MIRA INFORM REPORT

 

 

Report No. :

338905

Report Date :

08.09.2015

 

IDENTIFICATION DETAILS

 

Name :

SRIRAM COMPOUNDS PRIVATE LIMITED

 

 

Registered Office :

A-15, Flatted Factory Complex, Okhla, New Delhi – 110020

Mobile No.:

91-8800490537 [Mr. Rajesh Jetley]

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

02.03.2005

 

 

Com. Reg. No.:

55-133517

 

 

Capital Investment / Paid-up Capital :

Rs.30.000 Million

 

 

CIN No.:

[Company Identification No.]

U24229DL2005PTC133517

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MRTS05124A

 

 

PAN No.:

[Permanent Account No.]

AAICS7859L

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of all types of Organic and Inorganic Compounds, PVC Compounds and Related Products.

 

 

No. of Employees :

Information declined by the management.

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (45)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Sriram Compounds Private Limited was incorporated in the year 2005 and it is an established company having satisfactory track.

 

The rating reflects company’s decent financial risk profile marked by sound networth position, fair profitability of the company backed by comfortable debt protection metrics.

 

Trade relations are reported as fair. Business is active. Payment terms are reported to be usually 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.

 

 

ECGC Country Risk Classification List – March 31, 2015

 

Country Name

Previous Rating

(31.12.2014)

Current Rating

(31.03.2015)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

Not Available

Rating

Not Available

Rating Explanation

Not Available

Date

Not Available

 

 

RBI DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available RBI Defaulters’ list.

 

 

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of 31-03-2013.

 

 

INFORMATION DENIED

 

Management non co-operative

 

Contact No.: 91-120-6151999

 

LOCATIONS

 

Registered Office / Factory 1 :

A-15, Flatted Factory Complex, Okhla, New Delhi – 110020, India

Tel. No.:

Not Available

Mobile No.:

91-8800490537 [Mr. Rajesh Jetley]

Fax No.:

Not Available

E-Mail :

contact@srisol.com

shubhgautam@srisol.com

Website :

http://www.srisol.com

 

 

Factory 2 :

Block No.308, NH-8, At and Po Rolla, Via-Dungri, Valsad - 396375, Gujarat, India

 

 

Noida Office :

C-15 and 16, Sector -63, Noida – 201307, Uttar Pradesh, India

Tel. No.:

91-120-6151999 / 4335717

Fax No.:

91-120-6151966

 

 

Overseas Offices :

Located At:

 

  • USA
  • UK
  • South Africa

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mr. Shubh Gautam

Designation :

Director

Address :

A 104, Sector -40, Gautam Budh Nagar, Noida – 201301, Uttar Pradesh, India

Date of Birth/Age :

20.05.1968

Date of Appointment :

02.03.2005

DIN No.:

00118539

 

 

Name :

Mr. Sharmishtha Sharma

Designation :

Director

Address :

A-29, Sector-19, Gautam Budh Nagar, Noida – 201301, Uttar Pradesh, India

Date of Birth/Age :

02.05.1953

Date of Appointment :

01.01.2008

DIN No.:

00659509

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2014

 

Names of Shareholders

No. of Shares

Subh Gautam

2999990

Rashi Upmanyu

10

Total

3000000

 

AS ON 30.09.2014

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of all types of Organic and Inorganic Compounds, PVC Compounds and Related Products.

 

 

Products :

  • Product Renewal
  • Value Added Products
  • Food Law Conformity Certificates
  • Joint Technological Developments
  • Technical Support
  • End User Approvals
  • Technical Licensing and Joint Ventures

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

Not Available

 

PRODUCTION STATUS : NOT AVAILABLE

 

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Available

Name of the Person :

Not Available

Contact No.:

Not Available

Since How Long Known :

Not Available

Maximum Limit Dealt :

Not Available

Experience :

Not Available

Remark:

Not Available

 

 

Customers :

Reference :

Not Available

Name of the Person :

Not Available

Contact No.:

Not Available

Since How Long Known :

Not Available

Maximum Limit Dealt :

Not Available

Experience :

Not Available

Remark:

Not Available

 

 

No. of Employees :

Information declined by the management.

 

 

Bankers :

Bank Name

Syndicate Bank

Branch

Not Divulged

Person Name (With Designation)

Not Divulged

Contact Number

Not Divulged

Name of Account Holder

Not Divulged

Account Number

Not Divulged

Account Since (Date/Year of 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

 

The Hongkong and Shanghai Banking Corporation Limited

 

 

Facilities :

Secured Loan

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Long-term Borrowings

 

 

Term Loans from Bank

0.000

0.000

Short-term borrowings

 

 

Loan repayable on demand

 

 

From Bank

[Rupee loans – Cash Credit]

265.982

218.279

 

 

 

Total

265.982

218.279

 

Auditors :

 

Name :

Santosh Dixit and Company

Chartered Accountants

Address :

209, Vardhman Master Plaza, LSC, Main Road, Ghazipur, New Delhi – 110096, India

Tel. No.:

91-11-22247186/ 22234177

Mobile No.:

91-9811053518

Fax No.:

91-11-22247186

E-Mail :

santoshdixit@vsnl.com

PAN No.:

ACCPD0033C

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

Not Available

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

3,200,000

Equity Shares

Rs.10/-each

Rs.32.000 Million

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

3,000,000

Equity Shares

Rs.10/-each

Rs.30.000 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

30.000

30.000

30.000

(b) Reserves & Surplus

166.949

93.622

68.029

(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)

