MIRA INFORM REPORT

 

 

Report No. :

342836

Report Date :

26.09.2015

 

IDENTIFICATION DETAILS

 

Name :

SUNALCO ALLOYS PRIVATE LIMITED

 

 

Registered Office :

26 Rungat Bhavan, 2nd Floor, 94/100 Fanaswadi, Mumbai – 400002, Maharashtra

Tel. No.:

91-22-22063950

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

20.10.2005

 

 

Com. Reg. No.:

11-156915

 

 

Capital Investment / Paid-up Capital :

Rs. 42.378 Million

 

 

CIN No.:

[Company Identification No.]

U27200MH2005PTC156915

 

 

IEC No.:

305061542

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer, Exporter and Importer of Ferrous and non Ferrous Metals.

 

 

No. of Employees :

175 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (42)

 

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 2005 and it is a manufacturer, exporter and importer of ferrous and non-ferrous metals.

 

For the financial year ended 2014, company has reported 8% growth in its revenue profile and maintained satisfactory profitability margins at 1.04%.

 

Rating takes into consideration promoter’s extensive industry experience in the non-ferrous metal trading business supported by established track record of business operations and above average financial base of the company.

 

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

 

In view of aforesaid, the company can be considered for business dealings at usual trade terms and condition.

 

NOTES :

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

 

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

ICRA

Rating

Long Term Fund Based Limits = BB

Rating Explanation

Inadequate-credit-quality and high credit risk

Date

September 2014

 

Rating Agency Name

ICRA

Rating

Short Term Fund Based Limits = A4

Rating Explanation

Minimal degree of safety and very high credit risk

Date

September 2014

 

 

RBI DEFAULTERS’ LIST STATUS

 

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

 

 

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of 31-03-2015.

 

 

INFORMATION PARTED BY

 

Name :

Mr. Varma

Designation :

Accounts Department

Contact No.:

91-22-40626421

Date :

25.09.2015

 

 

LOCATIONS

 

Registered Office :

26 Rungat Bhavan, 2nd Floor, 94/100 Fanaswadi, Mumbai – 400002, Maharashtra, India

Tel. No.:

91-22-22063950

Mobile No.:

91-9322914052 (Mr. Parag Dave)

Fax No.:

91-22-22052132

E-Mail :

jainmh@vsnl.net

accounts@sunalcoalloys.com

sunalcoalloys@sunalcoalloys.com

Website :

www.sunalcoalloys.com

Area :

2500 sq. ft.

Location :

Owned

 

 

Factory :

Survey No. 74, 46, 78 (P), Muje Village, Lakampur, Taluka Wada, Thane-421302, Maharashtra, India

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mr. Hitesh Hastimal Kachhara

Designation :

Director

Address :

2101/02, Great Eastern Garden, LBS Marg, Kanjur Marg (West), Mumbai-400078, Maharashtra, India

Date of Birth/Age :

24.02.1975

Date of Appointment :

29.10.2005

DIN No.:

01502244

PAN No.:

AABPJ3716H

 

 

Name :

Mrs. Sosardevi Ganeshlal Jain

Designation :

Director

Address :

903/A, Kailash Tower, Vallabh Baug Lane, Ghatkopar (East), Mumbai-400077, Maharashtra, India

Date of Birth/Age :

24.11.1945

Date of Appointment :

29.10.2005

DIN No.:

02107663

PAN No.:

AGPPK2410B

 

 

Name :

Sandeep Ganeshlal Jain

Designation :

Additional Director

Address :

A-903, Kailash Tower, Vallabh Baug Lane, Ghatkopar (East), Mumbai – 400075, Maharashtra, India

Date of Appointment :

19.03.2015

DIN No.:

00442006

 

 

KEY EXECUTIVES

 

Name :

Mr. Varma

Designation :

Accounts Department

 

 

MAJOR SHAREHOLDERS

 

AS ON 30.09.2014

 

SHAREHOLDING DETAILS FILE ATTACHED

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2014

 

Category

Percentage

Bodies corporate

5.31

Directors or relatives of Directors

94.68

Other top fifty shareholders

0.01

Total

100.00


 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer, Exporter and Importer of Ferrous and Non Ferrous Metals.

