MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

490367

Report Date :

06.02.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

BAJAJ HEALTHCARE LIMITED (w.e.f 31.03.2005)

 

 

Formerly Known As :

BAJAJ HEALTHCARE PRIVATE LIMITED

 

 

Registered Office :

6th Floor, 602-606, Bhoomi Velocity Infotech Park, Plot No. B39, B-39A/, B-39A/1, Road No. 23, Wagle Industrial Estate (West), Thane – 400604, Maharashtra

Tel. No.:

91-22-66177400

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

15.07.1993

 

 

Com. Reg. No.:

11-072892

 

 

Capital Investment / Paid-up Capital :

INR 68.996 Million

 

 

CIN No.:

[Company Identification No.]

L99999MH1993PLC072892

 

 

IEC No.:

Not Divulged

 

 

GSTIN :

Not Divulged

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Divulged

 

 

PAN No.:

[Permanent Account No.]

AABCB0103B

 

 

Legal Form :

A Public Limited Liability Company. The Company’s Shares are Listed on the Stock Exchanges

 

 

Line of Business :

Manufacturer of Bulk Drugs and Pharmaceutical Products. (Registered Activity)

 

 

No. of Employees :

666 (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 2829000

 

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company incorporated in the year 1993 and it is having fine track records.

 

It manufactures active pharmaceutical ingredients and formulations in the form of tablets, capsules and powder.

 

For the financial year 2017, the company has increased in its revenue from operation as compared to previous year and maintained average profitability margin of 3.39%.

 

Rating takes into consideration sound financial profile of the company marked by healthy networth base and low debt balance sheet.

 

Further, rating also derives strength from its long track records of business operation along with established market position marked by a strong and diversified customer and improvement in the revenue profile during the year.

 

However, rating strength is partially offset by exposure to intense competition in the bulk drugs industry and working-capital-intensive operations.

 

Trade relations are reported as fair. Business is active. Payments terms are reported to be regular.

 

In view of the 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

(30.06.2017)

Current Rating

(30.09.2017)

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 Rating : BBB

Rating Explanation

Moderate degree of safety and moderate credit risk.

Date

13.12.2017

 

 

Rating Agency Name

CRISIL

Rating

Short Term Rating : A3+

Rating Explanation

Moderate degree of safety and higher credit risk.

Date

13.12.2017

 

 

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 06.02.2018

 

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 DECLINED

 

Management non-cooperative (Tel No.: 91-22-66177400)

 

LOCATIONS

 

Registered Office/ Corporate Office 1 :

6th Floor, 602-606, Bhoomi Velocity Infotech Park, Plot No. B39, B-39A/, B-39A/1, Road No. 23, Wagle Industrial Estate (West), Thane – 400604, Maharashtra

Tel. No.:

91-22-66177400

Fax No.:

91-22-66177458

E-Mail :

bajajhealth@vsnl.com

bajaj@bom3.vsnl.net.in

bajaj@bajajhealthcare.com

accountho@bajajhealth.com

Website :

http://www.bajajhealth.com

 

 

Corporate Office 2:

202-204, Faiz - E - Qutbi,  375, Narshi Natha Street,  Mumbai – 400 009, Maharashtra, India

Tel. No.:

91-22-40177400 / 477 / 01 / 02

Fax No.:

91-22-23450481 / 23410863

 

 

Factory 1:

N-216, 217 and 128, MIDC, Tarapur, Boisar, District Thane – 401506, Maharashtra, India

Tel. No.:

91-2525-655208/655209 

Fax No.:

91-2525-661074

 

 

Factory 2 :

Block No. 588, Savli - Karachia Road, Taluka Savli, District Vadodara, Gujarat,  India

Tel. No.:

91-2667-222200/ 222337/ 222890

Fax No.:

91-2667-222889

 

 

Factory 3 :

Plot No.: 1717/1718, G.I.D.C. Ankleshwar, Panoli – 394114, Gujarat, india

 

Factory :

Also located at:

 

  • Manjusar, Vadodara, Gujarat, India

 

 

DIRECTORS

 

AS ON 31.03.2017

 

Name :

Mr. Sajankumar Rameshwarlal Bajaj

Designation :

Managing Director

Address :

Hicon Classic - I, Room No. 401, 4th Floor, 16th Road, Near Khar Gymkhana, Khar (West), Mumbai - 400055, Maharashtra, India

