|
|
|
|
Report No. : |
491288 |
|
Report Date : |
14.02.2018 |
IDENTIFICATION DETAILS
|
Name : |
MANJUSHREE TECHNOPACK LIMITED (w.e.f. 21.05.2009) |
|
|
|
|
Formerly Known
As : |
MANJUSHREE EXTRUSIONS LIMITED (w.e.f. 20.12.2007) MANJUSHREE EXTRUSIONS PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
Plot No. 60 E and F, Bommasandra, Industrial Area, Bangalore - 560099,
Karnataka |
|
Tel. No.: |
91-80-43436200 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2017 |
|
|
|
|
Date of
Incorporation : |
13.11.1987 |
|
|
|
|
Com. Reg. No.: |
08-032636 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
INR 137.186 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U67120KA1987PLC032636 |
|
|
|
|
IEC No.: |
Not Available |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
Not Available |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAACM9418K |
|
|
|
|
GSTIN : |
Not Available |
|
|
|
|
Legal Form : |
A Closely Held Public Limited Liability Company. |
|
|
|
|
Line of Business
: |
Subject is engaged in Providing Packaging Solutions, Manufactures and Sells
PET/ Plastics Preforms and Containers. The company has introduced a new Product
named Blow Film during the year. [Registered Activity] |
|
|
|
|
No. of Employees
: |
Not Available |
RATING & COMMENTS
(Mira Inform has adopted New Rating mechanism w.e.f. 23rd
January 2017)
|
MIRA’s Rating : |
A+ |
|
Credit Rating |
Explanation |
Rating Comments |
|
A+ |
Low Risk |
Business dealings permissible with low
risk of default |
|
Maximum Credit Limit : |
USD 8500000 |
|
|
|
|
Status : |
Good |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company incorporated in the year 1987 and it is having good track records. For the financial year 2017, the company has marginal declined in its revenue from operation as compared to previous year and maintained decent profitability margin of 9.56%. Rating takes into consideration sound financial profile of the company marked by healthy networth base and average debt balance sheet. Further, rating also reflects from its established market position supported by improving geographical diversity along with strong customer base and improvement in the revenue as well as profitability during the year. However, rating strength is partially by working capital-intensive nature of operations and intense competition in the fragmented plastic packaging industry. Trade relations are reported as fair. Business is active. Payments terms are seem 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 = A+ |
|
Rating Explanation |
Adequate degree of safety and low credit
risk. |
|
Date |
19.07.2017 |
|
Rating Agency Name |
CRISIL |
|
Rating |
Short Term Rating = A1 |
|
Rating Explanation |
Very strong degree of safety and carry
lowest credit risk. |
|
Date |
19.07.2017 |
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 13.02.2018
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.
LOCATIONS
|
Registered / Corporate
Office and Factory 1 : |
Plot No. 60 E and F, Bommasandra, Industrial Area, Bangalore - 560099,
Karnataka, India |
|
Tel. No.: |
91-80-43436200 |
|
Fax No.: |
91-80-27832245 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Factory 2 : |
71-72, Bidadi Industrial Area, Phase 2, Sector 2, Bidadi, Bangalore - 562109, Karnataka, India |
|
Tel. No.: |
91-80-71116200 |
|
|
|
|
Factory 3 : |
295, 2nd Phase, Harohalli Industrial Area, Kanakapura Taluk, Harohalli, Bangalore- 562135, Karnataka, India |
|
|
|
|
Factory 4 : |
Plot No. 70-71 B, EPIP, Phase 1, Jharmari, Tehsil Baddi, District Solan,
Himachal Pradesh, India |
|
|
|
|
Factory 5 : |
