351.889 |
1983.410 |
|
(c) Other current
liabilities |
862.207 |
883.532 |
683.676 |
|
(d) Short-term provisions |
5188.323 |
5122.067 |
5912.752 |
|
Total Current Liabilities
(4) |
8830.654 |
8357.488 |
8579.838 |
|
|
|
|
|
|
TOTAL |
31498.681 |
30896.665 |
30110.683 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
1000.718 |
894.021 |
991.321 |
|
(ii) Intangible Assets |
0.000 |
0.000 |
0.000 |
|
(iii) Capital
work-in-progress |
618.601 |
437.875 |
161.899 |
|
(iv)
Intangible assets under development |
0.000 |
0.000 |
0.000 |
|
(b) Non-current Investments |
476.697 |
576.751 |
1025.914 |
|
(c) Deferred tax assets (net) |
921.065 |
865.409 |
614.660 |
|
(d) Long-term Loan and Advances |
2328.739 |
1896.868 |
1529.312 |
|
(e) Other Non-current
assets |
135.538 |
101.788 |
92.728 |
|
Total Non-Current Assets |
5481.358 |
4772.712 |
4415.834 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
100.025 |
449.092 |
572.109 |
|
(b) Inventories |
3423.973 |
2820.429 |
3301.407 |
|
(c) Trade receivables |
963.932 |
1158.980 |
853.116 |
|
(d) Cash and cash
equivalents |
20271.361 |
20387.791 |
19840.861 |
|
(e) Short-term loans
and advances |
699.137 |
570.279 |
499.734 |
|
(f) Other current
assets |
558.895 |
737.382 |
627.622 |
|
Total Current Assets |
26017.323 |
26123.953 |
25694.849 |
|
|
|
|
|
|
TOTAL |
31498.681 |
30896.665 |
30110.683 |
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.12.2013 |
31.12.2012 |
31.12.2011 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
25461.474 |
26264.347 |
23758.810 |
|
|
|
Other Income |
2009.686 |
1973.470 |
1596.229 |
|
|
|
TOTAL |
27471.160 |
28237.817 |
25355.039 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Cost of Materials Consumed |
5385.674 |
4378.090 |
4312.354 |
|
|
|
Purchases of Traded Goods |
6700.011 |
6074.549 |
5333.671 |
|
|
|
Changes in inventories of finished goods, work-in-progress
and Traded Goods |
-507.471 |
525.864 |
-560.905 |
|
|
|
Employees benefits expense |
3620.485 |
2955.155 |
2783.631 |
|
|
|
Other expenses |
5041.990 |
4178.001 |
4066.232 |
|
|
|
Exceptional Items |
-261.546 |
1482.170 |
3225.414 |
|
|
|
TOTAL |
19979.143 |
19593.829 |
19160.397 |
|
|
|
|
|
|
|
|
|
PROFIT
/ (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
7492.017 |
8643.988 |
6194.642 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
198.814 |
178.393 |
204.078 |
|
|
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE TAX |
7293.203 |
8465.595 |
5990.564 |
|
|
|
|
|
|
|
|
|
Less |
TAX |
2274.379 |
2693.006 |
1684.522 |
|
|
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) AFTER TAX |
5018.824 |
5772.589 |
4306.042 |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
11429.460 |
11105.915 |
11645.281 |
|
|
|
|
|
|
|
|
|
Less |
APPROPRIATIONS |
|
|
|
|
|
|
|
Proposed Dividend |
4235.150 |
4235.150 |
3811.635 |
|
|
|
Tax on Dividend |
711.925 |
636.635 |
603.169 |
|
|
|
Transfer to General Reserve |
501.882 |
577.259 |
430.604 |
|
|
BALANCE CARRIED
TO THE B/S |
10999.327 |
11429.460 |
11105.915 |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN
FOREIGN CURRENCY |
|
|
|
|
|
|
|
F.O.B. value of exports including through merchant exporters |
94.688 |
195.929 |
365.064 |
|
|
|
