MIRA INFORM REPORT

 

 

Report No. :

502498

Report Date :

11.04.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

DIAMRUSA  LIMITED

 

 

Formerly Known As :

  • INDUSTRIAL  DYESTUFF  LIMITED
  • THAI  ADD  HOLDING  LIMITED

 

 

Registered Office :

66/4-10 Soi Pramote [Yesu], Surawong Road, Suriyawongse, Bangrak, Bangkok 10500

 

 

Country :

Thailand

 

 

Financials (as on) :

31.12.2016

 

 

Date of Incorporation :

06.11.1981

 

 

Com. Reg. No.:

0105524026649

 

 

Legal Form :

Private  limited  company 

 

 

Line of Business :

  • The subject’s activities are design, manufacturer, exporter and  distributor of 14k and 18k fine gold and platinum jewelry set with  diamonds, precious stones and pearls,
  • The subject is also importer and distributor of diamonds, gemstones and pearls for jewelry trading and production industry.

 

 

No. of Employees :

180

 

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

 

Status :

Satisfactory

 

 

Payment Behaviour :

No Complaints

 

 

Litigation :

Clear

 

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)

Thailand

A2

A2

 

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

 


 

THAILAND - ECONOMIC OVERVIEW

 

With a relatively well-developed infrastructure, a free-enterprise economy, and generally pro-investment policies, Thailand is highly dependent on international trade, with exports accounting for about two-thirds of GDP. Thailand’s exports include electronics, agricultural commodities, automobiles and parts, and processed foods. The industry and service sectors produce about 90% of GDP. The agricultural sector, comprised mostly of small-scale farms, contributes only 10% of GDP but employs about one-third of the labor force. Thailand has attracted an estimated 3.0-4.5 million migrant workers, mostly from neighboring countries.

Over the last few decades, Thailand has reduced poverty substantially. In 2013, the Thai Government implemented a nationwide 300 baht (roughly $10) per day minimum wage policy and deployed new tax reforms designed to lower rates on middle-income earners.

Thailand’s economy is recovering from slow growth during the years since the 2014 coup. Thailand’s economic fundamentals are sound, with low inflation, low unemployment, and reasonable public and external debt levels. Tourism and government spending - mostly on infrastructure and short-term stimulus measures – have helped to boost the economy, and The Bank of Thailand has been supportive, with several interest rate reductions.

Over the longer-term, household debt levels, political uncertainty, and an aging population pose risks to growth.

 

Source : CIA

 


Company name

 

DIAMRUSA  LIMITED

 

 

SUMMARY

 

BUSINESS  ADDRESS                          :           66/4-10  SOI  PRAMOTE  [YESU],  SURAWONG  ROAD,

                                                                        SURIYAWONGSE,  BANGRAK,  BANGKOK  10500,

                                                                        THAILAND

TELEPHONE                                        :           [66]   2237-8825-30,  2237-8563-5

FAX                                                      :           [66]   2236-6248,  2237-1573

E-MAIL  ADDRESS                               :           diamrusa@diamrusa.com

                                                                        info@diamrusa.com

REGISTRATION  ADDRESS                  :           SAME  AS  BUSINESS  ADDRESS

 

ESTABLISHED                                    :           1981

REGISTRATION  NO.                           :           0105524026649  [Former: 2663/2524]

TAX  ID  NO.                                         :           3101339697

CAPITAL REGISTERED                        :           BHT.   100,000,000

CAPITAL PAID-UP                                :           BHT.   100,000,000

SHAREHOLDER’S  PROPORTION        :           THAI          :   63.40%

                                                                        INDIAN      :   36.60%

FISCAL YEAR CLOSING DATE             :           DECEMBER  31 

LEGAL  STATUS                                  :           PRIVATE  LIMITED  COMPANY

EXECUTIVE                                         :           MR.  SHAH  SALIL  SEVANTILALS,  INDIAN

                                                                        MANAGING  DIRECTOR           

 

NO.  OF  STAFF                                   :           180

LINES  OF  BUSINESS                         :           JEWELRY  PRODUCTS

                                                                        MANUFACTURER,  EXPORTER  AND DISTRIBUTOR

                                                                         

                                                                         

CORPORATE  PROFILE

 

OPERATING  TREND                            :           STABLE                       

PRESENT  SITUATION                         :           OPERATING  NORMALLY                     

REPUTATION                                       :           GOOD  WITH  NORMAL  BUSINESS  ENGAGEMENT

MANAGEMENT  STANDARD                 :           MANAGEMENT  WITH  FAIR  PERFORMANCE              

 