UnitI-No. 143, C - 5, Bommsasndra Industrial Area, Hosur Road, Bangalore - 560099, Karnataka, India |
DIRECTORS
As on 31.03.2017
|
Name : |
Mr. Vimal Kedia |
||||||||||||||||||||||||||||||||
|
Designation : |
Managing Director |
||||||||||||||||||||||||||||||||
|
Address : |
Manjushree Extrusions Limited, 143C5, Bommasandra Industrial Area, Hosur Road, Bangalore – 560099, Karnataka, India |
||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
08.07.1956 |
||||||||||||||||||||||||||||||||
|
Qualification : |
B.Com |
||||||||||||||||||||||||||||||||
|
Date of Appointment : |
25.09.2003 |
||||||||||||||||||||||||||||||||
|
PAN No.: |
AJEPK1288K |
||||||||||||||||||||||||||||||||
|
DIN No.: |
00072923 |
||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||
|
Name : |
Mr. Surendra Kedia |
||||||||||||||||||||||||||||||||
|
Designation : |
Executive Director and Compliance Officer |
||||||||||||||||||||||||||||||||
|
Address : |
Manjushree Extrusions Limited, 143C5, Bommasandra Industrial Area, Hosur Road, Bangalore – 560099, Karnataka, India |
||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
15.04.1963 |
||||||||||||||||||||||||||||||||
|
Qualification : |
B.E. (Chem) |
||||||||||||||||||||||||||||||||
|
Date of Appointment : |
01.04.2010 |
||||||||||||||||||||||||||||||||
|
PAN No.: |
AEGPK2874N |
||||||||||||||||||||||||||||||||
|
DIN No.: |
00072926 |
||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||
|
Name : |
Mr. Rajat Kedia |
||||||||||||||||||||||||||||||||
|
Designation : |
Whole-time Director |
||||||||||||||||||||||||||||||||
|
Address : |
Manjushree Extrusions Limited, 143C5, Bommasandra Industrial Area, Hosur Road, Bangalore – 560099, Karnataka, India |
||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
23.01.1981 |
||||||||||||||||||||||||||||||||
|
Qualification : |
Graduate from Cardiff Business School, UK |
||||||||||||||||||||||||||||||||
|
Date of Appointment : |
01.04.2015 |
||||||||||||||||||||||||||||||||
|
PAN No.: |
AJHPK5442L |
||||||||||||||||||||||||||||||||
|
DIN No.: |
00072940 |
||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||
|
Name : |
Mr. Ankit Kedia |
||||||||||||||||||||||||||||||||
|
Designation : |
Whole-time Director |
||||||||||||||||||||||||||||||||
|
Address : |
Manjushree Extrusions Limited, 143C5, Bommasandra Industrial Area, Hosur Road, Bangalore – 560099, Karnataka, India |
||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
07.04.1984 |
||||||||||||||||||||||||||||||||
|
Qualification : |
Graduation from Western Michingan University and Post Graduation |
||||||||||||||||||||||||||||||||
|
Date of Appointment : |
27.05.2010 |
||||||||||||||||||||||||||||||||
|
PAN No.: |
AJEPK5740N |
||||||||||||||||||||||||||||||||
|
DIN No.: |
00072959 |
||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||
|
Name : |
Mr. G Vamanacharya |
||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||
|
Address : |
4, Shreedhama, 7th Main, Khm Block, R T Nagar, Bangalore – 560032, Karnataka, India |
||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
14.07.1942 |
||||||||||||||||||||||||||||||||
|
Qualification : |
Chartered Accountant |
||||||||||||||||||||||||||||||||
|
Date of Appointment : |
30.09.2003 |
||||||||||||||||||||||||||||||||
|
PAN No.: |
AAGPV4149M |
||||||||||||||||||||||||||||||||
|
DIN No.: |
00246237 |
||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||
|
Name : |
Mr. Narendra Kumar Sarawgi |
||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||
|
Address : |
Flat E-1107, Jakranda Brigade Millenium, J P Nagar, 7th Phase, Puttanhall Bangalore – 560078, Karnataka, India |
