|
|
|
MIRA INFORM REPORT
|
Report No. : |
490542 |
|
Report Date : |
07.02.2018 |
IDENTIFICATION DETAILS
|
Name : |
HINDUSTAN PLATINUM PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
C-122, TTC Industrial Area, Pawane Village, Navi Mumbai – 400703,
Maharashtra |
|
Tel. No.: |
91-22-61904000 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2017 |
|
|
|
|
Date of
Incorporation : |
04.10.1961 |
|
|
|
|
Com. Reg. No.: |
11-012143 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
INR 42.740 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U74999MH1961PTC012143 |
|
|
|
|
IEC No.: |
0388166088 |
|
|
|
|
TIN No.: |
27280276923 |
|
|
|
|
TAN No.: [Tax Deduction & Collection
Account No.] |
MUMH00234D |
|
|
|
|
GSTIN : |
27AAACH1111J1Z2 |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAACH1111J |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
|
|
|
|
|
No. of Employees
: |
450 (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+ |
Low Risk |
Business dealings permissible with low
risk of default |
|
Status : |
Good |
|
|
|
|
Payment Behaviour : |
Usually correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject was incorporated in the year 1961 and it is engaged in
refining and fabricating of precious and semi-precious metals such as
platinum, palladium, rhodium, ruthenium, gold and silver for use across
pharmaceuticals and chemicals, oil refineries and petrochemicals, electrical,
fertilizers, man-made fibres and optical glass industries. As per the financials of March 2017, the company has registered
decalin in its revenue as compared to its previous year’s revenue and
reported a good profit margin of 5.76%. Rating takes into consideration the subject’s long established track
record of business operations marked by healthy financial risk profile along
with comfortable debt coverage indicators and good liquidity position. Rating continuous to reflect the company’s established position in the
precious metals business backed by diverse clientele and promoter’s extensive
experience. Further, the company has reported a good earnings per share of INR
107.020 against its face value of INR 10. However, rating strength is partially offset by vulnerability of the
company to volatile precious metal prices, working capital-intensive
operation leading to a moderate capital structure and exposure to intense
competition in the global market. Payments seems to be usually correct. In view of aforesaid, the company can be considered good 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 |
|
Rating |
Long Term Rating = A |
|
Rating Explanation |
Adequate degree of safety and low credit risk |
|
Date |
08.11.2017 |
|
Rating Agency Name |
CRISIL RATING |
|
Rating |
Short Term Rating = A1 |
|
Rating Explanation |
Very strong degree of safety and carry lowest credit risk |
|
Date |
08.11.2017 |
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 07.02.2018.
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 PARTED BY
|
Name : |
Mrs. Nidhi |
|
Designation : |
Finance Manager |
|
Contact No.: |
91-22-61904000 |
|
Date : |
06.02.2018 |
Tel. No.: 91-22-27616177 Not Working
LOCATIONS
|
Registered Office / Factory : |
C-122, TTC Industrial Area, Pawane Village, Navi Mumbai – 400703,
Maharashtra, India |
|
Tel. No.: |
91-22-61904000 |
|
Fax No.: |
91-22-61904300 |
|
E-Mail : |
|
|
Website: |
|
|
Location : |
Leased |
|
Locality : |
Industrial |
DIRECTORS
As on 31.03.2017
|
Name : |
Mr. Abhay Sajanlal Choksi |
||||||||||||||||||||||||
|
Designation : |
Wholetime Director |
||||||||||||||||||||||||
|
Address : |
222-A, Grand Parade Apartment, A. K. Marg, Dadi Seth Hills, Mumbai -400036, Maharashtra, India |
||||||||||||||||||||||||
|
Date of Birth/Age : |
10.12.1948 |
||||||||||||||||||||||||
|
Qualification : |
S.S.C. |
||||||||||||||||||||||||
|
Date of Appointment : |
17.07.1980 |
||||||||||||||||||||||||
|
PAN No.: |
AABPC5920A |
||||||||||||||||||||||||
|
DIN No.: |