 

HISTORY

 

The  subject  was  established  on  November  6,  1981  as  a  private  limited  company  under  the  initially  registered  name “Industrial  Dyestuff  Limited” by  Thai  and  Indian  groups.  On  August  2, 1985,  the  subject’s  name was  changed   to  “Thai  Add  Holding  Limited”,  and  finally  changed to DIAMRUSA  LIMITED on October 3, 1986. The  business  objective  is  to  manufacture  various  kinds  of  jewelry  products  for  domestic and overseas   markets.  It  currently  employs  approximately  180  staff.  

 

It  is  an  affiliated  company  of  Canopus  Limited,  which  is  also  engaged  in  jewelry 

business.

 

The  subject’s  registered  address  is  66/4-10  Soi  Pramote  [Yesu],  Surawong  Rd.,

Suriyawongse, Bangrak,  Bangkok  10500,  and  this  is  the  subject’s  current  operation 

address.  

 

THE  BOARD  OF  DIRECTORS

 

     Name

 

Nationality

Age

 

 

 

 

Mr. Shah  Salil  Sevantilals

 

Indian

58

Ms. Wattana  Jittjaicham

 

Thai

57

Ms. Oraporn  Ajanakulchai

 

Thai

61

Ms. Rattanaporn  Pimthong

 

Thai

54

Ms. Supatra  Phongsawadkul

 

Thai

52

 

AUTHORIZED  PERSON

 

Any two  of  the  above  directors  can  jointly sign  on  behalf  of  the  subject  with 

company’s  affixed.

 

MANAGEMENT

 

Mr.  Shah  Salil  Sevantilals  is  the  Managing  Director.

He  is  Indian  nationality  with  the  age  of  58  years  old.

 

Ms. Wattana  Jittjaicham  is  the  Deputy  Managing  Director  and  Sales  &

  Marketing  Manager.

She  is  Thai  nationality  with  the  age  of  57  years  old.

 

Ms. Oraporn  Ajanakulchai  is  the  Deputy  Managing  Director  and  Accounting  &

   Financial  Manager.

She  is  Thai  nationality  with  the  age  of  61  years  old.

 

BUSINESS  OPERATIONS

 

The  subject’s  activities  are  design,  manufacturer,  exporter  and  distributor  of  14k  and  18k  fine  gold  and  platinum  jewelry  set  with  diamonds, precious  stones  and  pearls,  under  its  own  brand  name  “DIAMRUSA”,  as  well  as  contract  manufacturer  of  the  products  under  customer’s own brands. 

 

The  subject is   also  importer  and  distributor  of  diamonds,  gemstones  and  pearls  for 

jewelry  trading  and  production  industry.

 

 

 

PURCHASE

 

Raw  materials  mainly  diamonds,  precious  stones,  pearls  and components  are  purchased  from suppliers  both domestic and overseas  in  India,  Republic of  China, Japan, Bangladesh,  South Africa  and  Hong Kong.

 

EXPORT

 

95%  of the products  is  exported to Europe, United States  of America, Hong Kong,  Japan, India,  Korea,  Malaysia, Indonesia,  Singapore,  Brazil,  Republic  of  China,  South  Africa  and  Middle East countries.

 

SALES 

 

5%  of the  products  is  sold  locally  to  wholesalers.

 

PARENT  COMPANY

 

Canopus  Limited         :   Thailand

 

SUBSIDIARY  AND  AFFILIATED  COMPANY

 

The  subject  is  not  found to  have  any  subsidiary  or  affiliated  company  here  in  Thailand.

 

LITIGATION

 

Bankruptcy  and  Receivership

 

There  are  no  litigation  on  bankruptcy  and  receivership  cases  filed  against  the  subject  found  at  Legal  Execution  Department  for  the  past  five  years.

 

Others

 

There  are  no  legal  suits  filed  against  the  subject  according  to  the  past  two  years.

 

CREDIT  

 

Sales  are  by  cash  or  on  the  credits  term  of  30-60  days.

Local  bills  are  paid  by  cash  or  on  the  credits  term  of  30-60  days.

Imports  are  by  L/C  at  sight  or  T/T.

Exports  are  against  T/T.

 

 

BANKING

 

Deutsche  Bank  AG.

