|
Report No. : |
352142 |
|
Report Date : |
30.11.2015 |
IDENTIFICATION DETAILS
|
Name : |
COLGATE – PALMOLIVE (INDIA) LIMITED |
|
|
|
|
Registered Office
: |
Colgate Research Centre, Main Street, Hiranandani Gardens, Powai, Mumbai - 400 076, Maharashtra, India |
|
Tel. No.: |
91-22-67095050 |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2015 |
|
|
|
|
Date of
Incorporation : |
23.09.1937 |
|
|
|
|
Com. Reg. No.: |
11-002700 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs. 135.993 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
L24200MH1937PLC002700 |
|
|
|
|
IEC No.: |
0388091436 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
MUMC00390F |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAACC4309B |
|
|
|
|
Legal Form : |
A Public Limited Liability Company. The company’s Shares are Listed on
the Stock Exchanges. |
|
|
|
|
Line of Business
: |
Manufacturer and Exporter of Toothpaste and Tooth Powder, Tooth Brush
and Mouth Wash. |
|
|
|
|
No. of Employees
: |
1959 (Approximately) |
RATING & COMMENTS
|
MIRA’s Rating : |
Aa (78) |
|
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 well-established and reputed company having excellent
track. For the FY 2015, the company has impressive revenue profile marked by
good profitability margin, which has increased as compared to previous year. The company possesses strong financial risk profile marked by sound
net worth base and decent cash accruals. The rating also takes into consideration, acceptable share price of Rs.964.50
recorded by the company as against a face value of Rs. 1.00 as on November
27, 2015. Trade relations are trustworthy. Business is active. Payments are
regular and as per commitment. In view of long track record and good brand name, the company can be
considered 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
31-03-2015.
INFORMATION DENIED
MANAGEMENT NON-CO-OPERATIVE
(91-22-67095050)
LOCATIONS
|
Registered Office : |
Colgate Research Centre, Main Street, Hiranandani Gardens,
Powai, Mumbai - 400 076, Maharashtra, India |
|
Tel. No.: |
91-22-67095050 |
|
Mobile No.: |
Not Available |
|
Fax No.: |
Not Available |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Plant Locations : |
Located at
Plot No. B-14/10 MIDC, Waluj Industrial Area, Aurangabad 431 136, Maharashtra, India
Plot No. 78, EPIP Phase 1, Jharmajri, Baddi, District Solan - 174 103, Himachal Pradesh, India
Plot Nos. 154, 158 & 160, Kundaim Industrial Estate, Kundaim - 403 115, Goa, India
Plot No. SM-02, Sanand – II, GIDC Industrial Area, Near BOI Village, Sanand - 382 170, Gujarat, India
6000 Central Expressway, Sricity,
Satyavedu (M), Chittoor District - 517 588, Andhra Pradesh |
DIRECTORS
AS ON 31.03.2015
|
Name : |
Mr. M. V. Deoras |
|
Designation : |
Chairman (Non-executive & Non-independent Director) |
|
Name : |
Mr. Rajendra Ambalal Shah |
|
Designation : |
Vice-Chairman (Non-Executive & Independent Director) |
|
Address : |
Panorama, 2nd Floor, 203, Walkeshwar Road, Mumbai - 400006, Maharashtra, India |
|
Date of Appointment : |
25.07.2014 |
|
DIN No.: |
00009851 |
|
Name : |
Mr. Pradyot Kumar Ghosh |
|
Designation : |
Deputy Chairman (Non-Executive & Independent Director) |
|
Address : |
7, Siglap Road, #05-68, Mandarin GDNS, Singapore - 448909, Singapore |
|
Date of Appointment : |
25.07.2014 |
|
DIN No.: |
00385098 |
|
Name : |
Mr. J. K. Setna |
|
Designation : |
Non-Executive & Independent Director |
|
Address : |
5 B, Saker Apartments, Pochkhanawala Road, Worli, Mumbai - 400030, Maharashtra, India |
|
Date of Appointment : |
25.07.2014 |
|
DIN No.: |
00007433 |
|
Name : |
Mr. Vikram Singh Mehta |
|
Designation : |
Non-Executive & Independent Director |
|
Address : |
18, Friends Colony, West, New Delhi - 110065, Delhi, India |
|
Date of Appointment : |
25.07.2014 |
|
DIN No.: |
00041197 |
|
Name : |
Dr. Indu Ranjit Shahani (Ms.) |
|
Designation : |
Non-Executive & Independent Director |
|
Address : |
Flat 56, Hill Park, A. G. Bell Road, Malabar Hill, Mumbai - 400006, Maharashtra, India |
|
Date of Appointment : |
25.07.2014 |
|
DIN No.: |
00112289 |
|
Name : |
Mr. Shyamala Gopinath (Ms.) |
|
Designation : |
Additional (Non-Executive & Independent) Director (Effective May 19, 2015) |
|
Address : |