Recovery of expenses |
3.686 |
4.643 |
3.230 |
|
|
|
Clinical research and data management |
436.602 |
454.118 |
409.617 |
|
|
|
Research and development |
0.000 |
0.000 |
6.625 |
|
|
|
Others |
90.501 |
60.467 |
14.187 |
|
|
TOTAL EARNINGS |
625.477 |
715.157 |
798.723 |
|
|
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
|
|
Raw and packing
materials |
957.543 |
602.491 |
706.109 |
|
|
|
Traded Goods |
2045.585 |
1423.377 |
1088.738 |
|
|
|
Components and
spare parts for machinery |
0.000 |
0.000 |
1.521 |
|
|
|
Capital Goods |
155.966 |
126.483 |
76.471 |
|
|
TOTAL IMPORTS |
3159.094 |
2152.351 |
1872.839 |
|
|
|
|
|
|
|
|
|
|
Earnings /
(Loss) Per Share (Rs.) |
59.25 |
68.15 |
50.84 |
|
QUARTERLY RESULTS
|
PARTICULARS |
31.03.2014 |
30.06.2014 |
30.09.2014 |
31.12.2014 |
|
Type |
1st
Quarter |
2nd
Quarter |
3rd
Quarter |
4th
Quarter |
|
Net Sales |
6098.500 |
6598.000 |
7467.600 |
6508.600 |
|
Total Expenditure |
5022.500 |
5455.900 |
5818.200 |
5361.900 |
|
PBIDT (Excl OI) |
1076.000 |
1142.100 |
1649.400 |
1146.700 |
|
Other Income |
448.800 |
398.400 |
357.000 |
377.700 |
|
Operating Profit |
1524.800 |
1540.500 |
2006.400 |
1524.400 |
|
Interest |
0.000 |
0.000 |
0.000 |
0.000 |
|
Exceptional Items |
0.000 |
0.000 |
0.000 |
(460.700) |
|
PBDT |
1524.800 |
1540.500 |
2006.400 |
1063.700 |
|
Depreciation |
42.500 |
50.100 |
54.900 |
58.500 |
|
Profit Before Tax |
1482.300 |
1490.400 |
1951.500 |
1005.200 |
|
Tax |
516.900 |
507.500 |
664.800 |
552.200 |
|
Provisions and
contingencies |
0.000 |
0.000 |
0.000 |
0.000 |
|
Profit After Tax |
965.400 |
982.900 |
1286.700 |
453.000 |
|
Extraordinary
Items |
0.000 |
0.000 |
0.000 |
0.000 |
|
Prior Period
Expenses |
0.000 |
0.000 |
0.000 |
0.000 |
|
Other Adjustments |
0.000 |
0.000 |
0.000 |
0.000 |
|
Net Profit |
965.400 |
982.900 |
1286.700 |
453.000 |
KEY RATIOS
|
PARTICULARS |
|
31.12.2013 |
31.12.2012 |
31.12.2011 |
|
Net Profit Margin (PAT/Sales) |
(%) |
19.71 |
21.98 |
18.12 |
|
|
|
|
|
|
|
Operating Profit Margin (PBDIT/Sales) |
(%) |
29.42 |
32.91 |
26.07 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
24.74 |
29.17 |
21.16 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.36 |
0.42 |
0.31 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt/Networth) |
|
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
2.95 |
3.13 |
2.99 |
FINANCIAL ANALYSIS
[all figures are
in Rupees Million]
DEBT EQUITY RATIO
|
Particular |
31.12.2011 |
31.12.2012 |
31.12.2013 |
|
|
(Rs.
In Million) |
(Rs.
In Million) |
(Rs.
In Million) |
|
Share Capital |
847.030 |
847.030 |
847.030 |
|
Reserves & Surplus |
18352.318 |
19253.122 |
19324.871 |
|
Net
worth |
19199.348 |
20100.152 |
20171.901 |
|
|
|
|
|
|
long-term borrowings |
45.933 |
41.424 |
36.050 |
|
Short term borrowings |
0.000 |
0.000 |
0.000 |
|
Total
borrowings |
45.933 |
41.424 |
36.050 |
|
Debt/Equity
ratio |
0.002 |
0.002 |
0.002 |

YEAR-ON-YEAR GROWTH
|
Year
on Year Growth |
31.12.2011 |
31.12.2012 |
31.12.2013 |
|
|
(Rs.
In Million) |
(Rs.
In Million) |
(Rs.
In Million) |
|
Sales |
23758.810 |
26264.347 |
25461.474 |
|
|
|
10.546 |
(3.057) |

NET PROFIT MARGIN
|
Net
Profit Margin |
31.12.2011 |
31.12.2012 |
31.12.2013 |
|
|
(Rs.
In Million) |
(Rs.
