|
|
|
MIRA INFORM REPORT
|
Report No. : |
494436 |
|
Report Date : |
24.02.2018 |
IDENTIFICATION DETAILS
|
Name : |
SAVEX TECHNOLOGIES PRIVATE LIMITED (w.e.f. 24.04.2015) |
|
|
|
|
Formerly Known
As : |
SAVEX COMPUTERS PRIVATE LIMITED (w.e.f. 26.02.2015) SAVEX COMPUTERS LIMITED (w.e.f. 01.07.1994) SAVEX
TECHNOLOGIES PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
124-B, Maker Chambers III, Nariman Point, Mumbai-400021, Maharashtra |
|
Tel. No.: |
91-22-22799999 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2017 |
|
|
|
|
Date of
Incorporation : |
16.02.1988 |
|
|
|
|
Com. Reg. No.: |
11-046237 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
INR 40.000 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U31909MH1988PTC046237 |
|
|
|
|
IEC No.: [Import-Export Code No.] |
Not Available |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
Not Available |
|
|
|
|
GSTN : [Goods & Service Tax
Registration No.] |
Not Divulged |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAACS5547H |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Subject is engaged into the business of Distribution and Trading of Electronic goods like Information Technology Products and Mobile Phones. (Registered activity) |
|
|
|
|
No. of Employees
: |
Information declined by the management |
RATING & COMMENTS
(Mira Inform has adopted New Rating mechanism w.e.f. 23rd January
2017)
|
MIRA’s Rating : |
A+ |
|
Credit Rating |
Explanation |
Rating Comments |
|
A+ |
Low Risk |
Business dealings permissible with low
risk of default |
|
Status : |
Good |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company incorporated in the year 1988 and it is having good track. It is involved in the distribution of branded computers, computer peripherals, mobile phones and accessories through a network of sales office branches spread across the country. For the financial year 2017, the company has healthy increased its revenue from operation as compared to previous year and maintained average profitability margin of 1.56%. Rating takes into consideration sound financial profile of the company marked by healthy networth base and low debt balance sheet. Further, rating also reflects from its experience management team, established relationship with its key vendors along with favourable market position and healthy improvement in the revenue as well as profitability profile during the year. However, rating strength is partially by revenues are susceptible to the performance of its key vendors, given the stiff competition amongst these mobile and IT product original equipment manufacturers. 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 (30.09.2017) |
Current Rating (31.12.2017) |
|
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 |
|
Rating |
Long Term Rating = A+ |
|
Rating Explanation |
Adequate degree of safety and low credit risk |
|
Date |
16.02.2018 |
|
Rating Agency Name |
ICRA RATING |
|
Rating |
Short Term Rating = A1+ |
|
Rating Explanation |
Very strong degree of safety and carry lowest credit risk |
|
Date |
16.02.2018 |
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 24.02.2018.
IBBI (Insolvency and Bankruptcy Board of India) LISTING STATUS
Subject’s name is not listed in the publicly
available IBBI (Insolvency and Bankruptcy Board of India) list as of report
date.