Dg-4, Vasant Vihar, 85, Napean Sea Road, Mumbai - 400020, Maharashtra, India |
|
Date of Appointment : |
30.07.2015 |
|
DIN No.: |
02362921 |
|
Name : |
Mr. I. Bachaalani |
|
Designation : |
Managing Director |
|
Address : |
145, East 48th Street, New York, USA, New York - 10017, United States Of America |
|
Date of Appointment : |
01.10.2014 |
|
DIN No.: |
06975320 |
|
Name : |
Mr. G. Nthunzi |
|
Designation : |
Whole-Time Director & Chief Executive Officer |
|
Address : |
Evita Building, 2202 Room No. 1, Plot Bea 4/1 To 4/5 &, 4/7, Hiranandani Garden, Off Adishankara Charya Road, Powai Mumbai - 400076, Maharashtra, India |
|
Date of Appointment : |
29.07.2013 |
|
DIN No.: |
06450693 |
|
Name : |
Mr. N. Ghate |
|
Designation : |
Whole-Time Director & Company Secretary |
|
Address : |
205, Lantana, 2nd Floor, Nahar Amrit Shakti, Andheri (East), Mumbai - 400072, Maharashtra, India |
|
Date of Appointment : |
23.07.2012 |
|
DIN No.: |
00001925 |
|
Name : |
Mr. Vinod Nambiar |
|
Designation : |
Director |
|
Address : |
Suite 3000, Pacific Place Apartments,, 88 Queensway, Hong Kong - 88, Hong Kong |
|
Date of Appointment : |
28.09.2015 |
|
DIN No.: |
07290613 |
KEY EXECUTIVES
|
Name : |
Mr. Niket Suresh Ghate |
|
Designation : |
Secretary |
|
Address : |
205, Lantana, Nahar Amrut Shakti, Andheri, Mumbai - 400072, Maharashtra, India |
|
PAN No.: |
AAEPG5277B |
|
Date of Appointment : |
08.08.2011 |
|
|
|
|
MANAGEMENT
COMMITTEE: |
|
|
|
|
|
Name : |
Mr. I. Bachaalani |
|
Designation : |
Managing Director |
|
|
|
|
Name : |
Mr. G. Nthunzi |
|
Designation : |
Finance |
|
|
|
|
Name : |
Mr. N. Ghate |
|
Designation : |
Legal |
|
|
|
|
Name : |
Mr. E. Jumbert |
|
Designation : |
Marketing |
|
|
|
|
Name : |
Mr. M. Chandrasekar |
|
Designation : |
Customer Development |
|
|
|
|
Name : |
Mr. Dr. S. Potnis |
|
Designation : |
India Global Technology Centre |
|
|
|
|
Name : |
Mr. M. Yajid |
|
Designation : |
Supply Chain (Toothpaste) |
|
|
|
|
Name : |
Mr. M. K. Ajay |
|
Designation : |
Human Resources (effective June 1, 2015) |
|
|
|
|
Name : |
Mr. V. Ganesh |
|
Designation : |
Supply Chain & Logistics |
|
|
|
|
Name : |
Mr. M. Mehrotra |
|
Designation : |
Supply Chain (Toothbrush) |
|
|
|
|
AUDIT COMMITTEE: |
|
|
|
|
|
Name : |
Mr. R. A. Shah |
|
Designation : |
Chairperson |
|
|
|
|
Name : |
Mr. N. Ghate |
|
Designation : |
Secretary |
|
|
|
|
Name : |
Mr. P. K. Ghosh |
|
Designation : |
Member |
|
|
|
|
Name : |
Mr. J. K. Setna |
|
Designation : |
Member |
|
|
|
|
Name : |
Mr. V. S. Mehta |
|
Designation : |
Member |
|
|
|
|
Name : |
Dr. I. Shahani (Ms.) |
|
Designation : |
Member |
|
|
|
|
Name : |
S. Gopinath (Ms.) |
|
Designation : |
Member |
|
|
|
|
RISK MANAGEMENT
COMMITTEE: |
|
|
|
|
|
Name : |
Mr. P. K. Ghosh |
|
Designation : |
Chairperson |
|
|
|
|
Name : |
Mr. V. S. Mehta |
|
Designation : |
Member |
|
|
|
|
Name : |
Mr. N. Ghate |
|
Designation : |
Member |
|
|
|
|
Name : |
Mr. G. Nthunzi |
|
Designation : |
Member |
|
|
|
|
Name : |
Mr. I. Bachaalani |
|
Designation : |
Member |
|
|
|
|
Name : |
Mr. M. K. Ajay |
|
Designation : |
Member |
|
|
|
|
CORPORATE SOCIAL
RESPONSIBILITY COMMITTEE: |
|
|
|
|
|
Name : |
Mr. Dr. I. Shahani (Ms.) |
|
Designation : |
Chairperson |
|
|
|
|
Name : |
Mr. I. Bachaalani |
|
Designation : |
Member |
|
|
|
|
Name : |
Mr. N. Ghate |
|
Designation : |
Member |
|
|
|
|
Name : |
Mr. H. Mehta (Ms.) |
|
Designation : |
Member |
|
|
|
|
STAKEHOLDERS’
RELATIONSHIP COMMITTEE: |
|
|
|
|
|
Name : |
Mr. J. K. Setna |
|
Designation : |
Chairperson |
|
|
|
|
Name : |
Mr. P. K. Ghosh |
|
Designation : |
Member |
|
|
|
|
Name : |
Mr. I. Bachaalani |
|
Designation : |
Member |
|
|
|
|
Name : |
Mr. N. Ghate |
|
Designation : |
Member |
|
|
|
|
NOMINATION
& REMUNERATION COMMITTEE: |
|
|
|
|
|
Name : |
Mr. R. A. Shah |
|
Designation : |
Chairperson |
|
|
|
|
Name : |
Mr. V. S. Mehta |
|
Designation : |
Member |
|
|
|
|
Name : |
Mr. M. V. Deoras |
|
Designation : |
|
|
|
|
|
Name : |
Mr. N. Ghate |
|
Designation : |
Secretary |
|
|
|
|
BUSINESS
RESPONSIBILITY REPORTING COMMITTEE: |
|
|
|
|
|
Name : |
Mr. I. Bachaalani |
|
Designation : |
Chairperson |
|
|
|
|
Name : |
Mr. N. Ghate |
|
Designation : |
Member |
|
|
|
|
Name : |
Mr. M. K. Ajay |
|
Designation : |
Member |
|
|
|
|
Name : |
Mr. M. Mehrotra |