In Million) |
(Rs.
In Million) |
|
Sales |
23758.810 |
26264.347 |
25461.474 |
|
Profit |
4306.042 |
5772.589 |
5018.824 |
|
|
18.12% |
21.98% |
19.71% |

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 |
No |
|
8] |
No. of employees |
Yes |
|
9] |
Name of person contacted |
Yes |
|
10] |
Designation of contact
person |
Yes |
|
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 |
Yes |
|
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 |
Yes |
|
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 |
No |
UNSECURED LOANS
|
PARTICULAR |
31.12.2013 (Rs.
In Million) |
31.12.2012 (Rs.
In Million) |
|
LONG TERM
BORROWINGS |
|
|
|
Interest free sales tax loan from SICOM Limited |
36.050 |
41.424 |
|
|
|
|
|
Total |
36.050 |
41.424 |
NOTE
Interest
free Sales Tax Loan from SICOM Limited as at 31st December, 2013 of Rs.
41.424 Million (Previous year – Rs. 45.933 Million) includes
Rs. 0.480 Million (Previous year – Rs. 2.094 Million) availed
under the 1988 Sales Tax deferment Scheme repayable in one installment, closing
on 31st January, 2014 and Rs. 40.944 Million (Previous year – Rs.
43.839 Million) under the 1993 Sales Tax deferment Scheme repayable in twenty
seven instalments closing on 30th April, 2021. The current maturity amount of
Rs. 5.374 Million (Previous year – Rs. 4.509 Million).
LITIGATION
DETAILS
|
HIGH COURT OF BOMBAY |
||||||
|
CASE DETAILS |
||||||
|
BENCH:- BOMBAY |
||||||
|
LODGING NO:- SJL/66/2012 |
FILING DATE:- 15/02/2012 |
REG. NO.: SJ/66/2012 |
REG. DATE: 15/02/2012 |
|||
|
|
|
|
|
|||
|
MAIN MATTER |
||||||
|
LODGING NO.: |
SSL/1760/2011 |
REG. NO.: |
SS/2899/2011 |
|||
|
|
|
|
|
|||
|
PETITIONER:- |
RESONANCE SPECIALITIES LTD. |
RESPONDENT:- |
GLAXOSMITHKLINE PHARMACEUTICALS LIMITED |
|||
|
PETN.ADV:- |
VANDAMA D. JAISING (0) |
|
||||
|
DISTRICT:- |
MUMBAI |
|||||
|
BENCH:- |
SINGLE |
|
|
|||
|
STATUS:- |
TRANSFERRED |
CATEGORY:- |
SUMMONSES FOR JUDGEMENT |
|||
|
TRANSFER DATE:- |
03/10/2012 |
REMARKS:- |
TRANSFERRED TO CITY CIVIL COURT |
|||
|
ACT:- |
CODE OF CIVIL PROCEDURE 1908 |
|||||
INDEX OF CHARGES
|
S. No. |
Charge Id |
Date Of Charge Creation/Modification |
Charge Amount Secured |
Charge Holder |
Address |
Service Request Number (Srn) |
|
1 |
90227070 |
20/09/2004 |
1,300,000,000.00 |
UTI Bank Limited |
Royal Accord - Iv;
Lokahandwala Complex, Andheri |
- |
|
2 |
90231657 |
13/07/1989 |
218,700,000.00 |
The Hongkong And Shanghai Banking Corporation Limited |
52/60; Mg Road, Mumbai, Maharashtra, India |
- |
GENERAL INFORMATION
The Company is a public limited company and is listed on the Bombay Stock Exchange (BSE) and the National Stock Exchange (NSE). The Company is engaged interalia, in the business of manufacturing, distributing and trading in pharmaceuticals.
MANAGEMENT DISCUSSION AND ANALYSIS
FINANCE AND ACCOUNTS
Sale
of Products (net of Excise Duty) declined by 3.1% as compared with the previous
year, with sales of the Pharmaceutical business being lower than last year by
4.3%. The introduction of the revamped Drugs (Prices Control) Order extending
coverage to the National List of Essential Medicines impacted sales in the
second half of the year. The Pharmaceuticals business was also affected by
significant supply constraints through the year. In addition, during the second
half of the year, a segment of the trade did not buy the Company’s products and
the Company believes that, having regard to its internal plans, it would have
lost a sales opportunity on this account in the region of Rs.180 crores. The
maximum impact of the above developments was felt in the Mass Markets and Mass
Speciality businesses, each of which declined by 12% compared to last year.