00526769 |
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Name : |
Mr. Vikram Sajanlal Choksi |
||||||||||||||||||||||||
|
Designation : |
Wholetime Director |
||||||||||||||||||||||||
|
Address : |
20, Mangal Presidency Society, 7th N S Road, J V P D Scheme, Mumbai-400049, Maharashtra, India |
||||||||||||||||||||||||
|
Date of Birth/Age : |
24.04.1953 |
||||||||||||||||||||||||
|
Qualification : |
Ph. D. |
||||||||||||||||||||||||
|
Date of Appointment : |
17.07.1980 |
||||||||||||||||||||||||
|
PAN No.: |
ADKPC8062F |
||||||||||||||||||||||||
|
DIN No.: |
00526890 |
||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Name : |
Mr. Gautam Ashok Choksi |
||||||||||||||||||||||||
|
Designation : |
Wholetime Director |
||||||||||||||||||||||||
|
Address : |
221-A, Grand Paradi Kemps Corner, Mumbai-400036, Maharashtra, India |
||||||||||||||||||||||||
|
Date of Birth/Age : |
22.01.1977 |
||||||||||||||||||||||||
|
Date of Appointment : |
01.11.2016 |
||||||||||||||||||||||||
|
DIN No.: |
00526963 |
||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Name : |
Mr. Vishwas Shashikant Choksi |
||||||||||||||||||||||||
|
Designation : |
Wholetime Director |
||||||||||||||||||||||||
|
Address : |
Mangalik, 58, Presidency Society, 7th N.S. Road, Juhu Scheme, Mumbai-400049, Maharashtra, India |
||||||||||||||||||||||||
|
Date of Birth/Age : |
14.12.1977 |
||||||||||||||||||||||||
|
Date of Appointment : |
01.01.2017 |
||||||||||||||||||||||||
|
DIN No.: |
00527326 |
||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||
KEY EXECUTIVES
|
Name : |
Mrs. Nidhi |
|
Designation : |
Finance Manager |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 31.03.2017
|
Names of Shareholders |
|
No. of Shares |
|
Shashikant S Choksi Huf |
|
120060 |
|
Shashikant Sajanlal Choksi |
|
50 |
|
Bharti Shashikant Choksi |
|
50 |
|
Ashish Shashikant Choksi |
|
269180 |
|
Ashish Shashikant Choksi |
|
136430 |
|
Suruchi Ashish Choksi |
|
68560 |
|
Vishwas Shashikant Choksi |
|
298920 |
|
Vishwas Shashikant Choksi |
|
175250 |
|
Gautam Ashok Choksi |
|
413760 |
|
Gautam A Choksi Huf |
|
213440 |
|
Tanu Gautam Choksi |
|
280060 |
|
Naina G. Choksi |
|
80620 |
|
Seher G. Choksi |
|
80620 |
|
Abhay Sajanlal Choksi HUF |
|
96740 |
|
Abhay Sajanlal Choksi |
|
87360 |
|
Abhay Sajanlal Choksi |
|
65880 |
|
Madhulika Abhay Choksi |
|
227100 |
|
Gaurav Abhay Choksi |
|
295710 |
|
Siddharth Abhay Choksi |
|
295710 |
|
Vikram S Choksi Huf |
|
213700 |
|
Vikram Sajanlal Choksi |
|
174410 |
|
Vikram Sajanlal Choksi |
|
39290 |
|
Pallavi Vikram Choksi |
|
128680 |
|
Pallavi Vikram Choksi |
|
85020 |
|
Vardhaman Vikram Choksi |
|
213700 |
|
Rushabh Vikram Choksi |
|
213700 |
|
|
|
|
|
Total |
|
4274000 |
Equity Share Break up (Percentage of Total Equity)
As on 29.09.2017
|
Category |
Percentage |
|
Promoter – (Individual/ Hindu Undivided
Family – Indian) |
95.00 |
|
Promoter – (Individual/ Hindu Undivided
Family – Non-resident Indian) |
5.00 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
|
||||
|
|
|
||||
|
Products : |
|
||||
|
|
|
||||
|
Brand Names : |
Not Divulged |
||||
|
|
|
||||
|
Agencies Held : |
Not Divulged |
||||
|
|
|
||||
|
Exports : |
Not Divulged |
||||
|
Products : |
Finished Good |
||||
|
Countries : |
|
||||
|
|
|
||||
|
Imports : |
|
||||
|
Products : |
Raw Material |
||||
|
Countries : |
Singapore |
||||
|
|
|
||||
|
Terms : |
|
||||
|
Selling : |
L/C, Cheque and Credit [30/60 dasys] |
||||
|
|
|
||||
|
Purchasing : |
L/C, Cheque and Credit [30/60 dasys] |
PRODUCTION STATUS NOT AVAILABLE
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Customers : |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
No. of Employees : |
450 (Approximately) |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Bankers : |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Facilities : |
|
|
Auditors : |
|
|
Name : |
Natvarlal Vepari and Company Chartered Accountants |
|
Address : |