||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
19.06.1956 |
||||||||||||||||||||||||||||||||
|
Qualification : |
MBA, M.com., LLB |
||||||||||||||||||||||||||||||||
|
Date of Appointment : |
30.09.2003 |
||||||||||||||||||||||||||||||||
|
PAN No.: |
AHPPS6259M |
||||||||||||||||||||||||||||||||
|
DIN No.: |
01367741 |
||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||
|
Name : |
Mrs. Maya Radheshyam Agarwal |
||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||
|
Address : |
F-503, Mittal Tower, 6.39, M.G. Road, Bangalore - 560001, Karnataka, India |
||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
14.10.1938 |
||||||||||||||||||||||||||||||||
|
Qualification : |
Graduate |
||||||||||||||||||||||||||||||||
|
Date of Appointment : |
27.09.2013 |
||||||||||||||||||||||||||||||||
|
PAN No.: |
ADJPA2970R |
||||||||||||||||||||||||||||||||
|
DIN No.: |
00333648 |
||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||
|
Name : |
Mr. Sunish Sharma |
||||||||||||||||||||||||||||||||
|
Designation : |
Nominee Director |
||||||||||||||||||||||||||||||||
|
Address : |
Flat No. 1902, 19th Floor, The Imperial, South Tower, BB Nakashe Marg, Mumbai – 400034, Maharashtra, India |
||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
25.10.1974 |
||||||||||||||||||||||||||||||||
|
Qualification : |
MBA |
||||||||||||||||||||||||||||||||
|
Date of Appointment : |
20.05.2015 |
||||||||||||||||||||||||||||||||
|
PAN No.: |
ATEPS8733M |
||||||||||||||||||||||||||||||||
|
DIN No.: |
00274432 |
||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||
|
Name : |
Mr. Sanjeev Aga (w.e.f. 16.09.2015) |
||||||||||||||||||||||||||||||||
|
Designation : |
Nominee Director |
||||||||||||||||||||||||||||||||
|
Address : |
1301 Kavita Kunj CHS Limited, Satguru Sanskar, Plot No. 19,TPS IV, 3rd Road, Near Almeida Park, Bandra (West), Mumbai – 400050, Maharashtra, India |
||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
01.02.952 |
||||||||||||||||||||||||||||||||
|
Qualification : |
Post Graduate form IIM Kolkata |
||||||||||||||||||||||||||||||||
|
Date of Appointment : |
14.09.2015 |
||||||||||||||||||||||||||||||||
|
PAN No.: |
AAAPA2497D |
||||||||||||||||||||||||||||||||
|
DIN No.: |
00022065 |
||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||
KEY EXECUTIVES
|
Name : |
Mr. Basant Kumar Mohata |
|
Designation : |
Chief Finance Officer and Company Secretary |
|
Address : |
A-306, 03 Rajarajeshwari Nivas, Near HTMT Office, Bommanhalli, Bangalore – 560068, Karnataka, India |
|
Date of Birth/Age : |
21.07.1972 |
|
Qualification : |
ACS |
|
Date of Appointment : |
05.06.2013 |
|
PAN No.: |
AFMPM1275N |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 31.03.2017
|
Names of Shareholders |
|
No. of Shares |
|
Manjushree Fincap Private Limited. |
|
1807785 |
|
Hitech Creations Private Limited |
|
1722246 |
|
Shruti Financial Services Private Limited |
|
1747983 |
|
Mphinite Solutions Private Limited |
|
1163457 |
|
Ladoga Holdings Private Limited |
|
5204120 |
Equity Share Break up (Percentage of Total Equity)
As on 28.09.2017
|
Category |
Percentage |
|
Promoter – (Individual/ Hindu Undivided
Family – Indian) |
7.51 |
|
Promoter - Bodies
corporate |
49.72 |
|
Public – (Individual/ Hindu
Undivided Family – Indian) |
2.62 |
|
Public – Non-resident Indian (NRI) |
0.06 |
|
Public - Bodies corporate |
40.09 |
|
Public – Others - Clearing members |
0.01 |
|
Total |
100.00 |

BUSINESS DETAILS
|
Line of Business : |
Subject is engaged in Providing Packaging Solutions, Manufactures and
Sells PET/ Plastics Preforms and Containers. The company has introduced a new