Sales in the Speciality segments which include dermatologicals and oncology
grew by 9%, and Vaccines sales recorded a growth of 12% compared to the
previous year.
The
above factors, coupled with material cost escalations and the adverse exchange
rate movement, had its inevitable impact on Gross Margin which declined by 9.3%
compared to last year. Incremental investments were required on the
manufacturing side in manpower and other spends and in costs associated with
outsourcing finished products from third parties. Field force recruitment was
restricted to segments that required resourcing for growth. Significant
investments were made for the consumer brands lodex and Ostocalcium which are
managed by GSKs Consumer Healthcare business in India. Profit after Exceptional
items and Tax amounted to 20% of Net Sales (previous year: 22%) and declined by
13.1% as compared to the previous year.
Cash
generation from Operations continued to remain favourable this year and is in
line with business performance. The Company continues to look for ways and
means of deploying accumulated cash balances which remain invested largely in
bank deposits. The Company has not accepted any fixed deposits during the year.
There was no outstanding towards unclaimed deposit payable to depositors as on
31st December 2013.
PHARMACEUTICALS BUSINESS PERFORMANCE
AND OUTLOOK
The
Company continues to enjoy a leadership position in the therapy areas in which
it provides health care solutions to patients.
The
Company has strategically decided to expand its presence in the Specialty
segment six years back. The initiative continues to reflect in its outcome. The
growing trend from Specialty contribution to Sales continued in 2013 and has
reached 23%.
The
Companys leadership in the therapeutic area of Dermatology has been maintained.
In clinical dermatology, most of the steroid products like Betnovate N,
Betnovate C, T Bact, Tenovate and the cosmetology products like Ansolar and
Oilatum sustained market competitive growth, thereby benefiting increased
number of patients.
The
Companys Oncology divisions vision to improve patient care in cancer management
by offering access to breakthrough medicine from GSKs pipeline at an affordable
price (Tiered Pricing Policy) has benefited almost six thousand patients with
their range of products – Tykerb, Hycamtin, Revolade
and Votrient in 2013. The Company has also initiated two patient support and
management programs “Swasti” for
Tykerb and Votrient to enhance patients access. Patient care is the basic
mantra of Oncology and the mission has reflected in its competitive
performance, ranked as the 6th largest MNC in Oncology segment. In June 2013,
the Company has launched XGEVA licensed from Amgen, USA for the prevention of
SRE (Skeletal Related Events) in the management of bone metastasized solid
tumors. The XGEVA launch has helped treat more than one thousand patients
within six months of its introduction. Oncology divisions ability to
differentiate from competition has reflected in an independent survey conducted
by McCANN Health and GFK in the Asia Pacific Region which rated the Company as
the number one company to provide medical education to Health Care Providers
especially, Oncologists, Diabetologists and Consulting Physicians.
The
Companys Cardio Vascular presence was strengthen by launching “Cardio
Check” in the diagnostics segment. The device helps establish the
patients lipid profile in a few minutes. The point of care addresses the unmet
need of the physician to diagnose the lipid profile in the Doctors clinic
itself to improve the patient outcome. This strategic expansion is aimed at
improving the Companys equity among the physicians in the cardiology segment.
This
will help the Company to leverage for its existing range of products. The
revitalised Respiratory division focus has become strong with the launch of a dose
counter supported Seretide Evohaler. The new product has achieved 5% of the
market share in the SFC Inhaler segment in 2013. The Company’s
recently launched CNS division has begun making its impact with Lamictal
becoming the 3rd largest prescribed Lamotrogine in treating
Anti
Epileptic Disease as per SMSRC Prescription Track.
The
Mass Speciality business saw constraints on Augmentin on account of limitations
at the site of the overseas supplier. Limitations of supply from a local
contract manufacturer impacted the antibiotic Ceftum in the first half of the
year. Sustained and focused efforts have helped the Mass Speciality business
record a market competitive growth in the prescriber base resulting in benefits
to a larger pool of patients.
Market
competitive growth has helped some dosage forms of Augmentin to record
significant gain in share, thereby benefiting a much larger patient pool. To
help patients with hypothyrodism, two additional put ups of Eltroxin were
launched and were well received by patients and prescribers. A focused campaign
to increase awareness of congenital hypothyroidism has helped increase disease
awareness and resulted in early treatment of patients, thereby enabling better
patient outcomes.
