|
|
|
|
Report No. : |
503448 |
|
Report Date : |
12.04.2018 |
IDENTIFICATION DETAILS
|
Name : |
SHAPOORJI PALLONJI AND COMPANY PRIVATE LIMITED (w.e.f. 03.09.2014) |
|
|
|
|
Formerly Known
As : |
SHAPOORJI PALLONJI AND COMPANY LIMITED |
|
|
|
|
Registered
Office : |
70, Nagindas Master Road, Fort, Mumbai – 400023, Maharashtra |
|
Tel. No.: |
91-22-22871040 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2016 |
|
|
|
|
Date of
Incorporation : |
23.01.1943 |
|
|
|
|
Com. Reg. No.: |
11-003812 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
INR 2050.204 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U45200MH1943PTC003812 |
|
|
|
|
GSTN : [Goods & Service Tax
Registration No.] |
27AAACS6994C1Z5 |
|
|
|
|
TIN No: |
27300000074 |
|
|
|
|
IEC No.: [Import-Export Code No.] |
0388064919 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
Not Available |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAACS6994C |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
The Company specialises in construction, design and build and turnkey projects and has constructed several – residential, commercial, hospital buildings and structures. (Registered Activity) |
|
|
|
|
No. of Employees
: |
Not Divulged |
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++ |
Minimum Risk |
Business dealings permissible with minimum
risk of default |
|
Maximum Credit Limit : |
INR 3651688200 USD 522000000 |
|
|
|
|
Status : |
Excellent |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Exists |
|
|
|
|
Comments : |
Subject is a part of Shapoorji Pallonji group which is one of the leading construction companies of India. The company is equally held by Mr. Shapoor P. Mistry and Mr. Cyrus P. Mistry through the group’s investment companies. The company was incorporated in the year 1943.
|
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
|
Rating Agency Name |
CRISIL |
|
Rating |
Long Term (AA-) |
|
Rating Explanation |
High degree of safety an very low credit risk. |
|
Date |
April 10, 2018 |
|
Rating Agency Name |
CRISIL |
|
Rating |
Commercial Paper (A1+) |
|
Rating Explanation |
Very strong degree of safety and carry lowest credit risk. |
|
Date |
April 10, 2018 |
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
31-03-2018.
BIFR (Board for Industrial & Financial Reconstuction) 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 12.04.2018
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 DENIED
Management non-cooperative (Tel No.: 91-22-22871040/ 66233600)
LOCATIONS
|
Registered Office : |
70, Nagindas Master Road, Fort, Mumbai – 400023, Maharashtra, India |
|
Tel. No.: |
91-22-22871040 |
|
Fax No.: |
91-22-66338176 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Head/ Administrative Office/
Construction Division/ EPC Division 2/ Real Estate Division / Corporate
Office: |
Shapoorji Pallonji Centre, 41/44, Minoo Desai Marg, Colaba, Mumbai – 400
005, Maharashtra, India |
|
Tel. No.: |
91-22-22871040/ 41/ 22870197/ 67490000 |
|
Fax No.: |
91-22-66338176 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
EPC Division 2 :
|
Mira Tower, 8nd Floor, DN-27, Sector V, Salt Lake, Kolkata
– 700091, West Bengal, India |
|
Tel No.: |
91-33-66111200 |
|
Fax No.: |
91-33-23675248/ 66336442 |
|
Email : |
|
|
|
|
|
Design and Build
Division : |
Design and Build Contractor Building, 1st Floor, Ramjibhai
Kamani Marg, Ballard Estate, Mumbai – 400038, Maharashtra, India |
|
Tel No.: |
91-22-6623 3500 |
|
