|
Report No. : |
342605 |
|
Report Date : |
28.09.2015 |
IDENTIFICATION DETAILS
|
Name : |
NIRMA LIMITED |
|
|
|
|
Registered
Office : |
Nirma House, Ashram Road, Ahmedabad – 380009, Gujarat |
|
Tel. No.: |
91-79-27546565 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2014 |
|
|
|
|
Date of
Incorporation : |
25.02.1980 |
|
|
|
|
Com. Reg. No.: |
04-003670 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs. 1005.600 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U24240GJ1980PLC003670 |
|
|
|
|
IEC No.: |
0888005580 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
AHMN00409D |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAACN5350K |
|
|
|
|
Legal Form : |
A Closely Held Public Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacturer and Seller of
Synthetic Detergents, Soaps, Chemicals and Allied Products. |
|
|
|
|
No. of Employees
: |
Not Divulged |
RATING & COMMENTS
|
MIRA’s Rating : |
Aa (74) |
|
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 was promoted by Mr. Karsanbhai K Patel in 1980 to manufacture detergents
and has expanded its operations to soaps, chemicals, pharmaceuticals, allied
products, and processing of minerals over the years. It is among the largest
soda ash manufacturers in India and the seventh largest globally. For the financial year ended 2014, company achieved 93.61% growth in
its revenue profile and maintained decent profitability margins at 9.37%
during the year under a review. Rating continue to reflect company’s established marked position in the
domestic soda ash and detergent (S and D) businesses supported by high
backward integration in operation and healthy financial profile of the
company. Rating strengths are partially offset by the company’s exposure to
intensifying competition in the S and D business, and the early stage of
operations of the cement business. Trade relations are reported as fair. Payments are reported to be
regular and as per commitment. In view of aforesaid, the company can be considered good for normal
business dealings at usual 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
|
Rating Agency Name |
CRISIL |
|
Rating |
Long Term Rating = AA |
|
Rating Explanation |
High degree of safety and very low credit risk. |
|
Date |
25.07.2014 |
|
Rating Agency Name |
CRISIL |
|
Rating |
Short term rating = A1+ |
|
Rating Explanation |
Very strong degree of safety and carry lowest credit risk. |
|
Date |
25.07.2014 |
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 DECLINED BY
|
Name : |
Mr. Akhil Maheshwar |
|
Designation : |
General Manager |
|
Contact No.: |
91-79-27546565 |
|
Date : |
24.09.2015 |
LOCATIONS
|
Registered/ Corporate Office : |
Nirma House, Ashram Road, Ahmedabad – 380009, Gujarat, India |
|
Tel. No.: |
91-79-27546565/ 74 |
|
Fax No.: |
91-79-27546603/ 05/ 01 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Factoris: |
· Block No. 16/B, Ahmedabad Mehsana Highway, P.O. Mandali, District Mehsana - 382732, Gujarat, India · Village Moraiya, Post Chacharwadi Vasna, Near Modern Denim Bavla Road, Taluka: Sanand, District Ahmedabad - 382213, Gujarat, India · Alindra Detergent Complex, P. O. Alindra, Taluka Savli, District Baroda - 391775, Gujarat, India · Bhavnagar Chemical Complex, P.O. Kalatalav, District Bhavnagar - 364313, Gujarat, India · Wind Farm Project at Survey No. 691, Village Dhank, Taluka Upleta, District Rajkot, Gujarat, India · Nirlife Pharma Complex, Survey No. 358-369, Village Sachana, Taluka Viramgam, District Ahmedabad - 382150, Gujarat, India |
DIRECTORS
AS ON 26.06.2014
|
Name : |
Mr. Pankaj Ramanbhai Patel |
|
Designation : |
Director |
|
Address : |
16
Azad Society Ambawadi, Ahmedabad – 380015, Gujarat, India |
|
Date of Birth/Age : |
16.03.1953 |
|
Date of Appointment : |
25.09.2007 |
|
DIN No.: |
00131852
|
|
|
|
|
Name : |
Mr.
