MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

493353

Report Date :

24.02.2018

 

 

IDENTIFICATION DETAILS

 

Name :

THAI TOKAI CARBON PRODUCT CO., LTD.

 

 

Registered Office :

9th  Floor,  Harindhorn  Tower, North  Sathorn  Road, Silom, Bangrak, Bangkok 10500

 

 

Country :

Thailand

 

 

Financials (as on) :

31.12.2016

 

 

Date of Incorporation :

19.10.1989

 

 

Com. Reg. No.:

0105532100151

 

 

Legal Form :

Private Limited Company

 

 

Line of Business :

The  subject  is  engaged  in  manufacturing,  distributing  and  exporting   carbon  black,  the  reinforcing  agent  in  the  production  of  tyres,  and  also  used  to  produce  wiper  ribbons, floor  mats,  engine  mounts  and  hosed  for  all  types  of  vehicles,  as  well  as  being  an  essential  element  in paint,  printing  ink,  plastic  compound,  electric  conductors,  battery  and  a  broad  range  of  rubber  products.

 

 

No. of Employees :

250

 

 

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 :

Satisfactory

 

 

Payment Behaviour :

No Complaints

 

 

Litigation :

Clear

 

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)

Thailand

A2

A2

 

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

 


 

THAILAND - ECONOMIC OVERVIEW

 

With a relatively well-developed infrastructure, a free-enterprise economy, and generally pro-investment policies, Thailand is highly dependent on international trade, with exports accounting for about two-thirds of GDP. Thailand’s exports include electronics, agricultural commodities, automobiles and parts, and processed foods. The industry and service sectors produce about 90% of GDP. The agricultural sector, comprised mostly of small-scale farms, contributes only 10% of GDP but employs about one-third of the labor force. Thailand has attracted an estimated 3.0-4.5 million migrant workers, mostly from neighboring countries.

 

Over the last few decades, Thailand has reduced poverty substantially. In 2013, the Thai Government implemented a nationwide 300 baht (roughly $10) per day minimum wage policy and deployed new tax reforms designed to lower rates on middle-income earners.

 

Thailand’s economy is recovering from slow growth during the years since the 2014 coup. Thailand’s economic fundamentals are sound, with low inflation, low unemployment, and reasonable public and external debt levels. Tourism and government spending - mostly on infrastructure and short-term stimulus measures – have helped to boost the economy, and The Bank of Thailand has been supportive, with several interest rate reductions.

 

Over the longer-term, household debt levels, political uncertainty, and an aging population pose risks to growth.

 

Source : CIA

 

 


Company name

 

THAI TOKAI CARBON PRODUCT CO., LTD.

 

 

SUMMARY

 

BUSINESS  ADDRESS                          :           9TH  FLOOR,  HARINDHORN  TOWER, NORTH  SATHORN 

ROAD, SILOM, BANGRAK, BANGKOK 10500, THAILAND

TELEPHONE                                        :           [66]   2266-3232

FAX                                                      :           [66]   2266-3230

E-MAIL  ADDRESS                               :           kitti.t@tcp.co.th

                                                                        winai@tcp.co.th

REGISTRATION  ADDRESS                  :           SAME  AS  BUSINESS  ADDRESS

ESTABLISHED                                     :           1989

REGISTRATION  NO.                           :           0105532100151

TAX  ID  NO.                                         :           3101762808

CAPITAL REGISTERED                        :           BHT.   800,000,000

CAPITAL PAID-UP                                :           BHT.   800,000,000

SHAREHOLDER’S  PROPORTION        :           JAPANESE   :   100%

FISCAL YEAR CLOSING DATE             :           DECEMBER   31            

LEGAL  STATUS                                  :           PRIVATE LIMITED COMPANY

EXECUTIVE                                         :           MR.  SHUNJI  YAMAMOTO,  JAPANESE

                                                                        MANAGING  DIRECTOR           

NO.  OF  STAFF                                   :           250

LINES  OF  BUSINESS                         :           CARBON  BLACK 

MANUFACTURER,  DISTRIBUTOR  AND EXPORTER

                                                                                                                         

CORPORATE  PROFILE

 

OPERATING  TREND                            :           STABLE                       

PRESENT  SITUATION                         :           OPERATING  NORMALLY                     

REPUTATION                                       :           GOOD  WITH  NORMAL  BUSINESS  ENGAGEMENT

MANAGEMENT  STANDARD                 :           MANAGEMENT  WITH   FAIR  PERFORMANCE             

HISTORY

 

The subject  was  established  on  October  19, 1989  as a  private  limited  company  under  the  originally registered  name  “Thai  Carbon  Product  Co.,  Ltd.” by Japanese  groups.  On  October  2, 2000,  its  name  was  changed to THAI  TOKAI  CARBON  PRODUCT  CO.,  LTD. Its  business  objective  is  a  manufacturer,  distributor  and  exporter  of  carbon  black  for  tyre  and  other  related  industries. 