Product named Blow Film during the year. [Registered Activity] |
||||||
|
|
|
||||||
|
Products : |
|
||||||
|
|
|
||||||
|
Brand Names : |
Not Available |
||||||
|
|
|
||||||
|
Agencies Held : |
Not Available |
||||||
|
|
|
||||||
|
Exports : |
Not Available |
||||||
|
|
|
||||||
|
Imports : |
Not Available |
||||||
|
|
|
||||||
|
Terms : |
Not Available |
PRODUCTION STATUS NOT AVAILABLE
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Customers : |
|
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
No. of Employees : |
Not Available |
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Bankers : |
|
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Facilities : |
|
|
Auditors : |
|
|
Name : |
Singhvi Dev and Unni Chartered Accountant |
|
Address : |
6th Floor, Trade Centre, 29/4, Race Course Road, Bangalore – 560001, Karnataka, India |
|
Tel. No.: |
91-80-22261371 |
|
Fax No.: |
91-80-22205469 |
|
E-Mail : |
|
|
Website : |
|
|
PAN N Income-tax PAN of auditor or auditor's firm : |
AAEFS6338K |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Enterprises which
are owned, or have significant influence of or are partners with Key
management personnel and their relatives : |
U22110KA1992PTC012732
U51109WB1991PTC051864
U67120KA2003PTC032635
U25200KA2005PTC036900
U72200KA2005PTC036899
U51909KA2009PTC086538
U67120KA2003PTC032637
U51909KA2010PTC086539 |
CAPITAL STRUCTURE
As on 31.03.2017
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
15000000 |
Equity Shares |
INR 10/- each |
INR 150.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
13547700 |
Equity Shares |
INR 10/- each |
INR 135.477 Million |
|
|
Add : Forfeited
shares |
|
INR 1.709
Million |
|
|
Total |
|
INR 137.186 Million |
FINANCIAL DATA
[all figures are
in Rupees 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 |
137.186 |
137.186 |
137.186 |
|
(b) Reserves and Surplus |
2826.423 |
2217.327 |
1672.565 |
|
(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) |
2963.609 |
2354.513 |
1809.751 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
2616.981 |
1208.410 |
1319.998 |
|
(b) Deferred tax liabilities (Net) |
78.116 |
88.240 |
78.393 |
|
(c) Other long-term
liabilities |
121.261 |
1.261 |
1.261 |
|
(d) long-term
provisions |
26.756 |
13.069 |
12.571 |
|
Total Non-current
Liabilities (3) |
2843.114 |
1310.980 |
1412.223 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a) Short-term
borrowings |
1530.235 |
617.787 |
654.036 |
|
(b) Trade
payables |
281.044 |
105.119 |
97.180 |
|
(c) Other
current liabilities |
1245.188 |
466.569 |
716.266 |
|
(d) Short-term
provisions |
49.824 |
36.741 |
87.004 |
|
Total Current
Liabilities (4) |
3106.291 |
1226.216 |
1554.486 |
|
|
|
|
|
|
TOTAL |
8913.014 |
4891.709 |
4776.460 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
4150.133 |
2629.093 |
2116.281 |
|
(ii)
Intangible Assets |
802.993 |
1.999 |
1.588 |
|
(iii) Tangible assets
capital work-in-progress |
155.064 |
26.895 |
213.668 |
|
(iv)
Intangible assets under development |
0.000 |
0.000 |
0.000 |
|
(b) Non-current Investments |
0.000 |
0.000 |
0.000 |
|
(c) Deferred tax assets (net) |
0.000 |
0.000 |
0.000 |
|
(d)
Long-term loans and advances |
91.424 |
110.999 |
282.696 |
|
(e) Other
Non-current assets |
0.000 |
0.000 |
0.000 |
|
Total Non-Current
Assets |
5199.614 |
2768.986 |
2614.233 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a)
Current investments |
0.000 |
0.000 |
0.000 |
|
(b)
Inventories |
1417.952 |
842.662 |
865.319 |
|
(c) Trade
receivables |
1717.122 |
1036.568 |
869.266 |
|
(d) Cash and
bank balances |
100.916 |
37.701 |
46.063 |
|
(e)
