|
|
|
MIRA
INFORM REPORT
|
Report No. : |
488611 |
|
Report Date : |
09.02.2018 |
IDENTIFICATION DETAILS
|
Name : |
INDIAIDEAS COM LIMITED (w.e.f. 04.02.2002) |
|
|
|
|
Formerly known
as : |
INDIAIDEAS.COM PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
E-510 Crystal Plaza, New Link Road, Andheri (West), Mumbai – 400053, Maharashtra |
|
Tel. No.: |
91-22-40920000 / 61060600 / 40920210 / 40920005 / 61060400 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2016 |
|
|
|
|
Date of
Incorporation : |
29.03.2000 |
|
|
|
|
Com. Reg. No.: |
11-125441 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
INR 47.234 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U72300MH2000PLC125441 |
|
|
|
|
IEC No.: |
Not Divulged |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
Not Available |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAACI7986C |
|
|
|
|
GSTIN : |
Not Divulged |
|
|
|
|
Legal Form : |
A Closely Held Public Limited Liability Company. |
|
|
|
|
Line of Business
: |
The Company Is Engaged in Providing Electronic Payments and Collections Processing Services, and offers a unified platform to enable various vendors including Telecommunication Companies, Banks, Merchants and Government Agencies to extend to their customers a complete array of Electronic Payment Solutions. The Company is also engaged in the Electronic Distribution of Subscription Vouchers and Top Up Products of a Direct-To-Home Television Service Provider and in rendering composite services related to Automatic Teller Machines to Banks. (Registered Activity) |
|
|
|
|
No. of Employees
: |
Information declined 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 |
|
Status : |
Good |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject was incorporated in the year 2000. It is engaged in providing
information technology and related services for electronic payments
management. Management has failed to file its financials with Registrar of
Companies for the FY 2017. For the financial year 2016, the company has achieved revenue growth
of 39.82%as compared to the previous year along with a fair profit margin of
15.32%. The sound financial risk profile of the company is marked by adequate
net worth base along with strong debt protection metrics due to debt free
balance sheet profile. Rating takes into consideration the subject’s healthy Earnings Per
Share of INR 177.54 against the Face Value of INR 10. Payments seems to be regular. In view of 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 |
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
31-03-2016.
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 09.02.2018
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 DENIED BY
|
Name : |
Mr. Shiva |
|
Designation : |
Not Divulged |
|
Contact No.: |
91-22-40920000 |
|
Date : |
27.01.2018 |
MANAGEMENT NON-COOPERATIVE (TEL NO.: 91-22-61060400)
LOCATIONS
|
Registered Office : |
E-510 Crystal Plaza, New Link Road, Andheri (West), Mumbai – 400053, Maharashtra |
|
Tel. No.: |
91-22-40920000 / 61060600 / 40920210 / 40920005 / 61060400 |
|
Mobile No.: |
91-9867639464 (Mr. Sandeep Achyut Naik) |
|
Fax No.: |
91-22-40920002 |
|
E-Mail : |
|
|
Website : |
DIRECTORS
As on 31.03.2017
|
Name : |
Rajan Jitendra Mehra |
||||||||||||||||||||||||||||||||||||
|
Designation : |
Nominee Director |
||||||||||||||||||||||||||||||||||||
|
Address : |
5-A, Premkutir, 177 Marine Drive, Mumbai – 400020, Maharashtra, India |
||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
19.02.1969 |
||||||||||||||||||||||||||||||||||||
|
Qualification : |
B Com |
||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
29.03.2011 |
||||||||||||||||||||||||||||||||||||
|
PAN No.: |
AAJPM9532C |
||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00504892 |
||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||
|
Name : |
Sumant Mandal |
||||||||||||||||||||||||||||||||||||
|
Designation : |
Nominee Director |