|
Designation : |
Member |
|
|
|
|
Name : |
Mr. H. Mehta (Ms.) |
|
Designation : |
Member |
SHAREHOLDING PATTERN
AS ON 30.09.2015
|
Category of
shareholder |
Total no. Of shares |
Total shareholding as
a % of total no. Of shares |
|
As a % of (A+B+C) |
||
|
(A) Shareholding of Promoter
and Promoter Group |
||
|
|
|
|
|
|
|
|
|
|
138712672 |
51.00 |
|
|
138712672 |
51.00 |
|
Total shareholding of Promoter
and Promoter Group (A) |
138712672 |
51.00 |
|
(B) Public Shareholding |
||
|
|
|
|
|
|
4622853 |
1.70 |
|
|
1013294 |
0.37 |
|
|
298662 |
0.11 |
|
|
10202935 |
3.75 |
|
|
40457421 |
14.87 |
|
|
7540274 |
2.77 |
|
|
7540274 |
2.77 |
|
|
64135439 |
23.58 |
|
|
|
|
|
|
7492551 |
2.75 |
|
|
|
|
|
|
57481948 |
21.13 |
|
|
1850722 |
0.68 |
|
|
2312302 |
0.85 |
|
|
1318942 |
0.48 |
|
|
986920 |
0.36 |
|
|
6440 |
0.00 |
|
|
69137523 |
25.42 |
|
Total Public shareholding (B) |
133272962 |
49.00 |
|
Total (A)+(B) |
271985634 |
100.00 |
|
(C) Shares held by Custodians and
against which Depository Receipts have been issued |
0 |
0.00 |
|
|
0 |
0.00 |
|
|
0 |
0.00 |
|
|
0 |
0.00 |
|
Total (A)+(B)+(C) |
271985634 |
100.00 |
Shareholding of
securities (including shares, warrants, convertible securities) of persons belonging
to the category Promoter and Promoter Group
|
Sl.no. |
Name of the
shareholder |
Details of shares held |
Total shares
(including underlying shares assuming full conversion of warrants and
convertible securities) as a % of diluted share capital |
|
|
No. Of Shares Held |
As A % Of Grand Total
(A)+(B)+(C) |
|||
|
1 |
Colgate Palmolive Company |
10,89,52,694 |
40.06 |
40.06 |
|
2 |
Colgate Palmolive Asia Pte Ltd |
2,97,58,852 |
10.94 |
10.94 |
|
3 |
Norwood International
Incorporated |
1,126 |
0.00 |
0.00 |
|
|
Total |
13,87,12,672 |
51.00 |
51.00 |
(*) The term encumbrance has the
same meaning as assigned to it in regulation 28(3) of the SAST Regulations,
2011.
Shareholding of securities
(including shares, warrants, convertible securities) of persons belonging to
the category Public and holding more than 1% of the total number of shares
|
Sl. No. |
Name of the
Shareholder |
No. of Shares held |
Shares as % of Total No.
of Shares |
Total shares
(including underlying shares assuming full conversion of warrants and
convertible securities) as a % of diluted share capital |
|
|
1 |
Life Insurance Corporation of
India |
8350553 |
3.07 |
3.07 |
|
|
2 |
Arisaig Partners (Asia) Pte Ltd
A/c Arisaig India Fund Ltd |
9614168 |
3.53 |
3.53 |
|
|
3 |
Virtus Emerging Markets
Opportunities Fund |
3288854 |
1.21 |
1.21 |
|
|
|
Total |
21253575 |
7.81 |
7.81 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer and Exporter of Toothpaste and Tooth Powder, Tooth Brush
and Mouth Wash. |
||||
|
|
|
||||
|
Products : |
|
||||
|
|
|
||||
|
Brand Names : |
Not Available |
||||
|
|
|
||||
|
Agencies Held : |
Not Available |
||||
|
|
|
||||
|
Exports : |
Not Available |
||||
|
|
|
||||
|
Imports : |
Not Available |
||||
|
|
|
||||
|
Terms : |
Not Available |
PRODUCTION STATUS – NOT AVAILABLE
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Customers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
No. of Employees : |
1959 (Approximately) |
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Bankers : |
|
|
Statutory Auditors: |
|
|
Name : |
Price Waterhouse Chartered Accountants |
|
|
|
|
Solicitors: |
Crawford Bayley & Company |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Membership : |
Not Available |
|
|
|
|
Ultimate Holding
Company: |
|
|
|
|
|
Group Companies
where common control exists: |
|
CAPITAL STRUCTURE
AS ON 31.03.2015
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
1,37,00,00,000 |
Equity Shares |
Rs. 10/- each |
Rs. 1370.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
13,59,92,817 |
Equity Shares |
Rs. 10/- each |
Rs. 135.993 Million |
|
|
|
|
|
Reconciliation of
the number of shares
|
Equity Shares |
Number
of Shares |
|
Shares outstanding at the beginning of the year |
13,59,92,817 |
|
Shares issued during the year |
-- |
|
Shares
outstanding at the end of the year |
13,59,92,817 |
Rights, Preferences
and Restrictions attached to Shares:
The Company has one class of Equity Shares having par value
of Rs. 1 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.