  [Bangkok  Office  :  208  Wireless  Rd.,  Lumpini,  Pathumwan,  Bangkok]

 

Krung  Thai  Bank  Public  Company  Limited

  [Head  Office  :  35  Sukhumvit  Rd.,  Klongtoey,  Bangkok]

 

Bangkok  Bank  Public  Company  Limited

  [Head  Office  :  333  Silom  Rd.,  Silom,  Bangrak,  Bangkok]

 

EMPLOYMENT

 

The  subject  employs  approximately  180  office  staff  and  factory  workers.

 

LOCATION  DETAILS

 

The  premise  is  rented  for  administrative  office  and  showroom,   in  a  3  storey  building  of  4  row  shop houses at  the  heading  address.  Premise  is  located  in  a prime commercial  area.

 

Factory  is located at 3rd  Floor, Gemopolis  Industrial Estate, 48/12 Moo 4, Sukhapibal  2 Rd.,  Dokmai,  Prawet,  Bangkok  10250. 

 

Branch  office :

 

-  25th  Floor,  ITF  Silom  Palace  Building,  160/582-4  Silom  Rd.,  Suriyawongse, Bangrak, 

   Bangkok  10500.

 

Showroom :

-  8, 10, 12, 14  Narathivas  Ratchanakarin  Rd.,  Suriyawongse,  Bangrak,  Bangkok  10500

 

 

COMMENT

 

The subject manufactures fine  jewelry products  made from  gold  and  platinum  with  diamond  and  precious  stones.  Most  of  the  products  are supplied  to international buyers.  

 

The  subject  captures  a  worldwide  market  of  elegant  jewelry  and  precious  stones.  It  presents  a  wide  range of  exclusive  high-end  pieces,  which  are  created  with  unique  and  innovative  designs  in  modern  concepts,  delicate  antique  reproductions  and  mysterious  invisible  settings. 

 

The  subject   reported   a  satisfactory   performance  in   the  year  2016  with  a  increase  in  both  sales  or  service  income  and  net  profit  comparing to  the  previous  year.  Its  business  is  promising  and  remains  profitable  in  line  with  a  recovery of  some  export  markets.

 

FINANCIAL  INFORMATION

 

The capital  was  registered  at  Bht. 1,000,000  divided  into 1,000  shares  of  Bht.  1,000  

each.

 

The  capital  was  increased  later  as  following:

            Bht.       3,000,000  on  October  3,  1986

            Bht.     15,000,000  on  April  24,  1989

            Bht.     25,000,000  on  June  23,  1989

            Bht.     50,000,000  on  January  18,  1993

            Bht.   100,000,000  on  May  14,  2008

 

The  latest  registered  capital  was  increased  to  Bht.  100,000,000  divided  into  1,000,000  

shares  of  Bht.  100  each  with  fully  paid.

 

THE  SHAREHOLDERS  LISTED  WERE  :  [as  at  April  28,  2017]

 

       NAME

HOLDING

%

 

 

 

Canopus  Limited

Nationality:  Thai

Address     :  66/9  Surawong  Rd.,  Suriyawongse, 

                    Bangrak,  Bangkok

375,970

37.60

Mr. Shah  Salil  Sevantilals

Nationality:  Indian

Address     :  72/35  South Sathorn  Rd.,  Thungmahamek, 

                    Sathorn,  Bangkok

365,970

36.60

Ms. Wattana  Jittjaicham

Nationality:  Thai

Address     :  160/586-8  Silom  Rd.,  Suriyawongse, 

                    Bangrak,  Bangkok

  213,030

21.30

 

 

 

 

Ms. Supatra  Phongsawadkul

Nationality:  Thai

Address     :  9/538  Ratchadapisek  Rd.,  Chongnonsi,

                     Yannawa,  Bangkok

   15,010

1.50

Ms. Rattanaporn  Pimthong

Nationality:  Thai

Address     :  160/586-8  Silom  Rd.,  Suriyawongse, 

                    Bangrak,  Bangkok

   15,010

1.50

Ms. Oraporn  Ajanakulchai

Nationality:  Thai

Address     :  427/143  Puthabucha  Rd.,  Bangmod, 

                    Jomthong,  Bangkok

   15,010

1.50

 

Total  Shareholders  :   6

 

Share  Structure  [as  at  April  28,  2017]

 

Nationality

Shareholders

No. of  Share

% Shares

 

 

 

 

Thai

5

634,030

63.40

Foreign - Indian

1

365,970

36.60

 

Total

 

6

 

1,000,000

 

100.00

 