INFORMATION DENIED
Management Non-Cooperative (Tel. No.: 91-22-22881616)
LOCATIONS
|
Registered
Office/ Head Office : |
124-B, Maker Chambers III, Nariman Point, Mumbai-400021, Maharashtra,
India |
|
Tel. No.: |
91-22-22799999 / 22881616 / 22799901 |
|
Fax No.: |
91-22-22041656 / 22799967 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Branch Offices : |
Located at :
|
DIRECTORS
As on 31.03.2017
|
Name : |
Ms. Raunak Anil Jagasia |
|
Designation : |
Whole-Time Director |
|
Address : |
16/A, Soona Mahal, Marine Drive, Mumbai-400020, Maharashtra,
India |
|
Date of Birth/Age : |
AFRPJ4475N |
|
Date of
Appointment : |
01.11.2013 |
|
PAN No.: |
16.06.1986 |
|
DIN No.: |
00031551 |
|
|
|
|
Name : |
Mr. Anil Ishwarlal Jagasia |
|
Designation : |
Managing Director |
|
Address : |
16, Soona Mahal, Netaji Subhash Road, Churchgate, Cuff Parade, Mumbai-400020,
Maharashtra, India |
|
Date of Birth/Age : |
24.08.1960 |
|
Date of
Appointment : |
16.02.1988 |
|
PAN No.: |
ADHPJ5576A |
|
DIN No.: |
00031579 |
|
|
|
|
Name : |
Ms. Anuradha Anil Jagasia |
|
Designation : |
Whole-Time Director |
|
Address : |
16, Soona Mahal, 143, Marine Drive, Mumbai-400020, Maharashtra,
India |
|
Date of Birth/Age : |
ACYPJ3749F |
|
Date of
Appointment : |
16.02.1988 |
|
PAN No.: |
15.06.1962 |
|
DIN No.: |
00031603 |
|
|
|
|
Name : |
Mr. Jayant Harkisandas Goradia |
|
Designation : |
Whole-Time Director |
|
Address : |
203, Asha Niketan, 45, Baptista Road, Vile Parle (West),
Mumbai-400056, Maharashtra, India |
|
Date of Birth/Age : |
04.09.1960 |
|
Date of
Appointment : |
23.10.2001 |
|
PAN No.: |
AABPG2007J |
|
DIN No.: |
00031623 |
|
|
|
|
Name : |
Mr. Devang Achyut Pandya |
|
Designation : |
Whole-Time Director |
|
Address : |
13, Vora Bhavan, Matunga Maheshwari Udhyan, Matunga, Mumbai-400019,
Maharashtra, India |
|
Date of Birth/Age : |
05.06.1964 |
|
Date of Appointment
: |
01.10.2009 |
|
PAN No.: |
AABPP7117J |
|
DIN No.: |
00576033 |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 31.03.2017
|
Names of Shareholders |
|
No. of Shares |
|
Anil I. Jagasia |
|
199100 |
|
Anil I. Jagasia Jointly with Anuradha A. Jagasia |
|
3598200 |
|
Anuradha I. Jagasia |
|
200 |
|
Anuradha A. Jagasia Jointly with Anil Jagasia |
|
600 |
|
Deepak L. Dudhane |
|
200 |
|
Deepak L. Dudhane Jointly with Sreedhara D. Dudhane |
|
600 |
|
Raunak A. Jagasia |
|
50000 |
|
Raunak A. Jagasia Jointly with Anuradha A. Jagasia |
|
150000 |
|
Ravindra L. Dudhane |
|
200 |
|
Ravindra L. Dudhane Jointly with Anita R. Dudhane |
|
600 |
|
Savitri I. Jagasia |
|
100 |
|
Devang A. Pandya |
|
100 |
|
Jayant H. Goradia |
|
100 |
|
|
|
|
|
Total |
|
4000000 |
Equity Share Break up (Percentage of Total Equity)
As on 29.09.2017
|
Category |
Percentage |
|
Promoter – (Individual/ Hindu Undivided
Family – Indian) |
100.00 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Subject is engaged into the business of Distribution and
Trading of Electronic goods like Information Technology Products and Mobile Phones.
(Registered activity) |
||||
|
|
|
||||
|
Products : |
|
||||
|
|
|
||||
|
Brand Names : |
Not Divulged |
||||
|
|
|
||||
|
Agencies Held : |
Not Divulged |
||||
|
|
|
||||
|
Exports : |
Not Divulged |
||||
|
|
|
||||
|
Imports : |
Not Divulged |
||||
|
|
|
||||
|
Terms : |
Not Divulged |
PRODUCTION STATUS NOT AVAILABLE
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Customers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
No. of Employees : |
Information declined by the management |
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Bankers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Facilities : |
|
|
Auditors : |
|
|
Name : |
P H Chhugani and Associates Chartered Accountants |
|
Address : |
C-702, Niharika Chs Limited, Smt Gladys Alvares Road Off Pokhran Road, Thane, Maharashtra, India |
|
PAN N Income-tax PAN of auditor or auditor's firm : |
AAWPC3079P |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Subsidiaries : |
Savex Singapore Pte Limited, Singapore |
CAPITAL STRUCTURE
As on 31.03.2017
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
10000000 |
Equity Shares |
INR 10/- each |
INR 100.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
4000000 |
Equity Shares |
INR 10/- each |
INR 40.000
Million |
|
|
|
|
|
FINANCIAL DATA
[all figures are
in INR Million]
ABRIDGED
BALANCE SHEET
|
SOURCES OF FUNDS |
31.03.2017 |
31.03.2016 |
31.03.2014 |
|
|
|
|
|
|
I.