The
need for calcium supplements is a growing problem arising out of improper
nutrition and limited outdoor activity in urban India. To service this growing
need, the Company has launched CCM and this brand has rapidly become the 2nd
largest product in the therapeutic area. It has also in the current year become
one of the top three hundred products in the Pharmaceutical Industry in India.
To help patients afflicted by allergic rhinitis, the Company has launched
Avamys, a leading health solution from GSK plc’s portfolio. It has been well
received by the patients and the prescribers and has rapidly become the 2nd
largest brand in its relevant market in the first year of introduction.
Serious
fungal infections in the intensive care setting are a barrier to treatment of
patients. Mycamine which was launched by the Company a few years ago has become
the 2nd largest product in this therapeutic area among twenty six offerings
with competitive increase in market share.
Mass
Markets service the largest patient pool of the Company. New offerings like Uricostat
in the treatment of gout, Cefspan, an anti-infective, Lilo, a statin for
lowering blood cholesterol and the nutritional range (being marketed by the
Company on behalf of GSKs Consumer business) have all recorded significant
acceptance by the patients and the prescribers alike. To meet the increasing
healthcare needs of rural India, the rural tem “Reach”
continued to expand its patient base as the portfolio of products offered to
patients in these geographies continued to expand. This team now services six
thousand villages and twenty thousand healthcare professionals. The Companys
efforts at increasing the knowledge base of healthcare professionals in these
geographies continued and 140 programs were conducted for the benefit of
healthcare professionals in these geographies. Calpol continues to remain the
most prescribed brand in the Indian Pharmaceutical Industry.
In
the area of preventive healthcare, GSK Vaccines became the leading company in
the private market for vaccines in India. The recently introduced vaccine for
pneumococcal conjugate disease, Synflorix, became the biggest brand in the
vaccine portfolio of the Company in the second year of its launch. The efforts
of the Company in raising awareness about vaccines preventable diseases continued
with increasing fervour.
Exports
recorded a sales turnover of Rs. 9.5 crores comprising of both Bulk Drugs and
Formulations. Exports of Bulk Drugs were to major markets like Japan, France,
Jordan, and Sri Lanka.
SUPPLY CHAIN
MANUFACTURING
The
India manufacturing operations continues its journey on the road-map and
defined long term strategy. Capacity expansion project of Eltroxin have been
started at the Nashik site. The Company continues to work on building
capacities through dual sourcing for key products. The Nashik site is
continuously building capabilities through productivity, OEE improvements,
recruitment of professionals, specifically in Quality, EHS and Manufacturing,
as well as recruitment of fresh diploma engineers on the shop floor. High speed
Ointment filling and packing line was installed and commissioned during the
year. The Nashik site continues to deliver for Government Tenders which are
highly customised packs, and is geared up for implementation of Serialisation
requirements as mandated by Government for Export products.
MANUFACTURING EXCELLENCE
The
Nashik Site is working on various regional initiatives like operations
excellence programme, End to End Supply chain, performance management systems
in line with Global Manufacturing and Supply initiatives.
In
line with Global Best Practices in the area of Manufacturing and Supply chain,
the Company has been working on strategy deployment, performance management,
lean leadership, visual factory, gemba with purpose etc. Through strategy
deployment, the Nashik site is striving to engage everybody and aligning the
collective efforts of everyone with the site roadmap to deliver the business
goals. Several improvement projects have been identified related to OEE
improvement, cost reduction, productivity improvement, quality and safety
improvement which are in progress. The Nashik site achieved a new landmark in
supporting patient requirements by recording the highest production in the
dermatology range of 128 Mn tubes.
LOGISTICS
In line with business needs, the focus continued on base capability build up, infrastructure development, standardizing the way of working and making progress in their performance system and governing mechanism. The year saw the enhancement in cool storage capability, complete Corporate Security and Investigations (CSI) review of business partners, roll out of various quality and customer connect programs. There was an external challenge of implementing the new DPCO within 45 days and detailed planning and execution ensured compliance.
CONTINGENT
LIABILITIES:
|
PARTICULARS |
31.12.2013 (Rs.
In Million) |
31.12.2012 (Rs.