Date of Birth/Age :

09.11.1959

Qualification :

B.Com

Date of Appointment :

01.04.2012

PAN No.:

ADOPB0559Q

DIN No.:

00225950

 

 

Name :

Mr. Anil Champalal Jain

Designation :

Managing Director

Address :

1401 / 1402, Shankeshwar Darshan, Sheth Motisha Lane, Mazgaon, Mumbai - 400010, Maharashtra, India

Date of Birth/Age :

07.10.1974

Qualification :

D. Pharmacy

Date of Appointment :

30.05.2015

PAN No.:

ADYPJ 70000Q

DIN No.:

00226137

 

 

Name :

Mr. Dhananjay Sabaji Halte

Designation :

Whole-time Director

Address :

C-304, Rajdharm, Kopar Road, Dombivli (West), Thane – 421202, Maharashtra, India

Date of Birth/Age :

25.03.1971

Qualification :

B.A.

Date of Appointment :

01.04.2009

PAN No.:

AADPH3173N

DIN No.:

00226390

 

 

Name :

Mr. Vidyut Jayantilal Shah

Designation :

Director

Address :

1801, 18th Floor, Jayant Darshan, Sleater Road, Grant Road (West), Mumbai - 400007, Maharashtra, India

Date of Appointment :

08.01.2016

DIN No.:

02578165

 

 

Name :

Mrs. Namrata Sajankumar Bajaj

Designation :

Director

Address :

306/3 Yogi Tower, Yogi Nagar Borivali (West), Mumbai – 400091, Maharashtra, India

Date of Appointment :

11.01.2013

DIN No.:

05327071

 

 

Name :

Mr. Rupesh Hanumant Nikam

Designation :

Whole-time Director

Address :

Meghvarsha Chawl No. 5, Room No. 4, Kamgar Hospital Road, Opposite Nitin Company, Ramchandra Naga R 2, Wagle, Thane – 400605, Maharashtra, India

Date of Appointment :

18.01.2016

PAN No.:

AGJPN6719J

DIN No.:

07007815

 

 

Name :

Mr. Hemant Rajaram Karnik

Designation :

Director

Address :

Karnik House, M.G. Road, Dahanu, Palghar - 401601, Maharashtra, India

Date of Appointment :

08.01.2016

DIN No.:

07377151

 

 

Name :

Mr. Ram Baliramji Banarse

Designation :

Director

Address :

T3/204, Saket Tower, Kishan Koli Marg, Extension Majiwade, Thane – (West), Thane - 400601, Maharashtra, India

Date of Appointment :

14.01.2016

DIN No.:

07405486

 

 

KEY EXECUTIVES

 

Name :

Mr. Rupesh Hanumant Nikam

Designation :

Chief Finance Officer

Address :

Meghvarsha Chawl No. 5,Room No. 4, Kamgar Hospital, Road, Opposite Nitin Company, Ramchandra Nagar 2, Wagle, Thane - 400605, Maharashtra, India

Date of Appointment :

18.01.2016

PAN No.:

AGJPN6719J

 

 

Name :

Ms. Avani Mehta

Designation :

Company Secretary

Address :

14 Vrindavan CHS, Maratha Colony, Near Jan Seva Bank, Dahisar (East), Mumbai-400068 Maharashtra, India

Date of Appointment :

01.07.2017

PAN No.:

BOGPM1415N

 

 

 

SHAREHOLDING PATTERN

 

AS ON 30.09.2017

 

Category of shareholder

Total nos. shares held

Shareholding as a % of total no. of shares (calculated as per SCRR, 1957)As a %

Promoter and Promoter Group

4641000

67.26

Public

2258600

32.74

Grand Total

6899600

100.00

 

 

Statement showing shareholding pattern of the promoter and promoter group

 

Category of shareholder

Total nos. shares held

Shareholding as a % of total no. of shares (calculated as per SCRR, 1957)As a %

A1) Indian

 

Individuals/Hindu undivided Family

4566000

66.18

S K R Bajaj HUF

540000

7.83

Nihita Sajankumar Bajaj

404000

5.86

Padma Anil Jain

76000

1.10

Bajaj Sajankumar

2407000

34.89

Anil Champalal Jain

359000

5.20

Babita Sajankumar Bajaj

376000

5.45

Bajaj Namrata Sajankumar

404000

5.86

Any Other (specify)