||||||||||||||||||||||||||||||||||||
|
Address : |
2215 California Ave, Santa Monica, CA 90403, United States of America |
||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
31.07.1969 |
||||||||||||||||||||||||||||||||||||
|
Qualification : |
B Com |
||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
29.06.2006 |
||||||||||||||||||||||||||||||||||||
|
DIN No.: |
01298049 |
||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||
|
Name : |
Ajay Kaushal |
||||||||||||||||||||||||||||||||||||
|
Designation : |
Wholetime Director |
||||||||||||||||||||||||||||||||||||
|
Address : |
302, Rajgir Milap, Juhu Dhara Complex, Juhu Versova Link Road, Andheri
(West), Mumbai – 400058, Maharashtra, India |
||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
09.04.1968 |
||||||||||||||||||||||||||||||||||||
|
Qualification : |
B Com |
||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
01.10.2009 |
||||||||||||||||||||||||||||||||||||
|
PAN No.: |
ABTPK4240Q |
||||||||||||||||||||||||||||||||||||
|
DIN No.: |
01605394 |
||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||
|
Name : |
Srinivasu Nagesvar Mallapragada |
||||||||||||||||||||||||||||||||||||
|
Designation : |
Wholetime Director |
||||||||||||||||||||||||||||||||||||
|
Address : |
Flat A-1, Shimpla Co-Operative Housing Society, 35, Behind HDFC Bank,
Juhu Versova Link Road, Andheri (West), Mumbai – 400053, Maharashtra, India |
||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
28.08.1968 |
||||||||||||||||||||||||||||||||||||
|
Qualification : |
B Com |
||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
01.10.2009 |
||||||||||||||||||||||||||||||||||||
|
PAN No.: |
AECPM8573Q |
||||||||||||||||||||||||||||||||||||
|
DIN No.: |
01692982 |
||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||
|
Name : |
Dhiraj Poddar |
||||||||||||||||||||||||||||||||||||
|
Designation : |
Nominee Director |
||||||||||||||||||||||||||||||||||||
|
Address : |
001, Springs Island City Centre (Bombay Dyeing), G. D. Ambedkar Marg,
Mumbai – 400014, Maharashtra, India |
||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
03.11.1974 |
||||||||||||||||||||||||||||||||||||
|
Qualification : |
B Com |
||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
23.04.2012 |
||||||||||||||||||||||||||||||||||||
|
PAN No.: |
AAEPP8449E |
||||||||||||||||||||||||||||||||||||
|
DIN No.: |
01946905 |
||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||
|
Name : |
Sandeep Achyut Naik |
||||||||||||||||||||||||||||||||||||
|
Designation : |
Nominee Director |
||||||||||||||||||||||||||||||||||||
|
Address : |
A-203/204, Krishna Residency Sundar Nagar, Malad (West), Mumbai – 400064,
Maharashtra, India |
||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
29.10.1972 |
||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
05.06.2017 |
||||||||||||||||||||||||||||||||||||
|
PAN No.: |
AFEPN6731J |
||||||||||||||||||||||||||||||||||||
|
DIN No.: |
02057989 |
||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||
|
Name : |
Mohit Naresh Bhandari |
||||||||||||||||||||||||||||||||||||
|
Designation : |
Nominee Director |
||||||||||||||||||||||||||||||||||||
|
Address : |
2301, Tower 2-A, 23rd Floor, Sumer Trinity Tower, Behind
Chaitanya, Near Samna Press, Prab Hadevi, Mumbai – 400025, Maharashtra, India |
||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
14.12.2016 |
||||||||||||||||||||||||||||||||||||
|
DIN No.: |
02528942 |
||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 31.03.2016
|
Names of Shareholders |
|
No. of Shares |
|
Mr Leo Puri |
|
98099 |
|
Mr Saurab Misra |
|
39187 |
|
Mr Mn Srinivasu |
|
569428 |
|
Mr Ajay Kaushal |
|
529505 |
|
Mr Karthik Ganapathy |
|
441755 |
|
Clearstone Venture Mauritius |
|
575676 |
|
Wagner Limited |
|
863114 |
|
Claymore Investments (Mauritius) Pte. Limited |
|
413381 |
|
General Atlantic Singapore Fund Pte. Limited |
|
904572 |
|
Maverick Enterprises, Inc. |
|