In Million) |
|
(i) Cheques discounted with banks |
15.684 |
48.458 |
|
(ii)
In respect of claims made against the Company not acknowledged as debts by
the Company |
|
|
|
-
Sales tax matters |
341.665 |
307.486 |
|
- Excise matters |
59.330 |
59.264 |
|
-
Service tax matters |
12.920 |
12.920 |
|
-
Labour matters |
628.149 |
568.379 |
|
- Other legal matters |
220.155 |
220.155 |
|
which
net of current tax amount to |
833.191 |
789.180 |
|
(iii)
Income-tax matters in respect of which appeals are pending -
Tax on matters in dispute |
1997.077 |
1067.290 |
|
|
|
|
|
Notes: Future
cash outflows in respect of (i) above are dependant on the return of cheques
by banks. Future cash outflows in respect of (ii) and (iii) above are determinable on receipt of decisions / judgements pending with various forums / authorities. |
||
STATEMENT OF STANDALONE UNAUDITED RESULTS FOR THE QUARTER AND TWELVE
MONTHS ENDED 31ST DECEMBER, 2014
(Rs. in Million)
|
Particulars |
3 Months Ended 31.12.2014 |
Preceding 3 Months Ended 30.09.2014 |
12 months ended 31.12.2013 |
|
|
(Unaudited) |
||
|
Income from
Operations |
|
|
|
|
Net Sales (net of excise duty) |
6461.500 |
7389.800 |
26399.400 |
|
Other Operating Income (net of expenses relating to service income) |
47.100 |
77.800 |
273.300 |
|
Total Income
from Operations (net) |
6508.600 |
7467.600 |
26672.700 |
|
Expenses |
|
|
|
|
Cost of materials consumed |
1644.700 |
1770.400 |
6023.600 |
|
Purchases of stock-in-trade |
1568.400 |
1418.600 |
6566.500 |
|
Changes in inventories of finished goods, work-in-progress and
stock-in-trade |
(346.900) |
246.900 |
(169.100) |
|
Total materials consumed |
2866.200 |
3435.900 |
12421.000 |
|
Employee benefits expense |
1059.700 |
995.000 |
3916.600 |
|
Depreciation |
58.500 |
54.900 |
206.000 |
|
Other expenses |
1588.600 |
1479.800 |
5802.800 |
|
Expenses relating to service income |
(152.600) |
(92.500) |
(481.900) |
|
Total operating expenses |
2554.200 |
2437.200 |
9443.500 |
|
Total expenses |
5420.400 |
5873.100 |
21864.500 |
|
Profit from Operations before Other Income and Exceptional Items |
1088.200 |
1594.500 |
4808.200 |
|
Other Income |
377.700 |
357.000 |
1581.900 |
|
Profit from ordinary activities before Exceptional Items |
1465.900 |
1951.500 |
6390.100 |
|
Exceptional Items |
(460.700) |
-- |
(460.700) |
|
Profit from ordinary activities before tax |
1005.200 |
1951.500 |
5929.400 |
|
Tax Expense |
552.200 |
664.800 |
2241.400 |
|
Net Profit from ordinary activities |
453.000 |
1286.700 |
3688.000 |
|
Paid-up Equity
Share Capital (Face value per share Rs. 10) |
847.000 |
847.000 |
847.000 |
|
Reserves excluding Revaluation Reserves |
-- |
-- |
-- |
|
Earnings Per Share (EPS) (of Rs. 10 each) (not annualised) |
|
|
|
|
Basic and
diluted EPS (Rs.) |
5.30 |
15.20 |
43.50 |
|
PART II |
|
|
|
|
A. PARTICULARS
OF SHAREHOLDING |
|
|
|
|
Public
Shareholding |
|
|
|
|
Number of shares |
21175755 |
21175755 |
21175755 |
|
Percentage of shareholding |
25.00% |
25.00% |
25.00% |
|
Promoters and
promoter group Shareholding |
|
|
|
|
(a)
Pledged/Encumbered |
|
|
|
|
- Number of shares |
Nil |
Nil |
Nil |
|
- Percentage of shares (as a % of the total shareholding of promoter
and promoter group) |
Nil |
Nil |
Nil |
|
- Percentage of shares (as a % of the total share capital of the
company) |
Nil |
Nil |
Nil |
|
(b) Non-encumbered |
|
|
|
|
- Number of shares |
63527262 |
63527262 |
63527262 |
|
- Percentage of shares (as a % of the total shareholding of promoter
and promoter group) |
100% |
100% |
100% |
|
- Percentage of shares (as a % of the total share capital of the
company) |
75.00% |
75.00% |
75.00% |
|
Particulars |
3 Months Ended 31.12.2014 |
|
B. INVESTOR
COMPLAINTS [Nos.] |
|
|
Pending at the beginning of the quarter |
19 |
|
Received during the quarter |
6 |
|
Disposed of during the quarter |
20 |
|
Remaining unresolved at the end of the quarter |
5 |
NOTE
1. Net Sales of the Pharmaceuticals business grew by 1.2% during the quarter ended 31st December 2014, as compared to the corresponding quarter in the previous year. The quarterly performance was impacted by supply constraints.