75000

1.09

Bajaj Health and Nutritions Private Limited

60000

0.87

Bansal Pharma Limited

15000

0.22

Sub Total A1

4641000

67.26

A2) Foreign

0.00

A=A1+A2

4641000

67.26

 

Statement showing shareholding pattern of the public shareholder

 

Category & Name of the Shareholders

Total no. shares held

Shareholding % calculated as per SCRR, 1957 As a % of

B1) Institutions

B2) Central Government/ State Government(s)/ President of India

B3) Non-Institutions

0.00

Individual share capital upto INR 0.200 million

137600

1.99

Individual share capital in excess of INR 0.200 million

134400

1.95

Any Other (specify)

1986600

28.79

Shri Ravindra Media Ventures

82000

1.19

Escorp Asset Management Limited

197200

2.86

E Tricks Enterprises Private Limited

318400

4.61

Taxus Enterprises Private Limited

274400

3.98

Srk Tradelinks Private Limited

156800

2.27

Tia Enterprises Private Limited

143600

2.08

Shri Parasram Holdings Private Limited

76800

1.11

Aryaman Capital Markets Limited

200400

2.90

Maa Sharda Distributors Private Limited

435000

6.30

Bodies Corporate

1976200

28.64

Clearing Members

800

0.01

HUF

9200

0.13

NRI – Non- Repat

400

0.01

Sub Total B3

2258600

32.74

B=B1+B2+B3

2258600

32.74

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Bulk Drugs and Pharmaceutical Products. (Registered Activity)

 

 

Products / Services :

NIC Code

Product Description

9961

Manufacturing of Bulk Drugs and Pharmaceutical Products

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged 

 

 

Imports :

Not Divulged 

 

 

Terms :

Not Divulged 

 

PRODUCTION STATUS – (NOT AVAILABLE)

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Divulged 

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark :

--

 

 

Customers :

 

Reference :

Not Divulged 

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark :

--

 

 

No. of Employees :

666 (Approximately)

 

 

Bankers :

 

Bank Name

The Saraswat Co-operative Bank Limited

Branch

Small and Medium Enterprises Branch, Mittal Court,1st Floor, Vidhan Bhavan Marg Nariman Point, Mumbai – 400021, Maharashtra, India

Person Name (With Designation)

--

Contact Number

--

Name of Account Holder

--

Account Number

--

Account Since (Date/Year of Account Opening)

--

Average Balance Maintained (If Possible)

--

Credit Facilities Enjoyed (If any)

--

Account Operation

--

Remarks (If any)

--

 

Standard Chartered Bank, Abhijeet II, Ground Floor,Near Mithakali Six Roads, Ahmedabad – 380006, Gujarat, India

 

 

Facilities :

SECURED LOANS

31.03.2017

INR In Million

31.03.2016

INR In Million

LONG TERM BORROWINGS

 

 

Term Loan from Bank

209.271

240.018

Term Loan from NBFC

34.845

34.471

 

 

 

SHORT TERM BORROWINGS

 

 

Working Capital Loan From Banks

 

 

Cash Credit

4.991

24.494

Preshipment/ Postshipment/ Buyers Credit

335.999

313.548

Total

585.106

612.531

 

 

The Security except as detailed in Clause B and Clause C below, created under a security trust (presently with IL and FS Trust Company Limited as trustee) shall rank pari priority of one lender over the other:

 

i) For Term Loan First Pari Passu Charge on Movable Fixed Assets and immovable properties and Second current assets.

 

ii) For Working Capital First Pari Passu Charge on Current assets and Second immovable properties. (Working Capital Limits Includes Packing Credit , Post Shipment Credit, Buyers Credit, Cash Credit, Letter of Credit)

 

B) The Land and Building and Plant and Machinery of manufacturer at Tarapur are exclusively mortgaged / hypothecated with The Saraswat Bank Guarantee Facility.

 

C) Office Premises at Thane is exclusively Mortgaged / hypothecated

 

D) Further, All borrowings are, secured by personal guarantees of the directors Mr. S.K.R. Bajaj, Mr. Anil C Jain.

