MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

500011

Report Date :

03.04.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

COATS AND PACK

 

 

Registered Office :

J-233, Ansa Industrial Estate, Saki Vihar Road, Andheri (East), Mumbai – 400072, Maharashtra

Tel. No.:

91-22-40310800/ 40310812

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Year of Establishment :

1993

 

 

Capital Investment :

INR 99.202 Million

 

 

IEC No.:

0306049406

 

 

GST No.:

27AABFC8604P1Z4

 

 

TIN No.:

27790002569

 

 

PAN No.:

[Permanent Account No.]

AABFC8604P

 

 

Legal Form :

Partnership Concern with an Unlimited Liability of the Partners

 

 

Line of Business :

Manufacturer, Exporter and Printing of Barcodes, Stickers and Labels, Self Adhesive Paper Labels, Security Evident Labels, etc. [Confirmed by Management]

 

 

No. of Employees :

35 (Approximately)

 

 

RATING & COMMENTS

(Mira Inform has adopted New Rating mechanism w.e.f. 23rd January 2017)

 

MIRA’s Rating :

A

 

Credit Rating

Explanation

Rating Comments

A

Acceptable Risk

Business dealings permissible with moderate risk of default

 

Maximum Credit Limit :

USD 283400

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a partnership concern established in the year 1993. It is engaged in manufacturing, exporting and printing of barcodes, stickers, labels, self-adhesives paper labels, etc.

 

As per the financial of 2017, the concern has achieved a fair growth of 13.96% in its revenue as compared to the previous year’s revenue and has reported an average profitability margin of 2.79%.

 

The concern possesses satisfactory financial position marked by adequate net worth base along with low debt balance sheet profile.

 

Rating takes into consideration the concern’s long established track record.

 

Payment seems to be usually correct.

 

In view of aforesaid, the concern 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.

 

 

ECGC Country Risk Classification List

 

Country Name

Previous Rating

(30.09.2017)

Current Rating

(31.12.2017)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low Risk

 

A2

Moderately Low Risk

 

B1

Moderate Risk

 

B2

Moderately High Risk

 

C1

High Risk

 

C2

Very High Risk

 

D

 

 

EXTERNAL AGENCY RATING

 

NOT AVAILABLE

 

 

RBI DEFAULTERS’ LIST STATUS

 

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

 

 

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of 31-03-2016.

 

 

BIFR (Board for Industrial & Financial Reconstruction) LISTING STATUS

 

Subject’s name is not listed as a Sick Unit in the publicly available BIFR (Board for Industrial & Financial Reconstruction) list as of 03.04.2018.

 

 

IBBI (Insolvency and Bankruptcy Board of India) LISTING STATUS

 

Subject’s name is not listed in the publicly available IBBI (Insolvency and Bankruptcy Board of India) list as of report date.

 

 

INFORMATION PARTED BY

 

Name :

Mr. Ashish Divakar Chitale

Designation :

Partner

Contact No.:

91-9821229061

Date :

03.04.2018

 

 

LOCATIONS

 

Registered Office/ Factory :

J-233, Ansa Industrial Estate, Saki Vihar Road, Andheri (East), Mumbai – 400072, Maharashtra, India

Tel. No.:

91-22-40310800/ 40310812

Mobile No.:

91-9821229061 (Mr. Ashish Chitale)

Fax No.:

91-22-40310801

E-Mail :

ashishchitale@vsnl.com

Location :

Owned

Locality :

Industrial

 

 

PARTNERS

 

Name :

Mr. Ashish Divakar Chitale

Designation :

Partner

Qualification :

B.E.

 

 

Name :

Mr. Divakar Chitale

Designation :

Partner

Qualification :

B.A.

 

 

Name :

Mr. Harshavardhan Divakar Chitale 

Designation :

Partner

Qualification :

M.S.

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer, Exporter and Printing of Barcodes, Stickers and Labels, Self Adhesive Paper Labels, Security Evident Labels, etc. [Confirmed by Management]

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

 

Products :

Finished Goods

Countries :

African Countries 

 

 

Imports :

 

Products :

Machinery

Countries :

·         China

·         Italy

 

 

Terms :

 

Selling :

Cash, L/C, Cheque, Credit and Others [T.T]

 

 

Purchasing :

Cash, L/C, Credit and Others [T.T]

 

 

GENERAL INFORMATION

 

Suppliers :

Reference:

Avery Dennison

Name of the Person (Designation):

--

Contact Number:

--

Since how long known:

--

Maximum limit dealt:

--

Experience:

--

Remark

--

 

·         Control Print Limited

·         Darshan Plastic

·         Flint Group India Private Limited

·         Deepak Trading Corporation

 

 

Customers :

Wholesalers, Retailers and End Users

 

Reference:

Castrol India Limited

Name of the Person (Designation):

--

Contact Number:

--

Since how long known:

--

Maximum limit dealt:

--

Experience:

--

Remark

--

 

·         Ayush Enterprises

·         Classy Containers

·         D.H. Plastics

·         Jolly Containers 

 