Kaushikbhai Nandubhai Patel |
|
Designation : |
Director |
|
Address : |
B No.5 Tapas Bunglow Vijay Bapunagar
Society Near Setu Bunglow Opposite Tivera –II, Vejalpur, Ahmedabad -380051,
Gujarat, India |
|
Date of Birth/Age : |
02.12.1955 |
|
Date of Appointment : |
06.06.2002 |
|
DIN No.: |
00145086
|
|
|
|
|
Name : |
Mr. Hiren Karsanbhai Patel |
|
Designation : |
Director |
|
Address : |
Nima
Farm Opposite YMCA Club Sarkhej Ahmedabad
- 380054, Gujarat, India |
|
Date of Birth/Age : |
29.07.1973 |
|
Date of Appointment : |
01.05.2011 |
|
Voter ID No.: |
LPZ4117149 |
|
DIN No.: |
00145149
|
|
|
|
|
Name : |
Mr. Vijaykumar Ratilal Shah |
|
Designation : |
Additional Director |
|
Address : |
12, Suyog Bunglows, Auda Garden, Char Rasta, Prahlad Nagar, Vejalpur, Ahmedabad, 380051, Gujarat, India |
|
Date of Appointment : |
05.03.2015 |
|
DIN No.: |
00376570 |
|
|
|
|
Name : |
Mr.
Rajendrabhai Dahyabhai Shah |
|
Designation : |
Director |
|
Address : |
15 Nilima Park, Society Navarangpura, Ahmedabad
– 380009, Gujarat, India |
|
Date of Birth/Age : |
29.04.1934 |
|
Date of Appointment : |
22.12.1994 |
|
Voter ID No.: |
GJ\11\068\090145 |
|
DIN No.: |
00386161
|
|
|
|
|
Name : |
Mr.
Karsanbhai Khodidas Patel |
|
Designation : |
Chairman
|
|
Address : |
Nima
Farm Opposite YMCA Club Sarkhej – Gandi Nagar Road, Ahmedabad -380054,
Gujarat, India |
|
Date of Birth/Age : |
07.01.1944 |
|
Date of Appointment : |
25.02.1980 |
|
Voter ID No.: |
LPZ4110078 |
|
DIN No.: |
00404099
|
|
|
|
|
Name : |
Mr. Chinubhai
Ramanlal Shah |
|
Designation : |
Director |
|
Address : |
402 Heritage Cresent B/H Prahlad Nagar
Garden S G Highway Ahmedabad – 380051, Gujarat, India |
|
Date of Birth/Age : |
04.06.1937 |
|
Date of Appointment : |
06.06.2002 |
|
DIN No.: |
00558310
|
|
|
|
|
|
|
|
Name : |
Mr.
Rakesh Karsanbhai Patel |
|
Designation : |
Vice
Chairman |
|
Address : |
Nima
Farm Opposite YMCA Club Sarkhej – Gandi Nagar Road, Ahmedabad - 380054,
Gujarat, India |
|
Date of Birth/Age : |
18.07.1972 |
|
Date of Appointment : |
04.02.1997 |
|
Voter ID No.: |
GJ\11\064\0603732 |
|
DIN No.: |
00760023
|
|
|
|
|
Name : |
Mr. Shailesh Valjibhai Sonara |
|
Designation : |
Whole Time Director |
|
Address : |
F/ 1, Shivani Flats Opposite Azad Society Road, B/H Sahjanand Road,
Ahmedabad – 380015, Gujarat, India |
|
Date of Birth/Age : |
18.10.1946 |
|
Date of Appointment : |
30.09.2013 |
|
DIN No.: |
06592025
|
|
|
|
|
Name : |
Purvi Anantanand
Pokhariyal
|
|
Designation : |
Additional
Director
|
|
Address : |
A/3 Vrajnandan
Bunglows-2, N/r Kabir Enclave, Arohi Club Road, Bopal, Ahmedabad, 380058,
Gujarat, India
|
|
DIN No.: |
07116166
|
KEY EXECUTIVES
|
Name : |
Mr. Paresh Sheth |
|
Designation : |
Company Secretary |
|
Address : |
48 Lad Society Vastrapur Ahmedabad – 380015, Gujarat, India |
|
Date of Birth/Age : |
25.10.1962 |
|
Date of Appointment : |
06.09.2006 |
|
PAN No.: |
AEAPS2375C |
|
Voter ID No.: |
GJ\11\064\0351075 |
|
|
|
|
Name : |
Mr. Rajendra Jayendrarai Joshipara |
|
Designation : |
Chief Finance Officer |
|
Address : |
401,Rajvi-Rajvansh Co-Operative Society, Bodakdev, Ahmedabad, 380015, Gujarat, India |
|
Date of Appointment : |
30.09.2014 |
|
PAN No.: |
AARPJ9849H |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
AS ON 26.06.2014
NOTE: SHAREHOLDING DETAILS FILE ATTACHED
AS ON 26.06.2014
|
Equity Share Breakup |