 

Auditors :

 

Name :

Paresh Rakesh and Associates

Chartered Accountants

Address :

103, Namrata CHS, Building No. 15, Shashtri Nagar, Link Road, Goregaon (West), Mumbai – 400104, Maharashtra, India

Tel. No.:

91-22-28774078

E-Mail :

mail@pareshrakesh.in

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Other Related Parties :

S. K. R. Bajaj HUF

 

 

Enterprise owned or significantly influenced by key management personnel or their relatives :

·         Bajaj Health and Nutritions Private Limited

·         Bansal Pharma Limited

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2017

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10000000

Equity Shares

INR 10/- each

INR 100.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

6899600

Equity Shares

INR 10/- each

INR 68.996 Million

 

 

 

 

 

 

Reconciliation of number of shares outstanding is set out below:

As at 31st March, 2017

 

 

Equity Shares

 

At the beginning of the period

6750000

Addition during the period

149600

Outstanding at the end of the period

6899600

 

 

Preference Shares:

 

At the beginning of the period

--

Redemption during the period

--

Outstanding at the end of the period

--

 

 

 

 

Details of shareholders holding more than 5% shares in the company:

 

Name of the shareholder:

As at

31st March, 2017

Equity Shares:

% Holding

No of Shares

Babita Bajaj

5.45

376000

Sajankumar Bajaj

34.89

2407000

S K R Bajaj HUF

7.83

540000

Namrata Bajaj

5.86

404000

Nihita S Bajaj

5.86

404000

Anil C Jain

5.20

359000

Maa Sharda Distributors Private Limited

6.30

435000

 


 

FINANCIAL DATA

[all figures are INR Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

31.03.2017

31.03.2016

31.03.2015

 

 

 

 

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

68.996

67.500

37.500

(b) Reserves & Surplus

921.008

818.825

781.822

(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)

990.004

886.325

819.322

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

268.455

314.476

222.179

(b) Deferred tax liabilities (Net)

8.419

8.151

0.205

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

268.455

314.476

222.179

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

391.575

422.932

374.232

(b) Trade payables

188.513

161.726

227.529

(c) Other current liabilities

200.235

200.613

189.130

(d) Short-term provisions

145.208

96.000

54.500

Total Current Liabilities (4)

925.531

881.271

845.391

 

 

 

 

TOTAL

2192.409

2090.223

1887.097

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

1279.294

1295.624

1084.998

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

2.267

14.588

11.735

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.032

0.031

0.031

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

1281.593

1310.243

1096.764

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

167.599

196.394

180.812

(c) Trade receivables

526.859

429.515

515.216

(d) Cash and cash equivalents

8.398

3.649

8.695

(e) Short-term loans and advances

0.000

0.000

0.000

(f) Other current assets

207.960

150.422

85.610

Total Current Assets

910.816

779.980

790.333

 

 

 

 

TOTAL

2192.409

2090.223

1887.097

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

Income

2306.546

2228.396

2183.017

 

Other Income

23.911

3.784

0.746

 

TOTAL

2330.457

2232.180

2183.763

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

1314.951

1287.728

1306.549

 

Purchases of Stock-in-Trade

0.000

0.000

0.000

 

Changes in inventories of finished goods, work-in-progress and Stock-in-Trade

31.458

(5.075)

13.484

 

Employees benefits expense

195.672

169.250

144.535

 

Other Direct Expenses

360.407

364.296

355.683

 

Other expenses

97.559

112.926

75.842

 

TOTAL

2000.047

1929.125

1896.093

 

 

 

 

 

 

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

330.410

303.055

287.670

 

 

 

 

 

Less

FINANCIAL EXPENSES

80.059

75.171

78.895

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

250.351

227.884

208.775

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

113.455

92.897

88.607

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

136.896

134.987

120.168

 

 

 

 

 

Less

TAX

58.649

52.984

45.047

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

78.247

82.003

75.121

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

352.931

277.591

202.470

 

 

 

 

 

 

Depreciation on Revalued Figure

7.550

8.337

0.000

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

Transfer to capital Redemption Reserve

0.000

15.000

0.000

 

 

 

 

 

 

Balance Carried to the B/S

438.728

352.931

277.591

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

613.788

739.593

640.499

 

 

 

 

 

 

IMPORTS VALUE

655.698

709.395

629.017

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

11.37

12.15

11.13

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2017

31.03.2016

31.03.2015

Current Maturities of Long term debt

89.678

74.848

88.925

Cash generated from operations

271.991

300.268

286.298

Net cash flow from (used in) operations Activities

230.391

251.375

278.913

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Average Collection Days

(Sundry Debtors /Income * 365 Days)

