|
|
|
MIRA INFORM REPORT
|
Report No. : |
505070 |
|
Report Date : |
25.04.2018 |
IDENTIFICATION DETAILS
|
Name : |
PEPSICO INDIA HOLDINGS PRIVATE LIMITED |
|
|
|
|
Formerly Known
As : |
PEPSICO INDIA HOLDINGS LIMITED |
|
|
|
|
Registered
Office : |
Level 3-6, Pioneer Square, Sector-62, Near Golf Course Extension Road,
Gurugram - 122101, Haryana |
|
Tel. No.: |
91-124-4998400 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2017 |
|
|
|
|
Date of
Incorporation : |
28.01.1994 |
|
|
|
|
Com. Reg. No.: |
05-033754 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
INR 36949.900 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U15549HR1994PTC033754 |
|
|
|
|
IEC No.: [Import-Export Code No.] |
0594001137 |
|
|
|
|
GSTIN : [Goods & Service Tax Registration No.] |
07AAACP1272G1ZP |
|
|
|
|
TIN No : |
07160186236 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
Not Available |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAACP1272G |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Subject is engaged in the business of Manufacture and Trading of Aerated and Non-Aerated Beverage Products, Juice and Juice Based Drinks and Packed Food Products. (Registered Activity) |
|
|
|
|
No. of Employees
: |
Information denied by the management |
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+ |
Low Risk |
Business dealings permissible with low
risk of default |
|
Maximum Credit Limit : |
USD 88380000 |
|
|
|
|
Status : |
Excellent |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Exist |
|
|
|
|
Comments : |
Subject is a part of the Pepsico Group. Pepsico entered
India in 1994 and in a short period, it has grown into one of the largest MNC
food and beverage business in the country. It is an established company
having fine track.
|
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 |
Not Available |
|
Rating |
Not Available |
|
Rating Explanation |
Not Available |
|
Date |
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
31-03-2018.
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 25.04.2018
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 BY
|
Name : |
Mr. Sudipto Mozumdar |
|
Designation : |
Director |
|
Contact No.: |
91-9654374975 |
|
Date : |
21.04.2018 |
LOCATIONS
|
Registered Office : |
Level 3-6, Pioneer Square, Sector-62, Near Golf Course Extension Road,
Gurugram - 122101, Haryana, India |
|
Tel. No.: |
91-124-4998400/ 2355880/ 7190000/ 2880699/ 7190000 |
|
Mobile No : |
91-9654374975 (Mr. Sudipto Mozumdar) |
|
Fax No.: |
91-124-7199760 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Factory 2 : |
Frito Lay Division, Village Channo, Post Office
Bhawanigarh, District Sangrur, Patiala - 148026, Punjab , India |
|
Tel. No.: |
91-1672-468118 |
|
|
|
|
Branch Office 1 : |
No. 2 and 4 (Jebdua Panchayat), Mouja-Jaldhuagari P.O. Dhulagarh Via, Andul Mouri, District Howrah -711302, West Bengal, India |
|
|
|
|
Other Branch Offices : |
Located at : ·
·
Phillaur ·
Sangrur ·
Gurgaon
·
|
DIRECTORS
As on 31.03.2018
|
Name : |
Mr. Niteen Suryakant Pradhan |
||||||||
|
Designation : |
Director |
||||||||
|
Address : |
615-B, Hamilton Court, DLF Phase – IV, Gurgaon – 122001, Haryana,
India |
||||||||
|
Date of Birth/Age : |
31.10.1959 |
||||||||
|
Qualification: |
B.E./ B. Tech |
||||||||
|
Date of Appointment : |
01.09.2014 |
||||||||
|
PAN No.: |
AJXPP3658B |
||||||||
|
DIN No.: |
03129144 |
||||||||
|
|
|
||||||||
|
Name : |
Mr. Sudipto Mozumdar |
||||||||
|
Designation : |
Director |
||||||||
|
Address : |
H2-E-113, Westend Heights DLF City, Phase – V, Gurgaon - 122009, Haryana, India |
||||||||
|
Date of Birth/Age : |
28.07.2071 |
||||||||
|
Date of Appointment : |
23.09.2016 |
||||||||
|
DIN No.: |