Oricon House, 4th Floor, 12, K. Dubash Marg, Mumbai – 400023, Maharashtra, India |
|
PAN No.: |
AAAFN2322E |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Subsidiaries : |
Hindustan Platinum International Limited, Mauritius |
|
|
|
|
Entities with whom
company has entered into transaction during the year : |
Choksi Charity Foundation |
CAPITAL STRUCTURE
As on 31.03.2017
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
50000000 |
Equity Shares |
INR 10/- each |
INR 500.000 Million |
|
|
|
|
|
Issued Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
5342500 |
Equity Shares |
INR 10/- each |
INR 53.425
Million |
|
|
|
|
|
Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
4274000 |
Equity Shares |
INR 10/- each |
INR 42.740
Million |
|
|
|
|
|
FINANCIAL DATA
[all figures are
in 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 |
42.740 |
42.740 |
42.740 |
|
(b) Reserves &
Surplus |
3406.280 |
2948.878 |
2555.472 |
|
(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) |
3449.020 |
2991.618 |
2598.212 |
|
|
|
|
|
|
(3) Non-Current
Liabilities |
|
|
|
|
(a) long-term borrowings |
48.629 |
99.499 |
140.829 |
|
(b) Deferred tax
liabilities (Net) |
201.973 |
211.301 |
228.000 |
|
(c) Other long term
liabilities |
0.000 |
0.000 |
0.000 |
|
(d) long-term provisions |
3.697 |
5.335 |
4.927 |
|
Total Non-current
Liabilities (3) |
254.299 |
316.135 |
373.756 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
3362.924 |
46.974 |
3397.385 |
|
(b) Trade payables |
257.133 |
1547.358 |
40.516 |
|
(c) Other current
liabilities |
341.563 |
363.285 |
300.205 |
|
(d) Short-term provisions |
25.176 |
96.786 |
272.661 |
|
Total Current Liabilities
(4) |
3986.796 |
2054.403 |
4010.767 |
|
|
|
|
|
|
TOTAL |
7690.115 |
5362.156 |
6982.735 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
1149.777 |
1073.382 |
1138.021 |
|
(ii) Intangible Assets |
0.892 |
0.000 |
0.000 |
|
(iii) Capital
work-in-progress |
15.697 |
5.787 |
4.523 |
|
(iv) Intangible assets
under development |
0.000 |
0.000 |
0.000 |
|
(b) Non-current
Investments |
7.762 |
8.199 |
0.000 |
|
(c) Deferred tax assets
(net) |
0.000 |
0.000 |
0.000 |
|
(d) Long-term Loan and Advances |
182.035 |
125.996 |
112.280 |
|
(e) Other Non-current
assets |
0.000 |
0.000 |
0.000 |
|
Total Non-Current Assets |
1356.163 |
1213.364 |
1254.824 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
0.000 |
374.292 |
0.000 |
|
(b) Inventories |
4451.417 |
3083.221 |
4060.180 |
|
(c) Trade receivables |
1342.519 |
437.750 |
923.136 |
|
(d) Cash and cash
equivalents |
285.927 |
29.021 |
6.370 |
|
(e) Short-term loans and
advances |
219.789 |
195.322 |
737.719 |
|
(f) Other current assets |
34.300 |
29.186 |
0.506 |
|
Total Current Assets |
6333.952 |
4148.792 |
5727.911 |
|
|
|
|
|
|
TOTAL |
7690.115 |
5362.156 |
6982.735 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
|
SALES |
|
|
|
|
|
Income |
7938.513 |
8689.958 |
8045.428 |
|
|
Other Income |
269.080 |
52.995 |
16.816 |
|
|
TOTAL |
8207.593 |
8742.953 |
8062.244 |
|
|
|
[Due to market
fluctuation] |
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials
Consumed |
6907.332 |
3732.924 |
6224.925 |
|
|
Purchases of
Stock-in-Trade |
0.000 |
1696.573 |
0.000 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
(333.636) |
1360.693 |
(150.782) |
|
|
Employees benefits
expense |
329.873 |
316.277 |
328.444 |
|
|
CSR Expenditure |
7.524 |
15.704 |
0.000 |
|
|
Other expenses |
425.229 |
550.931 |
487.954 |
|
|
TOTAL |
7336.322 |
7673.102 |
6890.541 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE
INTEREST, TAX, DEPRECIATION AND AMORTISATION |
871.271 |
1069.851 |
1171.703 |
|
|
|
|
|
|
|
Less |
FINANCIAL EXPENSES |
69.239 |
65.519 |
138.500 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE TAX,
DEPRECIATION AND AMORTISATION |
802.032 |
1004.332 |
1033.203 |
|
|
|
|
|
|
|
Less |
DEPRECIATION/
AMORTISATION |
96.916 |
114.381 |
122.588 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE TAX