83.37

70.35

86.14

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

4.38

5.19

4.24

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

52.33

45.84

63.56

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

1.97

1.54

1.59

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

0.26

0.23

0.26

 

 

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.59

0.61

0.61

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

0.76

0.92

0.84

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

0.93

0.99

1.03

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

1.29

1.48

1.34

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

4.13

4.03

3.65

 

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin

((PAT / Sales) * 100)

%

3.39

3.68

3.44

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

3.57

3.92

3.98

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

7.90

9.25

9.17

 

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

0.98

0.89

0.93

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

0.80

0.66

0.72

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.45

0.42

0.43

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

10.87

12.03

18.28

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

0.98

0.89

0.93

 

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

 

STOCK PRICES

 

Face Value

INR 10.00/-

Market Value

INR 368.00/-

 

 

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

Share Capital

37.500

67.500

68.996

Reserves & Surplus

781.822

818.825

921.008

Net worth

819.322

886.325

990.004

 

 

 

 

Long Term borrowings

222.179

314.476

268.455

Short Term borrowings

374.232

422.932

391.575

Current Maturities of Long term debt

88.925

74.848

89.678

Total borrowings

685.336

812.256

749.708

Debt/Equity ratio

0.836

0.916

0.757

 

 

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

2183.017

2228.396

2306.546

 

 

2.079

3.507

 

 

 

 

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

2183.017

2228.396

2306.546

Profit

75.121

82.003

78.247

 

3.44%

3.68%

3.39%

 

 

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

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)

No

16

No. of employees

Yes

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

--

33

Market information

--

34

Payments terms

No

35

Negative Reporting by Auditors in the Annual Report

No

 

PERFORMANCE OF THE COMPANY

 

The company the Company’s Gross Income for the year increased to increased 2330.400 million as compared to last year’s INR 2232.180 million which includes the Domestic Turnover of INR 1639.348 million as compared to last year’s domestic turnover was INR 1586.280 million and the Export Turnover of INR 667.199 million as compared to last year’s export turnover of INR 642.116 million

 

The earning net profit after taxation of the Company during the year amounted to INR 78.247 million as compared to net profit of INR 82.003 million in the previous year. The above change is reflected due to increase in depreciation on account of capitalization of capital work in progress during the year.

 

MANAGEMENT DISCUSSION ANALYSIS

 

PHARMACEUTICAL SECTOR:

 

Pharmaceutical industry is one of the World’s fastest growing industries and remains one of the biggest contributors to the world economy. The unprecedented expansion in global healthcare access over the past few years has seen hundreds of millions of people in low and middle income groups, benefiting because of governmental programmes and rising incomes.

 

The Indian pharmaceutical industry rank 3rd in global rankings in terms of volume but 14th in value of pharmaceutical products.

 

A significant increase in domestic consumption due to the higher incidence of lifestyle diseases, increasing health awareness, growing population, greater penetration in rural markets, and a nascent, yet fast growing health insurance industry, are some factors influencing the growth of phar base and the patent cliff in the global arena significantly support the export market which plays an important role in the growth of the industry

 

OUTLOOK

 

The Economic Survey 2015-16 had predicted the Indian economy to register the GDP growth rate in the range of 7 to 7.75 per cent in the year 2016-17. The economy was indeed treading along that path and clocked 7.2 per cent in the first half of the current financial year, as per the estimates r the radical measures initiated in November 2016 in the form of demonetization of INR 1000 and INR 500 currency notes, the Indian economy experienced a slowdown in the growth rate that The first advance estimates released in early January 2017 were arrived at mainly based on data prior to demonetization and largely reflect the economic situation prevailing in the first seven to eig reduction in the rate of real GDP growth of 1/4 percentage points to 1/2 percentage points relative to the baseline of about per cent still makes India’s growth noteworthy given the weak and unsettled glob a little over 3 per cent in 2016. At the sectorial 17 following the normal monsoon. Growth in the industrial sector moderated during 201 continued to be the dominant contributor to the overall growth of the economy (Source: Economic Survey 2016 2017 by Department of Economic Affairs, Ministry of Finance, and Government of India).

 

The International Monetary Fund (IMF) expects global economy to grow by 3.4% in FY 2017 and 3.6 by FY 2018 versus 3.1% growth in FY 2016. The outlook for emerging market economies is expected to broadly improve, through volatility in capital flow will remain a challenge.