EQUITY AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
40.000 |
40.000 |
40.000 |
|
(b) Reserves &
Surplus |
6156.529 |
4866.505 |
3888.672 |
|
(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) |
6196.529 |
4906.505 |
3928.672 |
|
|
|
|
|
|
(3) Non-Current
Liabilities |
|
|
|
|
(a) long-term borrowings |
197.879 |
197.879 |
195.379 |
|
(b) Deferred tax
liabilities (Net) |
0.000 |
0.000 |
0.000 |
|
(c) Other long term
liabilities |
0.000 |
0.000 |
0.000 |
|
(d) long-term provisions |
0.000 |
15.645 |
0.000 |
|
Total Non-current
Liabilities (3) |
197.879 |
213.524 |
195.379 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
3651.665 |
3336.809 |
3202.592 |
|
(b) Trade payables |
1560.921 |
714.377 |
1350.585 |
|
(c) Other current
liabilities |
385.718 |
286.344 |
281.559 |
|
(d) Short-term provisions |
100.375 |
0.000 |
79.787 |
|
Total Current Liabilities
(4) |
5698.679 |
4337.530 |
4914.523 |
|
|
|
|
|
|
TOTAL |
12093.087 |
9457.559 |
9038.574 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
92.604 |
95.092 |
91.417 |
|
(ii) Intangible Assets |
11.344 |
19.729 |
11.125 |
|
(iii) Capital
work-in-progress |
1.230 |
0.000 |
11.915 |
|
(iv) Intangible assets
under development |
0.000 |
0.000 |
0.000 |
|
(b) Non-current
Investments |
6.811 |
6.812 |
6.251 |
|
(c) Deferred tax assets
(net) |
6.511 |
3.929 |
2.262 |
|
(d) Long-term Loan and Advances |
354.185 |
214.953 |
195.293 |
|
(e) Other Non-current
assets |
0.010 |
0.010 |
0.010 |
|
Total Non-Current Assets |
472.695 |
340.525 |
318.273 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
0.000 |
0.000 |
0.000 |
|
(b) Inventories |
5624.229 |
4367.965 |
4652.515 |
|
(c) Trade receivables |
5790.171 |
4576.898 |
3631.757 |
|
(d) Cash and cash
equivalents |
21.285 |
20.187 |
84.796 |
|
(e) Short-term loans and
advances |
155.644 |
136.584 |
340.743 |
|
(f) Other current assets |
29.063 |
15.400 |
10.490 |
|
Total Current Assets |
11620.392 |
9117.034 |
8720.301 |
|
|
|
|
|
|
TOTAL |
12093.087 |
9457.559 |
9038.574 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2014 |
|
|
SALES |
|
|
|
|
|
Income |
83299.036 |
64982.221 |
55659.442 |
|
|
Other Income |
67.984 |
57.147 |
40.822 |
|
|
TOTAL |
83367.020 |
65039.368 |
55700.264 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Purchases of
Stock-in-Trade |
80466.805 |
61513.524 |
52424.788 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
(1256.264) |
284.550 |
365.166 |
|
|
Employees benefits
expense |
591.652 |
512.079 |
430.431 |
|
|
CSR Expenditure |
6.625 |
4.000 |
2.919 |
|
|
Other expenses |
1193.669 |
766.168 |
556.732 |
|
|
TOTAL |
81002.487 |
63080.321 |
53780.036 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND
AMORTISATION |
2364.533 |
1959.047 |
1920.228 |
|
|
|
|
|
|
|
Less |
FINANCIAL EXPENSES |
351.699 |
415.175 |
352.415 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE
TAX, DEPRECIATION AND AMORTISATION |
2012.834 |
1543.872 |
1567.813 |
|
|
|
|
|
|
|
Less |
DEPRECIATION/
AMORTISATION |
38.492 |
35.586 |
27.513 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE TAX |
1974.342 |
1508.286 |
1540.300 |
|
|
|
|
|
|
|
Less |
TAX |
676.902 |
527.662 |
532.139 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) AFTER TAX
