MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

491585

Report Date :

14.02.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

NATURAL SUGAR AND ALLIED INDUSTRIES LIMITED  

 

 

Registered Office :

Sainagar, Ranjani, Tal. Kallam, District : Osmanabad, Osmanabad – 413528, Maharashtra

Tel. No.:

91-2473-265503 / 4 / 5

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

24.11.1998

 

 

Com. Reg. No.:

11-121048

 

 

Capital Investment / Paid-up Capital :

INR 180.920 Million

 

 

CIN No.:

[Company Identification No.]

U72214MH1998PLC121048

 

 

IEC No.:

Not Divulged

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

GSTIN :

27AABCN0874D1ZO

 

 

PAN No.:

[Permanent Account No.]

AABCN0874D

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

The Company is primarily engaged in manufacture and sale of Sugar and its By-Products (Molasses and Bagasse), Spirits including Ethanol, Power, Steel and Milk. (Registered activity and also Confirmed by management)

 

 

No. of Employees :

1000 (Approximately)

 

 

RATING & COMMENTS

(Mira Inform has adopted New Rating mechanism w.e.f. 23rd January 2017)

 

MIRA’s Rating :

A

 

Credit Rating

Explanation

Rating Comments

A

Acceptable Risk

Business dealings permissible with moderate risk of default

 

Status :

Good

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Exist

 

 

Comments :

Natural Sugar and Allied Industries Limited was incorporated in the year 1998. It is manufacturer of Sugar ad Sugar products, Milk and Food Processor.

 

For the financial year 2017, the revenue of the company has decreased by 23.25% but has managed to maintain low profit margin of 0.22%.

 

The sound financial profile of the company is marked by strong networth base along with negligible debt level.

 

The rating takes into consideration the subject’s long track record of business operations along with extensive experience of its promoters.

 

However, rating strengths are partially offset by unfavourable gap between trade payables and trade receivables and low earning per share (EPS) of INR 2.63 against the face value (FV) of INR 100.

 

Business is active. Payments seems to be slow but correct.  

 

In view of aforesaid, the company can be considered for business dealings at usual trade terms and conditions.

 

Note: The correct name of the company is “Natural Sugar and Allied Industrial Limited”. 

 

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

ICRA

Rating

Fund Based = BB-

Rating Explanation

Moderate risk of default.

Date

14.06.2017

 

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 12.02.2018

 

IBBI (Insolvency and Bankruptcy Board of India) LISTING STATUS

 

Subject’s name is not listed in the publicly available IBBI (Insolvency and Bankruptcy Board of India) list as of report date.

 

INFORMATION PARTED BY (GENERAL INFORMATION)

 

Name :

Mr. Vedpathak

Designation :

General Finance Manager

Contact No.:

91-2473-265503

Date :

11.02.2018

 

 

LOCATIONS

 

Registered Office / Factory 1 :

Sainagar, Ranjani, Tal. Kallam, District : Osmanabad, Osmanabad – 413528, Maharashtra, India

Tel. No.:

91-2473-265503 / 4 / 5 / 265700

Mobile No.:

91-7588877567 (Mr. Bhairavnath Thombare)

Fax No.:

91-2473-265600

E-Mail :

naturalaccount@gmail.com

naturalcmd@gmail.com

Website :

www.naturalsugar.in

Location :

Owned

 

 

Correspondence at Corporate Office :

A-70/3, Textile Complex, MIDC, Latur – 413 531, Maharashtra, India

Tel. No.:

91-2382-220818

Fax No.:

91-2473-265600

Email :

nsaisugar@yahoo.co.in

 

 

Factory 2 :

Gunj – Savana, Tal. Mahagaon, District – Yavatmal – 445205, Maharashtra, India

Tel. No.:

91-7236-241353, 241354

 

 

DIRECTORS

 

As on 31.03.2017

 

Name :

Mr. Anil Bhagwanrao Thombare

Designation :

Sainagar Ranjani Tal. Kallam District - Osman Abad Kallam 413528, Maharashtra, India

Address :

Wholetime Director

Date of Birth/Age :

16.07.1966

Date of Appointment :

01.04.2017

PAN No.:

ABXPT9074F

DIN No.:

00002526

Other Directorship:

CIN/FCRN

Company Name

Begin Date

End Date

U01400PN2014PTC152804

NATURAL ORGANIC FRUITS AND VEGETABLES PRODUCER COMPANY LIMITED

13/10/2014

-

U01403MH2011PTC217992

ELLORA NATURAL SEEDS PRIVATE LIMITED

06/01/2012

-

U15331MH2013PTC243019

NATURAL CATTLE FEED PRIVATE LIMITED

06/05/2013

-

U15421PN1998PLC013063

NATURAL SUGAR AND ALLIED INDUSTRIES LIMITED

24/11/1998

-

U40101MH2010PLC206831

NATURAL SOLAR AND ENERGY LIMITED

21/08/2010

-

U51101MH2007PLC170281

NATURAL BAZAR CONSUMERS STORES LIMITED

16/09/2008

-

 

 

Name :

Mr. Lalasaheb Balasaheb Pawar

Designation :

Director

Address :

Sai Nagar, Ranjani Tal, Kallam, Osmanabad – 413 528, Maharashtra, India

Date of Birth/Age :

02.08.1960

Date of Appointment :

16.07.2005

PAN No.:

AQEPP2530L

DIN No.:

00002551

 

 

Name :

Mr. Sunil Ashruba Devne

Designation :

Director

Address :

Sai Nagar, Ranjani Tal, Kallam, Osmanabad – 413 528, Maharashtra, India

Date of Birth/Age :

05.12.1965

Date of Appointment :

28.03.2005

PAN No.:

AKMPD1018M

DIN No.:

00002955

 

 

Name :

Mr. Agatrao Rangnath Patil

Designation :

Director

Address :

Sai Nagar, Ranjani Tal, Kallam, Osmanabad – 413 528, Maharashtra, India

Date of Birth/Age :

10.02.1944

Date of Appointment :

16.07.2005

PAN No.:

AARPP6111G

DIN No.:

00002956

Other Directorship:

CIN/FCRN

Company Name

Begin Date

End Date

U15421PN1998PLC013063

NATURAL SUGAR AND ALLIED INDUSTRIES LIMITED

16/07/2005

-

U15422PN2015PLC154088

GOKUL MAULI SUGARS LIMITED

15/06/2015

-

 

 

Name :

Mr. Bhairavnath Bhagwanrao Thombare

Designation :

Managing Director

Address :

A-8, Sukhar Nagar Co-operative Society, Sus Road, Pashan, Pune – 411 021, Maharashtra

Date of Birth/Age :

24.04.1953

Date of Appointment :

01.02.2017

PAN No.:

AAOPT9029J

DIN No.:

00022391

Other Directorship:

CIN/FCRN

Company Name

Begin Date

End Date

U01400PN2014PTC152804

NATURAL ORGANIC FRUITS AND VEGETABLES PRODUCER COMPANY LIMITED

13/10/2014

-

U01403MH2011PTC217992

ELLORA NATURAL SEEDS PRIVATE LIMITED

06/01/2012

-

U01403MH2014PTC258586

NATURAL ORGANIC FARM PRODUCER COMPANY LIMITED

09/10/2014

-

U15421PN1998PLC013063

NATURAL SUGAR AND ALLIED INDUSTRIES LIMITED

24/11/1998

-

U40101MH2010PLC206831

NATURAL SOLAR AND ENERGY LIMITED

21/08/2010

-

U67120PN2005PTC020287

SAIBABA SECURITIES PRIVATE LIMITED

14/02/2005

-

 

 

Name :

Mr. Pandurang Sahebrao Awad

Designation :

Director

Address :

Sai Nagar, Ranjani Tal, Kallam, Osmanabad – 413 528, Maharashtra, India

Date of Birth/Age :

04.09.1959

Date of Appointment :

16.07.2005

PAN No.:

AJBPA2890C

DIN No.:

00242574

Other Directorship:

CIN/FCRN

Company Name

Begin Date

End Date

U01400PN2014PTC152804

NATURAL ORGANIC FRUITS AND VEGETABLES PRODUCER COMPANY LIMITED

13/10/2014

-

 

 

Name :