Percentage of Holding |
|
Category |
|
|
Bodies
corporate |
13.20 |
|
Directors
or relatives of directors |
86.80 |
|
Total |
100.00 |

BUSINESS DETAILS
|
Line of Business : |
Manufacturer and Seller of
Synthetic Detergents, Soaps, Chemicals and Allied Products. |
||||||||
|
|
|
||||||||
|
Products : |
|
||||||||
|
|
|
||||||||
|
Brand Names : |
-- |
||||||||
|
|
|
||||||||
|
Agencies Held : |
-- |
||||||||
|
|
|
||||||||
|
Exports : |
Not Divulged |
||||||||
|
|
|
||||||||
|
Imports : |
Not Divulged |
||||||||
|
|
|
||||||||
|
Terms : |
|
||||||||
|
Selling : |
Not Divulged |
||||||||
|
|
|
||||||||
|
Purchasing : |
Not Divulged |
PRODUCTION STATUS: NOT AVAILABLE
GENERAL INFORMATION
|
Suppliers : |
|
|||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||
|
Customers : |
|
|||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||
|
No. of Employees : |
Not Divulged |
|||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||
|
Bankers : |
· Bank of Baroda Gandhi Road Branch, Gandhi Road, Ahmedabad
- 380001, Gujarat, India · State Bank of India 58, Shrimali Society, Navarangpura, Ahmedabad - 380009, Gujarat, India · IDBI Trusteeship Services Limited Asian Building., Ground Floor, 17, R.Kamani Marg, Ballard Estate, Mumbai - 400001, Maharashtra, India · Bank of India · HDFC Bank Limited · Credit Lyonnais · ANZ Grindlays Bank Limited · Axis Bank Limited ·
The Kalupur Commercial Cooperative Bank
Limited |
|||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||
|
Facilities : |
|
|||||||||||||||||||||||||||||||||||||||
|
Auditors : |
|
|
Name : |
Hemanshu Shah and Company Chartered Accountants |
|
Address : |
A/46, 3rd Floor,
Nobles, Opposite Nehru Bridge, Ashram Road, Ahmedabad - 380009, Gujarat, India |
|
Tel. No.: |
91-79-26584250 |
|
Fax No.: |
91-79-26589463 |
|
E-Mail : |
|
|
Income-tax
PAN of auditor or auditor's firm : |
ACVPS6966N |
|
|
|
|
Memberships : |
-- |
|
|
|
|
Collaborators : |
-- |
|
|
|
|
Subsidiaries of the
Company: (wholly owned) : |
Direct Holding · Karnavati Holdings Inc. USA · Nirlife Mexico, SA DE C.V · Siddhi Vinayak Cement Private Limited Indirect Holding · Searles Valley Minerals Inc. (SVM), USA (Wholly owned subsidiaries of Karnavati Holding Inc. USA). · Searles Domestic Water Company LLC · Trona Railway Company LLC ·
Searles Valley Minerals Europe ( Wholly owned
by SVM) |
|
|
|
|
Associates
Entities: |
· Kargil Holdings Private Limited · Uri Holdings Private Limited · Leh Holdings Private Limited · Banihal Holdings Private Limited · Kulgam Holdings Private Limited · Nirma Credit and Capital Private Limited · Nirma Industries Private Limited · Nirma Chemical Works Private Limited · Baeurer Infotech Limited · Mahuva Port and Infrastructure Private Limited · Kanak Castor Products Private Limited · Navin Detergent Private Limited · Navin Overseas FZC · Nirma Education and Research Foundation · Nirma University, Nirma Labs · Trona Export Terminals LLC, USA ·
FRM Trona Fuels LLC, USA. |
CAPITAL STRUCTURE
AFTER 26.06.2014
Authorised Capital : Rs. 7755.000 Million
Issued, Subscribed & Paid-up Capital : Rs. 878.669
Million
AS ON 31.03.2014
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
231,000,000 |
Equity Shares |
Rs. 5/- each |
Rs. 1155.000Million |
|
1,000,000 |
Preference Shares |
Rs. 100/- each |
Rs. 100.000 Million |
|
250,000,000 |
Preference Shares |