 

Since  2017,  the  subject  has  become   a  wholly  owned  subsidiary  of  Tokai  Carbon  Co.,  Ltd.,  Japan.  It  currently  employs  approximately  250  staff.  

 

The  subject’s  registered  address  is 9th  Floor,  Harindhorn  Tower,  54  North  Sathorn  Rd.,  Silom,  Bangrak,  Bangkok  10500,  and  this  is  the  subject’s  current  operation  address.  

 

THE  BOARD  OF  DIRECTOR

 

     Name

 

Nationality

Age

 

 

 

 

Mr. Somkiert  Hudthagosol

[x]

Thai

68

Mr. Chalaluck  Bunnag

 

Thai

71

Mr. Takashi  Masaki

[x]

Japanese

-

Mr. Tatsuhiko  Yamazaki

 

Japanese

-

Mr. Shunji  Yamamoto

[x]

Japanese

-

Mr. Samart  Vijitpawan

[x]

Thai

58

Mr. Hirofumi  Matsuda

 

Japanese

-

 

AUTHORIZED  PERSON

 

One  of  the  mentioned  directors  [x]  can  sign  on  behalf  of  the  subject  with  company’s  affixed.

 

MANAGEMENT

 

Mr. Shunji  Yamamoto  is  the  Managing  Director.

He  is  Japanese  nationality.

 

Mr. Hirofumi  Matsuda  is  the  Deputy  Managing  Director.

He  is  Japanese  nationality.

 

Mr. Toru  Araki  is  the  Factory  Manager.

He  is  Japanese  nationality.

 

Mr. Kitti  Tankittibutr  is  the  Marketing  Manager.

He  is  Thai  nationality.

 

BUSINESS  OPERATIONS

 

The  subject  is  engaged  in  manufacturing,  distributing  and  exporting   carbon  black,  the  reinforcing  agent  in  the  production  of  tyres,  and  also  used  to  produce  wiper  ribbons, floor  mats,  engine  mounts  and  hosed  for  all  types  of  vehicles,  as  well  as  being  an  essential  element  in paint,  printing  ink,  plastic  compound,  electric  conductors,  battery  and  a  broad  range  of  rubber  products.

 

PRODUCTION  CAPACITY

 

61,000  tons  per  annum

 

PURCHASE

 

70%  of  raw  material  and  chemical are  imported  from U.S.A.,  Japan,  Republic  of  China  and  Germany,  the  remaining  30%  is  purchased  from  local  suppliers.

 

MAJOR  SUPPLIERS

 

PTT  Public  Company  Limited              :  Thailand

Tokai  Carbon  Co.,  Ltd.                                   :  Japan

Tokai  Carbon  (Shanghai)  Co.,  Ltd.      :  Republic  of  China

Mitsubishi  Corporation                          :  Japan

Thai-MC  Company  Limited                               :  Thailand

 

SALES 

 

60%  of  the  products  is  sold  locally  by  wholesale  to  manufacturers  and  end-users,  the  remaining  40%  is  exported  to Malaysia,  Indonesia, Vietnam,  India,  Singapore,  Republic  of  China,  Korea,  Taiwan,  Philippines,  France,  Spain,  New  Zealand,  Pakistan  and  Japan.

 

MAJOR  CUSTOMERS

 

Michelin  Siam  Co.,  Ltd.                                   :  Thailand

Thai  Bridgestone  Co.,  Ltd.                              :  Thailand

Deestone  Co.,  Ltd.                                          :  Thailand

Sumitomo  Rubber  (Thailand)  Co.,  Ltd.            :  Thailand

Otani  Tire  Co.,  Ltd.                                         :  Thailand

Micro  Inks  Ltd.                                                            :  India

 

SUBSIDIARY  AND  AFFILIATED  COMPANY

 

The  subject  is  not  found to  have  any  subsidiary  or  affiliated  company  here  in  Thailand.