Fax No.: |
91--22-6623 3533 |
|
Email : |
|
|
|
|
|
Human Resources Department : |
Gresham Assurance House, 4th Floor, Sir PM Road, Fort,
Mumbai – 400001, |
|
Tel. No.: |
91-22-67490000 |
|
Fax No.: |
91-22-22662997 |
|
Email : |
|
|
|
|
|
Showroom : |
54, Abdul Rehman Street, Mumbai – 400003, Maharashtra, India |
|
Tel. No.: |
91-22-23421770 |
|
Fax No.: |
91-22-23421517 |
|
|
|
|
Regional Offices
: |
No. 124, 7th Floor, Surya Chambers, Murugesh Palya, Off. Airport Road, Bengaluru – 560 017, Karnataka, India Also Located at: · Ahmedabad · Chennai · Delhi · Hyderabad · Kolkata · Mumbai · Nagpur · Nasik · Pune |
|
|
|
|
Overseas Office:
|
Located at: · Dubai · Abu Dhabi · Kuwait · Algeria · Ghana · Saudi · Qatar · Libya · Sri Lanka |
DIRECTORS
AS ON 31.03.2017
|
Name : |
Mr. Subodh Chandra Dixit |
|
Designation : |
Whole Time Director |
|
Address : |
34/B, Navroj Appartment, Nargis Dutt Road, Pali Hill, Bandra (West),
Mumbai – 400050, Maharashtra, India |
|
Date of
Birth/Age : |
28.12.1955 |
|
Date of
Appointment : |
06.12.2013 |
|
DIN No.: |
05281102 |
|
|
|
|
Name : |
Mr. Shapoor Pallonji Mistry |
|
Designation : |
Director |
|
Address : |
Flat No 66, 39 Hill Street, London,
W1J5LY, United Kingdom |
|
Date of
Birth/Age : |
06.09.1964 |
|
Qualification : |
B.A. (England) Business and Economics Richmond College, London |
|
Date of
Appointment : |
21.03.2014 |
|
DIN
No.: |
00010114 |
|
PAN
No.: |
AAEPM2061M |
|
|
|
|
Name : |
Mr. Firoze Kavshah Bhathena |
|
Designation : |
Whole Time Director |
|
Address : |
Shapoorji Pallonji Mistry Building, Flat No. 203, Dr. Shirodkar Road, Parel,,
Mumbai - 400012, Maharashtra, India |
|
Date of
Birth/Age : |
18.07.1948 |
|
Qualification : |
B. Com., M. Com |
|
Date of
Appointment : |
01.01.2009 |
|
DIN No.: |
00010075 |
|
|
|
|
Name : |
Mr. Jai Laxmikant Mavani |
|
Designation : |
Whole Time Director |
|
Address : |
1702, Building 5, Raheja Classique, New Link Road, Andheri (West),
Mumbai - 400053, Maharashtra, India |
|
Date of
Birth/Age : |
04.09.1971 |
|
Date of
Appointment : |
29.09.2012 |
|
DIN No.: |
05260191 |
|
|
|
|
Name : |
Kekoo Homji Colah |
|
Designation : |
Whole Time Director |
|
Address : |
10, 2nd Floor, Meher Building, Opposite Dady Seth Road,
Chowpatty, Mumbai – 400 007, Maharashtra, India |
|
Date of
Birth/Age : |
03.10.1953 |
|
Date of
Appointment : |
29.09.2012 |
|
DIN No.: |
00377478 |
|
|
|
|
Name : |
Mr. Mohan Dass Saiini |
|
Designation : |
Director |
|
Address : |
502, Crescent Height, Off Forjet St Opposite Bhatia Hospital, Tardeo,
Mumbai – 400034, Maharashtra, India |
|
Date of
Birth/Age : |
04.08.1954 |
|
Date of
Appointment : |
30.09.2014 |
|
DIN No.: |
05260237 |
KEY EXECUTIVES
|
Name : |
Mr. Gandhali Upadhye |
|
Designation : |
Company Secretary |
|
Address : |
101, Gurupushya GVS Road 4, Mulund (East), Mumbai -
400081, Maharashtra, India |
|
Date of Appointment : |
22.09.2015 |
|
PAN No.: |
AAOPU5946M |
|
|
|
|
Name : |
AABID and Company |
|
Designation : |
Company Secretary |
|
Address1 : |
12, 4th Floor, Sai Sadan, 68. Janma Bhoomi Marg, Fort, Mumbai – 400001, Maharashtra, India |
|
Tel No.: |
91-22-22828661 |
|
Address2 : |
4, Jainika Apartment, S.V. Road, Opposite Malcolm Baug, Next to Dena Bank, Jogeshwar (West), Mumbai – 400102, Maharashtra, India |
|
Tel No.: |
91-22-26793092 |
|
Mobile No.: |
91-9892158830 |
|
Email : |
|
|
Website : |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 31.03.2016
|
Names of Equity Shareholders |
|