 

 

Products :

Not Divulged

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

 

Products :

Raw Material

Countries :

  • European Countries
  • China
  • UK
  • Asia
  • Korea
  • USA
  • Taiwan
  • Thailand
  • UAE

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

 

GENERAL INFORMATION

 

Suppliers :

Not Divulged

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

Customers :

Not Divulged

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

No. of Employees :

175 (Approximately)

 

 

Bankers :

Banker Name

Canara Bank

Branch Address

Mittal Tower, C Wing, Ground Floor, Nariman Point, Mumbai  - 400021, 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 :

M H Jain and Company

Chartered Accountant

Address :

D - 313, Neelkanth Business Parknear Vidyavihar, Bus Depot, Vidyavihar (West)

PAN No:

AABFM0559R

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Enterprises which are owned, or have significant influence of or are partners with Key management personnel and their relatives :

Sonal Non Ferrous Metals Private Limited

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

525000

Equity Shares

Rs.100/- each

Rs. 52.500 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

423780

Equity Shares

Rs.100/- each

Rs. 42.378 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

42.378

42.378

42.378

(b) Reserves & Surplus

175.454

151.668

129.030

(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)

217.832

194.046

171.408

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

275.822

223.275

254.325

(b) Deferred tax liabilities (Net)

0.215

0.511

0.581

(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)

276.037

223.786

254.906

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

101.191

62.823

34.081

(c) Other current liabilities

303.045

409.440

450.086

(d) Short-term provisions

1.905

1.718

0.807

Total Current Liabilities (4)

406.141

473.981

484.974

 

 

 

 

TOTAL

900.010

891.813

911.288

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

87.080

83.229

81.489

(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

1.113

0.943

0.770

(e) Other Non-current assets

0.013

0.025

0.038

Total Non-Current Assets

88.206

84.197

82.297

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

291.533

396.392

355.758

(c) Trade receivables

457.690

359.654

420.813

(d) Cash and cash equivalents

1.720

5.283

6.272

(e) Short-term loans and advances

49.332

38.712

32.791

(f) Other current assets

11.529

7.575

13.357

Total Current Assets

811.804

807.616

828.991

 

 

 

 

TOTAL

900.010

891.813

911.288

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

 

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

3389.900

3133.600

2811.200

 

Other Income

NA

NA

NA

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

Less

EXPENSES

NA

NA

NA

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

111.588

127.074

126.148

 

 

 

 

 

Less

FINANCIAL EXPENSES                                   

62.997

82.021

82.639

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

48.591

45.053

43.509

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

13.016

11.250

12.558

 

 

 

 

 

 

PROFIT BEFORE TAX

35.575

33.803

30.951

 

 

 

 

 

Less

TAX                                                                 

11.790

11.166

10.107

 

 

 

 

 

 

PROFIT AFTER TAX

23.785

22.637

20.844

 

 

 

 

 

 

Earnings Per Share (Rs.)

56.13

53.42

49.19

 

 

Particulars

 

 

 

31.03.2015

Sales Turnover (Approximately)

 

 

4440.000

 

 

 

 

 

 

The above information has been parted by Mr. Varma (Accounts Department)

 

 

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

NA

NA

NA

Net cash flow from (used in) operation

24.115

125.072

93.772

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

0.70

0.72

0.74

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

3.29

4.06

4.49

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

3.95

3.79

3.40

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.16

0.17

0.18

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.27

1.15

1.48

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.00

1.70

1.71

 

 

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

42.378

42.378

42.378

Reserves & Surplus

129.030

151.668

175.454

Share Application money pending allotment

0.000

0.000

0.000

Net worth

171.408

194.046

217.832

 

 

 