 

The Indian Pharmaceutical industry has been an important component of the pharma sector globally due to the recent changes in patent laws, rising use of generics, cost competitiveness, and availability of large scientific talent pool. The outlook of Pharmaceutical Industry remains largely positive over the next few years. India is the largest supplier of cost effective generic medicines to the developed world. With the varied range of medicines available for export and with the availability of largest number of approved pharmaceutical manufacturing facilities, India is all set to become the leader of pharmaceutical export to the world. The augment of pharmaceutical outsourcing and investments by multinational companies, allied with the country’s growing economy facilities, is expected to drive the market growth.

 

 

UNSECURED LOANS:

 

Unsecured Loan

31.03.2017

INR In Million

31.03.2016

INR In Million

LONG-TERM BORROWINGS

 

 

Deferred Sales Tax Loan

0.000

0.361

Inter Corporate Deposits

21.016

36.203

Deposits From Selling Agent

3.323

3.423

 

 

 

SHORT TERM BORROWINGS

 

 

From Director

0.564

8.519

Inter Corporate Deposits

50.021

76.371

Total

74.924

124.877

 

 

 

INDEX OF CHARGE:

 

S

No

SRN

Charge Id

Charge Holder Name

Date of Creation

Amount

Address

1

G68189927

100136712

Standard Chartered Bank

24/11/2017

300000000.0

Abhijeet II, Ground Floor,Near Mithakali Six Roads, Ahmedabad – 380006, Gujarat, India

2

G59248815

100130122

The Saraswat Co-operative Bank Limited

10/10/2017

3700000.0

Small and Medium Enterprises Branch, Mittal Court,1st Floor, Vidhan Bhavan Marg Nariman Point, Mumbai – 400021, Maharashtra, India

3

G49531569

100113325

The Saraswat Co-Operative Bank Limited

27/06/2017

3400000.0

303, Ishan Arcade, 3rd Floor, Opposite Gaondevi Temple, Goklahe Road, Naupada, Thane (West),Thane – 400602, Maharashtra, India

4

G44518454

100099417

The Saraswat Co-operative Bank Ltd

17/05/2017

30000000.0

SME Nariman Point, Mittal Court, "A" Wing,1st Floor, Vidhan Bhavan, Nariman Point, Mumbai – 400002, India

5

G44516599

100099407

The Saraswat Co-operative Bank Ltd

09/05/2017

10000000.0

SME Nariman Point, Mittal Court, "A" Wing,1st Floor, Vidhan Bhavan, Nariman Point, Mumbai – 400002, India

6

G41590498

100091570

THE SARASWAT CO-OPERATIVE BANK LIMITED

24/03/2017

60000000.0

SME Nariman Point, Mittal Court, "A" Wing,1st Floor, Vidhan Bhavan, Nariman Point, Mumbai – 400002, India

7

G40673766

100088976

Standard Chartered Bank

23/03/2017

250000000.0

Abhijeet II, Ground Floor,Near Mithakali Six Roads, Ahmedabad – 380006, Gujarat, India

8

G55813117

100126773

CITI BANK N.A.

23/02/2017

50000000.0

First International Financial Centre, 9th Floor, Plot No. C-54 and 55, BKC, Bandra (East), Mumbai – 400051, Maharashtra, India

9

G29623303

100065589

THE SARASWAT CO-OPERATIVE BANK LIMITED

24/11/2016

1325000.0

80/82, ISSAJI Street, Masjid Bunder, Mumbai – 400003, India

10

G29864618

100065995

THE SARASWAT CO-OPERATIVE BANK LIMITED

21/10/2016

1055000.0

80/82, ISSAJI Street, Masjid Bunder, Mumbai – 400003, India

 

 

CONTINGENT LIABILITIES:

 

(INR in million)

PARTICULARS

31.03.2017

31.03.2016

Letter of credit issued by Banks

0.268

7.945

Bank Guarantee issued by Bank

13.760

10.000

 

 

STANDALONE UNAUDITED FINANCIAL RESULTS FOR THE HALF YEAR 30.09.2017

 

 (INR In Million)

Particulars

 

 

Six Month Ended

 

 

 

30.09.2017

 

 

 

(Unaudited)

Revenue from operations

 

 

1488.127

Other Operating Income

 

 