74300 |
|
Ts-Jpm LLC |
|
30085 |
|
Vt Partners, LLC |
|
13285 |
|
Springfield Venture International |
|
171000 |
|
|
|
|
|
Total |
|
4723387 |
Equity Share Break up (Percentage of Total Equity)
As on 29.09.2016
|
Category |
Percentage |
|
Promoter – (Individual/ Hindu Undivided
Family – Indian) |
32.62 |
|
Public – (Individual/ Hindu
Undivided Family – Indian) |
2.91 |
|
Public – Venture Capital |
42.83 |
|
Public - Bodies corporate |
21.64 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
The Company Is Engaged in Providing Electronic Payments and Collections Processing Services, and offers a unified platform to enable various vendors including Telecommunication Companies, Banks, Merchants and Government Agencies to extend to their customers a complete array of Electronic Payment Solutions. The Company is also engaged in the Electronic Distribution of Subscription Vouchers and Top Up Products of a Direct-To-Home Television Service Provider and in rendering composite services related to Automatic Teller Machines to Banks. (Registered Activity) |
||||||
|
|
|
||||||
|
Products : |
|
||||||
|
|
|
||||||
|
Brand Names : |
Not Divulged |
||||||
|
|
|
||||||
|
Agencies Held : |
Not Divulged |
||||||
|
|
|
||||||
|
Exports : |
Not Divulged |
||||||
|
|
|
||||||
|
Imports : |
Not Divulged |
||||||
|
|
|
||||||
|
Terms : |
Not Divulged |
PRODUCTION STATUS NOT AVAILABLE
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Customers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
No. of Employees : |
Information declined by the management |
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Bankers : |
|
|
Auditors : |
|
|
Name : |
Delloite Chartered Accountants |
|
Address : |
10, Jaisavitri, Vallabh Baugh Lane, Ghatkopar-East, Mumbai – 400077, Maharashtra, India |
|
PAN N Income-tax PAN of auditor or auditor's firm : |
AACFD4815A |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Subsidiary : |
U74140MH2006PTC162836 |
CAPITAL STRUCTURE
As on 31.03.2016
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
8500000 |
Equity Shares |
INR 10/- each |
INR 85.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
4723387 |
Equity Shares |
INR 10/- each |
INR 47.234 Million |
|
|
|
|
|
FINANCIAL DATA
[all figures are
in Rupees Million]
ABRIDGED
BALANCE SHEET
|
SOURCES OF FUNDS |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
I.
EQUITY
AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
47.234 |
40.168 |
40.168 |
|
(b) Reserves and Surplus |
9412.798 |
2465.226 |
1787.480 |
|
(c) Money
received against share warrants |
0.000 |
0.000 |
0.000 |
|
(d) Minority interest |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
(2) Share Application money pending
allotment |
0.000 |
0.000 |
0.000 |
|
Total
Shareholders’ Funds (1) + (2) |
9460.032 |
2505.394 |
1827.648 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
0.000 |
0.000 |
0.000 |
|
(b) Deferred tax liabilities (Net) |
0.000 |
0.000 |
0.000 |
|
(c) Other long-term
liabilities |
0.000 |
0.000 |
0.000 |
|
(d) long-term
provisions |
9.236 |
7.523 |
4.352 |
|
Total Non-current
Liabilities (3) |
9.236 |
7.523 |
4.352 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a) Short-term
borrowings |
0.000 |
0.000 |
0.000 |
|
(b) Trade
payables |
528.355 |
342.241 |
304.786 |
|
(c) Other
current liabilities |
297.526 |
215.593 |
170.475 |
|
(d) Short-term
provisions |
53.104 |
119.440 |
76.948 |
|
Total Current
Liabilities (4) |
878.985 |
677.274 |
552.209 |
|
|
|
|
|
|
TOTAL |
10348.253 |
3190.191 |
2384.209 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
142.264 |
143.329 |
110.563 |
|
(ii)
Intangible Assets |
67.936 |
44.325 |
25.278 |
|
(iii) Tangible assets
capital work-in-progress |
2.472 |
0.000 |
41.867 |
|
(iv)
Intangible assets under development |
4.903 |
9.391 |
6.326 |
|
(b) Non-current Investments |
2260.392 |
0.000 |
0.000 |
|
(c) Deferred tax assets (net) |
47.499 |
31.740 |
27.107 |
|
(d)