|
705.116 |
889.951 |
910.615 |
|
|
|
|
|
|
|
Less |
TAX |
247.717 |
325.990 |
302.488 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) AFTER
TAX |
457.399 |
563.961 |
608.127 |
|
|
|
|
|
|
|
|
EARNINGS IN FOREIGN
CURRENCY |
|
|
|
|
|
F.O.B. Value of Exports |
2573.015 |
418.396 |
2365.536 |
|
|
TOTAL EARNINGS |
2573.015 |
418.396 |
2365.536 |
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
Raw Materials |
3421.871 |
2845.361 |
3906.461 |
|
|
Components and Stores
parts |
13.132 |
10.520 |
13.088 |
|
|
Capital Goods |
35.214 |
27.900 |
11.132 |
|
|
TOTAL IMPORTS |
3470.217 |
2883.781 |
3930.681 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
107.02 |
131.95 |
142.29 |
CURRENT MATURITIES OF LONG TERM DEBT DETAILS
|
Particulars |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Maturities of Long term debt |
48.629 |
49.750 |
50.635 |
|
Cash generated from operations |
NA |
NA |
NA |
|
Net cash flow from operating activity |
(2963.631) |
4606.938 |
(1503.562) |
KEY
RATIOS
EFFICIENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Average Collection Days (Sundry Debtors / Income * 365 Days) |
61.73 |
18.39 |
41.88 |
|
|
|
|
|
|
Account Receivables Turnover (Income / Sundry
Debtors) |
5.91 |
19.85 |
8.72 |
|
|
|
|
|
|
Average Payment Days (Sundry Creditors
/ Purchases * 365 Days) |
13.59 |
104.02 |
2.38 |
|
|
|
|
|
|
Inventory Turnover (Operating Income
/ Inventories) |
0.20 |
0.35 |
0.29 |
|
|
|
|
|
|
Asset Turnover (Operating Income
/ Net Fixed Assets) |
0.75 |
0.99 |
1.03 |
LEVERAGE RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Debt Ratio ((Borrowing + Current Liabilities) / Total
Assets) |
0.52 |
0.40 |
0.59 |
|
|
|
|
|
|
Debt Equity Ratio (Total Liability
/ Networth) |
0.99 |
0.05 |
1.36 |
|
|
|
|
|
|
Current Liabilities to Networth (Current
Liabilities / Net Worth) |
1.16 |
0.69 |
1.54 |
|
|
|
|
|
|
Fixed Assets to Networth (Net Fixed Assets
/ Networth) |
0.34 |
0.36 |
0.44 |
|
|
|
|
|
|
Interest Coverage Ratio (PBIT / Financial
Charges) |
12.58 |
16.33 |
8.46 |
PROFITABILITY RATIOS
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Net Profit Margin ((PAT / Sales) *
100) |
% |
5.76 |
6.49 |
7.56 |
|
|
|
|
|
|
|
Return on Total Assets ((PAT / Total
Assets) * 100) |
% |
5.95 |
10.52 |
8.71 |
|
|
|
|
|
|
|
Return on Investment (ROI) ((PAT / Networth)
* 100) |
% |
13.26 |
18.85 |
23.41 |
SOLVENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Ratio (Current Assets / Current Liabilities) |
1.59 |
2.02 |
1.43 |
|
|
|
|
|
|
Quick Ratio ((Current Assets
– Inventories) / Current Liabilities) |
0.47 |
0.52 |
0.42 |
|
|
|
|
|
|
G-Score Ratio Financial (Networth / Total
Assets) |
0.45 |
0.56 |
0.37 |
|
|
|
|
|
|
G-Score Ratio Debt (Debts / Equity
Capital) |
79.82 |
3.43 |
82.78 |
|
|
|
|
|
|
G-Score Ratio Liquidity (Total Current
Assets / Total Current Liabilities) |
1.59 |
2.02 |
1.43 |
Total Liability = Short-term Debt + Long-term
Debt + Current Maturities of Long-term debts
FINANCIAL ANALYSIS
[all figures are
INR Million]
DEBT EQUITY RATIO
|
Particular |
31.03.2015 |
31.03.2016 |
31.03.2017 |
|
|
INR In Million |
INR In Million |
INR In Million |
|
Share Capital |
42.740 |
42.740 |
42.740 |
|
Reserves & Surplus |
2555.472 |
2948.878 |
3406.280 |
|
Net worth |
2598.212 |
2991.618 |
3449.020 |
|
|
|
|
|
|
long-term borrowings |
140.829 |
99.499 |
48.629 |
|
Short term borrowings |
3397.385 |
46.974 |
3362.924 |
|
Current Maturities of
Long term debt |
50.635 |
49.750 |
48.629 |
|
Total borrowings |
3588.849 |
196.223 |
3460.182 |
|
Debt/Equity ratio |
1.381 |
0.066 |
1.003 |
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 |
8045.428 |
8689.958 |
7938.513 |
|
|
|
8.011 |
(8.647) |
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 |
8045.428 |
8689.958 |
7938.513 |
|
Profit |
608.127 |
563.961 |
457.399 |
|
|
7.56% |
6.49% |
5.76% |
ABRIDGED
BALANCE SHEET – (CONSOLIDATED)
|
SOURCES OF FUNDS |
|
31.03.2017 |
31.03.2016 |
|
|
|
|
|
|
I.
