MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

501660

Report Date :

03.04.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

ZENITH PLASTIC INDUSTRIES

 

 

Registered Office :

601/604, Saral Apartments, A-Wing, Vanshree Compound, Marve Road, Malad (West), Mumbai – 400064, Maharashtra

Mobile No.:

91-9321012302/ 9821138253 (Mr. Chetan B Aggarwal)

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

10.01.2011

 

 

Capital Investment / Paid-up Capital :

INR 16.239 Million

 

 

IEC No.:

[Import-Export Code No.]

0310075661

 

 

TIN No:

27060812581

 

 

GSTIN No.:

[Goods & Service Tax Registration No.]

27AACHC9672E1Z8

 

 

PAN No.:

[Permanent Account No.]

AACHC9672E

 

 

Legal Form :

Sole Proprietary Concern

 

 

Line of Business :

Stockiest and Trader of Plastic and Polymers. (Confirmed by Management)

 

 

No. of Employees :

05 (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 46000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a proprietary concern established in the year 2011. It is a stockiest and trader of Plastic and Polymers.

 

As per the financial of 2017, the concern has achieved a decent growth of 27.28% in its revenue as compared to the previous year revenue and has reported low net profit margin of 0.77%.

 

The overall financial position of the concern seems to be satisfactory marked by sufficient capital base.

 

Furthermore, the subject’s customer (Kisan Mouldings Private Limited) has given positive feedback and is satisfied with the subject’s product quality and delivery behaviour. Supplier (Ravi Vinyls India Limited) has also given positive feedback and is satisfied with the subject’s payments behaviour.

 

Payments seems to be usually correct.

 

In view of aforesaid, the company can be considered 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

 

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. Chetan B Aggarwal (HUF)

Designation :

Proprietor

Contact No.:

91-9321012302

Date :

03.04.2018

 

 

LOCATIONS

 

Registered Office :

601/604, Saral Apartments, A-Wing, Vanshree Compound, Marve Road, Malad (West), Mumbai – 400064, Maharashtra, India

Tel. No.:

91-22-42640003

Mobile No.:

91-9321012302/ 9821138253 (Mr. Chetan B Aggarwal)

Fax No.:

Not Available

E-Mail :

chetan_aggarwal@hotmail.com

Area :

2000 Sq.Ft

Location :

Owned

Locality :

Residential

 

 

Administrative Office :

306, 3rd Floor, Jagadamba Commercial Complex, Above Movie Time Theatre, Link Road, Malad (West) Mumbai - 400064, Maharashtra, India

Area :

670 Sq.Ft

Location :

Rented

Locality :

Commercial

 

 

Warehouse :

Godown No.2, Chaudhary Compound, Near IBP Petrol Pump, Purna Village, Bhiwandi, Maharashtra, India

 

 

SOLE PROPRIETOR

 

Name :

Mr. Chetan B Aggarwal (HUF)

Designation :

Proprietor

Address :

604, Saral Apartments, A-Wing, Vanshree Compound, Marve Road, Malad (West), Mumbai – 400064, Maharashtra, India

Age :

57 Years

Qualification :

B. Com

Experience :

36 Years

PAN No.:

AACHC9672E

 

 

BUSINESS DETAILS

 

Line of Business :

Stockiest and Trader of Plastic and Polymers. (Confirmed by Management)

 

 

Products :

  • Plastic
  • Polymers

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

 

Products :

Plastic Polymers

Countries :

  • Japan
  • Taiwan
  • Korea
  • China

 

 

Terms :

 

Selling :

Cash and Cheque

 

 

Purchasing :

Cash and Cheque

 

 

GENERAL INFORMATION

 

Suppliers :

 

Reference :

Ravi Vinyls India Limited

Name of the Person :

Mr. Ravi Chourasia (Director)

Contact No.:

91-9820161204

Since How Long Known :

5 Years

Maximum Limit Dealt :

Depend on order

Experience :

Payment Behaviour

Market Goodwill

Overall

Good

Good

Good

Remark:

Mr. Ravi satisfied with subject company transaction.

