MIRA INFORM REPORT

 

 

Report No. :

344803

Report Date :

12.10.2015

 

IDENTIFICATION DETAILS

 

Name :

COROB INDIA PRIVATE LIMITED (w.e.f. 01.04.2014)

 

 

Formerly Known As :

CPS COLOR INDIA PRIVATE LIMITED

 

 

Registered Office :

158, Dani Compound, Vidya Nagari Marg, CST Road, Kalina, Santacruz (East), Mumbai – 400098, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

25.02.1998

 

 

Com. Reg. No.:

11-113726

 

 

Capital Investment / Paid-up Capital :

Rs.437.096 Million

 

 

CIN No.:

[Company Identification No.]

U29290MH1998PTC113726

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMC07141B

 

 

PAN No.:

[Permanent Account No.]

AAACC8387P

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged into manufacturing and sale of tinting and dispensing machines, trading of shaker mixers, colorants and its related products and servicing of such tinting and dispensing machines

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (47)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject was incorporated in the year 1998 and it is engaged in the business of manufacturing and sale of tinting and dispensing machines, trading of shaker mixers, colorants and its related products.

 

It is an established company having a satisfactory track.

 

Reserves of the company is low during 2014. However, company is operating on its owned funds. Further, it possesses a decent profile marked by decent networth base along with decent liquidity and profitability.

 

Trade relations are fair. Business is active. Payment terms are reported to be slow but correct.

 

The company can be considered normal for business dealings at usual trade terms and conditions. 

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

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 BY

 

Name :

Mr. Shenoy

Designation :

Accountants Department

Contact No.:

91-22-66497777

Date :

09.10.2015

 

LOCATIONS

 

Registered Office :

158, Dani Compound, Vidya Nagari Marg, CST Road, Kalina, Santacruz (East), Mumbai – 400098, Maharashtra, India

Tel. No.:

91-22-24900042 / 66497777/61280400

Fax No.:

91-22-66497700

E-Mail :

manoj.patil@cpscolor.com

info@corob.com

 

 

Factory 1 :

House No. 4/a-5, Survey No.747 and 748, Behind Bank of India Village Kalaria, Nani Daman- 396210, Daman, India

 

 

Factory 2 :

Plot No.10 to 13 and 13A, GDIDC, Daman Industrial Estate, Somnath Road, Daman – 396210, India

Mains Site:

Located at:

 

  • Italy
  • Finland

Overseas Office:

Located at:

 

  • Germany
  • Russia
  • Sweden
  • France
  • USA
  • Uruguay
  • Brazil
  • Singapore

 

 

 

 

 

 

DIRECTORS

 

As on 30.09.2013

 

Name :

Dr. Nasser Arivoli

Designation :

Managing Director

Address :

D1-3-2, Millenium Towers, Sec-9, Sanpada, Navi Mumbai – 400705, Maharashtra, India

Date of Appointment :

22.10.2012

PAN No.:

ACAPN7968E

DIN No.:

06427148

 

 

Name :

Mr. Timo Tapani Linna

Designation :

Director

Address :

Runeberginkatu 4C B 31, Helsinkl, Finland 28400

Date of Appointment :

23.11.2006

DIN No.:

01342559

 

 

KEY EXECUTIVES

 

Name :

Mrs. Riddhi Pradip Doshi

Designation :

Secretary

Address :

D-11/1101, Sapphire, Poonam Garden, Mira-Bhayander Road, Mira Road (East), Thane - 401107, Maharashtra, India

Date of Appointment :

01.07.2015

PAN No.:

AQQPD3499N

 

 

MAJOR SHAREHOLDERS

 

As on 30.09.2013

 

Name of Shareholders

 

No of Shares 

CPS Color Equipment SPA, Italy

43709599

CPS Color Group OY Finland

1

Total

43709600

 

As on 30.09.2013

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

Foreign holdings( Foreign institutional investor(s), Foreign companie(s) Foreign financial institution(s), Non-resident Indian(s) or Overseas Corporate bodies or Others

100.00

 

 