Mr. Bibhishan Krishna Bhatlavande

Designation :

Director

Address :

Sai Nagar, Ranjani Tal, Kallam, Osmanabad – 413 528, Maharashtra, India

Date of Birth/Age :

08.08.1950

Date of Appointment :

16.07.2005

PAN No.:

ADNPB1409N

DIN No.:

00273767

 

 

Name :

Mr. Pratibha Bhairavnath Thombare

Designation :

Director

Address :

Sai Nagar, Ranjani Tal, Kallam, Osmanabad – 413 528, Maharashtra, India

Date of Birth/Age :

11.01.1956

Date of Appointment :

29.04.2007

PAN No.:

ABVPT3011A

DIN No.:

01171135

Other Directorship:

CIN/FCRN

Company Name

Begin Date

End Date

U40101MH2010PLC206831

NATURAL SOLAR AND ENERGY LIMITED

21/08/2010

-

U67120PN2005PTC020287

SAIBABA SECURITIES PRIVATE LIMITED

14/02/2005

-

 

 

Name :

Mr. Balaji Bajirao Tat

Designation :

Director

Address :

215, Z. P. Shalecha Parisar, Apegaon, Taluka Ambajogai, District Beed, Ambajogai – 413 517, Maharashtra, India

Date of Birth/Age :

09.07.1976

Date of Appointment :

19.09.2009

PAN No.:

AJEPT5620J

DIN No.:

02747299

Other Directorship:

CIN/FCRN

Company Name

Begin Date

End Date

U01400PN2014PTC152804

NATURAL ORGANIC FRUITS AND VEGETABLES PRODUCER COMPANY LIMITED

13/10/2014

-

U01403MH2014PTC258586

NATURAL ORGANIC FARM PRODUCER COMPANY LIMITED

09/10/2014

-

 

 

Name :

Mr. Harshal Bhairavnath Thombare

Designation :

Wholetime Director

Address :

H.No.2a/83, Vikram Nagar, Latur – 413531, Maharashtra, India

Date of Birth/Age :

03.12.1983

Date of Appointment :

01.10.2015

PAN No.:

AEGPT6779K

DIN No.:

03176256

Other Directorship:

CIN/FCRN

Company Name

Begin Date

End Date

U01403MH2011PTC217992

ELLORA NATURAL SEEDS PRIVATE LIMITED

06/01/2012

-

U01403MH2014PTC258586

NATURAL ORGANIC FARM PRODUCER COMPANY LIMITED

09/10/2014

-

 

 

KEY EXECUTIVES

 

Name :

Mr. Vedpathak

Designation :

General Finance Manager

 

 

Name :

Mr. Shekhar Vishnupant Shende

Designation :

Company Secretary

Address :

34, Panchdeep Nagar Wardha Road, Nagpur - 440025, Maharashtra, India

Date of Appointment :

01.06.2017

PAN No.:

AMYPS9862N

 

 

Name :

Mr. Suryakant Uddhavrao Vedpathak

Designation :

Chief Finance Officer

Address :

Yogeshwari Nagari, Revati Apartment, Flat No.14, Ring Road, Ambajogai Ambajogai – 431517, Maharashtra, India

Date of Birth/Age :

11.11.1959

Date of Appointment :

01.01.2015

PAN No.:

ACWPV1140Q

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 31.03.2017

 

SHAREHOLDERS DETAIL FILES ATTACHED

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 29.09.2017

 

Category

Percentage

Promoter – (Individual/ Hindu Undivided Family – Indian)

8.91

Public  – (Individual/ Hindu Undivided Family – Indian)

75.90

Public - Bodies corporate

15.19

Total

100.00

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

The Company is primarily engaged in manufacture and sale of Sugar and its By-Products (Molasses and Bagasse), Spirits including Ethanol, Power, Steel and Milk. (Registered activity and also Confirmed by management)

 

 

Products :

Item Code No.