196.949

123.622

98.029

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

119.468

107.225

98.225

(b) Deferred tax liabilities (Net)

7.154

4.557

2.118

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

126.622

111.782

100.343

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

265.982

218.279

99.369

(b) Trade payables

290.033

207.744

189.448

(c) Other current liabilities

17.379

5.640

15.242

(d) Short-term provisions

40.301

14.100

8.637

Total Current Liabilities (4)

613.695

445.763

312.696

 

 

 

 

TOTAL

937.266

681.167

511.068

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

160.687

165.142

169.602

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

2.770

1.142

2.727

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

163.457

166.284

172.329

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

64.188

63.895

47.606

(c) Trade receivables

537.680

351.072

212.553

(d) Cash and cash equivalents

35.177

24.817

13.941

(e) Short-term loans and advances

132.863

68.742

59.625

(f) Other current assets

3.901

6.357

5.014

Total Current Assets

773.809

514.883

338.739

 

 

 

 

TOTAL

937.266

681.167

511.068

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

NA

1176.164

887.950

 

 

Other Income

NA

2.787

1.150

 

 

TOTAL                                    

NA

1178.951

889.100

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

NA

1091.009

824.032

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

165.353

87.942

65.068

 

 

 

 

 

Less

FINANCIAL EXPENSES                                   

28.734

22.267

14.522

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

136.619

65.675

50.546

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

22.229

23.544

16.816

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

114.390

42.131

33.730

 

 

 

 

 

Less

TAX                                                                 

41.062

16.539

8.093

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

73.328

25.592

25.637

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

93.621

68.029

42.392

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

166.949

93.621

68.029

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

24.44

8.53

8.55

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

NA

NA

NA

Cash generated from operations

79.565

55.469

NA

Net cash flow from operating activities

41.099

41.369

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

NA

2.18

2.89

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

NA

7.48

7.33

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

12.20

6.19

6.60

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.58

0.34

0.34

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.96

2.63

2.02

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.26

1.16

1.08

 

 

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

30.000

30.000

30.000

Reserves & Surplus

68.029

93.622

166.949

Share Application money pending allotment

0.000

0.000

0.000

Net worth

98.029

123.622

196.949

 

 

 

 

long-term borrowings

98.225

107.225

119.468

Short term borrowings

99.369

218.279

265.982

Total borrowings

197.594

325.504

385.450

Debt/Equity ratio

2.016

2.633

1.957

 

 

 

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

No

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

No

17

Details of sister concerns

No

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 two 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

 

INDEX OF CHARGES

 

.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10556931

24/02/2015

200,000,000.00

THE HONGKONG AND SHANGHAI BANKING CORPORATION LIMI 
TED

25, BARAKHAMBA ROAD, NEW DELHI, DELHI - 110001, IN 
DIA

C47678776

2

10556936

24/02/2015

17,000,000.00

THE HONGKONG AND SHANGHAI BANKING CORPORATION LIMI 
TED

25, BARAKHAMBA ROAD, NEW DELHI, DELHI - 110001, IN 
DIA

C47680939

3

10348651

31/01/2014 *

550,000,000.00

SYNDICATE BANK

B - 117, SME BRANCH, SECTOR - 18, NOIDA, UTTAR PR 
ADESH - 201301, INDIA

B95343984

4

10097872

31/05/2011 *

60,000,000.00

SYNDICATE BANK

SME BRANCH, SECTOR - 18, NOIDA, NOIDA, UTTAR PRAD 
ESH - 201301, INDIA

B15022072

5

10097873

31/01/2014 *

550,000,000.00

SYNDICATE BANK

B - 117, SME BRANCH, SECTOR - 18, NOIDA, UTTAR PR 
ADESH - 201301, INDIA

B95344032

 

 

* Date of charge modification

 

UNSECURED LOANS

 

PARTICULAR

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Long-term Borrowings

 

 

Rupee loans from related parties

119.468

107.225

 

 

 

Total

119.468

107.225

 

NOTE

 

The registered office of the company has been shifted from A-15, Okhla Phase-II, New Delhi – 110020, India to the present address w.e.f. 03.07.2013.

 

FIXED ASSETS

 

  • Land free hold
  • Building (Residential)
  • Building (Commercial)
  • Plant and Machinery
  • Office and Other Equipments
  • Electrical Installation
  • Computer
  • Furniture and Fixtures
  • Vehicles

 

CMT REPORT (Corruption, Money Laundering & Terrorism]

 

The Public Notice information has been collected from various sources including but not limited to: The Courts, India Prisons Service, Interpol, etc.

 

1]         INFORMATION ON DESIGNATED PARTY

No exist designating subject or any of its beneficial owners, controlling shareholders or senior officers as terrorist or terrorist organization or whom notice had been received that all financial transactions involving their assets have been blocked or convicted, found guilty or against whom a judgement or order had been entered in a proceedings for violating money-laundering, anti-corruption or bribery or international economic or anti-terrorism sanction laws or whose assets were seized, blocked, frozen or ordered forfeited for violation of money laundering or international anti-terrorism laws.

 

2]         Court Declaration :

No 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.66.74

UK Pound

1

Rs.101.36

Euro

1

Rs.74.27

 

 

INFORMATION DETAILS

 

Information Gathered by :

KMN

 

 

Analysis Done by :

KAS

 

 

Report Prepared by :

SNT

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILITY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

45

 

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.