Shares held by
Ultimate Holding Company and its Subsidiaries:
Details of equity shares held by shareholders holding more than 5%
shares:
|
Name of
Shareholder |
Number
of Shares |
% holding |
|
Colgate-Palmolive
Company, U.S.A. |
5,44,76,347 |
40.06 |
|
Colgate-Palmolive
(Asia) Pte. Ltd., Singapore |
1,48,79,426 |
10.94 |
|
Oppenheimer Developing
Markets Fund* |
-- |
-- |
|
Total |
|
51.00 |
* The holding of Oppenheimer Developing Markets Fund has
decreased from 5.41% as at March 31, 2014 to 2.65% (representing 3,602,409
shares) as at March 31, 2015.
FINANCIAL DATA
[all figures are
in Rupees Million]
ABRIDGED
BALANCE SHEET
|
SOURCES OF FUNDS |
31.03.2015 |
31.03.2014 |
31.03.2013 |
|
I.
EQUITY
AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
135.993 |
135.993 |
135.993 |
|
(b) Reserves & Surplus |
7567.162 |
5862.793 |
4759.921 |
|
(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) |
7703.155 |
5998.786 |
4895.914 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
0.000 |
0.000 |
0.000 |
|
(b) Deferred tax liabilities (Net) |
25.893 |
0.000 |
0.000 |
|
(c) Other long term
liabilities |
15.435 |
7.465 |
8.442 |
|
(d) long-term
provisions |
608.599 |
510.404 |
349.006 |
|
Total Non-current
Liabilities (3) |
649.927 |
517.869 |
357.448 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a) Short term
borrowings |
0.000 |
0.000 |
0.000 |
|
(b) Trade
payables |
5144.056 |
4980.007 |
4666.198 |
|
(c) Other
current liabilities |
2858.658 |
2734.595 |
2501.798 |
|
(d) Short-term
provisions |
663.184 |
703.560 |
646.414 |
|
Total Current
Liabilities (4) |
8665.898 |
8418.162 |
7814.410 |
|
|
|
|
|
|
TOTAL |
17018.980 |
14934.817 |
13067.772 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
7815.822 |
5559.080 |
2806.632 |
|
(ii)
Intangible Assets |
0.000 |
0.000 |
0.000 |
|
(iii)
Capital work-in-progress |
1411.824 |
1415.050 |
1019.563 |
|
(iv)
Intangible assets under development |
0.000 |
0.000 |
0.000 |
|
(b) Non-current Investments |
301.348 |
371.348 |
371.348 |
|
(c) Deferred tax assets (net) |
0.000 |
177.836 |
224.447 |
|
(d) Long-term Loan and Advances |
555.380 |
672.936 |
702.950 |
|
(e) Other
Non-current assets |
37.427 |
36.337 |
12.461 |
|
Total Non-Current
Assets |
10121.801 |
8232.587 |
5137.401 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a)
Current investments |
70.000 |
0.000 |
99.817 |
|
(b)
Inventories |
2522.253 |
2257.427 |
1852.983 |
|
(c) Trade
receivables |
696.436 |
547.342 |
812.114 |
|
(d) Cash
and cash equivalents |
2544.500 |
2853.752 |
4287.963 |
|
(e)
Short-term loans and advances |
1029.936 |
969.969 |
844.707 |
|
(f) Other
current assets |
34.054 |
73.740 |
32.787 |
|
Total
Current Assets |
6897.179 |
6702.230 |
7930.371 |
|
|
|
|
|
|
TOTAL |
17018.980 |
14934.817 |
13067.772 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2015 |
31.03.2014 |
31.03.2013 |
|
|
SALES |
|
|
|
|
|
Income |
39819.433 |
35788.063 |
31638.056 |
|
|
Other Income |
331.730 |
503.206 |
499.232 |
|
|
TOTAL SALES |
40151.163 |
36291.269 |
32137.288 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials
Consumed |
11857.120 |
11294.101 |
9915.474 |
|
|
Purchases of
Stock-in-Trade |
2983.586 |
2993.815 |
2364.440 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
(163.527) |
(267.680) |
221.970 |
|
|
Employees benefits
expense |
2589.320 |
2117.775 |
2494.380 |
|
|
Other expenses |
14330.566 |
13009.949 |
10073.696 |
|
Exceptional Items |
0.000 |
(643.798) |
0.000 |
|
|
|
TOTAL EXPENSES |
31597.065 |
28504.162 |
25069.960 |
|
|
|
|
|
|
|
Less |
PROFIT/ (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND
AMORTISATION |
8554.098 |
7787.107 |
7067.328 |
|
|
|
|
|
|
|
Less |