Short-term loans and advances |
385.445 |
198.036 |
361.016 |
|
(f) Other
current assets |
91.965 |
7.756 |
20.563 |
|
Total
Current Assets |
3713.400 |
2122.723 |
2162.227 |
|
|
|
|
|
|
TOTAL |
8913.014 |
4891.709 |
4776.460 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
|
SALES |
|
|
|
|
|
Total
Revenue from operations |
6373.621 |
5426.126 |
5245.509 |
|
|
Other Income |
98.050 |
57.673 |
35.105 |
|
|
TOTAL |
6471.671 |
5483.799 |
5280.614 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials
Consumed |
3515.150 |
2788.641 |
2911.157 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
(324.517) |
87.604 |
311.220 |
|
|
Employee benefit expense |
359.781 |
246.744 |
318.856 |
|
|
CSR expenditure |
0.000 |
0.000 |
7.225 |
|
|
Other expenses |
1075.194 |
884.612 |
565.733 |
|
|
Prior period items before tax |
0.000 |
0.000 |
0.601 |
|
|
TOTAL |
4625.608 |
4007.601 |
4114.792 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE INTEREST, TAX,
DEPRECIATION AND AMORTISATION |
1846.063 |
1476.198 |
1165.822 |
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
247.548 |
150.859 |
199.450 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
1598.515 |
1325.339 |
966.372 |
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
789.361 |
453.681 |
472.547 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX |
809.154 |
871.658 |
493.825 |
|
|
|
|
|
|
|
Less |
TAX |
200.058 |
294.291 |
147.282 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX |
609.096 |
577.367 |
346.543 |
|
|
|
|
|
|
|
|
EARNINGS IN FOREIGN
CURRENCY |
|
|
|
|
|
F.O.B. Value of Exports |
303.063 |
478.393 |
606.623 |
|
|
TOTAL EARNINGS |
303.063 |
478.393 |
606.623 |
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
Raw Materials |
164.575 |
164.919 |
NA |
|
|
Components and spare
parts |
2.249 |
2.249 |
NA |
|
|
Capital Goods |
267.076 |
188.341 |
NA |
|
|
TOTAL IMPORTS |
433.900 |
355.509 |
NA |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
44.96 |
42.62 |
25.58 |
CURRENT MATURITIES
OF LONG TERM DEBT DETAILS
|
Particulars |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Maturities of Long term debt |
497.449 |
189.058 |
351.731 |
|
Net cash flows from (used in) operations |
1002.955 |
1446.740 |
1295.834 |
|
Net cash flows from (used in) operating activities |
703.082 |
1117.796 |
1144.256 |
KEY
RATIOS
EFFICIENCY RATIOS
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Average
Collection Days [Sundry Debtors
/ Income * 365] |
|
98.33 |
69.73 |
60.49 |
|
|
|
|
|
|
|
Account Receivables Turnover [Income / Sunday Debtors] |
|
3.71 |
5.23 |
6.03 |
|
|
|
|
|
|
|
Average Payment Days [Sundry Creditors /
Purchases * 365] |
|
29.18 |
13.76 |
12.18 |
|
|
|
|
|
|
|
Inventory Turnover [Operating Income /
Inventories] |
|
1.30 |
1.75 |
1.35 |
|
|
|
|
|
|
|
Asset Turnover [Operating Income / Net Fixed
Assets] |
|
0.36 |
0.56 |
0.50 |
LEVERAGE RATIOS
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Debt Ratio
[(Borrowing + Current Liabilities) / Total Assets] |
|
0.70 |
0.54 |
0.68 |
|
|
|
|
|
|
|
Debt Equity Ratio (Borrowings / NetWorth) |
|
1.57 |
0.86 |
1.29 |
|
|
|
|
|
|
|
Current Liabilities to Networth (Current
Liabilities / NetWorth) |
|
1.05 |
0.52 |
0.86 |
|
|
|
|
|
|
|
Fixed Assets to NetWorth (Net Fixed Assets /
NetWorth) |
|
1.72 |
1.13 |
1.29 |
|
|
|
|
|
|
|
Interest Coverage Ratio [PBIT / Financial
Charges] |
|
7.46 |
9.79 |
5.85 |
PROFITABILITY RATIOS
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Net Profit Margin [(PAT / Sales) * 100] |
(%) |
9.56 |
10.64 |
6.61 |
|
|
|
|
|
|
|
Return on Total Assets [(PAT / Total Assets)
* 100] |
(%) |
6.83 |