 

LITIGATION

 

Bankruptcy  and  Receivership

 

There  are  no  litigation  on  bankruptcy  and  receivership  cases  filed  against  the  subject  found  at  Legal  Execution  Department  for  the  past  five  years.

 

Others

 

There  are  no  legal  suits  filed  against  the  subject  according  to  the  past  two  years.

 

CREDIT  

 

Sales  are  by  cash  or  on  the  credits  term  of  30-60  days.

Local  bills  are  paid  by  cash  or  on  the  credits  term  of  30-60  days.

Imports  are  by  L/C  at  sight  or  T/T.

Exports  are  against  T/T.

 

BANKING

 

Bangkok  Bank  Public  Company  Limited

Bank  of  Ayudhya  Public  Company  Limited

The  Siam  Commercial  Bank  Public  Company  Limited

Kasikornbank  Public  Company  Limited

Bank  of  Tokyo-Mitsubishi  UFJ  Ltd. [Bangkok  Branch]

Mizuho  Bank  Ltd.  [Bangkok  Branch]

 

EMPLOYMENT

 

The  subject  employs  approximately  250  staff.  

 

LOCATION  DETAILS

 

The  premise  is  rented  for  administrative  office  at  the  heading  address.  Premise  is  located  in  a  prime  commercial  area.

 

Factory  is  located  at  42/2  Moo  1,  Sukhumvit  Rd.,  KM. 124.5,  T. Thungsukhla, 

A. Sriracha,  Chonburi  20230.  Tel  : [66]  38  352-487  Fax  :  [66]  38  352-246-7

 

COMMENT

 

The  subject was  established  itself  as  a  prominent carbon  black  manufacturer. Its  product  has  been renowned for reliability and uncompromising standards of international quality  supplying  the  products  to  tyre  production  and  other  related   industries  of  both  local  and  overseas. 

 

Sluggish  economy,   slow  recovery  and  less  expansion  of   related  industries    resulted  to  a  slow  consumption of  carbon  black.  The subject  was  inevitably  affected  and  resulted  to  a   decrease   in  sales  or  service  income  in 2016  comparing  to  the previous  year.  However,  it  obtained  higher  net  profit  from  a decrease  in  cost  of  goods  sold  and  financial cost  subsequently   which  increased  the  profit  margin  and  ended  with  a  higher  net  profit.  Generally,  the subject  operates  a  moderate  business  with  a  large  amount  of  retained  earnings.

 

FINANCIAL  INFORMATION

 

The  capital  was  registered  at  Bht. 1,000,000  divided  into  10,000  shares  of 

Bht.  100  each.

 

The  capital  was  increased  later  as  following:

 

            Bht.    200,000,000  on  October  15,  1990

            Bht.    300,000,000  on  June  29,  1992

            Bht.    600,000,000  on  February  6,  1995

            Bht.    800,000,000  on  November  16,  1995 

           

The  latest  registered  capital  was  increased  to Bht. 800 million,  divided  into  8,000,000   shares  of  Bht.  100  each  with  fully  paid.

 

THE  SHAREHOLDERS  LISTED  WERE  :  [as  at  September  4,  2017]

 

       NAME

HOLDING

%

 

 

 

Tokai  Carbon  Co.,  Ltd.

Nationality:  Japanese

Address     :  Aoyama  Building,  2-3  Kita- Aoyama 1-Chome,

                    Minato-ku,  Tokyo,  Japan

7,999,998

100.00

Mr. Takashi  Masaki

Nationality:  Japanese

Address     :  Aoyama  Building,  2-3  Kita- Aoyama 1-Chome,

                    Minato-ku,  Tokyo,  Japan

1

-

Mr. Tatsuhiko  Yamazaki

Nationality:  Japanese

Address     :  Aoyama  Building,  2-3  Kita- Aoyama 1-Chome,

                    Minato-ku,  Tokyo,  Japan

1

-

 

Total  Shareholders  :   3

 

Share  Structure  [as  at  September  4,  2017]

 

Nationality

Shareholders

No. of  Share

% Shares

 

 

 

 

Thai

-

-

-

Foreign - Japanese

3

8,000,000

100.00

 

Total

 

3

 

8,000,000

 

100.00

 

NAME  OF  AUDITOR  &  CERTIFIED  PUBLIC  ACCOUNTANT  NO. :

 

Mr. Bunyarit  Thanomcharoen No. 7900

 

THAI  TOKAI  CARBON PRODUCT  CO., LTD.