|
1297.440 |
980.624 |
1008.161 |
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
Raw Materials |
1344.875 |
862.550 |
NA |
|
|
TOTAL IMPORTS |
1344.875 |
862.550 |
NA |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
324.36 |
245.16 |
252.04 |
CURRENT MATURITIES OF LONG TERM DEBT DETAILS
|
Particulars |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Maturities of Long term debt |
NA |
NA |
NA |
|
Cash generated from operations |
NA |
NA |
NA |
|
Net cash flow from operating activity |
790.673 |
850.970 |
1037.947 |
KEY
RATIOS
EFFICIENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Average Collection Days (Sundry Debtors / Income * 365 Days) |
25.37 |
25.71 |
23.82 |
|
|
|
|
|
|
Account Receivables Turnover (Income / Sundry
Debtors) |
14.39 |
14.20 |
15.33 |
|
|
|
|
|
|
Average Payment Days (Sundry Creditors
/ Purchases * 365 Days) |
7.08 |
4.24 |
9.40 |
|
|
|
|
|
|
Inventory Turnover (Operating Income
/ Inventories) |
0.42 |
0.45 |
0.41 |
|
|
|
|
|
|
Asset Turnover (Operating Income
/ Net Fixed Assets) |
22.48 |
17.06 |
16.78 |
LEVERAGE RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Debt Ratio ((Borrowing + Current Liabilities) / Total
Assets) |
0.49 |
0.48 |
0.57 |
|
|
|
|
|
|
Debt Equity Ratio (Total Liability
/ Networth) |
0.62 |
0.72 |
0.86 |
|
|
|
|
|
|
Current Liabilities to Networth (Current
Liabilities / Net Worth) |
0.92 |
0.88 |
1.25 |
|
|
|
|
|
|
Fixed Assets to Networth (Net Fixed Assets
/ Networth) |
0.02 |
0.02 |
0.03 |
|
|
|
|
|
|
Interest Coverage Ratio (PBIT / Financial
Charges) |
6.72 |
4.72 |
5.45 |
PROFITABILITY RATIOS
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Net Profit Margin ((PAT / Sales) *
100) |
% |
1.56 |
1.51 |
1.81 |
|
|
|
|
|
|
|
Return on Total Assets ((PAT / Total
Assets) * 100) |
% |
10.73 |
10.37 |
11.15 |
|
|
|
|
|
|
|
Return on Investment (ROI) ((PAT / Networth)
* 100) |
% |
20.94 |
19.99 |
25.66 |
SOLVENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Ratio (Current Assets / Current Liabilities) |
2.04 |
2.10 |
1.77 |
|
|
|
|
|
|
Quick Ratio ((Current Assets
– Inventories) / Current Liabilities) |
1.05 |
1.09 |
0.83 |
|
|
|
|
|
|
G-Score Ratio Financial (Networth / Total
Assets) |
0.51 |
0.52 |
0.43 |
|
|
|
|
|
|
G-Score Ratio Debt (Debts / Equity
Capital) |
96.24 |
88.37 |
84.95 |
|
|
|
|
|
|
G-Score Ratio Liquidity (Total Current
Assets / Total Current Liabilities) |
2.04 |
2.10 |
1.77 |
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 |
40.000 |
40.000 |
40.000 |
|
Reserves & Surplus |
3888.672 |
4866.505 |
6156.529 |
|
Net worth |
3928.672 |
4906.505 |
6196.529 |
|
|
|
|
|
|
long-term borrowings |
195.379 |
197.879 |
197.879 |
|
Short term borrowings |
3202.592 |
3336.809 |
3651.665 |
|
Total borrowings |
3397.971 |
3534.688 |
3849.544 |
|
Debt/Equity ratio |
0.865 |
0.720 |
0.621 |
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 |
55659.442 |
64982.221 |
83299.036 |
|
|
|
16.750 |
28.187 |
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 |
55659.442 |
64982.221 |
83299.036 |
|
Profit |
1008.161 |
980.624 |
1297.440 |
|
|
1.81% |
1.51% |
1.56% |
ABRIDGED
BALANCE SHEET – (CONSOLIDATED)
|
SOURCES OF FUNDS |
|
31.03.2017 |
31.03.2016 |
|
|
|
|
|
|
I.