Re. 1/- each |
Rs. 250.000 Million |
|
|
Total |
|
Rs. 1505.000
Million |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
151702578 |
Equity Shares |
Rs.5/- each |
Rs.758.512
Million |
|
247080232 |
6% Redeemable non-Cumulative Non-Convertible Preference Shares |
Re.1/- each |
Rs.247.080
Million |
|
|
Total |
|
Rs.1005.600 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 |
1005.600 |
1042.800 |
1042.800 |
|
(b) Reserves & Surplus |
30705.900 |
28488.100 |
26666.300 |
|
(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) |
31711.500 |
29530.900 |
27709.100 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) Long-term borrowings |
7607.000 |
8605.200 |
9091.300 |
|
(b) Deferred tax liabilities (Net) |
3265.400 |
3685.200 |
3458.600 |
|
(c)
Other long term liabilities |
1206.900 |
1316.300 |
1159.500 |
|
(d)
long-term provisions |
312.800 |
288.900 |
276.900 |
|
Total
Non-current Liabilities (3) |
12392.100 |
13895.600 |
13986.300 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a)
Short term borrowings |
10304.000 |
6783.100 |
4278.200 |
|
(b)
Trade payables |
2191.500 |
2470.300 |
2909.500 |
|
(c)
Other current liabilities |
5538.100 |
4579.700 |
4770.200 |
|
(d)
Short-term provisions |
84.400 |
73.200 |
68.600 |
|
Total
Current Liabilities (4) |
18118.000 |
13906.300 |
12026.500 |
|
|
|
|
|
|
TOTAL |
62221.600 |
57332.800 |
53721.900 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a)
Fixed Assets |
|
|
|
|
(i)
Tangible assets |
20020.400 |
20274.500 |
21134.600 |
|
(ii)
Intangible Assets |
40.900 |
356.900 |
503.300 |
|
(iii)
Capital work-in-progress |
1717.300 |
2723.600 |
2051.100 |
|
(iv) Intangible assets under development |
0.000 |
0.000 |
55.800 |
|
(b) Non-current
Investments |
9552.100 |
9537.300 |
9537.300 |
|
(c) Deferred tax assets
(net) |
0.000 |
0.000 |
0.000 |
|
(d) Long-term Loan
and Advances |
9526.600 |
4291.300 |
453.300 |
|
(e)
Other Non-current assets |
44.500 |
69.600 |
28.200 |
|
Total
Non-Current Assets |
40901.800 |
37253.200 |
33763.600 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a)
Current investments |
0.000 |
0.000 |
220.000 |
|
(b)
Inventories |
10506.800 |
10452.300 |
10191.100 |
|
(c)
Trade receivables |
4876.200 |
5611.300 |
4881.100 |
|
(d)
Cash and cash equivalents |
406.800 |
219.500 |
327.800 |
|
(e)
Short-term loans and advances |
5424.200 |
3697.300 |
4179.500 |
|
(f)
Other current assets |
105.800 |
99.200 |
158.800 |
|
Total
Current Assets |
21319.800 |
20079.600 |
19958.300 |
|
|
|
|
|
|
TOTAL |
62221.600 |
57332.800 |
53721.900 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
42831.300 |
22234.300 |
62315.800 |
|
|
|
Other Income |
1588.000 |
708.600 |
584.900 |
|
|
|
TOTAL (A) |
44419.300 |
22942.900 |
62900.700 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Cost of materials consumed |
16847.000 |
8629.000 |
26826.600 |
|
|
|
Purchases of stock-in-trade |
279.000 |
230.700 |
1039.500 |
|
|
|
Changes in inventories of finished goods, work-in-progress and stock-in-trade |
(684.100) |
(386.800) |
(883.200) |
|
|
|
Employee benefits expense |
2465.400 |
1214.200 |
3215.100 |
|
|
|
Exceptional items |
0.000 |
0.000 |
(20.300) |
|
|
|
Other expenses |
17186.100 |
8659.500 |
23057.400 |
|
|
|
TOTAL (B) |
36093.400 |
18346.600 |
53235.100 |
|
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
8325.900 |
4596.300 |