 

 

BALANCE SHEET [BAHT]

 

The  latest  financial figures  published  as  at  December  31,  2016,  2015  and   2014  were:

          

ASSETS

                                                                                                

Current Assets

2016

2015

2014

 

 

 

 

Cash  and Cash Equivalents     

52,946,311

77,575,256

143,679,779

Trade  Accounts  and  Other Receivable 

628,690,330

504,556,293

874,983,212

Inventories     

527,534,984

1,064,714,313

1,778,641,545

Other  Current  Assets                  

512,099,867

259,193,633

245,778,410

 

 

 

 

Total  Current  Assets                

1,721,271,492

1,906,039,495

3,043,082,946

 

 

 

 

Property, Plant and Equipment 

1,274,084,790

1,559,699,673

1,923,256,523

Intangible Assets

11,957,995

14,063,053

16,162,360

Other Non-current Assets          

8,956,053

8,772,856

8,747,897

 

Total  Assets                 

 

3,016,270,330

 

3,488,575,077

 

4,991,249,726

 

 

LIABILITIES & SHAREHOLDERS’ EQUITY [BAHT]

 

Current Liabilities

2016

2015

2014

 

 

 

 

Bank Overdraft  and  Short-term Loan 

   from Financial Institutions

 

558,000,000

 

1,054,000,000

 

1,830,000,000

Trade  Accounts  and  Other Payable    

54,220,499

107,964,683

452,693,926

Other  Current  Liabilities             

44,873,237

34,472,298

29,306,748

 

 

 

 

Total Current Liabilities

657,093,736

1,196,436,984

2,312,000,674

 

 

 

 

Employee  Benefits  Obligation

22,640,951

21,363,866

18,675,585

 

Total  Liabilities            

 

679,734,687

 

1,217,800,847

 

2,330,676,259

 

 

 

 

Shareholders' Equity

 

 

 

 

 

 

 

Share  capital : Baht  100  par  value 

  authorized,  issued  and  fully 

  paid  share  capital  8,000,000  shares

 

 

800,000,000

 

 

800,000,000

 

 

800,000,000

 

 

 

 

Capital  Paid                     

800,000,000

800,000,000

800,000,000

Retained Earnings:  [Deficit]

  Appropriated for Statutory Reserve

 

80,000,000

 

80,000,000

 

80,000,000

  Unappropriated                  

1,456,535,643

1,390,774,230

1,780,573,467

 

Total Shareholders' Equity

 

2,336,535,643

 

2,270,774,230

 

2,660,573,467

 

Total  Liabilities  and  Shareholders' 

    Equity

 

 

3,016,270,330

 

 

3,488,575,077

 

 

4,991,249,726

 

                                                   

PROFIT  &  LOSS  ACCOUNT

 

Revenue

2016

2015

2014

 

 

 

 

Sales  or Services  Income

3,270,160,124

3,386,014,061

5,214,404,472

Other  Income                

17,735,359

17,949,908

23,544,940

 

Total  Revenues           

 

3,287,895,483

 

3,403,963,969

 

5,237,949,412

 

Expenses

 

 

 

 

 

 

 

Cost  of  Goods  Sold  or  Services  

2,995,562,502

3,569,989,817

4,994,117,935

Selling  Expenses

144,122,656

123,080,901

144,613,367

Administrative  Expenses

68,271,172

71,189,557

71,800,971

Other Expenses

-

 -

53,273,229

 

Total Expenses             

 

3,207,956,330

 

3,764,260,275

 

5,263,805,502

 

 

 

 

Profit / [Loss]  before  Financial Cost

  &  Income  Tax

 

79,939,153

 

[360,296,306]

 

[25,856,090]

Financial Costs

[14,177,740]

[29,502,931]

[49,246,334]

 

Profit / [Loss]  before   Income  Tax

 

65,761,413

 

[389,799,237]

 

[75,102,424]

Income  Tax

-

-

-

 

 

 

 

Net  Profit / [Loss]

65,761,413

[389,799,237]

[75,102,424]

 

 

FINANCIAL  ANALYSIS

 

ITEM

UNIT

2016

2015

2014

 

 

 

 

 

LIQUIDITY RATIO

 

 

 

 