03302828 |
||||||||
|
Other Directorship:
|
|||||||||
KEY EXECUTIVES
|
Name : |
Mr. Vinod Kaushal |
|
Designation : |
Secretary |
|
Address : |
D-115, Ridgewood Estate, DLF City, Phase IV, Gurgaon – 122002,
Haryana, India |
|
Date of Birth/Age : |
19.12.1971 |
|
Date of Appointment : |
07.03.2011 |
|
PAN No.: |
AADPK5427C |
MAJOR SHAREHOLDERS
As on 31.03.2017
|
Names of Shareholders |
|
No. of Shares |
|
Pepsico Panimex Inc. |
|
3692172586 |
|
Pepsico Investment Limited |
|
2813601 |
|
Jyoti Sagar |
|
26 |
|
Total |
|
3694986213 |
Equity Share Break up (Percentage of Total Equity)
As on 28.09.2017
|
Category |
Percentage |
|
Promoters (Body corporate) |
99.92 |
|
Public/Other than promoters - Body corporate |
0.08 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Subject is engaged in the business of Manufacture and Trading of Aerated and Non-Aerated Beverage Products, Juice and Juice Based Drinks and Packed Food Products. (Registered Activity) |
||||
|
|
|
||||
|
Products / Services
: |
|
||||
|
|
|
||||
|
Brand Names : |
Not Available |
||||
|
|
|
||||
|
Agencies Held : |
Not Available |
||||
|
|
|
||||
|
Exports : |
Not Divulged |
||||
|
|
|
||||
|
Imports : |
Not Divulged |
||||
|
|
|
||||
|
Terms : |
Not Divulged |
PRODUCTION STATUS – (NOT AVAILABLE)
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Customers : |
|
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
No. of Employees : |
Information denied by the management |
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Bankers : |
|
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Facilities : |
|
|
Auditors : |
|
|
Name : |
BSR and Company Chartered Accountants |
|
Address : |
Bldg. No. 10, 8th Floor, Tower B, DLF Cyber City, Phase II, Gurgaon – 122022, Haryana, India |
|
Tel. No.: |
91-124-7191000 |
|
Fax No.: |
91-124-2358613 |
|
Income-tax
PAN of auditor or auditor's firm : |
AAAFB9852F |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Associates : |
· SMV Beverages Private Limited [U15500MH1996PTC099058] ·
Pearl Drinks Limited [U15532DL1982PLC014664] ·
Pearl Bottling Private Limited
[U15541DL1988PTC170355] · Pearl Beverages Limited [U15549DL1996PLC079678] |
|
|
|
|
Joint Venture: |
|
|
|
|
|
Subsidiaries : |
· Pepsico India Sales Private Limited [U15549DL2003PTC122303] |
|
|
|
|
Joint Venture : |
· NourishCo Beverages Limited (U15500HR2010PLC041616) |
|
|
|
|
Holding : |
· PepsiCo Panimex Inc. |
|
|
·
|
|
Fellow Subsidiary Company: |
· Chipsy Foods Industries - SAE - Giza, Egypt · Pepsi Co International PTE Limited Singapore · Pepsi Co Inc. Dubai, UAE · Pepsi-Cola(Thai) Trading Co. Limited · Pepsi Co Services Asia Limited · Pepsi Co Inc. (Hong Kong Branch), Hong Kong · PT Quaker Indonesia Pepsi Cola International, Cork · Smiths Snackfood Co Limited, Australia · Pepsi-Cola International Co. of Uruguary S.R.L · Pepsi-Lipton International Limited, Ireland · Lebedyansky LLC, Russian Federation · Societ Moderne Lebanaise Pour, Lebanon · Tropicana Dubai FZE, United Arab Emirates · PepsiCo World Trading Company, Inc. · Pepsi Cola International Cork · Quakers Oats Australia Pty Limited · Pepsico International Singapore Pte Limited · The Pepsi Bottling Group (Canada) · International Refreshment Company Limited · PCI New York, United States |
CAPITAL STRUCTURE
As on 31.03.2017
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
4000000000 |
Equity Shares |
INR 10/- each |
INR 40000.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
3694986213 |
Equity Shares |
INR 10/- each |
INR 36949.900 Million |
|
|
|
|
|
FINANCIAL DATA
[all figures are
INR Million]
ABRIDGED
BALANCE SHEET [STANDALONE]
|
SOURCES OF FUNDS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
I.