No. of Shares |
|
Shapoor
Pallonji Mistry |
|
1081100 |
|
Cyrus
Pallonji Mistry |
|
1081100 |
|
Sterling
Investment Corporation Private Limited, India |
|
1346100 |
|
Cyrus
Investments Limited, India |
|
1346100 |
|
SP
Finance Private Limited, India |
|
50080900 |
|
SC Finance
and Investments Private Limited, India |
|
50080900 |
|
Blue
Arrow Finance Company Private Limited , India |
|
4000 |
|
Total |
|
105020200 |
|
Names of Preferences Shareholders |
|
No. of Shares |
|
Shapoor
Pallonji Mistry |
|
50000100 |
|
Cyrus
Pallonji Mistry |
|
50000100 |
|
Total |
|
100000200 |
Equity Share Break up (Percentage of Total Equity)
As on 30.09.2016
|
Category |
Percentage |
|
Promoters (Individual/Hindu Undivided Family-Indian) |
1.03 |
|
Promoters [Individual/Hindu Undivided Family-Non-resident Indian (NRI)] |
1.03 |
|
Public/Other than promoters (Body corporate) |
97.94 |
|
Total |
100.00 |

BUSINESS DETAILS
|
Line of Business : |
The Company specialises in construction, design and build and turnkey projects and has constructed several – residential, commercial, hospital buildings and structures. (Registered Activity) |
||||
|
|
|
||||
|
Products/ Services : |
|
||||
|
|
|
||||
|
Brand Names : |
Not Available |
||||
|
|
|
||||
|
Agencies Held : |
Not Divulged |
||||
|
|
|
||||
|
Exports : |
Not Divulged |
||||
|
|
|
||||
|
Imports : |
Not Divulged |
||||
|
|
|
||||
|
Terms : |
Not Divulged |
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Customers : |
|
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
No. of Employees : |
Not Divulged |
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Bankers : |
· DBS Bank · Axis Bank Limited · ING Vysya Bank Limited · DCB Bank Limited ·
IndusInd Bank Limited |
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Facilities : |
|
|
Financial
institutions: |
Housing Development Finance Corporation Limited, Ramon House 169
Backbay Reclamation, H T Parekh Marg, Mumbai- 400020, Maharashtra, India |
|
|
|
|
Auditors : |
|
|
Name : |
Deloitte Haskins and Sells Chartered Accountants |
|
Address : |
Deloitte Centre, Anchorage II, No.100/2, Richmond Road, Bengaluru-560025, Karnataka, India |
|
Income-tax
PAN of auditor or auditor's firm : |
AACFD3771D |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Subsidiaries : |
|
|
|
|
|
(ii) Associate Companies with whom transactions
were carried out during the year |
|
|
|
|
|
(iii) Joint Ventures with whom
transactions were carried out during the year |
|
|
|
|
|
Enterprises over which Key Managerial
Personnel / Individual having control over the company and their relatives
have significant influence and with whom transactions were carried out during
the year |
|
CAPITAL STRUCTURE
As on 30.09.2016
Authorised Capital : INR 3050.502 Million
Issued, Subscribed & Paid-up Capital : INR 3050.204
Million
As on 31.03.2016
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
105050000 |
Equity Shares |
INR 10/- each |
INR 1050.500 Million |
|
100000200 |
Preference Shares |
INR 10/- each |
INR 1000.002
Million |
|
|
Total
|
|
INR 2050.502 Million |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
105020200 |
Equity Shares |
INR 10/- each |
INR 1050.202
Million |
|
100000200 |
Preference Shares |
INR 10/- each |
INR 1000.002
Million |
|
|
Total
|
|
INR 2050.204 Million |
FINANCIAL DATA
[All figures are
in INR Million]
ABRIDGED
BALANCE SHEET (STANDALONE)
|
SOURCES OF FUNDS |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
I.