CURRENT RATIO

TIMES

2.62

1.59

1.32

QUICK RATIO

TIMES

1.04

0.49

0.44

 

 

 

 

 

ACTIVITY RATIO

 

 

 

 

FIXED ASSETS TURNOVER

TIMES

2.57

2.17

2.71

TOTAL ASSETS TURNOVER

TIMES

1.08

0.97

1.04

INVENTORY CONVERSION PERIOD

DAYS

64.28

108.86

129.99

INVENTORY TURNOVER

TIMES

5.68

3.35

2.81

RECEIVABLES CONVERSION PERIOD

DAYS

70.17

54.39

61.25

RECEIVABLES TURNOVER

TIMES

5.20

6.71

5.96

PAYABLES CONVERSION PERIOD

DAYS

6.61

11.04

33.09

CASH CONVERSION CYCLE

DAYS

127.84

152.21

158.16

 

 

 

 

 

PROFITABILITY RATIO

 

 

 

 

COST OF GOODS SOLD

%

91.60

105.43

95.78

SELLING & ADMINISTRATION

%

6.49

5.74

4.15

INTEREST

%

0.43

0.87

0.94

GROSS PROFIT MARGIN

%

8.94

(4.90)

4.68

NET PROFIT MARGIN BEFORE EX. ITEM

%

2.44

(10.64)

(0.50)

NET PROFIT MARGIN

%

2.01

(11.51)

(1.44)

RETURN ON EQUITY

%

2.81

(17.17)

(2.82)

RETURN ON ASSET

%

2.18

(11.17)

(1.50)

EARNING PER SHARE

BAHT

8.22

(48.72)

(9.39)

 

 

 

 

 

LEVERAGE RATIO

 

 

 

 

DEBT RATIO

TIMES

0.23

0.35

0.47

DEBT TO EQUITY RATIO

TIMES

0.29

0.54

0.88

TIME INTEREST EARNED

TIMES

5.64

(12.21)

(0.53)

 

 

 

 

 

ANNUAL GROWTH

 

 

 

 

SALES GROWTH

%

(3.42)

(35.06)

 

OPERATING PROFIT

%

(122.19)

1,293.47

 

NET PROFIT

%

116.87

(419.02)

 

FIXED ASSETS

%

(18.31)

(18.90)

 

TOTAL ASSETS

%

(13.54)

(30.11)

 

 

 

ANNUAL GROWTH : RISKY

 

An annual sales growth is -3.42%. Turnover has decreased from THB 3,386,014,061.00 in 2015 to THB 3,270,160,124.00 in 2016. While net profit has increased from THB -389,799,237.00 in 2015 to THB 65,761,413.00 in 2016. And total assets has decreased from THB 3,488,575,077.00 in 2015 to THB 3,016,270,330.00 in 2016.             

                       

                       

PROFITABILITY : RISKY

 

 

 

PROFITABILITY RATIO

 

Gross Profit Margin

8.94

Acceptable

Industrial Average

26.90

Net Profit Margin

2.01

Acceptable

Industrial Average

6.99

Return on Assets

2.18

Deteriorated

Industrial Average

13.57

Return on Equity

2.81

Deteriorated

Industrial Average

19.83

 

Gross Profit Margin used to assess a firm's financial health by revealing the proportion of money left over from revenues after accounting for the cost of goods sold. Gross profit margin serves as the source for paying additional expenses and future savings. The company's figure is 8.94%. When compared with the industry average, the ratio of the company was lower. This indicated that company may have problems with control over its costs.

 

Net Profit Margin is the indicator of the company's efficiency in that net profit takes into consideration all expenses of the company. A low profit margin indicates a low margin of safety, higher risk that a decline in sales will erase profits and result in a net loss. The company's figure is 2.01%. When compared with the industry average, the ratio of the company was lower.

 

Return on Assets measures how efficiently profits are being generated from the assets employed in the business when compared with the ratios of firms in a similar business. A low ratio in comparison with industry averages indicates an inefficient use of business assets. When compared with the industry average, it was lower, the company's figure is 2.18%.

 

Return on Equity indicates how profitable a company is by comparing its net income to its average shareholders' equity, ROE measures how much the shareholders earned for their investment in the company. When compared with the industry average, it was lower, the company's figure is 2.81%.