EQUITY
AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
36949.900 |
36949.900 |
36949.900 |
|
(b) Reserves & Surplus |
(6016.000) |
(4786.700) |
(2474.000) |
|
(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 |
30933.900 |
32163.200 |
34475.900 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
1652.000 |
395.800 |
2174.500 |
|
(b) Deferred tax liabilities (Net) |
0.000 |
0.000 |
0.000 |
|
(c) Other long term
liabilities |
791.500 |
914.600 |
950.000 |
|
(d) long-term
provisions |
998.200 |
907.700 |
1120.900 |
|
Total Non-current
Liabilities |
3441.700 |
2218.100 |
4245.400 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a) Short
term borrowings |
5985.300 |
3716.800 |
1623.100 |
|
(b) Trade
payables |
9450.700 |
12385.400 |
12811.600 |
|
(c) Other
current liabilities |
2253.300 |
4166.900 |
4383.600 |
|
(d) Short-term
provisions |
6410.400 |
2744.700 |
2610.500 |
|
Total Current
Liabilities |
24099.700 |
23013.800 |
21428.800 |
|
|
|
|
|
|
TOTAL |
58475.300 |
57395.100 |
60150.100 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
24603.400 |
22632.900 |
18373.100 |
|
(ii)
Intangible Assets |
8176.700 |
8216.300 |
8258.500 |
|
(iii) Capital
work-in-progress |
1892.200 |
900.000 |
4333.400 |
|
(iv)
Intangible assets under development |
0.000 |
0.000 |
0.000 |
|
(b) Non-current Investments |
1115.200 |
959.200 |
782.000 |
|
(c) Deferred tax assets (net) |
0.000 |
0.000 |
0.000 |
|
(d) Long-term Loan and Advances |
317.900 |
335.500 |
5256.000 |
|
(e) Other
Non-current assets |
4870.200 |
7189.600 |
6231.300 |
|
Total Non-Current
Assets |
40975.600 |
40233.500 |
43234.300 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a) Current
investments |
184.100 |
184.100 |
184.100 |
|
(b)
Inventories |
7117.800 |
7300.000 |
7429.700 |
|
(c) Trade
receivables |
4839.700 |
4519.200 |
4050.200 |
|
(d) Cash
and cash equivalents |
549.100 |
168.500 |
190.500 |
|
(e) Short-term
loans and advances |
123.700 |
167.400 |
2047.300 |
|
(f) Other
current assets |
4685.300 |
4822.400 |
3014.000 |
|
Total
Current Assets |
17499.700 |
17161.600 |
16915.800 |
|
|
|
|
|
|
TOTAL |
58475.300 |
57395.100 |
60150.100 |
PROFIT
& LOSS ACCOUNT [STANDALONE]
|
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
|
SALES |
|
|
|
|
|
Income |
65401.500 |
65707.900 |
76318.400 |
|
|
Other Income |
1202.500 |
1950.300 |
506.400 |
|
|
TOTAL
|
66604.000 |
67658.200 |
76824.800 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials Consumed |
28272.000 |
26557.000 |
30193.300 |
|
|
Purchases of Stock-in-Trade |
3346.900 |
3253.600 |
7879.000 |
|
|
Changes in inventories of finished
goods, work-in-progress and Stock-in-Trade |
277.500 |
(219.100) |
264.200 |
|
|
Employees benefits expense |
6027.500 |
6157.700 |
7173.700 |
|
|
Other expenses |
21000.200 |
23108.100 |
29445.200 |
|
|
Excise Duty |
4954.400 |
5140.300 |
(4224.500) |
|
|
TOTAL |
63878.500 |
63997.600 |
70730.900 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE INTEREST, TAX,
DEPRECIATION AND AMORTISATION |
2725.500 |
3660.600 |
6093.900 |
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
549.100 |
427.500 |
264.500 |
|
|
|
|
|
|
|
|
PROFIT
/ (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
2176.400 |
3233.100 |
5829.400 |
|
|
|
|
|
|
|
Less |
DEPRECIATION/
AMORTISATION |
3655.200 |
4032.300 |
7487.400 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE TAX |
(1478.800) |
(799.200) |
(1658.000) |
|
|
|
|
|
|
|
Less |
TAX |
34.500 |
(69.900) |
115.700 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) AFTER TAX |