0.000

Total Revenue

 

 

1488.127

 

 

 

 

EXPENSES

 

 

 

Cost of materials consumed (including Other Direct Expenses)

 

 

1209.028

Changes in inventories of finished goods and work-in-progress

 

 

(35.615)

Employees benefit expenses

 

 

103.811

Finance Costs

 

 

38.883

Depreciation and Amortization expenses

 

 

56.123

Other Expenditure

 

 

44.662

Total Expenses

 

 

1416.892

Profit/(Loss) before Exceptional and extraordinary items and tax 

 

 

71.235

Other Income

 

 

12.399

Profit/(Loss) from Ordinary Activities before Exceptional items

 

 

83.635

Exceptional items

 

 

0.000

Profit  before extraordinary Items

 

 

83.635

Extraordinary Items

 

 

 

Profit / (Loss) before Tax

 

 

 

Tax Expense

 

 

27.438

Profit / (Loss) for the period

 

 

56.197

Profit/(Loss) from discounting Operations

 

 

56.197

Tax Expenses of discontinuing Operation

 

 

0.000

Profit/(Loss) of discontinuing operation (After tax)

 

 

0.000

Profit / (Loss) for the period

 

 

56.197

Extraordinary items

 

 

0.000

Net Profit/(Loss) for the period

 

 

56.197

Paid-up Equity share Capital

 

 

68.996

Earnings per Share (EPS)

 

 

 

Basic

 

 

8.14

Diluted

 

 

8.14

 

1. The above results were reviewed by audit committee approved by the Board of Directors in at their respective meeting held on 30th May, 2017.

 

2. The Statutory Auditor has issued audit report as required under regulation 33 of SEBI (LODR) Regulations, 2015 with unmodified opinion.

 

3. The figures of half year ended are the balancing figures between the audited figure in respect of the full financial years and the published year to date figure upto the half year ended of relevant financial year.

 

4. The figures of the previous year have been regrouped wherever necessary.

 

5. The statement as per Accounting Standard AS-17 on segment is given as Annexure- A.

 

6. EPS of the year ended on 31st March, 2017 has been calculated on weighted Average 6884845 Equity Shares. EPS for the half year ended 30th September, 2016has been calculated on weighted Average 6870988 Equity Shares. EPS for the half year 30th September, 2015 and 31st March, 2016 has been adjusted for Bonus Shares of 4500000 fully paid up Equity Shares on 18th January, 2016.

 

 

REPORT ON SEGMENT RESULTS FOR YEAR ENDED 30.09.2017

(INR in Million)

Particulars

Six Month Ended

 

30.09.2017

(Unaudited)

I) Segment Revenue

 

Bulk Drugs

1462.625

Formulation

25.502

Total

1488.127

 

 

Less : Intersegment Revenue

 

Bulk Drugs

2.720

Formulation

(2.720)

Total

0.000

 

 

Net Sales/ Income From Operations

 

Bulk Drugs

1459.905

Formulation

28.222

Total

1488.127

 

 

II) Segment Results

 

Profit/(Loss) Before Tax and Finance Cost

 

Bulk Drugs

169.068

Formulation

(13.393)

Total

155.675

 

 

Less : Interest

38.883

Other Unallocable Expenditure (Net)

33.207

Net of Unallocable Income

0.000

 

 

Total profit Before Tax

83.585

 

 

III) Capital Employed

 

Segment Assets – Segment Liabilities

 

Bulk Drugs

884.466

Formulation

158.735

Total Capital Employed

1046.201

 

 

STANDALONE STATEMENT OF ASSTES AND LIABILITIES AS ON 30.09.2017

 

INR In Million

SOURCES OF FUNDS

 

 

 

30.09.2017

(Unaudited)

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

 

 

68.996

(b) Reserves & Surplus

 

 

977.205

(c) Money received against share warrants

 

 

0.000

 

 

 

 

(2) Share Application money pending allotment

 

 

 

Sub-total Shareholders’

 

 

1046.201

 

 

 

 

(2) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

 

242.607

(b) Deferred tax liabilities (Net)

 

 

8.357

(c) Other long term liabilities

 

 

0.000

(d) long-term provisions

 

 

0.000

Sub-total of Non-Current liabilities

 

 

250.964

 

 

 

 

(3) Current liabilities

 

 

 

(a) Short term borrowings

 

 