 

Trend of the average competitors in the same industry for last 5 years

Return on Assets                       Uptrend

Return on Equity                       Uptrend

 

LIQUIDITY : ACCEPTABLE

 

 

LIQUIDITY RATIO

 

Current Ratio

2.62

Impressive

Industrial Average

1.78

Quick Ratio

1.04

 

 

 

Cash Conversion Cycle

127.84

 

 

 

 

The Current Ratio is to ascertain whether a company's short-term assets are readily available to pay off its short-term liabilities. The company's figure is 2.62 times in 2016, increase from 1.59 times, then it is generally considered to have good short-term financial strength. When compared with the industry average, the ratio of the company was higher, indicated that company was an efficient operator in a dominant position within its industry.

 

The Quick Ratio is a liquidity indicator that further refines the current ratio by measuring the amount of the most liquid current assets there are to cover current liabilities. The company's figure is 1.04 times in 2016, increase from 0.49 times, although excluding inventory so the company still have good short-term financial strength.

 

The Cash Conversion Cycle measures the number of days a company's cash is tied up in the production and sales process of its operations and the benefit from payment terms from its creditors. It meant the company could survive when no cash inflow was received from sale for 128 days.

 

Trend of the average competitors in the same industry for last 5 years

Current Ratio                 Uptrend

 

 

LEVERAGE : EXCELLENT

 

 

 

LEVERAGE RATIO

 

Debt Ratio

0.23

Impressive

Industrial Average

0.29

Debt to Equity Ratio

0.29

Impressive

Industrial Average

0.40

Times Interest Earned

5.64

Impressive

Industrial Average

-

 

Debt to Equity Ratio a measurement of how much suppliers, lenders, creditors and obligors have committed to the company versus what the shareholders have committed. A lower the percentage means that the company is using less leverage and has a stronger equity position.

 

Times Interest Earned measuring a company's ability to meet its debt obligations. Ratio is 5.64 higher than 1, so the company can pay interest expenses on outstanding debt.

 

Debt Ratio shows the proportion of a company's assets which are financed through debt. The company's figure is 0.23 less than 0.5, most of the company's assets are financed through equity.

 

Trend of the average competitors in the same industry for last 5 years

Debt Ratio                                Downtrend

Times Interest Earned                Stable

 

 

ACTIVITY : SATISFACTORY

 

 

ACTIVITY RATIO

 

Fixed Assets Turnover

2.57

Impressive

Industrial Average

-

Total Assets Turnover

1.08

Satisfactory

Industrial Average

1.94

Inventory Conversion Period

64.28

 

 

 

Inventory Turnover

5.68

Satisfactory

Industrial Average

10.92

Receivables Conversion Period

70.17

 

 

 

Receivables Turnover

5.20

Acceptable

Industrial Average

11.61

Payables Conversion Period

6.61

 

 

 

 

The company's Account Receivable Ratio is calculated as 5.20 and 6.71 in 2016 and 2015 respectively. This ratio measures the efficiency of the company in managing its trade debtors to generate revenue. A lower ratio may indicate over extension and collection problems. Conversely, a higher ratio may indicate an overtly stringent policy. In this case, the company's A/R ratio in 2016 decreased from 2015. This would suggest the company had deteriorated in the management of its debt collections.

 

Inventory Turnover in Days Ratio indicates the liquidity of inventory. It estimates the number of days that it will take to sell the current inventory. Inventory is particularly sensitive to change in business activities. The inventory turnover in days has decreased from 109 days at the end of 2015 to 64 days at the end of 2016. This represents a positive trend. And Inventory turnover has increased from 3.35 times in year 2015 to 5.68 times in year 2016.

 

The company's Total Asset Turnover is calculated as 1.08 times and 0.97 times in 2016 and 2015 respectively. This ratio is determined by dividing total assets into total sales turnover. The ratio measures the activity of the assets and the ability of the firm to generate sales through the use of the assets.

 

Trend of the average competitors in the same industry for last 5 years

Fixed Assets Turnover               Stable

Total Assets Turnover                Uptrend

Inventory Turnover                     Uptrend

Receivables Turnover                Uptrend

 

 

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

INR 64.82

UK Pound

1

INR 90.40

Euro

1

INR 79.76

Thai Baht

1

INR 2.07

 

Note : Above are approximate rates obtained from sources believed to be correct

 

 

INFORMATION DETAILS

 

Analysis Done by :

PRI

 

 

Report Prepared by :

TPT

 


 

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.