 

No. of Employees :

35 (Approximately)

 

 

Bankers :

Bank Name:

The Cosmos Cooperative Bank Limited

Branch:

Vile Parle (East), Mumbai-400057, Maharashtra, India

Person Name (with Designation):

--

Contact Number:

91-22-26191096

Name of Account Holder:

--

Account Number:

--

Account Since (Date/ Year of A/c Opening):

--

Average Balance Maintained (Optional):

--

Credit Facilities Enjoyed (CC/OD/Term Loan):

--

Account Operation:

--

Remarks: Number is Busy

 

 

 

Auditors :

 

Name :

Ramesh Rahalkar and Company

Chartered Accountants

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Available

 

 

CAPITAL STRUCTURE

 

PARTNER’S CAPITAL ACCOUNT AS ON 31.03.2017

 

PARTICULARS

INR IN MILLION

Partner’s Fixed Capital

0.050

Partner’s Current Capital

99.152

 

-----------

Total

 

99.202

 

 


 

 

FINANCIAL DATA

[all figures are in INR Million]

 

Note : Sole Proprietary and Partnership concerns are exempted from filing their financials with the Government Authorities or Registry Records.

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

 

31.03.2017

31.03.2016

SHAREHOLDERS FUNDS

 

 

 

1] Partner’s Fixed Capital

 

0.050

0.050

2] Partner’s Current Capital

 

99.152

77.841

3] Reserves & Surplus

 

0.000

0.000

NETWORTH

 

99.202

77.891

LOAN FUNDS

 

 

 

1] Secured Loans

 

30.590

34.428

2] Unsecured Loans

 

2.000

3.000

TOTAL BORROWING

 

32.590

37.428

DEFERRED TAX LIABILITIES

 

0.000

0.000

 

 

 

 

TOTAL

 

131.792

115.319

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

102.741

88.673

Capital work-in-progress

 

0.000

0.000

 

 

 

 

INVESTMENT

 

0.000

0.000

DEFERREX TAX ASSETS

 

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 
17.031

15.146

 

Sundry Debtors

 
61.692

65.984

 

Cash & Bank Balances

 
0.758

0.943

 

Other Current Assets

 
3.472

0.987

 

Loans & Advances

 
38.629

31.420

Total Current Assets

 
121.582

114.480

Less : CURRENT LIABILITIES & PROVISIONS

 
 
 

 

Sundry Creditors

 
90.645

85.730

 

Other Current Liabilities

 
1.886

2.104

 

Provisions

 
0.000

0.000

Total Current Liabilities

 
92.531

87.834

Net Current Assets

 
29.051

26.646

 

 

 

 

MISCELLANEOUS EXPENSES

 

0.000

0.000

 

 

 

 

TOTAL

 

131.792

115.319

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

 

31.03.2017

31.03.2016

 

SALES

 

 

 

 

 

Sales

 

342.414

300.455

 

 

Other Income

 

16.917

14.480

 

 

TOTAL                                    

 

359.331

314.935

 

 

 

  [Due to Business Growth]

Less

EXPENSES

 

 

 

 

 

Cost of Goods Sold

 

263.299

227.444

 

 

Electricity Expenses

 

9.902

8.196

 

 

Rent Paid

 

2.429

2.392

 

 

Transport & Octroi Charges

 

8.408

6.495

 

 

Clearing & Forwarding Charges

 

0.396

0.303

 

 

Commission on Sales

 

1.872

1.366

 

 

Courier Charges

 

3.224

3.284

 

 

C S.T Paid

 

0.001

0.000

 

 

C.S.T. Paid Dues

 

0.191

0.000

 

 

Custom Duty on Machine Spares

 

0.033

0.000

 

 

Custom Duty on Purchase

 

0.886

0.000

 

 

Custom Duty on Sample/Free Replacement

 

0.038

0.000

 

 

 

Custom Duty

 

0.000

0.633

 

 

Excise Paid

 

0.018

0.000

 

 

Labour Welfare

 

0.243

0.252

 

 

Local Transport (Auto Taxi)

 

0.310

0.483

 

 

M VAT Paid

 

0.294

0.016

 

 

Out Side Labour Charges

 

7.726

8.346

 

 

Repair & Maint. (Building)

 

0.862

0.690

 

 

Repairs & Maintaince (Mach)

 

2.079

2.720

 

 

Salary & Wages

 

3.192

2.693

 

 

Service Tax Paid (G.T.A)

 

0.215

0.147

 

 

Technical Consultancy CHG.