  • Anupama Trading Corporation
  • DBL Ventures Private Limited
  • Dnyanaplast Private Limited
  • Global Space Solution
  • Ravi Industries
  • S.R. Carriers

 

 

Customers :

Retailers and End User

 

Reference :

Kisan Mouldings Private Limited

Name of the Person :

Mr. Rishab Aggarwal (Director)

Contact No.:

91-9870071288

Since How Long Known :

7 Years

Maximum Limit Dealt :

INR 300.000 Million (Yearly)

Experience :

Product Quality

Delivery Behaviour

Overall

Good

Good

Good

Remark:

Mr. Rishab satisfied with subject company transaction..

 

 

No. of Employees :

05 (Approximately)

 

 

Bankers :

Banker Name :

HDFC Bank Limited

Branch :

Marve Road, Orlem Branch, Malad (West), Mumbai – 400064, Maharashtra, India

Person Name (With Designation) :

--

Contact Number :

91-22-61606161 (Ringing)

Name of Account Holder :

--

Account Number :

--

Account Since (Date/Year of Account Opening) :

--

Average Balance Maintained :

--

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

Current Account

Account Operation :

--

Remark :

--

 

Auditors :

 

Name :

RAC and Company

Chartered Accountants

Address :

Malad, Mumbai, Maharashtra, India

M. No.:

126451

 

 

Collaborators :

Not Available

 

 

Membership :

Not Available

 

 

Sister Concern :

--

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2017

 

PARTICULARS

INR in Million

Proprietor’s Capital

16.239

 

 

FINANCIAL DATA

[all figures are INR Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

31.03.2017

31.03.2016

31.03.2015

SHAREHOLDERS FUNDS

 

 

 

1] Proprietor’s Capital

16.239

14.615

13.840

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

0.000

0.000

0.000

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

16.239

14.615

13.840

LOAN FUNDS

 

 

 

1] Secured Loans

0.000

0.000

1.532

2] Unsecured Loans

9.900

5.457

8.479

TOTAL BORROWING

9.900

5.457

10.011

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

26.139

20.072

23.851

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

0.836

0.977

1.151

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.000

0.000

0.000

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

4.385

6.743

6.799

 

Sundry Debtors

17.350

15.746

13.741

 

Cash & Bank Balances

1.609

0.880

0.337

 

Other Current Assets

0.613

0.081

0.842

 

Loans & Advances

13.108

3.634

11.313

Total Current Assets

37.065

27.084

33.032

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

9.734

7.796

8.586

 

Other Current Liabilities  and Provision

2.028

0.193

1.746

Total Current Liabilities

11.762

7.989

10.332

Net Current Assets

25.303

19.095

22.700

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

26.139

20.072

23.851

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

Income

175.245

137.686

145.983

 

Other Income

0.509

0.825

1.199

 

TOTAL

175.754

138.511

147.182

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

170.257

133.071

141.420

 

Software Charge

0.009

0.000

0.000

 

Audit Fees

0.027

0.023

0.023

 

Commission Paid

0.381

0.679

0.237

 

Courier Charges

0.006

0.040

0.017

 

Water and Electricity Charges

0.040

0.046

0.049

 

Foreign Exchange Variation account

0.032

0.000

0.000

 

Freight Outward Charges

0.007

0.008

0.050

 

Octroi Charges

0.009

0.000

0.000

 

Insurance Charges

0.035

0.019

0.021

 

Motor Car Expenses

0.162

0.161

0.184

 

Miscellaneous Expenses

0.024

0.018

0.037

 

Tea and Coffee Expenses

0.002

0.004

0.005

 

Membership Fees

0.012

0.012

0.011

 

Printing and Stationery

0.011

0.013

0.012

 

Rent Paid

0.276

0.276

0.256

 

Diwali Expenses

0.009

0.005

0.016

 

Int on TDS

0.000

0.000

0.000

 

Staff Welfare Expenses

0.011

0.007

0.031

 

Salary and Bonus to staff

1.280

0.913

0.870

 