EQUITY
AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
2050.204 |
2050.204 |
2050.204 |
|
(b) Reserves and Surplus |
16208.237 |
15106.384 |
14664.806 |
|
(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) |
18258.441 |
17156.588 |
16715.010 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
25069.620 |
19150.623 |
16609.425 |
|
(b) Deferred tax liabilities (Net) |
0.000 |
0.000 |
0.000 |
|
(c) Other long-term
liabilities |
7724.524 |
8342.079 |
4906.710 |
|
(d) long-term
provisions |
1096.063 |
832.753 |
708.009 |
|
Total Non-current
Liabilities (3) |
33890.207 |
28325.455 |
22224.144 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a) Short-term
borrowings |
30219.506 |
31152.717 |
26805.982 |
|
(b) Trade
payables |
14660.042 |
12436.602 |
11810.340 |
|
(c) Other
current liabilities |
24460.769 |
14368.924 |
13829.144 |
|
(d) Short-term
provisions |
1022.883 |
637.189 |
462.991 |
|
Total Current
Liabilities (4) |
70363.200 |
58595.432 |
52908.457 |
|
|
|
|
|
|
TOTAL |
122511.848 |
104077.475 |
91847.611 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
4135.278 |
4041.177 |
2952.924 |
|
(ii)
Intangible Assets |
114.222 |
88.302 |
0.000 |
|
(iii) Tangible assets capital
work-in-progress |
38.176 |
12.729 |
86.055 |
|
(iv)
Intangible assets under development |
0.000 |
0.000 |
0.000 |
|
(b) Non-current Investments |
24977.750 |
20175.608 |
18157.943 |
|
(c) Deferred tax assets (net) |
641.770 |
346.133 |
605.337 |
|
(d)
Long-term loans and advances |
9603.345 |
8186.758 |
9175.406 |
|
(e) Other
Non-current assets |
3609.477 |
2810.105 |
2900.137 |
|
Total Non-Current
Assets |
43120.018 |
35660.812 |
33877.802 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a) Current
investments |
0.000 |
0.000 |
0.000 |
|
(b)
Inventories |
27764.004 |
20160.574 |
12673.098 |
|
(c) Trade
receivables |
16130.937 |
16562.464 |
19612.112 |
|
(d) Cash and
bank balances |
3919.220 |
5116.028 |
2564.501 |
|
(e) Short-term
loans and advances |
21611.074 |
20146.405 |
17352.488 |
|
(f) Other
current assets |
9966.595 |
6431.192 |
5767.610 |
|
Total
Current Assets |
79391.830 |
68416.663 |
57969.809 |
|
|
|
|
|
|
TOTAL |
122511.848 |
104077.475 |
91847.611 |
PROFIT
& LOSS ACCOUNT (STANDALONE)
|
|
PARTICULARS |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
|
SALES |
|
|
|
|
|
Total
Revenue from operations |
58932.048 |
47759.577 |
45223.993 |
|
|
Other Income |
6922.663 |
7296.425 |
4946.343 |
|
|
TOTAL |
65854.711 |
55056.002 |
50170.336 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials
Consumed |
49476.166 |
40701.236 |
0.000 |
|
|
Purchases of
Stock-in-Trade |
1968.175 |
65.347 |
0.000 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
(2668.631) |
(944.814) |
(1857.522) |
|
|
Employee benefit expense |
6572.680 |
6041.573 |
4999.386 |
|
|
Expenditure on production, transportation
and Other expenditure pertaining to
exploration and production activities |
0.000 |
0.000 |
39680.018 |
|
|
Other expenses |
1949.254 |
1444.101 |
1212.972 |
|
|
TOTAL |
57297.644 |
47307.443 |
44034.854 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE INTEREST, TAX,
DEPRECIATION AND AMORTISATION |
8557.067 |
7748.559 |
6135.482 |
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
6660.269 |
5967.249 |
4781.172 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
1896.798 |
1781.310 |
1354.310 |
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
840.225 |
799.346 |
472.445 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX |
1056.573 |
981.964 |
881.865 |
|
|
|
|
|
|
|
Less |
TAX |
(45.280) |
358.628 |
22.285 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX |
1101.853 |
623.336 |
859.580 |
|
|
|
|
|
|
|
|
EARNINGS IN FOREIGN
CURRENCY |
|
|
|
|
|
F.O.B. Value of Exports |
5795.943 |
3934.236 |
2175.216 |
|
|
Other
Earning |
0.000 |
0.000 |
0.000 |
|
|
TOTAL EARNINGS |
5795.943 |
3934.236 |
2175.216 |
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