On 22nd April 2014, GlaxoSmithKline Plc (GSK), London, UK, entered into an inter-conditional agreement with Novartis AG (Novartis), Basel, Switzerland where GSK (i) will acquire the Novartis’s Vaccines Business and manufacturing capabilities and facilities from Novartis, and (ii) GSK sell the rights to its Marketed Oncology Portfolio, related R&D activities and AKT Inhibitors currently in development to Novartis.
2. In connection to the above transactions, the Board in its meeting held on 12th February 2015, approved the transactions on an Asset Sale basis with Novartis Healthcare Private Limited, a private unlisted Company incorporated under the Companies Act 1956. Pursuant to the global deal, the Company will have its distribution rights terminated for the oncology portfolio in return for accessing the distribution rights of the acquired vaccines portfolio. The transaction would be profit neutral for the Company.
The closing of the asset sales between the companies is subject to the receipt of all applicable legal and regulatory approvals, consent, permissions and sanctions as may be necessary from concerned authorities, as well as the closing of the global transactions between GSK and Novartis.
3. Exceptional Items for the three months and twelve months ended 31st December, 2014 includes a charge of Rs. 303.700 Million for the rationalisation of capital assets for one of the dosage forms at the Nashik manufacturing facility, and Rs. 157.000 Million towards actuarial loss on employee benefits, due to change in actuarial assumptions. (Previous year ended 31st December, 2013 - Actuarial gain of Rs. 15.300 Million)
4. The Company has only one reportable segment which is Pharmaceuticals. Accordingly, no separate disclosures of segment information have been made.
5. The above Results were reviewed by the Audit Committee and were thereafter approved by the Board of Directors at their respective meetings held on 12th February, 2015.
6. The Board of Directors of the Company at its meeting held on November 06, 2014, decided to change the financial year of the Company from January - December to April - March. Accordingly the Company’s the next Annual Accounts and Report will be for a period of fifteen months i.e. from January 01, 2014 to March 31, 2015.
7. The statutory auditors have carried out a limited review of the standalone results for the quarter ended 31st December 2014.
8. The figures for 2013 have been regrouped wherever necessary to facilitate comparison.
FIXED ASSETS
Tangible Assets
·
Freehold
land
·
Leasehold
land
·
Freehold
buildings
·
Leasehold
buildings
·
Plant
and equipment
·
Furniture
and fixtures
·
Vehicles
· Office Equipment
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
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.63.20 |
|
|
1 |
Rs.97.01 |
|
Euro |
1 |
Rs.69.34 |
INFORMATION DETAILS
|
Information
Gathered by : |
HNA |
|
|
|
|
Analysis Done by
: |
KAR |
|
|
|
|
Report Prepared
by : |
NKT |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
9 |
|
PAID-UP CAPITAL |
1~10 |
8 |
|
OPERATING SCALE |
1~10 |
9 |
|
FINANCIAL
CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
9 |
|
--PROFITABILITY |
1~10 |
9 |
|
--LIQUIDITY |
1~10 |
9 |
|
--LEVERAGE |
1~10 |
9 |
|
--RESERVES |
1~10 |
9 |
|
--CREDIT LINES |
1~10 |
9 |
|
--MARGINS |
-5~5 |
-- |
|
DEMERIT POINTS |
|
|
|
--BANK CHARGES |
YES/NO |
YES |
|
--LITIGATION |
YES/NO |
YES |
|
--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 |
YES |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
DEFAULTER |
|
|
|
--RBI |
YES/NO |
NO |
|
--EPF |
YES/NO |
NO |
|
|
|
|
|
TOTAL |
|
80 |
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 |
-- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or
its officials.