Vat/CST Paid

0.001

0.008

0.000

 

Repairs and Maintenance

0.010

0.009

0.015

 

Telephone Expenses

0.038

0.037

0.062

 

Travelling and Conveyance

0.052

0.038

0.019

 

Freight Charges

0.327

0.275

0.568

 

Installation Charges

0.086

0.125

0.000

 

Loading and Unloading Charges

0.102

0.157

0.094

 

Clearing and Forwarding Charges

0.000

0.006

0.020

 

Marine Freight

0.000

0.146

0.000

 

Packing Charges

0.000

0.022

0.000

 

Other Expenses

0.000

0.555

0.926

 

TOTAL

173.206

136.673

144.943

 

 

 

 

 

 

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

2.548

1.838

2.239

 

 

 

 

 

Less

FINANCIAL EXPENSES

1.046

0.777

1.112

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

1.502

1.061

1.127

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION

0.159

0.176

0.209

 

 

 

 

 

 

NET PROFIT/(Loss)

1.343

0.885

0.918

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

31.03.2017

31.03.2016

31.03.2015

Current Maturities of Long term debt

NA

NA

NA

Cash generated from operations

NA

NA

NA

Net cash flow from (used in) operations

NA

NA

NA

Net cash flow from operating activities

NA

NA

NA

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Average Collection Days

[Sundry Debtors / Income * 365]

36.14

41.74

34.36

 

 

 

 

Account Receivables Turnover

[Income / Sunday Debtors]

10.10

8.74

10.62

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

20.87

21.38

22.16

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

0.58

0.27

0.33

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

3.05

1.88

1.95

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.57

0.48

0.60

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

0.61

0.37

0.72

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

1.33

0.92

1.36

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

0.05

0.07

0.08

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

2.44

2.37

2.01

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

PAT to Sales

((PAT / Sales) * 100)

%

0.77

0.64

0.63

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

3.54

3.15

2.69

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

8.27

6.06

6.63

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

1.71

2.01

1.76

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

1.51

1.51

1.39

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.43

0.52

0.40

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

0.61

0.37

0.72

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

1.71

2.01

1.76

 

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

 

 

 

 

FINANCIAL ANALYSIS

[all figures are INR Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2015

31.03.2016

31.03.2017

 

INR In Million

INR In Million

INR In Million

Proprietor’s Capital

13.840

14.615

16.239

Reserves & Surplus

0.000

0.000

0.000

Share Application money pending allotment

0.000

0.000

0.000

Net worth

13.840

14.615

16.239

 

 

 

 

Secured Loans

1.532

0.000

0.000

Unsecured Loans

8.479

5.457

9.900

Total borrowings

10.011

5.457

9.900

Debt/Equity ratio

0.723

0.373

0.610

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2015

31.03.2016

31.03.2017

 

INR In Million

INR In Million

INR In Million

Sales

145.983

137.686

175.245

 

 

(5.684)

27.279

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2015

31.03.2016

31.03.2017

 

INR In Million

INR In Million

INR In Million

Sales

145.983

137.686

175.245

Profit

0.918

0.885

1.343

 

0.63%

0.64%

0.77%

 

 

 

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

Yes

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/ Age 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

No

18

Major suppliers

Yes

19

Major customers

Yes

20

Banking Details

Yes

21

Banking facility details

No

22

Conduct of the banking account

No

23

Financials, if provided

Yes

24

Capital in the business

Yes

25

Last accounts filed at ROC, if applicable

No

26

Turnover of firm for last three years

Yes

27

Reasons for variation <> 20%

--

28

Estimation for coming financial year

Yes

29

Profitability for last three 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 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

INR

US Dollar

1

INR 65.04

UK Pound

1

INR 92.28

Euro

1

INR 80.62

 

 

 

INFORMATION DETAILS

 

Information Gathered by :

KMN

 

 

Analysis Done by :

NYT

 

 

Report Prepared by :

TRUP

 


 

SCORE FACTORS

 

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

NO

--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.