9665.600 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
1717.700 |
737.100 |
1902.400 |
|
|
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
6608.200 |
3859.200 |
7763.200 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
2752.600 |
1396.300 |
4258.600 |
|
|
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE TAX (E-F)
(G) |
3855.600 |
2462.900 |
3504.600 |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
(156.400) |
724.200 |
4115.800 |
|
|
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) AFTER TAX (G-H) (I) |
4012.000 |
1738.700 |
(611.200) |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS YEARS’
BALANCE BROUGHT FORWARD |
2045.200 |
692.100 |
1585.200 |
|
|
|
|
|
|
|
|
|
Less |
APPROPRIATIONS |
|
|
|
|
|
|
|
Transferred to Debenture Redemption Reserve |
945.500 |
385.600 |
281.900 |
|
|
BALANCE CARRIED
TO THE B/S |
945.500 |
2045.200 |
692.100 |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN
FOREIGN CURRENCY |
|
|
|
|
|
|
|
Export Earnings |
2062.800 |
1307.100 |
5330.100 |
|
|
|
Interest |
0.300 |
0.100 |
4.300 |
|
|
|
Commission |
0.900 |
5.100 |
37.800 |
|
|
|
Others |
0.000 |
0.000 |
0.000 |
|
|
TOTAL EARNINGS |
2064.000 |
1312.300 |
5372.200 |
|
|
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
|
|
Raw Materials |
2532.500 |
998.800 |
3768.800 |
|
|
|
Stores & Spares |
0.000 |
273.100 |
203.200 |
|
|
|
Capital Goods |
588.400 |
66.000 |
638.600 |
|
|
TOTAL IMPORTS |
3120.900 |
1337.900 |
4610.600 |
|
|
|
|
|
|
|
|
|
|
Earnings/ (Loss)
Per Share (Rs.) |
25.27 |
10.93 |
(3.84) |
|
CURRENT MATURITIES
OF LONG TERM DEBT DETAILS
|
Particulars |
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
Current Maturities of Long term debt |
3225.800 |
2923.700 |
2857.300 |
|
|
|
|
|
|
Cash Generated from Operations |
NA |
NA |
NA |
|
|
|
|
|
|
Net Cash Flow from (used in) Operations |
9534.200 |
3550.900 |
9079.700 |
KEY
RATIOS
|
PARTICULARS |
|
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
Net Profit Margin (PAT / Sales) |
(%) |
9.37 |
7.82 |
(0.98) |
|
|
|
|
|
|
|
Operating Profit Margin (PBDIT/Sales) |
(%) |
19.44 |
20.67 |
15.51 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
7.57 |
5.46 |
8.33 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.12 |
0.08 |
0.13 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt/Networth) |
|
0.67 |
0.62 |
0.59 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.18 |
1.44 |
1.66 |
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 |
1042.800 |
1042.800 |
1005.600 |
|
Reserves & Surplus |
26666.300 |
28488.100 |
30705.900 |
|
Money received against share warrants |
0.000 |
0.000 |
0.000 |
|
Share Application money
pending allotment |
0.000 |
0.000 |
0.000 |
|
Net
worth |
27709.100 |
29530.900 |
31711.500 |
|
|
|
|
|
|
Long-term borrowings |
9091.300 |
8605.200 |
7607.000 |
|
Short term borrowings |
4278.200 |
6783.100 |
10304.000 |
|
CURRENT MATURITIES OF
LONG-TERM DEBTS |
2857.300 |
2923.700 |
3225.800 |
|
Total
borrowings |
16226.800 |
18312.000 |
21136.800 |
|
Debt/Equity
ratio |
0.586 |
0.620 |
0.667 |

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 |
62315.800 |
22234.300 |
42831.300 |
|
|
|
(64.320) |
92.636 |

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 |
62315.800 |
22234.300 |
42831.300 |
|
Profit |
(611.200) |
1738.700 |
4012.000 |
|
|
(0.98%) |
7.82% |