EQUITY AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
|
40.000 |
40.000 |
|
(b) Reserves &
Surplus |
|
6207.476 |
4903.029 |
|
(c) Money received
against share warrants |
|
0.000 |
0.000 |
|
|
|
|
|
|
(2) Share Application
money pending allotment |
|
0.183 |
0.174 |
|
Total Shareholders’ Funds
(1) + (2) |
|
6247.659 |
4943.203 |
|
|
|
|
|
|
(3) Non-Current
Liabilities |
|
|
|
|
(a) long-term borrowings |
|
197.879 |
197.879 |
|
(b) Deferred tax
liabilities (Net) |
|
0.000 |
0.000 |
|
(c) Other long term
liabilities |
|
0.000 |
0.000 |
|
(d) long-term provisions |
|
0.000 |
13.690 |
|
Total Non-current
Liabilities (3) |
|
197.879 |
211.569 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
|
3947.258 |
3493.253 |
|
(b) Trade payables |
|
1560.925 |
716.387 |
|
(c) Other current
liabilities |
|
421.625 |
325.705 |
|
(d) Short-term provisions |
|
101.338 |
0.000 |
|
Total Current Liabilities
(4) |
|
6031.146 |
4535.345 |
|
|
|
|
|
|
TOTAL |
|
12476.684 |
9690.117 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
|
92.604 |
95.092 |
|
(ii) Intangible Assets |
|
11.344 |
19.729 |
|
(iii) Capital work-in-progress |
|
1.230 |
0.000 |
|
(iv) Intangible assets
under development |
|
0.000 |
0.000 |
|
(b) Non-current
Investments |
|
0.574 |
0.575 |
|
(c) Deferred tax assets
(net) |
|
6.511 |
3.929 |
|
(d) Long-term Loan and Advances |
|
189.639 |
179.465 |
|
(e) Other Non-current
assets |
|
0.010 |
0.010 |
|
Total Non-Current Assets |
|
301.912 |
298.800 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
|
0.000 |
0.000 |
|
(b) Inventories |
|
5705.629 |
4380.375 |
|
(c) Trade receivables |
|
6184.817 |
4817.886 |
|
(d) Cash and cash
equivalents |
|
63.382 |
21.696 |
|
(e) Short-term loans and
advances |
|
191.881 |
155.960 |
|
(f) Other current assets |
|
29.063 |
15.400 |
|
Total Current Assets |
|
12174.772 |
9391.317 |
|
|
|
|
|
|
TOTAL |
|
12476.684 |
9690.117 |
PROFIT
& LOSS ACCOUNT– (CONSOLIDATED)
|
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
|
|
SALES |
|
|
|
|
|
Income |
|
84834.378 |
66139.748 |
|
|
Other Income |
|
66.776 |
59.633 |
|
|
TOTAL |
|
84901.154 |
66199.381 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Purchases of
Stock-in-Trade |
|
81948.119 |
62374.031 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
|
(1325.254) |
471.783 |
|
|
Employees benefits
expense |
|
591.691 |
512.079 |
|
|
CSR Expenditure |
|
6.625 |
4.000 |
|
|
Other expenses |
|
1285.691 |
865.389 |
|
|
TOTAL |
|
82506.872 |
64227.282 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND
AMORTISATION |
|
2394.282 |
1972.099 |
|
|
|
|
|
|
|
Less |
FINANCIAL EXPENSES |
|
364.226 |
422.637 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE
TAX, DEPRECIATION AND AMORTISATION |
|
2030.056 |
1549.462 |
|
|
|
|
|
|
|
Less |
DEPRECIATION/
AMORTISATION |
|
38.492 |
35.586 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE TAX |
|
1991.564 |
1513.876 |
|
|
|
|
|
|
|
Less |
TAX |
|
678.196 |
527.889 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) AFTER TAX
|
|
1313.368 |
985.987 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
|
328.34 |
246.5 |
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 |
No |
|
12 |
Voter Id Card No. of Proprietor / Partners |
No |
|
13 |
Type of business |
Yes |
|
14 |
Line of Business |
Yes |
|
15 |
Export/import details (if applicable) |
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 |