NAME  OF  AUDITOR  & CERTIFIED  PUBLIC  ACCOUNTANT  NO. :

 

Mrs. Sumalee  Sribioonreung  No. 3146


financial

 

BALANCE SHEET [BAHT]

 

The  latest  financial figures  published  as  at  December  31,  2016,  2015  and  2014  were:

          

ASSETS

                                                                                                 

Current Assets

2016

2015

2014

 

 

 

 

Cash  and Cash Equivalents     

3,610,265.14

8,261,940.61

1,313,893.88

Trade  Accounts  and  Other  Receivable 

195,967,511.33

136,349,785.61

67,152,288.33

Inventories     

557,185,625.14

621,671,216.35

604,027,820.25

Other  Current  Assets                  

11,231,968.92

14,741,758.13

13,590,570.09

 

 

 

 

Total  Current  Assets                

767,995,370.53

781,024,700.70

686,084,572.55

 

Property,  Plant and Equipments

 

38,957,429.85

 

45,230,325.85

 

51,061,074.85

Intangible Assets

2.00

8,767.13

30,433.79

Other  Non-current  Assets                      

706,069.16

559,069.16

493,463.32

 

Total  Assets                 

 

807,658,871.54

 

826,822,862.84

 

737,669,544.51

 

 

 

LIABILITIES & SHAREHOLDERS’ EQUITY [BAHT]

 

Current Liabilities

2016

2015

2014

 

 

 

 

Bank Overdraft  and  Short-term Loan

   from  Financial Institutions

 

467,568,678.52

 

441,204,326

 

356,778,051.51

Trade  Accounts  and  Other Payable    

83,669,005.69

45,432,459.31

50,071,225.26

Other  Current  Liabilities             

5,565,649.38

6,773,693.93

9,038,973.30

 

 

 

 

Total Current Liabilities

556,803,333.59

493,410,480.00

415,888,250.07

 

Long-term Loans 

 

80,000,000.00

 

127,900,000.00

 

127,900,000.00

 

Total  Liabilities            

 

636,803,333.59

 

621,310,480.00

 

543,788,250.07

 

 

 

 

Shareholders' Equity

 

 

 

 

 

 

 

Share  capital : Baht  100  par  value 

  authorized,  issued  and  fully 

  paid  share  capital  1,000,000  shares

 

 

100,000,000.00

 

 

100,000,000.00

 

 

100,000,000.00

 

 

 

 

Capital  Paid                     

100,000,000.00

100,000,000.00

100,000,000.00

Retained Earnings:

  Appropriated  statutory reserve

 

10,000,000.00

 

7,500,000.00

 

7,500,000.00

  Unappropriated                  

60,855,537.95

98,012,382.84

86,381,294.44

 

Total  Shareholders'  Equity

 

170,855,537.95

 

205,512,382.84

 

193,881,294.44

 

Total  Liabilities  and  Shareholders' 

   Equity

 

 

807,658,871.54

 

 

826,822,862.84

 

 

737,669,544.51

 

 

 

PROFIT  &  LOSS  ACCOUNT

 

Revenue

2016

2015

2014

 

 

 

 

Sales  or Services Income

510,500,693.79

431,356,183.68

362,257,733.42

Other  Income                

4,156,728.85

1,602,743.54

1,069,197.67

 

Total  Revenues           

 

514,657,422.64

 

432,958,927.22

 

363,326,931.09

 

Expenses

 

 

 

 

 

 

 

Cost  of  Goods  Sold  or  Service

415,073,706.57

335,540,334.15

273,797,385.54

Selling  Expenses

27,439,698.37

26,484,446.98

24,953,206.14

Administrative Expenses

35,462,986.05

35,651,416.40

35,247,833.17

Other Expenses

-

2,185,901.90

538,377.55

 

Total Expenses             

 

477,976,390.99

 

399,862,099.43

 

334,536,802.40

 

 

 

 

Profit /[Loss]  before  Financial  Cost  &

  Income  Tax

 

36,681,031.65

 

33,096,827.79

 

28,790,128.69

Financial  Cost

[17,451,765.06]

[18,490,868.47]

[18,629,538.06]

 

Profit /[Loss]  before  Income Tax

 

19,229,266.59

 

14,605,959.32

 

10,160,590.63

Income  Tax

[3,886,111.48]

[2,974,870.92]

[2,213,705.78]

 

 

 

 

Net  Profit / [Loss]

15,343,155.11

11,631,088.40

7,946,884.85

 

 