9.37% |

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 |
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 |
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 |
Yes |
|
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
|
HIGH
COURT OF GUJARAT TAX APPEAL No. 812 of 2009
Next Listing Date: 26.10.2015 Coram: HONOURABLE MS.JUSTICE HARSHA DEVANI HONOURABLE MR.JUSTICE A.G.URAIZEE
Office Details
Court Proceedings
Available Orders
Certified
Copy
|
INDEX OF CHARGES
|
S.NO. |
CHARGE ID |
DATE OF CHARGE CREATION/MODIFICATION |
CHARGE AMOUNT SECURED |
CHARGE HOLDER |
ADDRESS |
SERVICE REQUEST NUMBER (SRN) |
|
1 |
10545463 |
31/12/2014 |
4,000,000,000.00 |
ICICI
BANK LIMITED |
LANDMARKRACE
COURCE CIRCLE, ALKAPURI, BARODA - 390015, GUJARAT, INDIA |
C41616228 |
|
2 |
10451080 |
08/04/2015
* |
3,000,000,000.00 |
IDBI TRUSTEESHIP
SERVICES LIMITED |
ASIAN
BLDG., GROUND FLOOR, 17, R.KAMANI MARG,, BA |
C50050244 |
|
3 |
80018848 |
25/07/2015
* |
11,100,000,000.00 |
BANK OF
BARODA |
CORPORATE
FINANCIAL SERVICES BRANCH, FIRST FLOOR, BOB TOWERS, NEAR LAW GARDEN,
ELLISBRIDGE, AHMEDABAD - 380006, GUJARAT, INDIA |
C59615807 |
* Date of charge modification
UNSECURED LOANS
|
Particulars |
31.03.2014 Rs. In Million |
31.03.2013 Rs. In Million |
|
LONG TERM BORROWINGS |
|
|
|
Debentures |
0.000 |
1528.900 |
|
Deferred sales tax liability |
0.400 |
0.400 |
|
Inter Corporate Deposit from Related Parties |
4606.600 |
5538.000 |
|
|
|
|
|
SHORT TERM BORROWINGS |
|
|
|
Loan from Directors |
2713.300 |
543.500 |
|
Commercial Paper |
0.000 |
383.200 |
|
Inter corporate deposits from related parties |
938.100 |
479.200 |
|
|
|
|
|
Total |
8257.800 |
8473.200 |
FINANCE
The business environment
continued to remain challenging during the year. Despite this, the Company has
comfortably placed itself to capitalize on the growth which was funded through
accruals as well as short term and long term borrowings. The Company continues
to focus in maintaining adequate liquid position to meet its strategic
objectives. The Company has successfully reached the stage for completion of
the Cement project through its subsidiary. Further, the entire External
Commercial Borrowings and Unsecured Debentures have been fully repaid post
completion of FY. As on March 31, 2014, Company’s total debt was at Rs.
21730.000 Million
BUSINESS OVERVIEW
The financial year
was for the period of 12 months commencing from April 1, 2013 to March 31, 2014
as against 6 months of the previous year. Consequently the figures for current
financial period are not comparable with those of the previous period.
OVERVIEW
In the financial
year 2013-14, the Company continued its strong growth momentum on all key
parameters.
On consolidated
basis, the Company achieved Gross Revenue from Operations of Rs. 69700.000
Million for the financial year ended March 31, 2014.
The consolidated
revenue mainly derives from Soaps and Surfactants, Process Minerals and Pharma.
The earning before finance cost, taxes, depreciation and amortization (EBITDA)
for the year stood at Rs. 10380.000 Million. The Company registered a net
profit after tax of Rs. 5140.000 Million registering an impressive growth over
the previous period despite the major cost elements of the Company continued
their upward movement in the line with relatively stagnant economy and volatile
foreign exchange rates.