FINANCIAL EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE
TAX, DEPRECIATION AND AMORTISATION |
8554.098 |
7787.107 |
7067.328 |
|
|
|
|
|
|
|
Less |
DEPRECIATION/
AMORTISATION |
750.204 |
507.545 |
436.989 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE TAX |
7803.894 |
7279.562 |
6630.339 |
|
|
|
|
|
|
|
Less |
TAX |
2214.055 |
1880.862 |
1662.795 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) AFTER TAX
|
5589.839 |
5398.700 |
4967.544 |
|
|
|
|
|
|
|
|
EARNINGS IN FOREIGN CURRENCY |
|
|
|
|
|
F.O.B. Value of Exports |
567.452 |
481.907 |
351.789 |
|
|
Services Rendered |
248.416 |
321.246 |
782.906 |
|
|
TOTAL EARNINGS |
815.868 |
803.153 |
1134.695 |
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
Raw Materials |
1282.465 |
1325.635 |
1126.475 |
|
|
Stock-in-Trade |
446.931 |
349.130 |
258.484 |
|
|
Components and Stores parts |
436.299 |
1261.274 |
42.825 |
|
|
Capital Goods |
63.112 |
88.076 |
251.256 |
|
|
TOTAL IMPORTS |
2228.807 |
3024.115 |
1679.040 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per Share (Rs.) |
41.1 |
39.7 |
36.53 |
QUARTERLY RESULTS
|
Particulars |
30.06.2015 |
30.09.2015 |
|
UNAUDITED |
||
|
Net Sales |
10101.500 |
10384.700 |
|
Total Expenditure |
8083.300 |
7835.600 |
|
PBIDT (Excl OI) |
2018.200 |
2549.100 |
|
Other Income |
87.700 |
107.600 |
|
Operating Profit |
2105.900 |
2656.700 |
|
Interest |
NA |
NA |
|
Exceptional Items |
-313.400 |
NA |
|
PBDT |
1792.500 |
2656.700 |
|
Depreciation |
252.700 |
269.200 |
|
Profit Before Tax |
1539.800 |
2387.500 |
|
Tax |
397.000 |
818.200 |
|
Provisions and contingencies |
NA |
NA |
|
Profit After Tax |
1142.800 |
1569.300 |
|
Extraordinary Items |
NA |
NA |
|
Prior Period Expenses |
NA |
NA |
|
Other Adjustments |
NA |
NA |
|
Net Profit |
1142.800 |
1569.300 |
CURRENT MATURITIES
OF LONG TERM DEBT DETAILS
|
Particulars |
31.03.2015 |
31.03.2014 |
31.03.2013 |
|
Current Maturities of Long term debt |
NA |
NA |
NA |
|
Cash generated from operations |
843,65.53 |
635,16.34 |
804,45.43 |
|
Net Cash from Operating Activities |
638,15.13 |
457,37.74 |
614,90.23 |
KEY
RATIOS
|
PARTICULARS |
|
31.03.2015 |
31.03.2014 |
31.03.2013 |
|
Net Profit Margin (PAT / Sales) |
(%) |
14.04 |
15.09 |
15.70 |
|
|
|
|
|
|
|
Operating Profit Margin (PBIDT/Sales) |
(%) |
21.48 |
21.76 |
22.34 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
50.99 |
56.12 |
57.89 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
1.01 |
1.21 |
1.35 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt /Networth) |
|
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
0.80 |
0.80 |
1.01 |
STOCK
PRICES
|
Face Value |
Rs. 1.00/- |
|
Market Value |
Rs. 964.50/- |
FINANCIAL ANALYSIS
[all figures are
in Rupees Million]
DEBT EQUITY RATIO
|
Particular |
31.03.2013 |
31.03.2014 |
31.03.2015 |
|
|
Rs.
In Million |
Rs.
In Million |
Rs.
In Million |
|
Share Capital |
135.993 |
135.993 |
135.993 |
|
Reserves & Surplus |
4759.921 |
5862.793 |
7567.162 |
|
Net
worth |
4895.914 |
5998.786 |
7703.155 |
|
|
|
|
|
|
long-term borrowings |
0.000 |
0.000 |
0.000 |
|
Short term borrowings |
0.000 |
0.000 |
0.000 |
|
Total
borrowings |
0.000 |
0.000 |
0.000 |
|
Debt/Equity
ratio |
0.000 |
0.000 |
0.000 |
%20LIMITED%20-%20352142_MIRA%2030-Nov-2015_files/image016.gif)
YEAR-ON-YEAR GROWTH
|
Year
on Year Growth |
31.03.2013 |
31.03.2014 |
31.03.2015 |
|
|
Rs.
In Million |
Rs.
In Million |
Rs.
In Million |
|
Sales |
31638.056 |
35788.063 |
39819.433 |
|
|
|
13.117 |
11.265 |
%20LIMITED%20-%20352142_MIRA%2030-Nov-2015_files/image018.gif)
NET PROFIT MARGIN
|
Net
Profit Margin |
31.03.2013 |
31.03.2014 |
31.03.2015 |
|
|
(Rs.
In Million) |
(Rs.
In Million) |
(Rs.