EQUITY AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
|
42.740 |
42.740 |
|
(b) Reserves &
Surplus |
|
3406.249 |
2948.899 |
|
(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) |
|
3448.989 |
2991.639 |
|
|
|
|
|
|
(3) Non-Current
Liabilities |
|
|
|
|
(a) long-term borrowings |
|
48.629 |
99.499 |
|
(b) Deferred tax
liabilities (Net) |
|
201.973 |
211.301 |
|
(c) Other long term
liabilities |
|
0.000 |
0.000 |
|
(d) long-term provisions |
|
3.697 |
5.335 |
|
Total Non-current
Liabilities (3) |
|
254.299 |
316.135 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
|
3362.924 |
46.974 |
|
(b) Trade payables |
|
257.408 |
1547.357 |
|
(c) Other current
liabilities |
|
342.284 |
363.636 |
|
(d) Short-term provisions |
|
25.176 |
96.786 |
|
Total Current Liabilities
(4) |
|
3987.792 |
2054.753 |
|
|
|
|
|
|
TOTAL |
|
7691.080 |
5362.527 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
|
1149.777 |
1073.382 |
|
(ii) Intangible Assets |
|
0.892 |
0.000 |
|
(iii) Capital work-in-progress |
|
15.697 |
5.787 |
|
(iv) Intangible assets
under development |
|
0.000 |
0.000 |
|
(b) Non-current
Investments |
|
0.000 |
0.000 |
|
(c) Deferred tax assets
(net) |
|
0.000 |
0.000 |
|
(d) Long-term Loan and Advances |
|
181.898 |
125.768 |
|
(e) Other Non-current
assets |
|
0.000 |
0.000 |
|
Total Non-Current Assets |
|
1348.264 |
1204.937 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
|
0.000 |
374.292 |
|
(b) Inventories |
|
4455.575 |
3086.395 |
|
(c) Trade receivables |
|
1340.276 |
437.750 |
|
(d) Cash and cash
equivalents |
|
292.875 |
34.529 |
|
(e) Short-term loans and
advances |
|
219.789 |
195.438 |
|
(f) Other current assets |
|
34.301 |
29.186 |
|
Total Current Assets |
|
6342.816 |
4157.590 |
|
|
|
|
|
|
TOTAL |
|
7691.080 |
5362.527 |
PROFIT
& LOSS ACCOUNT– (CONSOLIDATED)
|
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
|
|
SALES |
|
|
|
|
|
Income |
|
7940.972 |
8695.436 |
|
|
Other Income |
|
269.262 |
52.995 |
|
|
TOTAL |
|
8210.234 |
8748.431 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials
Consumed |
|
6907.667 |
3732.886 |
|
|
Purchases of
Stock-in-Trade |
|
0.000 |
1696.573 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
|
(333.636) |
1360.694 |
|
|
Employees benefits
expense |
|
329.873 |
316.277 |
|
|
CSR Expenditure |
|
7.524 |
15.704 |
|
|
Other expenses |
|
426.850 |
521.378 |
|
|
TOTAL |
|
7338.278 |
7643.512 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND
AMORTISATION |
|
871.956 |
1104.919 |
|
|
|
|
|
|
|
Less |
FINANCIAL EXPENSES |
|
69.644 |
66.893 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE TAX,
DEPRECIATION AND AMORTISATION |
|
802.312 |
1038.026 |
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
|
96.916 |
114.381 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE TAX
|
|
705.396 |
923.645 |
|
|
|
|
|
|
|
Less |
TAX |
|
247.717 |
325.990 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) AFTER
TAX |
|
457.679 |