Long-term loans and advances |
57.000 |
27.333 |
27.626 |
|
(e) Other
Non-current assets |
151.047 |
39.230 |
127.880 |
|
Total Non-Current
Assets |
2733.513 |
295.348 |
366.647 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a)
Current investments |
0.000 |
0.000 |
0.000 |
|
(b)
Inventories |
9.270 |
15.283 |
11.684 |
|
(c) Trade
receivables |
711.329 |
578.231 |
456.594 |
|
(d) Cash and
bank balances |
6628.525 |
2168.735 |
1512.019 |
|
(e)
Short-term loans and advances |
261.142 |
132.425 |
37.087 |
|
(f) Other
current assets |
4.474 |
0.169 |
0.178 |
|
Total
Current Assets |
7614.740 |
2894.843 |
2017.562 |
|
|
|
|
|
|
TOTAL |
10348.253 |
3190.191 |
2384.209 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
|
SALES |
|
|
|
|
|
Total
Revenue from operations |
4983.209 |
3564.010 |
2801.851 |
|
|
Other Income |
219.408 |
157.388 |
106.373 |
|
|
TOTAL |
5202.617 |
3721.398 |
2908.224 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Purchases of
Stock-in-Trade |
517.260 |
236.421 |
179.835 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
6.013 |
(3.599) |
1.284 |
|
|
Employee benefit expense |
314.722 |
280.933 |
238.454 |
|
|
Other expenses |
3012.200 |
2089.509 |
1646.296 |
|
|
TOTAL |
3850.195 |
2603.264 |
2065.869 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE INTEREST, TAX, DEPRECIATION
AND AMORTISATION |
1352.422 |
1118.134 |
842.355 |
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
112.191 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
1240.231 |
1118.134 |
842.355 |
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
83.983 |
73.382 |
59.665 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX |
1156.248 |
1044.752 |
782.690 |
|
|
|
|
|
|
|
Less |
TAX |
393.059 |
359.754 |
266.785 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX |
763.189 |
684.998 |
515.905 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
161.577 |
170.532 |
128.436 |
CURRENT MATURITIES
OF LONG TERM DEBT DETAILS
|
Particulars |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
Current Maturities of Long term debt |
0.000 |
0.000 |
0.000 |
|
Net cash flows from (used in) operations |
1142.251 |
815.050 |
702.843 |
|
Net cash flows from (used in) operating activities |
649.683 |
578.060 |
365.885 |
KEY
RATIOS
EFFICIENCY RATIOS
|
PARTICULARS |
|
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
Average
Collection Days [Sundry Debtors
/ Income * 365] |
|
52.10 |
59.22 |
59.48 |
|
|
|
|
|
|
|
Account Receivables Turnover [Income / Sunday Debtors] |
|
7.01 |
6.16 |
6.14 |
|
|
|
|
|
|
|
Average Payment Days [Sundry Creditors /
Purchases * 365] |
|
372.83 |
528.37 |
618.61 |
|
|
|
|
|
|
|
Inventory Turnover [Operating Income /
Inventories] |
|
145.89 |
73.16 |
72.09 |
|
|
|
|
|
|
|
Asset Turnover [Operating Income / Net Fixed
Assets] |
|
6.22 |
5.67 |
4.58 |
LEVERAGE RATIOS
|
PARTICULARS |
|
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
Debt Ratio
[(Borrowing + Current Liabilities) / Total Assets] |
|
0.08 |
0.21 |
0.23 |
|
|
|
|
|
|
|
Debt Equity Ratio (Borrowings / NetWorth) |
|
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
Current Liabilities to Networth (Current
Liabilities / NetWorth) |
|
0.09 |
0.27 |
0.30 |
|
|
|
|
|
|
|
Fixed Assets to NetWorth (Net Fixed Assets /
NetWorth) |
|
0.02 |
0.08 |
0.10 |
|
|
|
|
|
|
|
Interest Coverage Ratio [PBIT / Financial
Charges] |
|
12.05 |
0.00 |
0.00 |
PROFITABILITY RATIOS
|
PARTICULARS |
|
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
Net Profit Margin [(PAT / Sales) * 100] |
(%) |
15.32 |
19.22 |
18.41 |
|
|
|
|
|
|
|
Return on Total Assets [(PAT / Total Assets)
* 100] |
(%) |
7.38 |
21.47 |
21.64 |
|
|
|
|
|
|
|
Return on Investment (ROI) [(PAT / NetWorth)
* 100] |
(%) |
8.07 |
27.34 |
28.23 |
SOLVENCY RATIO
|
PARTICULARS |
|
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
Current Ratio
[Current Assets / Current Liabilities] |
|
8.66 |
4.27 |
3.65 |
|
|
|
|
|
|
|