Product Description

17011190

Sugar

170199.02 / 170199.09

White Crystal Sugar

IS.323/1959

Rectified Spirit

IS.6613/1972

Extra Neutral Alcohol

9961122

Milk and Milk Product

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Cash and Cheque

 

 

Purchasing :

Cash and Cheque

 

PRODUCTION STATUS NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Divulged

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

--

 

 

Customers :

 

Reference :

Not Divulged

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

--

 

 

No. of Employees :

1000 (Approximately)

 

 

Bankers :

Bank Name

TJSB Sahakari Bank Limited

Branch

Mitkari Niwas, Nandi Stop, Ausa Road, Latur – 413512, Maharashtra, India

Person Name (With Designation)

--

Contact Number

--

Name of Account Holder

--

Account Number

--

Account Since (Date/Year of Account Opening)

--

Average Balance Maintained (If Possible)

--

Credit Facilities Enjoyed (If any)

--

Account Operation

--

Remarks (If any)

--

 

 

Facilities :

Secured Loan

31.03.2017

(INR in Million)

31.03.2016

(INR in Million)

Long-term Borrowings

 

 

Rupee term loans from banks

191.428

308.735

 

 

 

Short-term borrowings

 

 

Loans repayable on demand from banks

536.808

1412.306

Total

728.236

1721.041

 

Auditors :

 

Name :

S H Kocheta and Associates

Chartered Accountants

Address :

H. No. R-6/501-B Darda Complex Subash Chowk, Latur – 413 512, India

PAN N Income-tax PAN of auditor or auditor's firm :

ABSFS6551P

 

 

Secretarial Audit Report :

 

Name :

Manoj H Shah  and Associates

Address :

Shop No. 1 and 2, B-5 New Mani Ratna Co-operative Society Limited, Arnyashwer Corner, Pune 411 009, Maharashtra, India

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates:

  • Sai Baba Securities Private Limited, India
  • Shri Sai Gramin B.Sheti Patsanstha, India
  • NSAI Multistate Co-Operative Credit Society Limited, India
  • Natural Bazar Consumer Stores Limited, India
  • Natural Cattle Feed Private Limited, India
  • Sai Sarvangin Vikas Pratishtan, India

 

 

Company in which KMP Relatives of KMP can exercise significant influence

  • Natural Solar and Energy Limited
  • Ellora Natural Seed Private Limited
  • Natural Organic and Vegetables Producer Company Limited.
  • Natural Organic Producer Company Limited

 

 

CAPITAL STRUCTURE

 

As on 31.03.2017

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2000000

Equity Shares

INR 100/- each

INR 200.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1809200

Equity Shares

INR 100/- each

INR 180.920 Million

 

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in INR Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2017

31.03.2016

31.03.2015

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

180.920

180.920

180.920

(b) Reserves and Surplus

973.424

968.660

937.758

(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)

1154.344

1149.580

1118.678

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

451.602

351.146

417.568

(b) Deferred tax liabilities (Net)

36.202

31.257

0.137

(c) Other long-term liabilities

15.974

15.939

13.957

(d) long-term provisions

4.210

4.211

4.622

Total Non-current Liabilities (3)

507.988

402.553

436.284

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short-term borrowings

735.234

1511.806

2016.259

(b) Trade payables

84.497

138.838

312.721

(c) Other current liabilities

612.705

446.912

308.610

(d) Short-term provisions

10.865

30.719

1.634

Total Current Liabilities (4)

1443.301

2128.275

2639.224

 

 

 

 

TOTAL

3105.633

3680.408

4194.186

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

2047.134

1401.497

1392.915

(ii) Intangible Assets

0.090

0.090

0.090

(iii) Tangible assets capital work-in-progress

3.849

546.981

69.779

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

2.409

2.409

2.409

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d) Long-term loans and advances

24.359

32.349

28.773

(e) Other Non-current assets

0.000

2.498

2.050

Total Non-Current Assets

2077.841

1985.824

1496.016

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

874.060

1494.809

2355.489

(c) Trade receivables

4.614

10.864

27.877

(d) Cash and bank balances

18.563

79.873

161.828

(e) Short-term loans and advances

86.081

72.172

113.249

(f) Other current assets

44.474

36.866

39.727

Total Current Assets

1027.792

1694.579

2698.170

 

 

 

 

TOTAL

3105.633

3680.408

4194.186

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

Revenue from operations

2136.809

2784.448

2691.804

 

Other Income

3.806

4.130

2.843

 