597.655 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
|
107.08 |
139.84 |
LOCAL AGENCY FURTHER INFORMATION
|
Sr. No. |
Check list by
info agents |
Available in
Report (Yes/No) |
|
1 |
Year of establishment |
Yes |
|
2 |
Constitution of the entity -Incorporation
details |
Yes |
|
3 |
Locality of the entity |
Yes |
|
4 |
Premises details |
Yes |
|
5 |
Buyer visit details |
-- |
|
6 |
Contact numbers |
Yes |
|
7 |
Name of the person contacted |
Yes |
|
8 |
Designation of contact person |
Yes |
|
9 |
Promoter’s background |
Yes |
|
10 |
Date of Birth 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) |
Yes |
|
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 |
Yes |
|
35 |
Negative Reporting by Auditors in the
Annual Report |
No |
INDEX
OF CHARGES:
|
Charges Registered |
||||||||
|
SNo |
SRN |
Charge Id |
Charge Holder Name |
Date of Creation |
Date of Modification |
Date of Satisfaction |
Amount |
Address |
|
1 |
B96429592 |
10477738 |
CITIBANK N. A. |
31/12/2013 |
- |
- |
187500000.0 |
FIRST INTERNATIONAL FINANCIAL CENTRE, 9TH FLOOR,PLOT NO.C-54, C-55, G-BLOCK, BKC, BANDRA (E)MUMBAIMH400051IN |
|
2 |
C04577821 |
10188774 |
The Hongkong and Shanghai Banking Corporation Limited |
07/12/2009 |
25/03/2014 |
- |
6000000000.0 |
PLOT NO. 139-140B, SHIV BLDG, SAHAR ROAD JUNCTIONOPP. W.E. HIGHWAY, VILE PARLE (EAST)MumbaiMH400057IN |
|
4 |
A87399184 |
90163135 |
INDUSTRIALD DEVELOPMENT BANK OF INDIA |
27/03/1995 |
- |
05/06/2010 |
27200000.0 |
IDBI TOWERCUFFE PARADEBOMBAYMH400005IN |
|
3 |
B59163386 |
90161189 |
Standard Chartered Bank |
21/05/1962 |
- |
13/09/2012 |
200000.0 |
MAHATMA GANDHI ROADBOMBAYMH400001IN |
|
15 |
A10041002 |
80019512 |
BANK OF BARODA |
20/05/1974 |
29/05/1975 |
15/01/2007 |
2000000.0 |
WORLI BRANCHMUMBAIMH400018IN |
|
16 |
A10041010 |
80019507 |
BANK OF BARODA |
02/09/1980 |
02/09/1980 |
15/01/2007 |
46650000.0 |
WORLI BRANCHMUMBAIMH400018IN |
|
17 |
A10041077 |
80019777 |
BANK OF BARODA |
07/04/1992 |
25/02/2004 |
15/01/2007 |
835000000.0 |
WORLI BRANCHMUMBAIMH400018IN |
|
18 |
A10041036 |
80019503 |
BANK OF BARODA |
02/09/1980 |
- |
15/01/2007 |
1550000.0 |
WORLI BRANCHMUMBAIMH400018IN |
|
19 |
A10040962 |
80019463 |
BANK OF BARODA |
12/06/1973 |
15/02/1978 |
15/01/2007 |
17500000.0 |
WORLI BRANCHMUMBAIMH400025IN |
|
20 |
A10041044 |
80019502 |
BANK OF BARODA |
29/06/1988 |
- |
15/01/2007 |
500000.0 |
WORLI BRANCHCDC BUILDING, 135, DR ANNIE BEASANT ROADMUMBAIMH400018IN |
FIXED ASSETS
- Land
- Buildings
- Plant and equipment
- Factory equipment
- Furniture and fixtures
- Vehicles
- Motor vehicles
- Office equipment
- Computer equipment
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 64.27 |
|
|
1 |
INR 89.72 |
|
Euro |
1 |
INR 79.52 |
INFORMATION DETAILS
|
Information
Gathered by : |
PNM |
|
|
|
|
Analysis Done by
: |
VIV |
|
|
|
|
Report Prepared
by : |
JYO |
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 |
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.