Quick Ratio [(Current Assets - Inventories)
/ Current Liabilities] |
|
8.65 |
4.25 |
3.63 |
|
|
|
|
|
|
|
G-Score Ratio Financial [NetWorth / Total
Assets] |
|
0.91 |
0.79 |
0.77 |
|
|
|
|
|
|
|
G-Score Ratio Debt [Debts / Equity Capital] |
|
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
G-Score Ratio Liquidity [Total Current
Assets / Total Current Liabilities] |
|
8.66 |
4.27 |
3.65 |
Total Liability =
Short-term Debt + Long-term Debt + Current Maturities of Long-term debts
FINANCIAL ANALYSIS
[all figures are
in INR Million]
DEBT EQUITY RATIO
|
Particular |
31.03.2014 |
31.03.2015 |
31.03.2016 |
|
|
(INR
In Million) |
(INR
In Million) |
(INR
In Million) |
|
Share Capital |
40.168 |
40.168 |
47.234 |
|
Reserves & Surplus |
1787.480 |
2465.226 |
9412.798 |
|
Net
worth |
1827.648 |
2505.394 |
9460.032 |
|
|
|
|
|
|
Long-term borrowings |
0.000 |
0.000 |
0.000 |
|
Short term borrowings |
0.000 |
0.000 |
0.000 |
|
Total
borrowings |
0.000 |
0.000 |
0.000 |
|
Debt/Equity
ratio |
0.000 |
0.000 |
0.000 |
YEAR-ON-YEAR GROWTH
|
Year
on Year Growth |
31.03.2014 |
31.03.2015 |
31.03.2016 |
|
|
(INR
In Million) |
(INR
In Million) |
(INR
In Million) |
|
Sales |
2801.851 |
3564.010 |
4983.209 |
|
|
|
27.202 |
39.820 |
NET PROFIT MARGIN
|
Net
Profit Margin |
31.03.2014 |
31.03.2015 |
31.03.2016 |
|
|
(INR
In Million) |
(INR
In Million) |
(INR
In Million) |
|
Sales |
2801.851 |
3564.010 |
4983.209 |
|
Profit/ (Loss) |
515.905 |
684.998 |
763.189 |
|
|
18.41
% |
19.22
% |
15.32
% |
ABRIDGED
BALANCE SHEET – (CONSOLIDATED)
|
SOURCES OF FUNDS |
|
|
31.03.2016 |
|
I.
EQUITY
AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
|
|
47.234 |
|
(b) Reserves and Surplus |
|
|
9316.306 |
|
(c) Money
received against share warrants |
|
|
0.000 |
|
(d) Minority interest |
|
|
70.885 |
|
|
|
|
|
|
(2) Share Application money pending
allotment |
|
|
0.000 |
|
Total
Shareholders’ Funds (1) + (2) |
|
|
9363.540 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
|
|
0.000 |
|
(b) Deferred tax liabilities (Net) |
|
|
0.000 |
|
(c) Other long-term
liabilities |
|
|
0.000 |
|
(d) long-term
provisions |
|
|
15.747 |
|
Total Non-current
Liabilities (3) |
|
|
15.747 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a) Short-term
borrowings |
|
|
0.000 |
|
(b) Trade
payables |
|
|
633.003 |
|
(c) Other
current liabilities |
|
|
310.639 |
|
(d) Short-term
provisions |
|
|
143.270 |
|
Total Current
Liabilities (4) |
|
|
1086.912 |
|
|
|
|
|
|
TOTAL |
|
|
10537.084 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
|
|
150.532 |
|
(ii)
Intangible Assets |
|
|
1826.253 |
|
(iii) Tangible assets
capital work-in-progress |
|
|
2.472 |
|
(iv)
Intangible assets under development |
|
|
5.594 |
|
(b) Non-current Investments |
|
|
0.000 |
|
(c) Deferred tax assets (net) |
|
|
47.499 |
|
(d)
Long-term loans and advances |
|
|
141.686 |
|
(e) Other
Non-current assets |
|
|
170.769 |
|
Total Non-Current
Assets |
|
|
2344.805 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a)
Current investments |
|
|
247.605 |
|
(b)
Inventories |
|
|
9.270 |
|
(c) Trade
receivables |
|
|
959.614 |
|
(d) Cash and
bank balances |
|
|
6660.772 |
|
(e)
Short-term loans and advances |
|
|
307.580 |
|
(f) Other
current assets |
|
|
7.438 |
|
Total
Current Assets |
|
|
8192.279 |
|
|
|
|
|
|
TOTAL |
|
|
10537.084 |
PROFIT
& LOSS ACCOUNT– (CONSOLIDATED)
|
|
PARTICULARS |
|
|
31.03.2016 |
|
|
SALES |
|
|
|
|
|
Total
Revenue from operations |
|
|
5365.936 |
|
|
Other Income |
|
|
235.194 |
|
|
TOTAL |
|
|
5601.130 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Purchases of
Stock-in-Trade |
|
|
517.260 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
|
|
6.013 |
|
|
Employee benefit expense |
|
|
459.841 |
|
|
Other expenses |
|
|
3385.849 |
|
|
TOTAL |
|
|
4368.963 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE INTEREST, TAX,
DEPRECIATION AND AMORTISATION |
|
|
1232.167 |
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