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged into manufacturing and sale of tinting and dispensing machines, trading of shaker mixers, colorants and its related products and servicing of such tinting and dispensing machines

 

 

Products :

  • Tinting
  • Dispensing Machines
  • Trading of Shaker Mixers
  • Colorants

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark:

Not Divulged

 

 

Customers :

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark:

Not Divulged

 

 

No. of Employees :

Information declined by the management

 

 

Bankers :

Bank Name

Citi Bank

Branch

Bandra Kurla Complex, G- Block, Bandra (East), Mumbai – 400051, Maharashtra, India

Person Name (With Designation)

Not Divulged

Contact Number

Not Divulged

Name of Account Holder

Not Divulged

Account Number

Not Divulged

Account Since (Date/Year of Account Opening)

Not Divulged

Average Balance Maintained (If Possible)

Not Divulged

Credit Facilities Enjoyed (If any)

Not Divulged

Account Operation

Not Divulged

Remarks (If any)

Not Divulged

 

Auditors :

 

Name :

B S R and Company

Chartered Accountants

Address :

Lodha Excelus, 1st Floor, Apolla Mills Compound, N M Joshi Marg, Mahalakshmi, Mumbai, Maharashtra, India

PAN No.:

AAIFB7357B

 

 

Holding Company :

  • Corob SPA, Italy (earlier known as CPS Color Equipment S.p.A., Italy),

 

 

Ultimate Holding Company:

  • Cidron Spéctrum S.á.r.l,

 

 

Fellow Subsidiary Companies :

  • CPS Color Group Oy, Finland
  • CPS Color Equipment Inc, Italy
  • CPS Color Oy, Finland
  • CPS Color Equipment BV, Finland
  • CPS Color BV, Finland
  • CPS Color Equipment Oy, Finland
  • CPS Color Trading (Shanghai) Company Limited, China
  • CPS Color (Shanghai) Company Limited, China
  • CPS Color Group Oy (Singapure), Singapore
  • CPS Color SA, Italy
  • CPS Color Equipment Oy, Finland
  • CPS Color Scandinavia Ab, Italy
  • CPS Color Equipment S.P.A., Italy
  • CPS Color Holding Oy, Finland

 

 

                                                                   CAPITAL STRUCTURE

 

As on 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

60000000

Equity Shares

Rs.10/-each

Rs.600.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

43709600

Equity Shares

Rs.10/-each

Rs.437.096 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

437.096

437.096

437.096

(b) Reserves & Surplus

267.113

104.687

6.327

(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)

704.209

541.783

443.423

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

3.059

0.000

0.000

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

23.350

22.463

11.199

Total Non-current Liabilities (3)

26.409

22.463

11.199

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

8.886

8.886

(b) Trade payables

294.311

560.985

369.330

(c) Other current liabilities

80.762

57.067

12.002

(d) Short-term provisions

10.782

14.229

25.515

Total Current Liabilities (4)

385.855

641.167

415.733

 

 

 

 

TOTAL

1116.473

1205.413

870.355

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

151.437

155.048

110.341

(ii) Intangible Assets

1.011

0.637

0.645

(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

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.000

7.250

0.000

(d)  Long-term Loan and Advances

47.974

47.288

40.604

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

200.422

210.223

151.590

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

275.943

285.182

198.755

(c) Trade receivables

480.535

466.538

289.739

(d) Cash and cash equivalents

17.295

93.431

82.860

(e) Short-term loans and advances

128.030

137.901

137.836

(f) Other current assets

14.248

12.138

9.575

Total Current Assets

916.051

995.190

718.765

 

 

 

 

TOTAL

1116.473

1205.413

870.355

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

 

1173.175

938.937

 

 

Service Income

 

154.017

121.809

 

 

Other Income

 

21.091

19.629

 

 

TOTAL                                    

1619.315

1348.283

1080.375

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Manufacturing and Other Direct and Indirect Expenses

 

1244.843

1084.280

 

 

Exceptional Item

 

0.000

(36.668)

 

 