TOTAL

2140.615

2788.578

2694.647

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

961.362

1167.606

1975.054

 

Purchases of Stock-in-Trade

54.208

79.154

116.968

 

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

611.834

842.082

90.663

 

Employee benefit expense

126.081

112.253

114.675

 

CSR expenditure

0.323

0.076

2.563

 

Other expenses

213.541

275.493

305.765

 

Exceptional items before tax

(5.178)

(8.531)

(69.496)

 

TOTAL

1962.171

2468.133

2536.192

 

 

 

 

 

 

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

178.444

320.445

158.455

 

 

 

 

 

Less

FINANCIAL EXPENSES

96.259

166.123

187.180

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

82.185

154.322

(28.725)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

76.733

70.504

70.001

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

5.452

83.818

(98.726)

 

 

 

 

 

Less

TAX

0.689

31.120

(57.749)

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

4.763

52.698

(40.977)

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE

BROUGHT FORWARD

81.010

55.378

97.764

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

Transfer to General Reserve

0.000

5.270

0.000

 

Dividends proposed to be distributed to equity

shareholders

0.000

18.092

0.000

 

Tax on Dividend

0.000

3.704

1.409

 

Total

0.000

27.066

1.409

 

 

 

 

 

 

Balance Carried to the B/S

85.773

81.010

55.378

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

2.63

29.13

(22.65)

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2017

31.03.2016

31.03.2015

Current Maturities of Long term debt

192.709

146.507

64.389

Net cash flows from (used in) operations

858.524

1127.841

255.363

Net cash flows from (used in) operating activities

860.087

1128.127

254.363

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Average Collection Days

(Sundry Debtors / Income * 365 Days)

0.79

1.42

3.78

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

463.21

256.30

96.56

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

30.37

40.65

54.56

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

0.20

0.21

0.07

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

0.09

0.16

0.11

 

 

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.67

0.71

0.74

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

1.20

1.75

2.23

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

1.25

1.85

2.36

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

1.78

1.70

1.31

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

1.85

1.93

0.85

 

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin

((PAT / Sales) * 100)

%

0.22

1.89

(1.52)

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

0.15

1.43

(0.98)

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

0.41

4.58

(3.66)

 

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

0.71

0.80

1.02

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

0.11

0.09

0.13

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.37

0.31

0.27

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

7.63

11.11

13.81

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

0.71

0.80

1.02

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

 

 

FINANCIAL ANALYSIS

[all figures are INR Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2015

31.03.2016

31.03.2017

 

(INR In Million)

(INR In Million)

(INR In Million)

Share Capital

180.920

180.920

180.920

Reserves & Surplus

937.758

968.660

973.424

Net worth

1118.678

1149.580

1154.344

 

 

 

 

Long-term borrowings

417.568

351.146

451.602

Short term borrowings

2016.259

1511.806

735.234

Current maturities of long-term debts

64.389

146.507

192.709

Total borrowings

2498.216

2009.459

1379.545

Debt/Equity ratio

2.233

1.748

1.195

 

 

 

 

 

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

2691.804

2784.448

2136.809

 

0.000

3.442

(23.259)

 

 

 

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

2691.804

2784.448

2136.809

Profit/ (Loss)

(40.977)

52.698

4.763

 

(1.52 %)

1.89 %

0.22 %

 

 

 

LEGAL CASES

 

LITIGATION DETAILS

Bench:- Bombay

Presentation Date: 20.11.2017

Lodging No:-

MCAST/32280/2017

Failing Date:-

20.11.2017

 

 

Petitioner:-

THE STATE OF MAHARASHTRA THR. ITS

Respondent:-

NATURAL SUGAR AND ALLIED INDUSTRIES LIMITED

Petn.Adv:-

GOVERNMENT PLEADER WRIT CELL (12390)

 

District:-

MUMBAI

Bench:-

DIVISION

Status:-

Pre-Admission

Stage:-

FOR ORDERS

Next Date:-

12.02.2017

Coram :-

REGITRAT (JUDICIAL II [AO])

Last Date:-

22.01.2018

Stage:-

FOR ORDERS

Last Coram:-

REGITRAT (JUDICIAL II [AO])

Act:-

Constitution of India

 