(1513.300) |
(729.300) |
(1773.700) |
|
|
|
|
|
|
|
|
Earnings
/ (Loss) Per Share (INR) |
(0.4) |
(0.22) |
(0.48) |
CURRENT MATURITIES
OF LONG TERM DEBT DETAILS
|
Particulars |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Maturities of Long term debt |
0.000 |
2296.100 |
2192.100 |
|
Cash generated from operations |
(280.300) |
2200.900 |
5698.500 |
|
Net cash flows from (used in) operating activity |
(309.300) |
2075.200 |
5320.400 |
KEY
RATIOS
EFFICIENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Average Collection Days (Sundry Debtors / Income * 365 Days) |
27.01 |
25.10 |
19.37 |
|
|
|
|
|
|
Account Receivables Turnover (Income / Sundry
Debtors) |
13.51 |
14.54 |
18.84 |
|
|
|
|
|
|
Average Payment Days (Sundry Creditors
/ Purchases * 365 Days) |
109.10 |
151.65 |
122.83 |
|
|
|
|
|
|
Inventory Turnover (Operating Income
/ Inventories) |
0.38 |
0.50 |
0.82 |
|
|
|
|
|
|
Asset Turnover (Operating Income
/ Net Fixed Assets) |
0.08 |
0.12 |
0.20 |
LEVERAGE RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Debt Ratio ((Borrowing + Current Liabilities) / Total
Assets) |
0.44 |
0.45 |
0.43 |
|
|
|
|
|
|
Debt Equity Ratio (Total Liability
/ Networth) |
0.25 |
0.20 |
0.17 |
|
|
|
|
|
|
Current Liabilities to Networth (Current
Liabilities / Net Worth) |
0.78 |
0.72 |
0.62 |
|
|
|
|
|
|
Fixed Assets to Networth (Net Fixed Assets
/ Networth) |
1.12 |
0.99 |
0.90 |
|
|
|
|
|
|
Interest Coverage Ratio (PBIT / Financial
Charges) |
4.96 |
8.56 |
23.04 |
PROFITABILITY RATIOS
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Net Profit Margin ((PAT / Sales) *
100) |
% |
(2.31) |
(1.11) |
(2.32) |
|
|
|
|
|
|
|
Return on Total Assets ((PAT / Total
Assets) * 100) |
% |
(2.59) |
(1.27) |
(2.95) |
|
|
|
|
|
|
|
Return on Investment (ROI) ((PAT / Networth)
* 100) |
% |
(4.89) |
(2.27) |
(5.14) |
SOLVENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Ratio (Current Assets / Current Liabilities) |
0.73 |
0.75 |
0.79 |
|
|
|
|
|
|
Quick Ratio ((Current Assets
– Inventories) / Current Liabilities) |
0.43 |
0.43 |
0.44 |
|
|
|
|
|
|
G-Score Ratio Financial (Networth / Total
Assets) |
0.53 |
0.56 |
0.57 |
|
|
|
|
|
|
G-Score Ratio Debt (Debts / Equity
Capital) |
0.21 |
0.17 |
0.16 |
|
|
|
|
|
|
G-Score Ratio Liquidity (Total Current
Assets / Total Current Liabilities) |
0.73 |
0.75 |
0.79 |
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 |
31.03.2015 |
31.03.2016 |
31.03.2017 |
|
|
(INR
in Million) |
(INR
in Million) |
(INR
in Million) |
|
Share Capital |
36949.900 |
36949.900 |
36949.900 |
|
Reserves & Surplus |
(2474.000) |
(4786.700) |
(6016.000) |
|
Money received against share
warrants |
0.000 |
0.000 |
0.000 |
|
Share Application money pending allotment |
0.000 |
0.000 |
0.000 |
|
Net
worth |
34475.900 |
32163.200 |
30933.900 |
|
|
|
|
|
|
long-term borrowings |
2174.500 |
395.800 |
1652.000 |
|
Short term borrowings |
1623.100 |
3716.800 |
5985.300 |
|
Current maturities of
long-term debts |
2192.100 |
2296.100 |
0.000 |
|
Total
borrowings |
5989.700 |
6408.700 |
7637.300 |
|
Debt/Equity
ratio |
0.174 |
0.199 |
0.247 |
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 |
76318.400 |
65707.900 |
65401.500 |
|
|
|
(13.903) |
(0.466) |
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 |
76318.400 |
65707.900 |
65401.500 |
|
Profit |
(1773.700) |
(729.300) |
(1513.300) |
|
|
(2.32%) |
(1.11%) |
(2.31%) |
ABRIDGED
BALANCE SHEET (CONSOLIDATED)
|
SOURCES
OF FUNDS |
|
31.03.2017 |
31.03.2016 |
|
|
|
|
|
|
I.