Raw Materials |
4051.327 |
1221.409 |
1095.493 |
|
|
Capital Goods |
0.000 |
2.582 |
419.890 |
|
|
TOTAL IMPORTS |
4051.327 |
1223.991 |
1515.383 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
10.49 |
5.94 |
8.18 |
CURRENT MATURITIES
OF LONG TERM DEBT DETAILS
|
Particulars |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
Current Maturities of Long term debt |
9268.555 |
2311.039 |
3066.672 |
|
|
|
|
|
|
Net cash flows from (used in) operations |
(1305.352) |
2702.115 |
441.216 |
|
|
|
|
|
|
Net cash flows from (used in) operating activities |
(2242.986) |
3502.351 |
210.595 |
KEY
RATIOS
EFFICIENCY RATIOS
|
PARTICULARS |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
Average Collection Days (Sundry Debtors / Income * 365 Days) |
99.91 |
126.58 |
158.29 |
|
|
|
|
|
|
Account Receivables Turnover (Income / Sundry Debtors) |
3.65 |
2.88 |
2.31 |
|
|
|
|
|
|
Average Payment Days (Sundry Creditors / Purchases * 365 Days) |
104.01 |
111.35 |
#DIV/0! |
|
|
|
|
|
|
Inventory Turnover (Operating Income / Inventories) |
0.31 |
0.38 |
0.48 |
|
|
|
|
|
|
Asset Turnover (Operating Income / Net Fixed Assets) |
2.00 |
1.87 |
2.02 |
LEVERAGE RATIOS
|
PARTICULARS |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
Debt Ratio ((Borrowing + Current Liabilities) / Total Assets) |
0.85 |
0.77 |
0.79 |
|
|
|
|
|
|
Debt Equity Ratio (Total Liability / Networth) |
3.54 |
3.07 |
2.78 |
|
|
|
|
|
|
Current Liabilities to Networth (Current Liabilities / Net Worth) |
3.85 |
3.42 |
3.17 |
|
|
|
|
|
|
Fixed Assets to Networth (Net Fixed Assets / Networth) |
0.23 |
0.24 |
0.18 |
|
|
|
|
|
|
Interest Coverage Ratio (PBIT / Financial Charges) |
1.28 |
1.30 |
1.28 |
PROFITABILITY RATIOS
|
PARTICULARS |
|
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
Net Profit Margin (PAT / Sales) * 100) |
% |
1.87 |
1.31 |
1.90 |
|
|
|
|
|
|
|
Return on Total Assets ((PAT / Total Assets) * 100) |
% |
0.90 |
0.60 |
0.94 |
|
|
|
|
|
|
|
Return on Investment (ROI) ((PAT / Networth) * 100) |
% |
6.03 |
3.63 |
5.14 |
SOLVENCY RATIOS
|
PARTICULARS |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
Current Ratio (Current Assets / Current Liabilities) |
1.13 |
1.17 |
1.10 |
|
|
|
|
|
|
Quick Ratio ((Current Assets – Inventories) / Current Liabilities) |
0.73 |
0.82 |
0.86 |
|
|
|
|
|
|
G-Score Ratio Financial (Networth / Total Assets) |
0.15 |
0.16 |
0.18 |
|
|
|
|
|
|
G-Score Ratio Debt (Debts / Equity Capital) |
31.49 |
25.66 |
22.67 |
|
|
|
|
|
|
G-Score Ratio Liquidity (Total Current Assets / Total Current Liabilities) |
1.13 |
1.17 |
1.10 |
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 |
31.03.2014 |
31.03.2015 |
31.03.2016 |
|
|
(INR
In Million) |
(INR
In Million) |
(INR
In Million) |
|
Share Capital |
2050.204 |
2050.204 |
2050.204 |
|
Reserves & Surplus |
14664.806 |
15106.384 |
16208.237 |
|
Money received against share
warrants |
0.000 |
0.000 |
0.000 |
|
Share Application money
pending allotment |
0.000 |
0.000 |
0.000 |
|
Net
worth |
16715.010 |
17156.588 |
18258.441 |
|
|
|
|
|
|
Long-term borrowings |
16609.425 |
19150.623 |
25069.620 |
|
Short term borrowings |
26805.982 |
31152.717 |
30219.506 |
|
Current maturities of
long-term debts |
3066.672 |
2311.039 |
9268.555 |
|
Total
borrowings |
46482.079 |
52614.379 |
64557.681 |
|
Debt/Equity
ratio |
2.781 |
3.067 |
3.536 |

YEAR-ON-YEAR GROWTH
|
Year
on Year Growth |
31.03.2014 |
31.03.2015 |
31.03.2016 |
|
|
(INR
In Million) |
(INR
In Million) |
(INR
In Million) |
|
Sales |
45223.993 |
47759.577 |
58932.048 |
|
|
|
5.607 |
23.393 |

NET PROFIT MARGIN
|
Net
Profit Margin |
31.03.2014 |
31.03.2015 |
31.03.2016 |
|
|
(INR
In Million) |
(INR
In Million) |
(INR
In Million) |
|
Sales |
45223.993 |
47759.577 |
58932.048 |
|
Profit/ (Loss) |
859.580 |
623.336 |
1101.853 |
|
|
1.90
% |
1.31
% |
1.87
% |

ABRIDGED
BALANCE SHEET (CONSOLIDATED)
|
SOURCES OF FUNDS |
31.03.2016 |
31.03.2015 |
|
I.