In Million) |
|
Sales
|
31638.056 |
35788.063 |
39819.433 |
|
Profit |
4967.544 |
5398.700 |
5589.839 |
|
|
15.70% |
15.09% |
14.04% |
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 |
No |
|
5 |
Buyer visit details |
-- |
|
6 |
Contact numbers |
Yes |
|
7 |
Name of the person contacted |
No |
|
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 |
Yes |
|
17 |
Details of sister concerns |
Yes |
|
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 |
Yes |
|
33 |
Market information |
-- |
|
34 |
Payments terms |
No |
|
35 |
Negative Reporting by Auditors in the
Annual Report |
No |
LITIGATION
DETAILS:
|
BENCH:-BOMBAY |
|||
|
PRESENTATION DATE:-10.06.2014 |
|||
|
Lodging No.:- STRL/10/2014 |
Filing Date:- 10/06/2014 |
Reg. No.:- STR/31/2014 |
Reg. Date:- 06/08/2014 |
|
Petitioner:- |
THE COMMISSIONER
OF SALES TAX, MAHARASHTRA STATE |
Respondent:- |
COLGATE – PALMOLIVE
(INDIA) LIMITED |
|
Petn.Adv.:- District:- |
GOVERNMENT
PLEADER ORIGINAL SIDE MUMBAI (I5024) MUMBAI |
Resp.Adv.:- |
ECONOMIC LAWS
PRACTICE (RESPONDENTS)(I2575) |
|
|
|
|
|
|
Bench:- DIVISION |
DIVISION Pre-Admission |
Category:- |
SALES TAX REFERENCES. |
|
Act :- |
Sales Tax Act
1979 |
||
BUSINESS PERFORMANCE:
Indian economy as measured through GDP grew by 5% in 2014 compared to 4.7% in 2013. Public sentiment significantly improved with resounding majority of a single political party in the National elections in May 2014. Although, there was a renewed optimism in the country, it did not translate immediately into an increase in demand. Rural consumption slowed during the year, unexpected rains in some states further dampened the sentiments in the rural markets.
Wholesale and Consumer price inflation moderated substantially in 2014 as compared to the previous year. Food inflation and crude oil prices also dropped significantly in 2014. While gradual increase in economic activity is expected in 2015, a clearer trend in rural consumption is expected only after monsoon and a possible pick up in Government spending. In spite of the challenges and increased competitive intensity, The Company delivered strong results.
The Company registered strong Sales growth of 12% to Rs. 39547.800 Million from Rs. 35448.800 Million in the previous year. Toothpaste and Toothbrush volumes grew at 5% and 7% respectively. This growth was achieved at a time when the overall Toothpaste market declined by just over 3%. Profit before Tax (including exceptional item) during the year was Rs. 7803.900 Million, an increase of 7% over the previous year. Profit after Tax (including exceptional item) during the year was Rs. 5589.800 Million, an increase of 4% over the previous year.
The Company has made very good market share progress with
Toothpaste at 57.8% and Toothbrushes at 42.1%. This is a result of ongoing
innovation supported by impeccable execution in all retail environments. The
efforts in the area of efficiency continue to payoff with ‘Funding the Growth’
initiatives continuing to deliver savings, allowing us to improve investment
levels while also delivering improved profitability.
FOCUS ON INNOVATION
AND NEW LAUNCHES:
The Company has been continually pioneering innovation and
development in the Oral Care category with best-in-class technologies. The
Company has been staying ahead of trends by identifying opportunities based on
insights into consumer behavior and by leveraging the technology from the
Parent Company. The Company has made successful innovative launches during the
year, as listed below: In the Toothpaste category, the Company introduced
innovative products like:
In the Toothbrush category, the Company introduced innovative products like:
NEW PROJECTS:
As stated in the Annual Report for the financial year
2013-14, The Company had set up a state-of-theart Toothpaste manufacturing
facility at Sanand in Gujarat which was commissioned in March 2014. The said
facility is now fully operational and caters to the domestic and export
markets. The Company has also set up a new state-of-theart Toothbrush
manufacturing facility at Sricity in Chittoor District in Andhra Pradesh. This
facility was commissioned and fully tested in the month of March 2015 and has
commenced its commercial production in the month of April 2015 and will have an
installed capacity to produce 220 Million pieces of Toothbrushes by the end of
the year.
With a commitment to grow the business, substantial
investments have been made in the above two new manufacturing facilities, which
will immensely benefit The Company in the years to come.
Expiry of Fiscal
Incentives at Baddi facility:
The Company’s manufacturing facility at Baddi, Himachal
Pradesh was established in April 2005 and was entitled to certain fiscal
benefits (Income Tax and Excise) for a period of 10 years pursuant to the then
Industrial Policy of the Government of Himachal Pradesh. Accordingly, the
income tax and excise benefits for the said facility expired on March 31, 2015
and on April 21, 2015 respectively. The Company, therefore, pays applicable
excise duty on production and income tax on profits from the said facility. The
Company continues to manufacture its Oral Care products from the Baddi
facility.
Toothpowder
Manufacturing Facility at Aurangabad:
As consumers shift from traditional toothpowder to
toothpaste, Oral Care market in India has changed significantly over the past
few years. This has resulted in a declining trend in toothpowder volume as the
growth is captured by toothpaste. With a view to enhance the Company’s competitiveness and operate
in a cost effective manner, The Company offered a voluntary retirement scheme
at its toothpowder manufacturing facility at Aurangabad while ensuring that the
core values of caring for people are consistently followed. The said scheme was
accepted by all the workmen and therefore the toothpowder manufacturing
operations at the Aurangabad facility were discontinued effective May 5, 2015.