 

 

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

Yes

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

Yes

33

Market information

--

34

Payments terms

No

35

Negative Reporting by Auditors in the Annual Report

No

 

 

 

 

 

CORPORATE INFORMATION

 

Subject (the Company) is a public Company domiciled in India and incorporated under the provision of the Companies Act, 1956. Its shares are not listed on any Stock exchanges in India. The Company is primarily engaged in manufacture and sale of Sugar and its By-Products (Molasses and Bagasse), Spirits including Ethanol, Power, Steel and Milk. The Company Presently has manufacturing facilities at Ranjani, District Osmanabad in the State of Maharashtra. During The Year Company has not produced steel.

 

 

PERFORMANCE OF OPERATIONS AND FUTURE PROSPECTS:

 

The Company is working under six divisions namely Sugar Division, Power Division (Co-Gen), Steel Division (Ferro Manganese), Distillery Division, Bio-Gas and Bio-compost Division, and Dairy Division. The net profit after tax was slightly decreased during the financial. The reason was that the Company’s Unit No. 1 at Sainagar Ranjani was not operated for whole crushing season 2016-17 due to the non availability of sugar cane in the said area and drought conditions. The individual performance of each division was as under:

 

 

UNSECURED LOAN

 

Unsecured Loan

31.03.2017

(INR in Million)

31.03.2016

(INR in Million)

Long-term Borrowings

 

 

Term loans from others

260.174

42.411

 

 

 

Short-term borrowings

 

 

Loans repayable on demand from others

198.426

99.500

 

 

 

Total

458.600

141.911

 

 

INDEX OF CHARGES:

 

SNo

SRN

Charge Id

Charge Holder Name

Date of Creation

Date of Modification

Date of Satisfaction

Amount

Address

1

G75863340

100151959

TJSB Sahakari Bank Ltd

09/01/2018

-

-

500000000.0

Mitkari Niwas, Nandi Stop,Ausa Road,LaturMH413512IN

2

C69230118

10600767

Bank of Baroda

24/09/2015

-

-

92700000.0

Latur BranchLovina BuildingLaturMH413512IN

3

C69230597

10600773

Bank of Baroda

24/09/2015

-

-

200000000.0

Latur BranchLovina BuildingLaturMH413512IN

4

C48544142

10558367

Bank of Baroda

14/01/2015

-

-

37500000.0

Latur BranchLaturMH413531IN

5

C25696113

10523831

Bank of Baroda

22/05/2014

-

-

239700000.0

Latur BranchLaturMH431531IN

6

C57810509

10399280

Bank of Maharashtra

21/12/2012

19/06/2015

-

350000000.0

Hanuman Chowk, Kamdar Road,Kiriti Mansion.LaturMH413512IN

7

B70732185

10428863

Bank Of Baroda

23/10/2012

-

-

250000000.0

LATUR BRANCHLATURLATURMH431512IN

8

B07120520

10272638

BANK OF BARODA

05/02/2011

-

-

5000000.0

P.B.No.17, Lovina, Chandranagar, Kakusheth,Uka Road, LaturLaturMH413512IN

9

B07120710

10272639

BANK OF BARODA

05/02/2011

-

-

32500000.0

P.B.No.17, Lovina, Chandranagar, Kakusheth,Uka Road, LaturLaturMH413512IN

10

C48545289

10087118

Bank of Baroda

24/12/2007

04/03/2015

-

1050000000.0

Latur BranchLaturMH413531IN

 

 

CONTINGENT LIABILITIES:

(INR in million)

PARTICULARS

31.03.2017

31.03.2016

Claims against company not acknowledged as debt

72.535

87.331

Other money for which company is contingently liable

296.508

980.764

 

 

FIXED ASSETS

 

  • Land
  • Building
  • Plant and equipment
  • Furniture and fixtures
  • Vehicles
  • Motor vehicles
  • Office equipment

 

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 64.36

UK Pound

1

INR 89.71

Euro

1

INR 78.89

 

 

INFORMATION DETAILS

 

Information Gathered by :

PJA

 

 

Analysis Done by :

VRS

 

 

Report Prepared by :

SUJ


 

SCORE FACTORS

 

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

YES

--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.