OPERATIONS:
The highlights of their Company’s performance during the year 2016-17:
1. Net revenue increased from INR 64982.220 Million in F.Y 2015-16 to INR 83299.036 Milllion in F.Y 2016-17 which is an increase of 28.19% on a standalone basis
2. Their Company earned a net profit after tax of 12,974.41 lakh in FY 2016-17 as against 9,806.24 lakh in FY 2015-16, which is an increase of 32.31%
UNSECURED LOAN
|
Unsecured Loan |
31.03.2017 (INR
in Million) |
31.03.2016 (INR
in Million) |
|
Long-term
Borrowings |
|
|
|
Loans and advances from directors |
197.879 |
197.879 |
|
|
|
|
|
Short-term
borrowings |
|
|
|
Rupee term loans from banks |
27.633 |
50.044 |
|
|
|
|
|
Total |
225.512 |
247.923 |
INDEX
OF CHARGES:
|
Charges Registered |
||||||||
|
SNo |
SRN |
Charge Id |
Charge Holder Name |
Date of Creation |
Date of Modification |
Date of Satisfaction |
Amount |
Address |
|
1 |
G61040796 |
100132631 |
FirstRand Bank Limited |
12/10/2017 |
- |
- |
400000000.0 |
1st Floor, TCG Financial Centre, C-53, G-Block,Bandra Kurla Complex, Bandra EastMumbaiMH400051IN |
|
2 |
G50237957 |
100020064 |
BNP Paribas |
09/03/2016 |
13/07/2017 |
- |
750000000.0 |
East Towers (Sood Towers) 8th Floor25 Barakhamba, Delhi 110001INNew DelhiDL110001IN |
|
3 |
B87034823 |
10453851 |
Societe General Bank |
18/09/2013 |
- |
- |
250000000.0 |
6th Floor, Mohan Dev13, Tolstoy MargNew DelhiDL110001IN |
|
4 |
G04552873 |
10388000 |
Axis Bank Limited |
17/10/2012 |
12/05/2016 |
- |
200000000.0 |
Corporate banking Branch No. 12,Mittal Tower, A Wing, 1st Floor, Nariman Point,MUMBAIMH400021IN |
|
5 |
G75862268 |
10371630 |
INDUSIND BANK LTD. |
27/07/2012 |
08/01/2018 |
- |
500000000.0 |
2401 GEN THIMMAYYA ROADCONTONMENTPUNEMa411001IN |
|
6 |
G72037872 |
10332439 |
YES BANK LIMITED |
06/01/2012 |
22/09/2017 |
- |
250000000.0 |
9TH FLOOR, NEHRU CENTRE, DISCOVERY OF INDIA,DR. ANNIE BESANT ROAD, WORLI,MUMBAIMH400018IN |
|
7 |
G74388232 |
10294548 |
DBS Bank Ltd |
30/06/2011 |
20/12/2017 |
- |
750000000.0 |
Ulsoor Road, Ward No.78BangloreKA560042IN |
|
8 |
G43762038 |
10164373 |
KOTAK MAHINDRA BANK LIMITED |
04/06/2009 |
19/04/2017 |
- |
600000000.0 |
27, BKC, 2nd Floor, Plot No. C-27,G Block, Bandra Kurla Complex, Bandra EastMumbaiMH400051IN |
|
9 |
G76639673 |
10124610 |
THE HONGKONG AND SHANGHAI BANKING CORPORATION LTD |
25/09/2008 |
15/01/2018 |
- |
1000000000.0 |
52/60, Mahatma Gandhi RoadFortMumbaiMH400001IN |
|
10 |
G44531135 |
10051873 |
HDFC BANK LIMITED |
30/03/2007 |
28/04/2017 |
- |
1600000000.0 |
HDFC Bank House, Senapati Bapat MargLower Parel - (w)MumbaiMH400013IN |
FIXED ASSETS
- Land
- Building
- Furniture and
Fixture
- Vehicles
- Office
Equipment
- Computer
Equipment
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
1] INFORMATION ON
DESIGNATED PARTY
No records exist designating subject or any of its beneficial owners, controlling
shareholders or senior officers as terrorist or terrorist organization or whom
notice had been received that all financial transactions involving their assets
have been blocked or convicted, found guilty or against whom a judgement or
order had been entered in a proceedings for violating money-laundering,
anti-corruption or bribery or international economic or anti-terrorism sanction
laws or whose assets were seized, blocked, frozen or ordered forfeited for
violation of money laundering or international anti-terrorism laws.