FINANCIAL  ANALYSIS

 

ITEM

UNIT

2016

2015

2014

 

 

 

 

 

LIQUIDITY RATIO

 

 

 

 

CURRENT RATIO

TIMES

1.38

1.58

1.65

QUICK RATIO

TIMES

0.36

0.29

0.16

 

 

 

 

 

ACTIVITY RATIO

 

 

 

 

FIXED ASSETS TURNOVER

TIMES

13.10

9.54

7.09

TOTAL ASSETS TURNOVER

TIMES

0.63

0.52

0.49

INVENTORY CONVERSION PERIOD

DAYS

489.97

676.25

805.23

INVENTORY TURNOVER

TIMES

0.74

0.54

0.45

RECEIVABLES CONVERSION PERIOD

DAYS

140.11

115.37

67.66

RECEIVABLES TURNOVER

TIMES

2.61

3.16

5.39

PAYABLES CONVERSION PERIOD

DAYS

73.58

49.42

66.75

CASH CONVERSION CYCLE

DAYS

556.51

742.21

806.14

 

 

 

 

 

PROFITABILITY RATIO

 

 

 

 

COST OF GOODS SOLD

%

81.31

77.79

75.58

SELLING & ADMINISTRATION

%

12.32

14.40

16.62

INTEREST

%

3.42

4.29

5.14

GROSS PROFIT MARGIN

%

19.51

22.58

24.71

NET PROFIT MARGIN BEFORE EX. ITEM

%

7.19

7.67

7.95

NET PROFIT MARGIN

%

3.01

2.70

2.19

RETURN ON EQUITY

%

8.98

5.66

4.10

RETURN ON ASSET

%

1.90

1.41

1.08

EARNING PER SHARE

BAHT

15.34

11.63

7.95

 

 

 

 

 

LEVERAGE RATIO

 

 

 

 

DEBT RATIO

TIMES

0.79

0.75

0.74

DEBT TO EQUITY RATIO

TIMES

3.73

3.02

2.80

TIME INTEREST EARNED

TIMES

2.10

1.79

1.55

 

 

 

 

 

ANNUAL GROWTH

 

 

 

 

SALES GROWTH

%

18.35

19.07

 

OPERATING PROFIT

%

10.83

14.96

 

NET PROFIT

%

31.92

46.36

 

FIXED ASSETS

%

(13.87)

(11.42)

 

TOTAL ASSETS

%

(2.32)

12.09

 

 


ANNUAL GROWTH : SATISFACTORY

 

An annual sales growth is 18.35%. Turnover has increased from THB 431,356,183.68 in 2015 to THB 510,500,693.79 in 2016. While net profit has increased from THB 11,631,088.40 in 2015 to THB 15,343,155.11 in 2016. And total assets has decreased from THB 826,822,862.84 in 2015 to THB 807,658,871.54 in 2016.                       

                       

PROFITABILITY : IMPRESSIVE

 

 

 

PROFITABILITY RATIO

 

Gross Profit Margin

19.51

Satisfactory

Industrial Average

37.64

Net Profit Margin

3.01

Impressive

Industrial Average

1.34

Return on Assets

1.90

Satisfactory

Industrial Average

2.12

Return on Equity

8.98

Impressive

Industrial Average

5.40

 

Gross Profit Margin used to assess a firm's financial health by revealing the proportion of money left over from revenues after accounting for the cost of goods sold. Gross profit margin serves as the source for paying additional expenses and future savings. The company's figure is 19.51%. When compared with the industry average, the ratio of the company was lower. This indicated that company may have problems with control over its costs.

 

Net Profit Margin is the indicator of the company's efficiency in that net profit takes into consideration all expenses of the company. A low profit margin indicates a low margin of safety, higher risk that a decline in sales will erase profits and result in a net loss. Net Profit Margin ratio is 3.01%, higher figure when compared with those of its average competitors in the same industry, indicated that business was an efficient operator in a dominant position within its industry.

 

Return on Assets measures how efficiently profits are being generated from the assets employed in the business when compared with the ratios of firms in a similar business. A low ratio in comparison with industry averages indicates an inefficient use of business assets. When compared with the industry average, it was lower, the company's figure is 1.9%.

 

Return on Equity indicates how profitable a company is by comparing its net income to its average shareholders' equity, ROE measures how much the shareholders earned for their investment in the company. Return on Equity ratio is 8.98%, higher figure when compared with those of its average competitors in the same industry, indicated that business was an efficient profit in a dominant position within its industry.