CONTINGENT
LIABILITIES:
(Rs. in millions)
|
PARTICULARS |
31.03.2015 |
|
Contingent
Liabilities |
|
|
Claims against the Company not acknowledged as debts : |
|
|
– Excise and Related Matters |
386.323 |
|
– Service Tax Matters |
58.162 |
|
– Income Tax Matters |
26.707 |
|
– Provident Fund Matters |
0.737 |
|
– Commercial Matters |
13.555 |
|
Future cash flow in respect of the above, if any, is determinable only on receipt of judgments/decisions pending with the relevant authorities. |
|
|
|
|
|
Commitments |
|
|
Estimated amount of contracts remaining to be executed on capital account and not provided for [net of advances of Rs. 208.953 Million (Previous Year : Rs. 392.080 Million)] |
291.905 |
|
Total |
808.6205 |
STANDALONE
UNAUDITED FINANCIAL RESULTS FOR THE QUARTER / HALF YEAR ENDED 30TH SEPTEMBER
2015
(Rs. In Million)
|
Particulars |
3 Months Ended |
3 Months Ended |
Half Year Ended |
|
|
30.09.2015 |
30.06.2015 |
30.09.2015 |
|
|
UNAUDITED |
||
|
1.
Income from operations |
|
|
|
|
a) Net sales/ Income from operation (net of excise duty) |
10317.800 |
10029.100 |
20346.900 |
|
b) Other operating income |
66.900 |
72.400 |
139.300 |
|
Total
income from Operations(net) |
10384.700 |
10101.500 |
20486.200 |
|
2.Expenditure |
|
|
|
|
a) Cost of material consumed |
2849.100 |
2935.900 |
5785.000 |
|
b) Purchases of stock in trade |
929.900 |
670.500 |
1600.400 |
|
c) Changes in inventories of finished goods,
work-in-progress and stock-in-trade |
(49.500) |
77.300 |
27.800 |
|
d) Employees benefit expenses |
574.400 |
653.200 |
1227.600 |
|
e) Depreciation and amortization expenses |
269.200 |
252.700 |
521.900 |
|
f) Advertising and Sales Promotion |
1666.800 |
2005.000 |
3671.800 |
|
g) Other expenditure |
1864.900 |
1741.400 |
366.300 |
|
Total expenses |
8104.800 |
8336.000 |
16440.800 |
|
3. Profit from operations before other income and
financial costs |
2279.900 |
1765.500 |
4045.400 |
|
4. Other income |
107.600 |
87.700 |
195.300 |
|
5. Profit from ordinary activities before finance costs |
2387.500 |
1853.200 |
4240.700 |
|
6. Finance costs |
-- |
-- |
-- |
|
7. Net profit/(loss) from ordinary activities
after finance costs but before exceptional items |
2387.500 |
1853.200 |
4240.700 |
|
8. Exchange Currency Fluctuation Loss/ (Gain) |
-- |
(313.400) |
(313.400) |
|
9. Profit from ordinary activities before tax
Expense: |
2387.500 |
1539.800 |
3927.300 |
|
10.Tax expenses |
818.200 |
397.000 |
1215.200 |
|
11.Net Profit / (Loss) from
ordinary activities after tax (9-10) |
1569.300 |
1142.800 |
2712.100 |
|
14.Paid-up equity share capital (Nominal value Rs.10/- per share) |
272.000 |
136.000 |
272.000 |
|
15. Reserve excluding Revaluation Reserves as per
balance sheet of previous accounting year |
-- |
-- |
-- |
|
16.i) Earnings per share (before extraordinary items)
of Rs.10/- each) (not annualised): |
|
|
|
|
(a) Basic and diluted |
5.77 |
4.20 |
9.97 |
|
|
|
|
|
|
A. Particulars of shareholding |
|
|
|
|
1. Public Shareholding |
|
|
|
|
- Number of shares |
133,272,962 |
66,636,481 |
133,272,962 |
|
- Percentage of shareholding |
49% |
49% |
49% |
|
2. Promoters and Promoters group Shareholding- |
Nil |
Nil |
Nil |
|
a) Pledged /Encumbered |
|
|
|
|
Number of shares |
Nil |
Nil |
Nil |
|
Percentage of shares (as a % of total shareholding of the promoter
and promoter group) |
Nil |
Nil |
Nil |
|
Percentage of shares (as a % of total share capital of the
company) |
Nil |
Nil |
Nil |
|
|
|
|
|
|
b) Non Encumbered |
|
|
|
|
Number of shares |
138,712,672 |
69,356,336 |
138,712,672 |
|
Percentage of shares (as a % of total shareholding of the
promoter and promoter group) |
100% |
100% |
100% |
|
Percentage of shares (as a % of total share capital of the
company) |
51% |
51% |
51% |
|
|
|||
|
B.
Investor Complaints |
|
|
|
|
Pending at the beginning of the quarter |
NIL |
|
|
|
Receiving during the quarter |
64 |
|
|
|
Disposed of during the quarter |
64 |
|
|
|
Remaining unreserved at the end of the quarter |
NIL |
|
|
STANDALONE STATEMENT
OF ASSTES AND LIABILITIES AS ON 30.09.2015
Rs. In Million
|
SOURCES OF
FUNDS |
|
|
30.09.2015 (Unaudited) |
|
I.