TOTAL                        

1366.58

1244.843

1047.612

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

Including Depreciation Expenses

103.440

32.763

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION        

 

9.667

8.156

 

 

 

 

 

 

PROFIT/LOSS BEFORE TAX

252.735

93.773

24.607

 

 

 

 

 

Less

TAX                 

90.309

(4.586)

5.857

 

 

 

 

 

 

PROFIT/LOSS  AFTER TAX

162.426

98.359

18.750

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

FOB value of exports

1026.750

858.496

638.701

 

 

 

 

 

 

IMPORTS

 

 

 

 

Raw materials/components

 365.105

 476.845

 160.013

 

Machinery for trading

 0.856

 8.979

 7.471

 

Colorants

 9.636

 19.612

 14.829

 

Capital goods

4.648

30.563

0.533

 

TOTAL IMPORTS

380.247

536.001

182.848

 

 

 

 

 

 

Earnings Per Share (Rs.)

3.72

2.25

0.43

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

N.A

N.A

N.A

Cash generated from operations

N.A

N.A

N.A

Net cash flow from operating activity

40.750

63.407

N.A

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

PAT / Total Income

(%)

10.03

7.30

1.74

 

 

 

 

 

Net Profit Margin

(PBT/ Total Income)

(%)

NA

7.99

2.62

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

22.64

7.83

2.83

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.36

0.17

0.06

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.00

0.02

0.02

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.37

1.55

1.73

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Share Capital

437.096

437.096

437.096

Reserves & Surplus

6.327

104.687

267.113

Net worth

443.423

541.783

704.209

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

8.886

8.886

0.000

Total borrowings

8.886

8.886

0.000

Debt/Equity ratio

0.020

0.016

0.000

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Total Income

1080.375

1348.283

1619.315

 

 

24.798

20.102

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Total Income

1080.375

1348.283

1619.315

Profit

18.750

98.359

162.426

 

1.74%

7.30%

10.03%

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check list by info agents

Available in Report (Yes/No)

1

Year of establishment

Yes

2

Constitution of the entity -Incorporation details

Yes

3

Locality of the entity

Yes

4

Premises details

No

5

Buyer visit details

--

6

Contact numbers

Yes

7

Name of the person contacted

Yes

8

Designation of contact person

Yes

9

Promoter’s background

Yes

10

Date of Birth of Proprietor / Partners / Directors

Yes

11

Pan Card No. of Proprietor / Partners

Yes

12

Voter Id Card No. of Proprietor / Partners

No

13

Type of business

Yes

14

Line of Business

Yes

15

Export/import details (if applicable)

No

16

No. of employees

No

17

Details of sister concerns

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

--

33

Market information

--

34

Payments terms

No

35

Negative Reporting by Auditors in the Annual Report

No

 

BUSINESS SEGMENT:

 

The Company is engaged in the business of manufacturing and sale of tinting and dispensing machines, trading of shaker mixers, colorants and its related products and servicing of such tinting and dispensing machines. There is no separate primary business line in terms of reportable segments as per Accounting Standard 17 - "Segment Reporting". The Company has disclosed geographical segments as secondary reportable segments.

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

90146192

23/05/2001

21,000,000.00

CITI BANK

BNDRA KURLA COMPLEX, G-BLOCK BANDRA (E), MUMBAI, 
MAHARASHTRA, INDIA

-

 

 

UNSECURED LOANS

 

PARTICULAR

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

SHORT TERM BORROWINGS

 

 

Loan repayable on demand

0.000

8.886

 

 

 

Total

0.000

8.886

 

 

 

 

FIXED ASSETS

  • Land
  • Buildings
  • Plant and equipment
  • Furniture and fixtures
  • Vehicles
  • Office equipment
  • Computer equipments

 


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 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.64.78

UK Pound

1

Rs.99.54

Euro

1

Rs.73.08

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

RAS

 

 

Report Prepared by :

RKI

 

 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILIRY

1~10

6

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

3

--CREDIT LINES

1~10

5

--MARGINS

-5~5

---

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

47

 

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.

 
 


SS