446.915

(b) Trade payables

 

 

328.837

(c) Other current liabilities

 

 

207.688

(d) Short-term provisions

 

 

172.708

Sub-total of Current liabilities

 

 

1156.148

 

 

 

 

TOTAL

 

 

2453.313

 

 

 

 

II.             ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

1264.867

(b) Non-Current investments

 

 

0.031

(c) Deferred tax assets (net)

 

 

0.000

(d) Long term loans and advances

 

 

0.000

(e) Other non-current assets

 

 

0.000

Sub-total of Non-Current Assets

 

 

1264.898

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

 

0.000

(b) Inventories

 

 

247.993

(c) Trade receivables

 

 

655.502

(d) Cash and cash equivalents

 

 

4.366

(e) Short-term loans and advances

 

 

0.000

(f) Other current assets

 

 

280.553

Sub-total of Current Assets

 

 

1188.415

 

 

 

 

TOTAL

 

 

2453.313

 

Notes:

 

The above results were reviewed by the Audit Committee and approved by the Board of Director of the company in at their respective meeting held on 13.th November 2017.

 

The figure of the previous year have been Re-grouped, Re- Classified wherever considered necessary

 

FIXED ASSETS:

 

·         Land

·         Building

·         Plant and Machinery

·         Furniture and Fixture

·         Computer

·         Vehicles

CMT REPORT (Corruption, Money Laundering & Terrorism]

 

The Public Notice information has been collected from various sources including but not limited to: The Courts, India Prisons Service, Interpol, etc.

 

1]         INFORMATION ON DESIGNATED PARTY

No records exist designating subject or any of its beneficial owners, controlling shareholders or senior officers as terrorist or terrorist organization or whom notice had been received that all financial transactions involving their assets have been blocked or convicted, found guilty or against whom a judgement or order had been entered in a proceedings for violating money-laundering, anti-corruption or bribery or international economic or anti-terrorism sanction laws or whose assets were seized, blocked, frozen or ordered forfeited for violation of money laundering or international anti-terrorism laws.

 

2]         Court Declaration :

No records exist to suggest that subject is or was the subject of any formal or informal allegations, prosecutions or other official proceeding for making any prohibited payments or other improper payments to government officials for engaging in prohibited transactions or with designated parties.

 

3]         Asset Declaration :

No records exist to suggest that the property or assets of the subject are derived from criminal conduct or a prohibited transaction.

 

4]         Record on Financial Crime :

            Charges or conviction registered against subject:                                                           None

 

5]         Records on Violation of Anti-Corruption Laws :

            Charges or investigation registered against subject:                                                        None

 

6]         Records on Int’l Anti-Money Laundering Laws/Standards :

            Charges or investigation registered against subject:                                                        None

 

7]         Criminal Records

No available information exist that suggest that subject or any of its principals have been formally charged or convicted by a competent governmental authority for any financial crime or under any formal investigation by a competent government authority for any violation of anti-corruption laws or international anti-money laundering laws or standard.

 

8]         Affiliation with Government :

No record exists to suggest that any director or indirect owners, controlling shareholders, director, officer or employee of the company is a government official or a family member or close business associate of a Government official.

 

9]         Compensation Package :

Our market survey revealed that the amount of compensation sought by the subject is fair and reasonable and comparable to compensation paid to others for similar services.

 

10]        Press Report :

            No press reports / filings exists on the subject.

 

CORPORATE GOVERNANCE

 

MIRA INFORM as part of its Due Diligence do provide comments on Corporate Governance to identify management and governance. These factors often have been predictive and in some cases have created vulnerabilities to credit deterioration.

 

Our Governance Assessment focuses principally on the interactions between a company’s management, its Board of Directors, Shareholders and other financial stakeholders.

 

 

CONTRAVENTION

 

Subject is not known to have contravened any existing local laws, regulations or policies that prohibit, restrict or otherwise affect the terms and conditions that could be included in the agreement with the subject.

 

 

FOREIGN EXCHANGE RATES

 

Currency

 

Unit

INR

US Dollar

1

INR 64.03

UK Pound

1

INR 90.40

Euro

1

INR 79.73

 

 

INFORMATION DETAILS

 

Information Gathered by :

GYT

 

 

Analysis Done by :

PSD

 

 

Report Prepared by :

JYTK

 


 

SCORE FACTORS

 

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

YES

--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.

 
 

·