11.80 |
7.26 |
|
|
|
|
|
|
|
Return on Investment (ROI) [(PAT / NetWorth)
* 100] |
(%) |
20.55 |
24.52 |
19.15 |
SOLVENCY RATIO
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Ratio
[Current Assets / Current Liabilities] |
|
1.20 |
1.73 |
1.39 |
|
|
|
|
|
|
|
Quick Ratio [(Current Assets - Inventories)
/ Current Liabilities] |
|
0.74 |
1.04 |
0.83 |
|
|
|
|
|
|
|
G-Score Ratio Financial [NetWorth / Total
Assets] |
|
0.33 |
0.48 |
0.38 |
|
|
|
|
|
|
|
G-Score Ratio Debt [Debts / Equity Capital] |
|
33.86 |
14.69 |
16.95 |
|
|
|
|
|
|
|
G-Score Ratio Liquidity [Total Current
Assets / Total Current Liabilities] |
|
1.20 |
1.73 |
1.39 |
Total Liability =
Short-term Debt + Long-term Debt + Current Maturities of Long-term debts
FINANCIAL ANALYSIS
[all figures are
in INR Million]
DEBT EQUITY RATIO
|
Particular |
31.03.2015 |
31.03.2016 |
31.03.2017 |
|
|
(INR
In Million) |
(INR
In Million) |
(INR
In Million) |
|
Share Capital |
137.186 |
137.186 |
137.186 |
|
Reserves & Surplus |
1672.565 |
2217.327 |
2826.423 |
|
Net
worth |
1809.751 |
2354.513 |
2963.609 |
|
|
|
|
|
|
Long-term borrowings |
1319.998 |
1208.410 |
2616.981 |
|
Short term borrowings |
654.036 |
617.787 |
1530.235 |
|
Current maturities of
long-term debts |
351.731 |
189.058 |
497.449 |
|
Total
borrowings |
2325.765 |
2015.255 |
4644.665 |
|
Debt/Equity
ratio |
1.285 |
0.856 |
1.567 |

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 |
5245.509 |
5426.126 |
6373.621 |
|
|
|
3.443 |
17.462 |

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 |
5245.509 |
5426.126 |
6373.621 |
|
Profit/ (Loss) |
346.543 |
577.367 |
609.096 |
|
|
6.61
% |
10.64
% |
9.56
% |

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 |
No |
|
17 |
Details of sister concerns |
Yes |
|
18 |
Major suppliers |
No |
|
19 |
Major customers |
No |
|
20 |
Banking Details |
Yes |
|
21 |
Banking facility details |
Yes |
|
22 |
Conduct of the banking account |
-- |
|
23 |
Financials, if provided |
Yes |
|
24 |
Capital in the business |
Yes |
|
25 |
Last accounts filed at ROC, if applicable |
Yes |
|
26 |
Turnover of firm for last three years |
Yes |
|
27 |
Reasons for variation <> 20% |
-- |
|
28 |
Estimation for coming financial year |
No |
|
29 |
Profitability for last three years |
Yes |
|
30 |
Major shareholders, if available |
Yes |
|
31 |
External Agency Rating, if available |
Yes |
|
32 |
Litigations that the firm/promoter
involved in |
-- |
|
33 |
Market information |
-- |
|
34 |
Payments terms |
No |
|
35 |
Negative Reporting by Auditors in the
Annual Report |
No |
NOTE: Registered office of the company has been
shifted from Plot No. 143 -C5, Bommasandra Industrial Area, Hosur Road, Bangalore
– 560099, Karnataka, India to the present
address w.e.f. 01.01.2013
COMPANY PROFILE AND
BACKGROUND
The company was incorporated in 1987. The registered office of the company is situated in Bommasandra Industrial Area, Bengaluru, Karnataka. The Company is engaged in providing packaging solutions, manufactures and sells PET / Plastics Preforms, Containers and Blow Film during the year. During the year Company has established a new manufacturing unit at Guwahati, Assam. also Company has expanded its manufacturing facility to northern part of India by purchasing on slump sale basis the running manufacturing facilities at Himachal Pradesh, Uttarkand, Delhi and Uttar Pradesh.
FIXED ASSETS
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 64.28 |
|
|
1 |
INR 89.02 |
|
Euro |
1 |
INR 78.93 |
INFORMATION DETAILS
|
Analysis Done by
: |
PRS |
|
|
|
|
Report Prepared
by : |
KJL |
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.