 

long-term borrowings

254.325

223.275

275.822

Short term borrowings

0.000

0.000

0.000

Current Maturities of Long Term Debt

0.000

0.000

0.000

Total borrowings

254.325

223.275

275.822

Debt/Equity ratio

1.484

1.151

1.266

 

 

 

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)

Sales

2811.200

3133.600

3389.900

 

 

11.468

8.179

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

2811.200

3133.600

3389.900

Profit

20.844

22.637

23.785

 

0.74%

0.72%

0.70%

 

 

 

 

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)

Yes

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 four 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

Yes

32

Litigations that the firm/promoter involved in

----

33

Market information

----

34

Payments terms

Yes

35

Negative Reporting by Auditors in the Annual Report

No

 

 

UNSECURED LOAN

 

Particulars

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

Loans and advances from others

181.450

110.275

Other loans and advances

25.243

84.000

Loans and advances from directors

67.500

29.000

Term loan from banks

1.629

0.000

 

 

 

Total

275.822

223.275

 

 

 

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10549558

08/11/2014

150,000,000.00

DBS Bank Ltd

3rd Floor, Fort House, 221, Dr. D.N. Road, Fort, 
Mumbai, Maharashtra - 400001, INDIA

C43816826

2

10008855

31/07/2014 *

400,000,000.00

CANARA BANK

GROUND FLOOR, MITTAL TOWER, "C" WING, NARIMAN PO 
INT, MUMBAI, Maharashtra - 400021, INDIA

C19006246

 

 

* Date of charge modification

 

 

FIXED ASSETS

 


CMT REPORT (Corruption, Money Laundering & Terrorism]

 

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

 

1]         INFORMATION ON DESIGNATED PARTY

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

 

2]         Court Declaration :

No exist to suggest that subject is or was the subject of any formal or informal allegations, prosecutions or other official proceeding for making any prohibited payments or other improper payments to government officials for engaging in prohibited transactions or with designated parties.

 

3]         Asset Declaration :

No records exist to suggest that the property or assets of the subject are derived from criminal conduct or a prohibited transaction.

 

4]         Record on Financial Crime :

            Charges or conviction registered against subject:                                                                       None

 

5]         Records on Violation of Anti-Corruption Laws :

            Charges or investigation registered against subject:                                                        None

 

6]         Records on Int’l Anti-Money Laundering Laws/Standards :

            Charges or investigation registered against subject:                                                        None

 

7]         Criminal Records

No available information exist that suggest that subject or any of its principals have been formally charged or convicted by a competent governmental authority for any financial crime or under any formal investigation by a competent government authority for any violation of anti-corruption laws or international anti-money laundering laws or standard.

 

8]         Affiliation with Government :

No record exists to suggest that any director or indirect owners, controlling shareholders, director, officer or employee of the company is a government official or a family member or close business associate of a Government official.

 

9]         Compensation Package :

Our market survey revealed that the amount of compensation sought by the subject is fair and reasonable and comparable to compensation paid to others for similar services.

 

10]        Press Report :

            No press reports / filings exists on the subject.

 

CORPORATE GOVERNANCE

 

MIRA INFORM as part of its Due Diligence do provide comments on Corporate Governance to identify management and governance. These factors often have been predictive and in some cases have created vulnerabilities to credit deterioration.

 

Our Governance Assessment focuses principally on the interactions between a company’s management, its Board of Directors, Shareholders and other financial stakeholders.

 

 

CONTRAVENTION

 

Subject is not known to have contravened any existing local laws, regulations or policies that prohibit, restrict or otherwise affect the terms and conditions that could be included in the agreement with the subject.

 

 

FOREIGN EXCHANGE RATES

 

Currency

 

Unit

Indian Rupees

US Dollar

1

Rs. 66.10

UK Pound

1

Rs. 100.89

Euro

1

Rs. 73.96

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

JYO

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILITY

1~10

5

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

4

--RESERVES

1~10

5

--CREDIT LINES

1~10

4

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

42

 

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.