MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

494153

Report Date :

26.02.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

VIDHI SPECIALITY FOOD INGREDIENTS LIMITED (w.e.f.25.08.2016)

 

 

Formerly Known As :

VIDHI DYESTUFFS MANUFACTURING LIMITED (w.e.f.06.03.1995)

 

VIDHI DYESTUFFS MANUFACTURING PRIVATE LIMITED (w.e.f.29.07.1994)

 

VIDHI INTERNATIONAL PRIVATE LIMITED

 

 

Registered Office :

E/27, Commerce Center, 78, Tardeo Road, Mumbai - 400034, Maharashtra

Tel. No.:

91-22-61406666

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

19.01.1994

 

 

Com. Reg. No.:

11-076156

 

 

Capital Investment / Paid-up Capital :

INR 50.020 Million

 

 

CIN No.:

[Company Identification No.]

L24110MH1994PLC076156

 

 

IEC No.:

[Import-Export Code No.]

0394075331

 

 

TIN No.:

27690375492

 

 

GSTIN :

[Goods & Service Tax Registration No.]

27AAACV3565G1Z9

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AAACV3565G

 

 

Legal Form :

A Public Limited Liability Company. The Company’s Shares are Listed on the Stock Exchanges.

 

 

Line of Business :

Manufacturing and Trading of Synthetic Food Colors and Chemicals. [Registered Activity]

 

 

No. of Employees :

53 (Approximately) (Including KMPs)

 

 

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

 

Maximum Credit Limit :

USD 1850000

 

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject was incorporated in the year 1994 and it is engaged in manufacturing and trading of synthetic food colors. It also trades in chemicals.

 

As per financials of March 2017, the company has registered growth of 3.40% in its revenue as compared to its previous year’s revenue and has reported good profit margin of 7.81% under review.

 

Rating takes into consideration the company’s established track record of business operations marked by sound net worth base along with comfortable debt coverage indicators and good liquidity position.

 

Rating also takes into account the established position in the synthetic food-colors segment and above average financial risk profile.

 

Share are quoted high on Stock Exchanges. (Share are traded at a price of INR 86.70 against its face value of INR 10.)

 

However, rating strength is partially offset by working capital requirement, and susceptibility of profitability to volatility in raw material prices and foreign currency exchange rates.

 

As per unaudited quarterly financials of December 2017, the company has achieved a revenue of INR 471.72 million and has reported profit margin of 8.10%.

 

Payments seems to be regular.

 

In view of aforesaid, the company can be considered for business operations 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

CRISIL

Rating

Long Term Rating=BBB

Rating Explanation

Moderate degree of safety and moderate credit risk

Date

08.09.2017

 

 

Rating Agency Name

CRISIL

Rating

Short Term Rating=A3+

Rating Explanation

Moderate degree of safety and higher credit risk

Date

08.09.2017

 

 

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 26.02.2018

 

 

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 Office :

E/27, Commerce Center, 78, Tardeo Road, Mumbai - 400034, Maharashtra, India

Tel. No.:

91-22-61406666 (100 Lines)

Fax No.:

91-22-23521980

E-Mail :

vdml@vsnl.com

info@vidhifoods.com

Website :

http://www.vidhifoodcolour.com

 

 

Corporate Office :

E/28 and 29, Commerce Centre, 78, Tardeo Road, Mumbai – 400034, Maharashtra, India

Tel. No.:

91-22-61406615

 

 

Factory 1 :

Plot No. 59/B, MIDC Dhatav, Roha, District: Raigad – 402116, Maharashtra, India

 

 

Factory 2 :

Plot No. 68, MIDC Dhatav, Roha, District: Raigad – 402116, Maharashtra, India

 

 

DIRECTORS

 

AS ON 31.03.2017

 

Name :

Mr. Bipin Madhavji Manek

Designation :

Managing Director

Address :

Flat No.12, Somerset House, Off. Bhulabhai Desai Road, Warden Road, Mumbai-400026, Maharashtra, India

Date of Birth/Age :

07.06.1956

Qualification :

B. Com

Nature of Expertise or experience :

Rich experience of over 30 years in the field of Imports & Exports in food color industries and management of business.

Date of Appointment :

19.01.1994

DIN No.:

00416441

 

 

Name :

Mrs. Pravina Bipin Manek

Designation :

Director

Address :

Flat No.12, Somerset House , 1st Floor, Near Sophia College , Warden Road, Mumbai-400026, Maharashtra, India

Date of Birth/Age :

29.02.1956

Qualification :

B.A.