EQUITY AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
|
36949.900 |
36949.900 |
|
(b) Reserves & Surplus |
|
(8336.000) |
(7449.200) |
|
(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) |
|
28613.900 |
29500.700 |
|
|
|
|
|
|
(3) Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
|
1652.000 |
395.800 |
|
(b) Deferred tax liabilities
(Net) |
|
0.000 |
0.000 |
|
(c) Other long term
liabilities |
|
791.500 |
934.200 |
|
(d) long-term provisions |
|
1000.800 |
907.700 |
|
Total
Non-current Liabilities (3) |
|
3444.300 |
2237.700 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
|
8985.300 |
3738.000 |
|
(b) Trade payables |
|
9534.000 |
12405.000 |
|
(c) Other current liabilities |
|
2266.600 |
4171.800 |
|
(d) Short-term provisions |
|
3411.000 |
2744.700 |
|
Total
Current Liabilities (4) |
|
24196.900 |
23059.500 |
|
|
|
|
|
|
TOTAL |
|
56255.100 |
54797.900 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
|
24603.400 |
22632.900 |
|
(ii) Intangible Assets |
|
8177.700 |
8216.300 |
|
(iii) Capital work-in-progress |
|
1892.200 |
900.000 |
|
(iv) Intangible assets under
development |
|
0.000 |
0.000 |
|
(b) Non-current Investments |
|
232.200 |
175.100 |
|
(c) Deferred tax assets (net) |
|
293.800 |
0.000 |
|
(d) Long-term Loan and Advances |
|
318.000 |
335.500 |
|
(e) Other Non-current assets |
|
4912.400 |
7236.800 |
|
Total
Non-Current Assets |
|
40429.700 |
39496.600 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
|
184.100 |
184.100 |
|
(b) Inventories |
|
7173.600 |
7300.200 |
|
(c) Trade receivables |
|
3094.200 |
2639.000 |
|
(d) Cash and cash equivalents |
|
563.100 |
168.500 |
|
(e) Short-term loans and
advances |
|
123.700 |
167.400 |
|
(f) Other current assets |
|
4686.700 |
4842.100 |
|
Total
Current Assets |
|
15825.400 |
15301.300 |
|
|
|
|
|
|
TOTAL |
|
56255.100 |
54797.900 |
PROFIT
& LOSS ACCOUNT (CONSOLIDATED)
|
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
|
|
SALES |
|
|
|
|
|
Income |
|
65528.700 |
67085.400 |
|
|
Other Income |
|
1240.100 |
1979.400 |
|
|
TOTAL
|
|
66768.800 |
69064.800 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials Consumed |
|
28272.000 |
26557.000 |
|
|
Purchases of Stock-in-Trade |
|
3346.900 |
4607.300 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
|
214.100 |
(218.300) |
|
|
Employees benefits expense |
|
6047.200 |
6157.700 |
|
|
Other expenses |
|
21056.500 |
23159.800 |
|
|
Excise Duty |
|
4954.400 |
5140.300 |
|
|
Share of profit or Loss |
|
103.100 |
232.400 |
|
|
TOTAL |
|
63994.200 |
65636.200 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE INTEREST, TAX,
DEPRECIATION AND AMORTISATION |
|
2774.600 |
3428.600 |
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
|
549.500 |
427.500 |
|
|
|
|
|
|
|
|
PROFIT
/ (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
|
2225.100 |
3001.100 |
|
|
|
|
|
|
|
Less |
DEPRECIATION/
AMORTISATION |
|
3655.200 |
4033.900 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE TAX |
|
(1430.100) |
(1032.800) |
|
|
|
|
|
|
|
Less |
TAX |