2] Court Declaration :
No records exist to suggest that subject is
or was the subject of any formal or informal allegations, prosecutions or other
official proceeding for making any prohibited payments or other improper payments
to government officials for engaging in prohibited transactions or with
designated parties.
3] Asset Declaration :
No records exist to suggest that the property or assets of the subject
are derived from criminal conduct or a prohibited transaction.
4] Record on Financial
Crime :
Charges or conviction
registered against subject: None
5] Records on Violation of
Anti-Corruption Laws :
Charges or
investigation registered against subject: None
6] Records on Int’l
Anti-Money Laundering Laws/Standards :
Charges or
investigation registered against subject: None
7] Criminal Records
No
available information exist that suggest that subject or any of its principals
have been formally charged or convicted by a competent governmental authority
for any financial crime or under any formal investigation by a competent
government authority for any violation of anti-corruption laws or international
anti-money laundering laws or standard.
8] Affiliation with
Government :
No record exists
to suggest that any director or indirect owners, controlling shareholders,
director, officer or employee of the company is a government official or a
family member or close business associate of a Government official.
9] Compensation Package :
Our market
survey revealed that the amount of compensation sought by the subject is fair
and reasonable and comparable to compensation paid to others for similar
services.
10] Press Report :
No press reports / filings exists on
the subject.
CORPORATE GOVERNANCE
MIRA INFORM as part of its Due Diligence do provide comments on
Corporate Governance to identify management and governance. These factors often
have been predictive and in some cases have created vulnerabilities to credit
deterioration.
Our Governance Assessment focuses principally on the interactions
between a company’s management, its Board of Directors, Shareholders and other
financial stakeholders.
CONTRAVENTION
Subject is not known to have contravened any existing local laws, regulations
or policies that prohibit, restrict or otherwise affect the terms and
conditions that could be included in the agreement with the subject.
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
INR |
|
US Dollar |
1 |
INR 64.82 |
|
|
1 |
INR 90.40 |
|
Euro |
1 |
INR 79.76 |
INFORMATION DETAILS
|
Information
Gathered by : |
GYT |
|
|
|
|
Analysis Done by
: |
PRA |
|
|
|
|
Report Prepared
by : |
JYO |
SCORE FACTORS
|
DEMERIT POINTS |
|
|
|
--BANK CHARGES |
YES/NO |
YES |
|
--LITIGATION |
YES/NO |
NO |
|
--OTHER ADVERSE INFORMATION |
YES/NO |
NO |
|
MERIT POINTS |
|
|
|
--SOLE DISTRIBUTORSHIP |
YES/NO |
NO |
|
--EXPORT ACTIVITIES |
YES/NO |
NO |
|
--AFFILIATION |
YES/NO |
YES |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
RATING EXPLANATIONS
|
Credit Rating |
Explanation |
Rating Comments |
|
A++ |
Minimum Risk |
Business dealings permissible with minimum
risk of default |
|
A+ |
Low Risk |
Business dealings permissible with low
risk of default |
|
A |
Acceptable Risk |
Business dealings permissible with
moderate risk of default |
|
B |
Medium Risk |
Business dealings permissible on a regular
monitoring basis |
|
C |
Medium High Risk |
Business dealings permissible preferably
on secured basis |
|
D |
High Risk |
Business dealing not recommended or on
secured terms only |
|
NB |
New Business |
No recommendation can be done due to
business in infancy stage |
|
NT |
No Trace |
No recommendation can be done as the
business is not traceable |
NB is stated where there is insufficient information to facilitate rating. However, it is not to be considered as unfavourable.
This score serves as a reference to assess
SC’s credit risk and to set the amount of credit to be extended. It is
calculated from a composite of weighted scores obtained from each of the major
sections of this report. The assessed factors are as follows:
·
Financial
condition covering various ratios
·
Company
background and operations size
·
Promoters
/ Management background
·
Payment
record
·
Litigation
against the subject
·
Industry
scenario / competitor analysis
·
Supplier
/ Customer / Banker review (wherever available)
This report is issued at
your request without any risk and responsibility on the part of MIRA INFORM
PRIVATE LIMITED (MIPL) or its officials.