Nature of Expertise or experience :

15 years of vast experience and expertise in the business of food color

Date of Appointment :

19.01.1994

DIN No.:

00416533

 

 

Name :

Mr. Vijay Krishnaswamirao Atre

Designation :

Director

Address :

54, Jaivijay Society Western Express Highway, Vile Parle (E), Mumbai-400099, Maharashtra, India

Date of Birth/Age :

06.04.1925

Qualification :

M. SC

Date of Appointment :

05.03.2007

DIN No.:

00416853

 

 

Name :

Mr. Praful Anantlal Shah

Designation :

Director

Address :

4, Apsara Apartment, Kishorkumar Ganguli Marg, 14c Juhu Tara Road, Mumbai- 400049, Maharashtra, India

Date of Appointment :

06.01.2003

DIN No.:

00417022

 

 

Name :

Mr. Mihir Bipin Manek

Designation :

Managing Director

Address :

Flat No.12, Somerset House, 1st Floor, Near Sophia College, Warden Road, Mumbai-400026, Maharashtra, India

Date of Birth/Age :

08.03.1982

Qualification :

B.Sc (Industrial Chemistry)

Nature of Expertise or experience :

10 years of experience in the business of procurement of imported raw materials and distribution of various chemicals

Date of Appointment :

31.07.2006

DIN No.:

00650613

 

 

Name :

Mr. Anil Kumar Dhar

Designation :

Director

Address :

Near Lokmanya Hospital, C 1002 Sarve No 3876 Queenstown Station Road Chinchwad, Pune City, Pune-411033, Maharashtra, India

Date of Birth/Age :

10.09.1952

Qualification :

1977 batch Indian Revenue Services (IRS)

Nature of Expertise or experience :

Over 36 years of experience in Indirect Taxation & Foreign Trade Laws

Date of Appointment :

16.09.2015

DIN No.:

01524239

 

 

Name :

Mr. Nirenbhai Dinkerrai Desai

Designation :

Director

Address :

22/2, Navrang Building, Pedder Road, Mumbai-400026, Maharashtra, India

Date of Appointment :

06.01.2003

DIN No.:

01978382

 

 

Name :

Mr. Chetan Prabhudas Bavishi

Designation :

Director

Address :

4/2, Loyalka Apt, Chowpatty Band Stand, Malabar Hill, Mumbai-400006, Maharashtra, India

Date of Appointment :

06.01.2003

DIN No.:

01978410

 

 

Name :

Mr. Rahul Chakradhar Berde

Designation :

Director

Address :

31/B, Bhimdiwala Building, L. N. Road Matunga, Mumbai-400019, Maharashtra, India

Date of Appointment :

30.09.2014

DIN No.:

06981981

 

KEY EXECUTIVES

 

Name :

Mr. Mitesh Dinesh Manek

Designation :

Chief Financial Officer (KMP)

Address :

61a Sea Lord Cuffe Parade Opposite President Hotel, Mumbai-400005, Maharashtra, India

Age :

39 years

Qualification :

M.Com

Date of Appointment :

09.02.2016

PAN No.:

ALDPM9178K

 

 

Name :

Mrs. Kalika Vasant Dabholkar

Designation :

Company Secretary

Address :

A/302, Sai Mangal Chs, Eksar Road, Borivali (West), Mumbai-400091, Maharashtra, India

Date of Appointment :

09.02.2016

PAN No.:

BBFPD1471F

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 31.12.2017

 

Category of Shareholders

No. of Shares

 

Percentage of Holding

Promoter & Promoter Group

32101000

64.27

Public

17844000

35.73

Grand Total

49945000

100.00

 

 

STATEMENT SHOWING SHAREHOLDING PATTERN OF THE PROMOTER AND PROMOTER GROUP

 

Category of shareholder

Total nos. shares held

Shareholding as a % of total no. of shares (calculated as per SCRR, 1957)As a % of

A1) Indian

0.00

Individuals/Hindu Undivided Family

32101000

64.27

Bipin M Manek

14110333

28.25

Pravina B Manek

17990667

36.02

Sub Total A1

32101000

64.27

A2) Foreign

0.00

A=A1+A2

32101000

64.27

 

STATEMENT SHOWING SHAREHOLDING PATTERN OF THE PUBLIC SHAREHOLDER

 