 

Trend of the average competitors in the same industry for last 5 years

Return on Assets                       Uptrend

Return on Equity                       Uptrend

 

 

LIQUIDITY : RISKY

 

 

LIQUIDITY RATIO

 

Current Ratio

1.38

Satisfactory

Industrial Average

1.84

Quick Ratio

0.36

 

 

 

Cash Conversion Cycle

556.51

 

 

 

 

The Current Ratio is to ascertain whether a company's short-term assets are readily available to pay off its short-term liabilities. The company's figure is 1.38 times in 2016, decrease from 1.58 times, then it is generally considered to have good short-term financial strength. When compared with the industry average, the ratio of the company was lower.

 

The Quick Ratio is a liquidity indicator that further refines the current ratio by measuring the amount of the most liquid current assets there are to cover current liabilities. The company's figure is 0.36 times in 2016, increase from 0.29 times, then the company has not enough current assets that presumably can be quickly converted to cash for pay financial obligations.

 

The Cash Conversion Cycle measures the number of days a company's cash is tied up in the production and sales process of its operations and the benefit from payment terms from its creditors. It meant the company could survive when no cash inflow was received from sale for 557 days.

 

Trend of the average competitors in the same industry for last 5 years

Current Ratio                 Uptrend

 

 

LEVERAGE : ACCEPTABLE

 

 

 

LEVERAGE RATIO

 

Debt Ratio

0.79

Acceptable

Industrial Average

0.60

Debt to Equity Ratio

3.73

Risky

Industrial Average

1.51

Times Interest Earned

2.10

Impressive

Industrial Average

-

 

Debt to Equity Ratio a measurement of how much suppliers, lenders, creditors and obligors have committed to the company versus what the shareholders have committed. A higher the percentage means that the company is using less equity and has stronger leverage position.

 

Times Interest Earned measuring a company's ability to meet its debt obligations. Ratio is 2.11 higher than 1, so the company can pay interest expenses on outstanding debt.

 

Debt Ratio shows the proportion of a company's assets which are financed through debt. The company's figure is 0.79 greater than 0.5, most of the company's assets are financed through debt.

 

Trend of the average competitors in the same industry for last 5 years

Debt Ratio                                Downtrend

Times Interest Earned                Stable

 

ACTIVITY : SATISFACTORY

 

 

 

ACTIVITY  RATIO

 

Fixed Assets Turnover

13.10

Impressive

Industrial Average

-

Total Assets Turnover

0.63

Acceptable

Industrial Average

1.59

Inventory Conversion Period

489.97

 

 

 

Inventory Turnover

0.74

Acceptable

Industrial Average

2.75

Receivables Conversion Period

140.11

 

 

 

Receivables Turnover

2.61

Satisfactory

Industrial Average

4.00

Payables Conversion Period

73.58

 

 

 

 

The company's Account Receivable Ratio is calculated as 2.61 and 3.16 in 2016 and 2015 respectively. This ratio measures the efficiency of the company in managing its trade debtors to generate revenue. A lower ratio may indicate over extension and collection problems. Conversely, a higher ratio may indicate an overtly stringent policy. In this case, the company's A/R ratio in 2016 decreased from 2015. This would suggest the company had deteriorated in the management of its debt collections.

 

Inventory Turnover in Days Ratio indicates the liquidity of inventory. It estimates the number of days that it will take to sell the current inventory. Inventory is particularly sensitive to change in business activities. The inventory turnover in days has decreased from 676 days at the end of 2015 to 490 days at the end of 2016. This represents a positive trend. And Inventory turnover has increased from 0.54 times in year 2015 to 0.74 times in year 2016.

 

The company's Total Asset Turnover is calculated as 0.63 times and 0.52 times in 2016 and 2015 respectively. This ratio is determined by dividing total assets into total sales turnover. The ratio measures the activity of the assets and the ability of the firm to generate sales through the use of the assets.

 

Trend of the average competitors in the same industry for last 5 years

Fixed Assets Turnover               Stable

Total Assets Turnover                Uptrend

Inventory Turnover                     Uptrend

Receivables Turnover                Uptrend

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

INR 64.94

UK Pound

1

INR 91.75

Euro

1

INR 79.90

THB

1

INR 2.09

 

Note : Above are approximate rates obtained from sources believed to be correct

 

 

INFORMATION DETAILS

 

Analysis Done by :

PRA

 

 

Report Prepared by :

TRU

                                                


 

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.