 

0.170

0.021

 

 

Technical Consultancy (UNIT Il)

 

0.133

0.000

 

 

Telephone Expenses

 

0.247

0.360

 

 

Advertisement Expenses

 

0.013

0.000

 

 

Annual Maintainces Charges

 

0.063

0.000

 

 

Audit Fees

 

0.020

0.020

 

 

Bad-Debts

 

0.522

1.088

 

 

Brokerage Charges

 

0.205

0.000

 

 

Business Promotion

 

0.304

0.007

 

 

Business Promotion [Gift]

 

0.000

0.958

 

 

COC Charges

 

0.026

0.022

 

 

Discount Allowed

 

0.176

0.202

 

 

Employees Provident Fund

 

0.341

0.313

 

 

E.S.I. Paid

 

0.144

0.108

 

 

Excise Appeal Fees

 

0.081

0.000

 

 

Excise Audit Assessment Dues

 

0.004

0.019

 

 

Excise Excess Paid

 

0.002

0.000

 

 

Excise Interest

 

0.002

0.000

 

 

EX- Gratia

 

0.207

0.191

 

 

Excise Penalty

 

0.000

0.016

 

 

Forex Loss

 

0.162

0.011

 

 

Insurance

 

0.271

0.223

 

 

Interest on Partners Capital

 

9.347

7.489

 

 

Salary to Partners

 

10.684

10.682

 

 

Other Expenses

 

3.740

2.495

 

 

TOTAL                                    

 

332.482

289.685

 

 

 

 

 

Less

PROFIT BEFORE INTEREST AND DEPRECIATION AND AMORTISATION

 

26.849

25.250

 

 

 

 

 

Less

FINANCIAL EXPENSES                                   

 

2.604

2.681

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE DEPRECIATION AND AMORTISATION 

 

24.245

22.569

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

 

14.708

13.739

 

 

 

 

 

 

NET PROFIT/ (LOSS) 

 

9.537

8.830

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

Average Collection Days

(Sundry Debtors / Income * 365 Days)

 

65.76

80.16

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

 

5.55

4.55

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

 

125.66

137.58

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

 

1.58

1.67

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

 

0.26

0.28

 

LEVERAGE RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

 

0.56

0.62

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

 

0.33

0.48

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

 

0.95

1.17

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

 

1.04

1.14

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

 

10.31

9.42

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

 

31.03.2017

31.03.2016

Net Profit Margin

((PAT / Sales) * 100)

%

 

2.79

2.94

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

 

4.25

4.35

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

 

9.61

11.34

 

SOLVENCY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

Current Ratio

(Current Assets / Current Liabilities)

 

1.29

1.26

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

 

1.11

1.09

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

 

0.44

0.38

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

 

0.33

0.48

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

 

1.29

1.26

Total Liability = Short-term Debt + Long-term Debt + Current Maturities of Long-term debts

 


 

FINANCIAL ANALYSIS

[all figures are in INR Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2016

31.03.2017

 

INR In Million

INR In Million

Partner’s Fixed Capital

0.050

0.050

Partner’s Current Capital

77.841

99.152

Reserves & Surplus

0.000

0.000

Net worth

77.891

99.202

Secured Loans

34.428

30.590

Unsecured Loans

3.000

2.000

Total borrowings

37.428

32.590

Debt/Equity ratio

0.481

0.329

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2016

31.03.2017

 

INR In Million

INR In Million

Sales

300.455

342.414

 

 

13.965

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2016

31.03.2017

 

INR In Million

INR In Million

Sales

300.455

342.414

Profit

8.830

9.537

 

2.94%

2.79%

 

 


 

 

 

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

No

10

Date of Birth of Proprietor / Partners / Directors

No

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)

Yes

16

No. of employees

Yes

17

Details of sister concerns

No

18

Major suppliers

Yes

19

Major customers

Yes

20

Banking Details

Yes

21

Banking facility details

Yes

22

Conduct of the banking account

Yes

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%

Yes

28

Estimation for coming financial year

No

29

Profitability for last two years

Yes

30

Major shareholders, if available

No

31

External Agency Rating, if available

No

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

 

 

 

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 records 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

INR 65.04

UK Pound

1

INR 92.28

Euro

1

INR 80.62

 

 

INFORMATION DETAILS

 

Information Gathered by :

PNM

 

 

Analysis Done by :

NIY

 

 

Report Prepared by :

IND

 


 

SCORE FACTORS

 

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

YES

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

 

RATING EXPLANATIONS

 

Credit Rating

Explanation

Rating Comments

A++

Minimum Risk

Business dealings permissible with minimum risk of default

A+

Low Risk

Business dealings permissible with low risk of default

A

Acceptable Risk

Business dealings permissible with moderate risk of default

B

Medium Risk

Business dealings permissible on a regular monitoring basis

C

Medium High Risk

Business dealings permissible preferably on secured basis

D

High Risk

Business dealing not recommended or on secured terms only

NB

New Business

No recommendation can be done due to business in infancy stage

NT

No Trace

No recommendation can be done as the business is not traceable

 

NB is stated where there is insufficient information to facilitate rating. However, it is not to be considered as unfavourable.

 

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 are as follows:

 

·         Financial condition covering various ratios

·         Company background and operations size

·         Promoters / Management background

·         Payment record

·         Litigation against the subject

·         Industry scenario / competitor analysis

·         Supplier / Customer / Banker review (wherever available)

 

 

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.