Category & Name of the Shareholders

Total no. shares held

Shareholding % calculated as per SCRR, 1957 As a % of

B1) Institutions

0.00

Foreign Portfolio Investors

360175

0.72

Financial Institutions/ Banks

51632

0.10

Sub Total B1

411807

0.82

B2) Central Government/ State Government(s)/ President of India

0.00

B3) Non-Institutions

0.00

Individual share capital upto INR 0.200 Million

12214265

24.46

Individual share capital in excess of INR 0.200 Million

1682944

3.37

Ajay Upadhyaya

740000

1.48

NBFCs registered with RBI

6450

0.01

Any Other (specify)

3528534

7.06

Bodies Corporate

1640083

3.28

Clearing Members

598736

1.20

HUF

529151

1.06

NRI – Non- Repat

161538

0.32

NRI – Repat

598925

1.20

Overseas corporate bodies

101

0.00

Sub Total B3

17432193

34.90

B=B1+B2+B3

17844000

35.73

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturing and Trading of Synthetic Food Colors and Chemicals. [Registered Activity]

 

 

Products / Services :

NIC Code No.

Products/Services Description

20114

Manufacture of dyes and pigments from any source in basic form or as concentrate

46909

Other non-specialized wholesale trade n.e.c.

 

 

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 (Designation):

---

Contact Number:

---

Since how long known:

---

Maximum limit dealt:

---

Experience:

---

Remark

---

 

 

Customers :

Reference:

Not Available

Name of the Person (Designation):

---

Contact Number:

---

Since how long known:

---

Maximum limit dealt:

---

Experience:

---

Remark

---

 

 

No. of Employees :

53 (Approximately) (Including KMPs)

 

 

Bankers :

·         HDFC Bank Limited

·         Vijaya Bank

·         HSBC Bank

 

 

Facilities :

SECURED LOANS

31.03.2017

(INR In Million)

31.03.2016

(INR In Million)

LONG-TERM BORROWINGS

 

 

Term Loans - from banks

 

 

Vijaya Bank

22.804

41.629

Term Loans - from others

 

 

Bajaj Allianz Life Insurance Company Limited

7.244

6.998

 

 

 

SHORT TERM BORROWINGS

 

 

Repayable on demand - from banks

 

 

HDFC Bank

80.751

45.100

Vijaya Bank

342.475

325.802

HSBC Bank

93.640

19.172

Total

546.914

438.701

 

Auditors :

 

Name :

Bhuta Shah and Company, LLP

Chartered Accountants

Address :

901/902, Regent Chambers, Nariman Point, Mumbai – 400021, Maharashtra, India

Tel. No.:

91-22-43439191/ 22832626

Fax No.:

91-22-22832727

E-Mail :

bhutashah.com

 

 

Internal Auditors :

 

Name :

A. R. Ruwala and Company

Chartered Accountants

 

 

Secretarial Auditors :

 

Name :

Hemanshu Kapadia and Associates

Chartered Accountants

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Enterprises over which key management personnel have significant influence :

·         Arjun Food Colorants Manufacturing Private Limited

·         Trident Colours & Chemicals (Proprietor:- Amee Manek)

 

 


 

CAPITAL STRUCTURE

 

AS ON 31.03.2017

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

60000000

Equity Shares

INR 1/- each

INR 60.000 Million

 

 

 

 

 

Issued Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

50034000

Equity Shares

INR 1/- each

INR 50.034 Million

 

 

 

 

 

Subscribed & Paid-up Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

49945000

Equity Shares

INR 1/- each

INR 49.945 Million

 

Add: Forfeited Shares

 

INR 0.075 Million

 

Total

 

INR 50.020 Million

 

Rights of Equity Shareholders

 

The Company has only one class of equity shares having a par value of INR 1 per share. Each holder of equity shares is entitled to one vote per share. The Company declares and pays dividends in Indian rupees.

 

In the event of liquidation of the Company, the holders of equity shares will be entitled to receive remaining assets of the company, after distribution of all preferential amounts. The distribution will be in proportion to the number of equity shares held by the shareholders.

 

The Shareholders have all other rights as available to equity shareholders as per the provisions of the Companies Act, 2013, read together with the Memorandum of Association and Articles of Association of the Company, as applicable.

 

The reconciliation of the number of shares outstanding is set out below:

 

Particulars

As at 31st March, 2017

Nos.

INR in Million

Shares outstanding at the beginning of the year

 

 

At the beginning of the year

49945000

49.945

Shares outstanding at the end of the year

49945000

49.945

 


Shares held by each shareholder holding more than 5% of the shares

 

Particulars

As at 31st March, 2017

Nos.