EQUITY
AND LIABILITIES |
|
|
|
(1)Shareholders' Funds |
|
|
|
(a) Share Capital |
2050.204 |
2050.204 |
|
(b) Reserves and Surplus |
19054.308 |
20468.963 |
|
(c) Money
received against share warrants |
0.000 |
0.000 |
|
|
|
|
|
(2) Share Application money pending
allotment |
0.000 |
0.000 |
|
Total
Shareholders’ Funds (1) + (2) |
21104.512 |
22519.167 |
|
|
|
|
|
Minority
interest |
9597.088 |
8273.351 |
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
(a) long-term borrowings |
110213.272 |
79593.890 |
|
(b) Deferred tax liabilities (Net) |
2039.629 |
1625.328 |
|
(c) Other long-term
liabilities |
13512.451 |
12974.839 |
|
(d) long-term
provisions |
2669.447 |
2007.881 |
|
Total Non-current
Liabilities (3) |
128434.799 |
96201.938 |
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
(a) Short-term
borrowings |
61018.899 |
61030.602 |
|
(b) Trade
payables |
80556.539 |
61095.011 |
|
(c) Other
current liabilities |
86870.873 |
55279.841 |
|
(d) Short-term
provisions |
3007.420 |
1706.159 |
|
Total Current
Liabilities (4) |
231453.731 |
179111.613 |
|
|
|
|
|
TOTAL |
390590.130 |
306106.069 |
|
|
|
|
|
II.
ASSETS |
|
|
|
(1)
Non-current assets |
|
|
|
(a) Fixed
Assets |
|
|
|
(i)
Tangible assets |
62718.672 |
39773.932 |
|
(ii)
Intangible Assets |
30719.369 |
29351.613 |
|
(iii) Tangible assets
capital work-in-progress |
2471.364 |
13664.266 |
|
(iv)
Intangible assets under development |
556.724 |
215.449 |
|
(b) Non-current Investments |
10045.520 |
5619.493 |
|
(c) Deferred tax assets (net) |
1986.957 |
1602.702 |
|
(d)
Long-term loans and advances |
19264.589 |
16233.467 |
|
(e) Other
Non-current assets |
16221.792 |
11985.881 |
|
Total Non-Current
Assets |
143984.987 |
118446.803 |
|
|
|
|
|
(2)
Current assets |
|
|
|
(a)
Current investments |
2521.726 |
2759.180 |
|
(b)
Inventories |
96157.718 |
80549.318 |
|
(c) Trade receivables |
84767.284 |
58293.327 |
|
(d) Cash and
bank balances |
23558.004 |
15959.886 |
|
(e)
Short-term loans and advances |
25445.875 |
17624.779 |
|
(f) Other
current assets |
14154.536 |
12472.776 |
|
Total
Current Assets |
246605.143 |
187659.266 |
|
|
|
|
|
TOTAL |
390590.130 |
306106.069 |
PROFIT
& LOSS ACCOUNT (CONSOLIDATED)
|
|
PARTICULARS |
31.03.2016 |
31.03.2015 |
|
|
SALES |
|
|
|
|
Total
Revenue from operations |
274769.151 |
196694.687 |
|
|
Other Income |
7891.263 |
6298.387 |
|
|
TOTAL (A) |
282660.414 |
202993.074 |
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
Cost of Materials
Consumed |
86145.213 |
81129.996 |
|
|
Purchases of
Stock-in-Trade |
9996.630 |
5949.128 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
(2903.324) |
(21958.086) |
|
|
Employee benefit expense |
25495.426 |
22483.048 |
|
|
CSR expenditure |
58.402 |
40.568 |
|
|
Other expenses |
135126.324 |
95631.964 |
|
|
Exceptional items |
3009.255 |
154.524 |
|
|
TOTAL (B) |
256927.926 |
183431.142 |
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE INTEREST, TAX,