|
(293.800) |
0.000 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) AFTER TAX |
|
(1136.300) |
(1032.800) |
LEGAL
CASE
LOCAL AGENCY FURTHER INFORMATION
|
Sr. No. |
Check List by Info Agents |
Available in
Report (Yes / No) |
|
1] |
Year of establishment |
Yes |
|
2] |
Constitution of the entity Incorporation
details |
Yes |
|
3] |
Locality of the entity |
Yes |
|
4] |
Premises details |
No |
|
5] |
Buyer visit details |
-- |
|
6] |
Contact numbers |
Yes |
|
7] |
Name of the person contacted |
Yes |
|
8] |
Designation of contact person |
Yes |
|
9] |
Promoter’s background |
Yes |
|
10] |
Date of Birth of Proprietor / Partners /
Directors |
Yes |
|
11] |
Pan Card No. of Proprietor / Partners |
No |
|
12] |
Voter Id Card No. of Proprietor / Partners |
No |
|
13] |
Type of business |
Yes |
|
14] |
Line of Business |
Yes |
|
15] |
Export/import details (if applicable) |
No |
|
16] |
No. of employees |
No |
|
17] |
Details of sister concerns |
Yes |
|
18] |
Major suppliers |
No |
|
19] |
Major customers |
No |
|
20] |
Banking Details |
Yes |
|
21] |
Banking facility details |
No |
|
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 |
No |
|
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 |
COMPANY OVERVIEW
The Company, a subsidiary of Pepsi Co Panimex Inc. Mauritius, is a private company incorporated on January 28, 1994 under the provisions of the Companies Act, 1956. The Company is engaged in the business of manufacture and trading of aerated and non-aerated beverage products, juice and juice based drinks and packed food products.
INDEX
OF CHARGES
|
SNo |
SRN |
Charge Id |
Charge Holder Name |
Date of Creation |
Date of
Modification |
Amount |
Address |
|
1 |
Y10283955 |
90182056 |
BANK OF AMERICA |
03/04/1995 |
- |
20000000.0 |
DCM BUILDING16; BARAKHAMBA ROADNEW DELHIDL110001IN |
|
2 |
Y10279486 |
90177587 |
DEUTSCHE BANK |
28/03/1995 |
- |
60000000.0 |
TOLSTOY HOUSETOLSTOY MARGNEW DELHIDL110001IN |
|
3 |
Y10283850 |
90181951 |
CITBANK N. A. |
18/07/1994 |
- |
25000000.0 |
3; PARLIAMENT STREETNEW DELHIDL110001IN |
|
4 |
Y10283771 |
90181872 |
BANK OF AMERICA |
01/12/1993 |
- |
20000000.0 |
HANSALAYA BUILDINGNEW DELHIDLIN |
|
5 |
Y10283770 |
90181871 |
DEUTSCHE BANK |
25/11/1993 |
- |
20000000.0 |
AG; TOLSTOY HOUSETOISTOY MARGNEW DELHIDLIN |
|
6 |
Y10283506 |
90181607 |
STATE BANK OF PATIALA |
29/06/1990 |
23/05/1994 |
40000000.0 |
THE MALLPATIALAPB147001IN |
|
7 |
Y10281009 |
90179110 |
HONGKONG & SHANGHAI BANKING CORPORATION LTD. |
07/02/1990 |
25/11/1993 |
5000000.0 |
28; KASTURBA GANDHI MARGNEW DELHIDL110001IN |
FIXED ASSETS
- Land
- Building
- Furniture and
Fixture
- Computer
- Plant and
Machinery
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 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
|
INR |
|
US Dollar |
1 |
INR 66.02 |
|
|
1 |
INR 92.73 |
|
Euro |
1 |
INR 81.46 |
INFORMATION DETAILS
|
Information
Gathered by : |
ARC |
|
|
|
|
Analysis Done by
: |
PYK |
|
|
|
|
Report Prepared
by : |
TRUP |
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.