EQUITY
AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
|
|
272.000 |
|
(b) Reserves & Surplus |
|
|
10143.300 |
|
(c) Pending Call Money |
|
|
0.000 |
|
Sub-total Shareholders’ |
|
|
10415.300 |
|
|
|
|
|
|
(2) Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
|
|
0.000 |
|
(b) Deferred tax liabilities (Net) |
|
|
0.000 |
|
(c) Other long term liabilities |
|
|
15.300 |
|
(d) long-term provisions |
|
|
677.400 |
|
Sub-total of
Non-Current liabilities |
|
|
692.700 |
|
|
|
|
|
|
(3)
Current liabilities |
|
|
|
|
(a) Short
term borrowings |
|
|
|
|
(b) Trade payables |
|
|
5683.600 |
|
(c) Other
current liabilities |
|
|
1619.900 |
|
(d) Short-term
provisions |
|
|
1014.500 |
|
Sub-total of Current liabilities |
|
|
8318.000 |
|
|
|
|
|
|
TOTAL |
|
|
19426.000 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current
assets |
|
|
|
|
(a) Fixed
Assets |
|
|
9665.000 |
|
(b)
Non-Current investments |
|
|
301.300 |
|
(c) Deferred
tax assets (net) |
|
|
58.800 |
|
(d) Long
term loans and advances |
|
|
729.600 |
|
(e) Other
non-current assets |
|
|
41.500 |
|
Sub-total of
Non-Current Assets |
|
|
10796.200 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a)
Current investments |
|
|
70.000 |
|
(b)
Inventories |
|
|
2763.200 |
|
(c) Trade
receivables |
|
|
646.400 |
|
(d) Cash
and cash equivalents |
|
|
3133.600 |
|
(e)
Short-term loans and advances |
|
|
1955.400 |
|
(f) Other
current assets |
|
|
61.200 |
|
Sub-total of
Current Assets |
|
|
8629.800 |
|
|
|
|
|
|
TOTAL |
|
|
19426.000 |
Notes:
The Statutory Auditors have carried out a Limited Review of
the Financial results of the quarter ended September 30, 2015 as per Clause 41
of the Listing Agreement
The above results have been reviewed by the Audit Committee
and approved by the Board of Directors at their respective meetings held on
October 29, 2015. The full text of Colgate releases is available: www.colgatepalmolive.co.in
INDEX OF CHARGE:
|
S.NO. |
CHARGE ID |
DATE OF CHARGE CREATION/MODIFICATION |
CHARGE AMOUNT SECURED |
CHARGE HOLDER |
ADDRESS |
SERVICE REQUEST NUMBER (SRN) |
|
1 |
90119029 |
29/12/2000 |
60,000,000.00 |
THE HONGKONG &
SHANGHAI BANKING CORPORATION LTD. |
30, RAJAJI SALAI,
CHENNAI, TAMIL NADU - 600001, INDIA |
- |
|
2 |
90065019 |
30/03/2000 * |
30,000,000.00 |
ANZ GRINDLYS BANK LTD. |
90 ; M.G. ROAD BRANCH,
FORT, MUMBAI, MAHARASHTRA |
- |
|
3 |
90118834 |
29/08/1998 |
35,000,000.00 |
THE HONGKONG AND SHANGHAI
BANKING CORPORATION LIMI |
52/60; HAHATMA GANDHI
ROAD, FORT, MUMBAI, MAHARASHTRA - 400001, INDIA |
- |
|
4 |
90065440 |
31/12/1992 |
9,000,000.00 |
ANZ GRINDYAS BANK |
P.L.C.; 90; M.G. ROAD,
BOMBAY, MAHARASHTRA - 40000 |
- |
|
5 |
90114951 |
08/05/1992 |
7,000,000.00 |
ANZ GRINDLAYS BANK |
M G ROAD, ABIDS,
HYDERABAD, ANDHRA PRADESH, INDIA |
- |
|
6 |
90114915 |
30/07/1998 * |
22,500,000.00 |
ANZ GRINDLYS BANK LTD |
6-3-1090; RAJBAHAWAN
ROAD, SOMAJI GUDA, HYDERABAD |
- |
|
7 |
90114788 |
20/07/1990 |
7,500,000.00 |
BANK OF AMERICA |
P.O. NO-10080, MUMBAI,
MAHARASHTRA - 400001, INDIA |
- |
|
8 |
90114725 |
08/03/1990 |
8,650,000.00 |
BANK OF AMERICA |
P.O. NO-10080, MUMBAI,
MAHARASHTRA - 400001, INDIA |
- |
*Date of modification Charges
FIXED ASSETS:
·
Land
·
Building
·
Plant and Machinery
·
Computer
·
Vehicles
·
Furniture and Fixture
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 records 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. 66.75 |
|
|
1 |
Rs. 100.68 |
|
Euro |
1 |
Rs. 70.88 |
INFORMATION DETAILS
|
Information
Gathered by : |
SVA |
|
|
|
|
Analysis Done by
: |
AMT |
|
|
|
|
Report Prepared
by : |
SYL |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
9 |
|
PAID-UP CAPITAL |
1~10 |
8 |
|
OPERATING SCALE |
1~10 |
9 |
|
FINANCIAL
CONDITION |
|
0 |
|
--BUSINESS SCALE |
1~10 |
9 |
|
--PROFITABILITY |
1~10 |
8 |
|
--LIQUIDITY |
1~10 |
8 |
|
--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 |
|
78 |
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.