DEPRECIATION AND AMORTISATION (C) |
25732.488 |
19561.932 |
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
15628.939 |
13022.152 |
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION
(C-D) (E) |
10103.549 |
6539.780 |
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
8252.501 |
3815.082 |
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX (E-F) (G) |
1851.048 |
2724.698 |
|
|
|
|
|
|
Less |
TAX (H) |
2219.877 |
1346.862 |
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE MINORITY INTEREST (G-H) (I) |
(368.829) |
1377.836 |
|
|
|
|
|
|
Less |
MINORITY INTEREST |
(944.001) |
(327.592) |
|
|
|
|
|
|
Less |
SHARE OF PROFIT (LOSS) OF ASSOCIATES |
250.898 |
85.373 |
|
|
|
|
|
|
|
PROFIT/ (LOSS) AFTER MINORITY INTEREST |
1563.728 |
964.871 |
|
|
|
|
|
|
|
Earnings / (Loss) Per Share
(INR) |
(15.39) |
8.66 |
LEGALS
FILE
|
Presentation
Date:- 22/06/2016 |
||||||
|
Lodging
No.:- |
CPL/500/2016 |
Filing
Date:- |
22/06/2016 |
|||
|
Petitioner:- |
BEYOND
LOGISTICS PRIVATE LIMITED |
Respondent:- |
SHAPOORJI PALLONJI AND
COMPANY PRIVATE LIMITED |
|
Petn.Adv.:- |
DEEPA
KAMATH (I3195) |
|
District:- |
MUMBAI |
|
Bench:- |
SINGLE |
||||
|
Status:- |
Transferred |
Category:- |
COMPANY
PETITION U/SEC 433,434,439 COMPANIES ACT |
|
Transfer
Date:- |
01/02/2017 |
Remark:- |
TRASNSFERRED
TO NCLT VIDE OFFICE LETTER NO.COM/58/2017, DT.01/02/2017 |
|
Act
:- |
Companies
Act & Rules 1956 |
Under
Section:- |
433,
434, 439 |
|
Bench:-Bombay |
|
Presentation
Date:- 14/09/2016 |
|
|||||||
|
Lodging
No.:- |
ITXAL/1265/2016 |
Filing
Date:- |
14/09/2016 |
Reg.
No.:- |
ITXA/1843/2016 |
Reg.
Date:- |
22/12/2016 |
|
|
Petitioner:- |
PR.
COMMISSIONER OF INCOME TAX-3 |
Respondent:- |
SHAPOORJI PALLONJI AND COMPANY LIMITED |
|
Petn.Adv.:- |
SHAM
V. WALVE (I3200) |
Resp.Adv.:- |
ATUL
KARSANDAS JASANI (33) |
|
District:- |
MUMBAI |
|
Bench:- |
DIVISION |
||||
|
Status:- |
Pre-Admission |
Category:- |
TAX
APPEALS |
|
Last
Date:- |
19/02/2018 |
Stage:- |
FOR
REJECTION [ORIGINAL SIDE MATTERS] |
|
Last
Coram:- |
ACCORDING
TO SITTING LIST |
|
ACCORDING
TO SITTING LIST |
|
Act
:- |
Income
Tax Act, 1961 |
Under
Section:- |
260A |
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 |
No |
|
8 |
Designation of contact person |
No |
|
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 |
OPERATIONS:
The Company has achieved total income of INR 65854. 711 million (consolidated INR 282660.415 million) against INR 55056.002 million (consolidated INR 202993.074 million) during the previous year showing an increase of 12% The profit/ loss before and after tax is respectively INR 1056.573 Mullion (consolidated INR 1851.048 million) and INR 1101.853 million (Consolidated (INR 1563.728 million) as compared to INR 981.964 million (Consolidated INR 2724.698 million) and INR 623.336 million (Consolidated INR 964.871 million) in the previous year. There has been no change in the nature of business of the Company during the financial year under review.
