MIRA INFORM REPORT

 

 

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 :

majushreeinnovation@vsnl.net

bkmohata@manjushreeindia.com

info@manjushreeindia.com  

Website :

http://www.manjushreeindia.com

http://www.recycleright.in

 

 

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:

CIN/FCRN

Company Name

Begin Date

End Date

U67120KA2003PTC032635

MANJUSHREE FINCAP PRIVATE LIMITED

27/09/2015

-

U67120KA2003PTC032637

SHRUTI FINANCIAL SERVICES PRIVATE LIMITED

25/09/2003

-

U51109WB1991PTC051864

JINVANI TRADING & INVESTMENT COMPANY PRIVATE LIMITED

22/09/2014

-

U51909KA2009PTC086538

PRAPTI VINIMAY PRIVATE LIMITED

22/09/2014

-

U51909KA2010PTC086539

SNT MERCHANTS PRIVATE LIMITED

27/09/2014

-

 

 

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:

CIN/FCRN

Company Name

Begin Date

End Date

U67120KA2003PTC032635

MANJUSHREE FINCAP PRIVATE LIMITED.

25/09/2003

-

U67120KA2003PTC032637

SHRUTI FINANCIAL SERVICES PRIVATE LIMITED

25/09/2015

-

U51109WB1991PTC051864

JINVANI TRADING & INVESTMENT COMPANY PVT LTD

22/09/2014

-

U51909KA2009PTC086538

PRAPTI VINIMAY PRIVATE LIMITED

22/09/2014

-

U51909KA2010PTC086539

SNT MERCHANTS PRIVATE LIMITED

27/09/2014

-

 

 

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:

CIN/FCRN

Company Name

Begin Date

End Date

U67120KA2003PTC032635

MANJUSHREE FINCAP PRIVATE LIMITED

27/09/2015

-

U67120KA2003PTC032637

SHRUTI FINANCIAL SERVICES PRIVATE LIMITED

25/09/2015

-

 

 

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:

CIN/FCRN

Company Name

Begin Date

End Date

U72200KA2005PTC036899

MPHINITE TECHNOLOGIES PRIVATE LIMITED

19/12/2005

-

U25200KA2005PTC036900

MPHINITE SOLUTIONS PRIVATE LIMITED

19/12/2005

-

U72200KA2007PTC044744

INNOVERSANT SOLUTIONS PRIVATE LIMITED

20/12/2007

-

 

 

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:

CIN/FCRN

Company Name

Begin Date

End Date

U24119KA1985PTC006763

JAIRAMDASS AND SONS PRIVATE LIMITED

11/03/1985

-

U51909KA1985PTC006652

JESONS TECHNOLOGIES PRIVATE LIMITED

25/01/1985

-

U72900KA1993PTC014558

INFOMART (INDIA) PRIVATE LIMITED

20/07/1993

-

U31909KA1997PTC022818

SAMTRON INDIA PRIVATE LIMITED

24/09/1997

-

 

 

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:

CIN/FCRN

Company Name

Begin Date

End Date

U63000MH2007PLC173466

MAHINDRA LOGISTICS LIMITED

19/03/2014

-

 

 

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:

CIN/FCRN

Company Name

Begin Date

End Date

U63000MH2007PLC173466

MAHINDRA LOGISTICS LIMITED

19/03/2014

-

L22120MH2004PLC285453

UFO MOVIEZ INDIA LIMITED

20/11/2014

-

L55101TN1996PLC036595

MAHINDRA HOLIDAYS & RESORTS INDIA LIMITED

29/07/2013

-

U72900MH1996PLC104693

LARSEN & TOUBRO INFOTECH LIMITED

09/11/2016

-

L24100MH1969PLC014336

PIDILITE INDUSTRIES LIMITED

01/09/2015

-

L99999MH1946PLC004768

LARSEN AND TOUBRO LIMITED

26/08/2016

-

L32100GJ1996PLC030976

IDEA CELLULAR LIMITED

01/04/2011

-

 

 

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 :

Item Code No.

Product Description

39076000

Pet Stretch Blow Moulded Containers

25202

PET / PP Jars, Bottles, Preforms Closures and Shrink Film

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

Not Available

 

PRODUCTION STATUS NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Available

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

--

 

 

Customers :

Reference :

Not Available

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

--

 

 

No. of Employees :

Not Available

 

 

Bankers :

Bank Name

State Bank of India

Branch

Industrial Finance Branch 61, Residency Plaza, Residency Road, Bangalore - 560025, Karnataka, India

Person Name (With Designation)

--

Contact Number

--

Name of Account Holder

--

Account Number

--

Account Since (Date/Year of Account Opening)

--

Average Balance Maintained (If Possible)

--

Credit Facilities Enjoyed (If any)

--

Account Operation

--

Remarks (If any)

--

 

 

Facilities :

Secured Loan

31.03.2017

(INR in Million)

31.03.2016

(INR in Million)

Long-term Borrowings

 

 

Rupee term loans from banks

2616.981

1208.410

 

 

 

Short-term borrowings

 

 

Rupee term loans from banks

1530.235

617.787

 

 

 

Total

4147.216

1826.197

 

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 :

info@sduca.com

Website :

www.sduca.com 

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 :

  • Hitech Creations Private Limited

U22110KA1992PTC012732

 

  • Jinvani Trading and Investment Company Private Limited

U51109WB1991PTC051864

 

  • Manjushree Fincap Private Limited, India

U67120KA2003PTC032635

 

  • Mphinite Solutions Private Limited

U25200KA2005PTC036900

 

  • Mphinite Technologies Private Limited

U72200KA2005PTC036899

 

  • Prapti Vinimay Private Limited

U51909KA2009PTC086538

 

  • Shruti Financial Services Private Limited

U67120KA2003PTC032637

 

  • SNT Merchants Private Limited

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.

 

 

INDEX OF CHARGES: NO CHARGES EXIST FOR THE COMPANY

 

 

 

FIXED ASSETS

 

  • Land
  • Buildings
  • Furniture and fixtures
  • Vehicles
  • Computer equipments

 


 

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

UK Pound

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)

 

 

 

 

 

 

 

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.