On standalone
basis, the Company recorded Gross Revenue from Operations of Rs. 47470.000
Million for the financial year ended on March 31, 2014 registering a moderate
increase over the previous period on annualized basis. The earning before
finance cost, depreciation and amortization expense (EBITDA) was at Rs.
8330.000 Million. The total operating expenses including finance cost was at
Rs.37810.000 Million as a percentage of gross sale, it was 80%.
The Company
registered net profit of Rs. 4010.000 Million for the financial year. The
networth of the Company stood at Rs. 27830.000 Million as of March 31, 2014.
FIXED ASSETS:
· Freehold Land
· Leasehold Land (Permanent)
· Building
· Plant and Equipment’s
· Furniture and fittings
· Office Equipment’s
· Vehicles
· Goodwill
· Goodwill on Amalgamation
· Trademarks
· Licence Fees
· Computer Software
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
1] INFORMATION ON
DESIGNATED PARTY
No exist designating subject or any of its beneficial owners,
controlling shareholders or senior officers as terrorist or terrorist
organization or whom notice had been received that all financial transactions
involving their assets have been blocked or convicted, found guilty or against
whom a judgement or order had been entered in a proceedings for violating
money-laundering, anti-corruption or bribery or international economic or
anti-terrorism sanction laws or whose assets were seized, blocked, frozen or
ordered forfeited for violation of money laundering or international
anti-terrorism laws.
2] Court Declaration :
No exist to suggest that subject is or was
the subject of any formal or informal allegations, prosecutions or other
official proceeding for making any prohibited payments or other improper
payments to government officials for engaging in prohibited transactions or
with designated parties.
3] Asset Declaration :
No records exist to suggest that the property or assets of the subject
are derived from criminal conduct or a prohibited transaction.
4] Record on Financial
Crime :
Charges or conviction
registered against subject: None
5] Records on Violation of
Anti-Corruption Laws :
Charges or
investigation registered against subject: None
6] Records on Int’l
Anti-Money Laundering Laws/Standards :
Charges or
investigation registered against subject: None
7] Criminal Records
No
available information exist that suggest that subject or any of its principals have
been formally charged or convicted by a competent governmental authority for
any financial crime or under any formal investigation by a competent government
authority for any violation of anti-corruption laws or international anti-money
laundering laws or standard.
8] Affiliation with
Government :
No record
exists to suggest that any director or indirect owners, controlling
shareholders, director, officer or employee of the company is a government
official or a family member or close business associate of a Government
official.
9] Compensation Package :
Our market
survey revealed that the amount of compensation sought by the subject is fair
and reasonable and comparable to compensation paid to others for similar
services.
10] Press Report :
No press reports / filings exists on
the subject.
CORPORATE GOVERNANCE
MIRA INFORM as part of its Due Diligence do provide comments on
Corporate Governance to identify management and governance. These factors often
have been predictive and in some cases have created vulnerabilities to credit
deterioration.
Our Governance Assessment focuses principally on the interactions
between a company’s management, its Board of Directors, Shareholders and other
financial stakeholders.
CONTRAVENTION
Subject is not known to have contravened any existing local laws,
regulations or policies that prohibit, restrict or otherwise affect the terms
and conditions that could be included in the agreement with the subject.
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.66.10 |
|
|
1 |
Rs.100.89 |
|
Euro |
1 |
Rs.73.96 |
INFORMATION DETAILS
|
Information
Gathered by : |
SUP |
|
|
|
|
Analysis Done by
: |
KAR |
|
|
|
|
Report Prepared
by : |
ARC |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
9 |
|
PAID-UP CAPITAL |
1~10 |
8 |
|
OPERATING SCALE |
1~10 |
8 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
9 |
|
--PROFITABILIRY |
1~10 |
8 |
|
--LIQUIDITY |
1~10 |
8 |
|
--LEVERAGE |
1~10 |
8 |
|
--RESERVES |
1~10 |
8 |
|
--CREDIT LINES |
1~10 |
8 |
|
--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 |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
DEFAULTER |
|
|
|
--RBI |
YES/NO |
NO |
|
--EPF |
YES/NO |
NO |
|
TOTAL |
|
74 |
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.