UNSECURED LOAN
|
PARTICULARS |
31.03.2016 (INR
in Million) |
31.03.2015 (INR
in Million) |
|
Long-term Borrowings |
|
|
|
Rupee term loans from banks |
10949.944 |
9900.000 |
|
Foreign currency term loans from banks |
1043.314 |
1000.000 |
|
Term loans from others |
2000.0000 |
0.000 |
|
Short-term
borrowings |
|
|
|
Loans repayable on demand from banks |
251.627 |
1351.635 |
|
Other Loans from banks Rupee Loan |
4532.713 |
11394.179 |
|
Foreign currency term loans from banks |
996.335 |
0.000 |
|
Rupee term loans from others |
950.000 |
800.000 |
|
Commercial papers from banks |
2173.166 |
941.550 |
|
Commercial papers from others |
18881.750 |
15703.286 |
|
Loans and advances from related parties |
1488.958 |
560.054 |
|
Total |
43267.807 |
41650.704 |
INDEX OF CAHREGS:
|
SNO |
SRN |
CHARGE ID |
CHARGE HOLDER NAME |
DATE OF CREATION |
DATE OF MODIFICATION |
DATE OF SATISFACTION |
AMOUNT |
ADDRESS |
|
1 |
G77547727 |
100156082 |
The Zoroastrian Co-operative Bank Limited |
06/02/2018 |
- |
- |
67800000.0 |
MUMBAI MAIN BRANCH,YUSUF BUILDING, VEER NARIMAN ROAD, FORT,MUMBAIMH400001IN |
|
2 |
G49540321 |
100113342 |
The Zoroastrian Co-operative Bank Limited |
29/06/2017 |
- |
- |
30000000.0 |
FORT BRANCH,YUSUF BUILDING, VEER NARIMAN ROAD, FORT,MUMBAIMH400001IN |
|
3 |
G50790286 |
100112313 |
HOUSING DEVELOPMENT FINANCE CORPORATION LIMITED |
29/06/2017 |
21/07/2017 |
- |
10000000000.0 |
RAMON HOUSE 169BACKBAY RECLAMATIONH T PAREKH MARGMUMBAIMa400020IN |
|
4 |
G41614827 |
100102247 |
IDBI TRUSTEESHIP SERVICES LIMITED |
23/03/2017 |
- |
- |
7000000000.0 |
Asian Building, Ground Floor, 17, R. Kamani Marg,Ballard Estate,MumbaiMH400001IN |
|
5 |
G38696951 |
100088854 |
IDBI TRUSTEESHIP SERVICES LIMITED |
03/03/2017 |
- |
- |
4000000000.0 |
J-1, VIRJANAND MARG,VIKASPURINEW DELHIDL110018IN |
|
6 |
G34544874 |
100074581 |
The Zoroastrian Co-operative Bank Limited |
05/01/2017 |
- |
- |
60000000.0 |
FORT BRANCH,YUSUF BUILDING, GROUND FLOOR, V. N. ROAD, FORT,MUMBAIMH400001IN |
|
7 |
G01880467 |
100021162 |
The Zoroastrian Co-operative Bank Limited |
28/03/2016 |
- |
- |
44000000.0 |
FORT BRANCH,YUSUF BUILDING, GROUND FLOOR, V. N. ROAD, FORTMUMBAIMH400001IN |
|
8 |
C72603004 |
10606907 |
Axis Trustee Services Limited |
17/11/2015 |
- |
- |
4250000000.0 |
Axis House, 2nd Flr, Bombay Dyeing Mills Compound,Pandurang Budhkar Marg, Worli,MumbaiMH400025IN |
|
9 |
C64133812 |
10590782 |
The Zoroastrian Co-operative Bank Limited |
27/08/2015 |
- |
- |
60000000.0 |
FORT BRANCH,YUSUF BUILDING, GROUND FLOOR, V. N. ROAD, FORT,MUMBAIMH400001IN |
|
10 |
B78383668 |
10434046 |
IDBI Bank Limited |
03/06/2013 |
- |
- |
250000000.0 |
IDBI TOWERWTC COMPLEXCUFFE PARADEMUMBAIMH400005IN |
FIXED ASSETS
Tangible assets
Intangible assets
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 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 64.13 |
|
|
1 |
INR 92.52 |
|
Euro |
1 |
INR 50.59 |
INFORMATION DETAILS
|
Information
Gathered by : |
SVT |
|
|
|
|
Analysis Done by
: |
VRS |
|
|
|
|
Report Prepared
by : |
MTN |
SCORE FACTORS
|
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 |
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)
This report is issued at
your request without any risk and responsibility on the part of MIRA INFORM
PRIVATE LIMITED (MIPL) or its officials.