|
|
112.191 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
|
|
1119.976 |
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
|
|
91.748 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX |
|
|
1028.228 |
|
|
|
|
|
|
|
Less |
TAX |
|
|
393.078 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX |
|
|
635.150 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
|
|
134.469 |
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 |
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 |
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 |
-- |
|
33 |
Market information |
-- |
|
34 |
Payments terms |
No |
|
35 |
Negative Reporting by Auditors in the
Annual Report |
No |
GENERAL INFORMATION
The Company is an unlisted public company, incorporated under the Companies Act, 1956 and is domiciled in India. The Company is engaged in providing electronic payments and collections processing services, and offers a unified platform to enable various vendors including telecommunication companies, banks, merchants and government agencies to extend to their customers a complete array of electronic payment solutions. The key service offerings of the Company include Electronic Bill Presentment and Payment Services that enable customers of such vendors to make bill payments securely, conveniently through their banks' electronic channels and Merchant Payment Services that enables merchants to receive payments from their customers through virtually any form of electronic payment. The Company also operates a unified direct-to-bank platform in India, which enables bank account holders to debit their bank-accounts in real-time to make payments to merchant organizations, without the need for a card or an intervening wallet. The Company is also engaged in the electronic distribution of subscription vouchers and top up products of a direct-to-home television service provider and in rendering composite services related to automatic teller machines to banks.
STATE OF COMPANIES
AFFAIR
Standalone Basis During the period the Company registered impressive growth. Their total income increased to INR 5202.617 Million from INR 3721.398, a growth of about 39.8% over the previous year; and Earnings Before Depreciation, Amortization and Interest expenses increased by 21.0% to INR 1352.422 Million from INR 1118.134 Million in the previous year. Their Company also earned a Profit after taxes of INR 763.189 Million reflecting a growth of about 11.4% over the previous year. Consolidated Basis Pursuant to the equity stake investment in M/s Loylty Rewardz Management Private Limited (‘LRMPL’) during the current year, LRMPL became a subsidiary of the Company. The consolidated numbers, in the table above reflect the financial results on a consolidated basis for the relevant period. Total Income on a consolidated basis stood at INR 5601.130 Million and the Profits after Tax stood at INR 635.150 Million. This being the first year of consolidation, there are no comparative numbers for the previous year.
INDEX OF CHARGES:
|
SNo |
SRN |
Charge Id |
Charge Holder Name |
Date of Creation |
Date of Modification |
Date of Satisfaction |
Amount |
Address |
|
1 |
C73582124 |
10566300 |
Citibank |
26/03/2015 |
- |
15/12/2015 |
1200000000.0 |
First international Financial Centre, 8th Floor, Plot No. C-54 and 55, BKC, Bandra (East), Mumbai – 400051, Maharashtra, India |
FIXED ASSETS
- Leasehold Improvements
- Computers and peripherals
- Furniture and Fixtures
- Office Equipment
- Motor Vehicle
- Leasehold Improvements
- Plant and Machinery
- Computer Software
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 64.16 |
|
|
1 |
INR 89.19 |
|
Euro |
1 |
INR 78.75 |
INFORMATION DETAILS
|
Information
Gathered by : |
SWT |
|
|
|
|
Analysis Done by
: |
PRY |
|
|
|
|
Report Prepared
by : |
KJL |
SCORE FACTORS
|
DEMERIT POINTS |
|
|
|
--BANK CHARGES |
YES/NO |
NO |
|
--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.