%

Bipin M. Manek

14110333

28.25

Pravina B. Manek

17990667

36.02

 


 

FINANCIAL DATA

[all figures are in Indian 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

50.020

50.020

50.020

(b) Reserves & Surplus

598.547

501.134

402.182

(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)

648.567

551.154

452.202

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

30.048

48.627

19.823

(b) Deferred tax liabilities (Net)

27.597

19.955

12.056

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

57.645

68.582

31.879

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

581.578

427.212

441.632

(b) Trade payables

270.219

133.647

286.196

(c) Other current liabilities

29.442

32.517

53.565

(d) Short-term provisions

48.065

14.692

43.315

Total Current Liabilities (4)

929.304

608.068

824.708

 

 

 

 

TOTAL

1635.516

1227.804

1308.789

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

299.853

309.567

170.036

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

87.030

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.443

1.256

1.256

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

12.365

10.350

11.679

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

312.661

321.173

270.001

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

406.527

280.733

384.011

(c) Trade receivables

606.429

391.069

470.070

(d) Cash and cash equivalents

52.866

102.332

68.090

(e) Short-term loans and advances

228.822

109.401

104.021

(f) Other current assets

28.211

23.096

12.596

Total Current Assets

1322.855

906.631

1038.788

 

 

 

 

TOTAL

1635.516

1227.804

1308.789

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

Revenue from operations

1865.588

1804.173

1830.021

 

Other operating income

60.479

42.488

57.707

 

Other Income

8.082

12.688

8.013

 

TOTAL

1934.149

1859.349

1895.741

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

566.421

643.297

710.872

 

Purchases of Stock-in-Trade

876.548

530.623

811.353

 

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

(106.103)

95.033

(160.177)

 

Employees benefits expense

41.888

37.554

28.501

 

Other expenses

258.396

249.718

230.195

 

Exceptional items

0.000

0.000

4.89

 

TOTAL

1637.150

1556.225

1625.634

 

 

 

 

 

 

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

296.999

303.124

270.107

 

 

 

 

 

Less

FINANCIAL EXPENSES

39.208

56.065

61.078

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

257.791

247.059

209.029

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION

22.587

21.606

16.298

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

235.204

225.453

192.731

 

 

 

 

 

Less

TAX

89.475

78.131

68.502

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

145.729

147.322

124.229

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

442.474

364.466

288.021

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

Transfer to General Reserve

14.573

20.943

17.573

 

Interim Dividend

29.967

29.967

12.486

 

Proposed Final Dividend

9.989

9.989

12.561

 

Dividend Distribution Tax

6.271

6.282

2.556

 

Dividend Distribution Tax on Proposed Final Dividend

2.090

2.091

2.557

 

Interest on Dividend Distribution Tax

0.000

0.042

0.051

 

Total

62.890

69.314

47.784

 

 

 

 

 

 

Balance Carried to the B/S

525.313

442.474

364.466

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

F.O.B. Value of Exports

959.594

1005.134

1084.906

 

TOTAL EARNINGS

959.594

1005.134

1084.906

 

 

 

 

 

 

IMPORTS

 

 

 

 

Raw Materials

366.368

362.867

348.464

 

Trading Purchases of Chemicals

648.973

460.609

773.210

 

TOTAL IMPORTS

1015.341

823.476

1121.674

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

2.91

2.95

2.49

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2017

31.03.2016

31.03.2015

Current Maturities of Long term debt

11.000

16.518

5.405

 

 

 

 

Cash Generated from Operations

(23.241)

282.405

221.840

 

 

 

 

Net cash provided by operating activities

(82.814)

172.323

171.956

 


 

QUARTERLY RESULTS

 

Particulars

 

(Unaudited)

Quarter Ended 30.06.2017

(Unaudited)

Quarter Ended 30.09.2017

(Unaudited)

Quarter Ended 31.12.2017

 

 

 

 

Net Sales

633.990

493.750

471.720

Total Expenditure

560.530

413.950

395.130

PBIDT (Excl OI)

73.460

79.800

76.590

Other Income

0.650

1.850

0.800

Operating Profit

74.110

81.650

77.390

Interest

14.100

13.940

10.560

Exceptional Items

NA

NA

NA

PBDT

60.010

67.710

66.830

Depreciation

6.160

6.320

6.290

Profit Before Tax

53.850

61.390

60.520

Tax

17.660

21.180

22.300

Provisions and contingencies

NA

NA

NA

Profit After Tax

36.190

40.200

38.220

Extraordinary Items

NA

NA

NA

Prior Period Expenses

NA

NA

NA

Other Adjustments

NA

NA

NA

Net Profit

36.190

40.200

38.220

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Average Collection Days

(Sundry Debtors / Income * 365 Days)

118.65

79.12

93.76

 

 

 

 

Account Receivables Turnover

( Income / Sundry Debtors)

3.08

4.61

3.89

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

68.35

41.55

68.62

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

0.73

1.08

0.70

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

0.99

0.98

1.05

 


LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.59

0.55

0.65

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

0.96

0.89

1.03

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

1.43

1.10

1.82

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

0.46

0.56

0.57

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

7.57

5.41

4.42

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin

((PAT / Sales) * 100)

%

7.81

8.17

6.79

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

8.91

12.00

9.49

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

22.47

26.73

27.47

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

1.42

1.49

1.26

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

0.99

1.03

0.79

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.40

0.45

0.35

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

12.45

9.84

9.33

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

1.42

1.49

1.26

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

 

STOCK PRICES

 

Face Value

INR 1.00/-

 

 

Market Value

INR 86.70/-

 

 

FINANCIAL DATA

[all figures are in Indian Rupees 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

50.020

50.020

50.020

Reserves & Surplus

402.182

501.134

598.547

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

0.000

0.000

0.000

Net worth

452.202

551.154

648.567

 

 

 

 

long-term borrowings

19.823

48.627

30.048

Short term borrowings

441.632

427.212

581.578

Current Maturities of Long term debt

5.405

16.518

11.000

Total borrowings

466.860

492.357

622.626

Debt/Equity ratio

1.032

0.893

0.960

 

 

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

1830.021

1804.173

1865.588

 

 

(1.412)

3.404

 

 

 

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

1830.021

1804.173

1865.588

Profit

124.229

147.322

145.729

 

6.79%

8.17%

7.81%

 


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

Yes

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

 


 

INDEX OF CHARGES

 

SNo

SRN

Charge Id

Charge Holder Name

Date of Creation

Date of Modification

Date of Satisfaction

Amount

Address

1

G01618594

100020310

THE HONGKONG AND SHANGHAI BANKING CORPORATION LIMITED

21/03/2016

-

-

100000000.0

52/60, Mahatma Gandhi Road,FortMumbaiMH400001IN

2

C62738463

10588271

Vijaya Bank

06/04/2015

-

-

55000000.0

OVERSEAS BRANCH, MAKER CHAMBERS-IVNAIRMAN POINT MUMBAIMH400021IN

3

B26618587

10204274

HDFC BANK LIMITED

05/02/2010

22/10/2011

-

165000000.0

HDFC BANK HOUSESENAPATI BAPAT MARGLOWER PAREL WMUMBAIMH400013IN

4

Y10267990

90166743

VIJAYA BANK

22/03/2002

-

-

55500000.0

OVERSEAS BR. MAKER CHAMBER-5 NARIMAN POINTMUMBAI-400021IN

5

C19974567

90163471

Vijaya Bank

26/12/1996

20/08/2014

-

606500000.0

OVERSEAS BRANCH, MAKER CHAMBERS-IVNAIRMAN POINT MUMBAIMH400021IN

6

A78078771

90167107

SICOM LTD.

09/03/2000

-

28/01/2010

12500000.0

NIRMAL 1ST FLOOR NARIMAN POINT MUMBAIMH400021IN

 

UNSECURED LOANS

 

PARTICULARS

31.03.2017

(INR In Million)

31.03.2016

(INR In Million)

SHORT TERM BORROWINGS

 

 

Repayable on demand - from banks

 

 

Standard Chartered Bank

(Loan from Standard Chartered bank is secured by personal assets of a director)

64.712

37.138

Total

64.712

37.138

 

COMPANY OVERVIEW:

 

The Company was incorporated on 19th January, 1994 and is engaged in the business of manufacturing and trading in synthetic food colors and trading in chemicals.


FINANCIAL PERFORMANCE, OPERATIONS AND STATE OF THE COMPANY’S AFFAIRS:

 

The Company successfully retained its position as one of the eminent food color manufacturing Company in the manufacturing of food colors and preservative Industry. During the year, total income of the Company has been increased by 3.99% from INR 1859.349 Million during the previous year to INR 1934.149 Million. However, the profit after tax was decreased by 1.09 % to INR 145.729 Million from INR 147.322 Million in previous year.

 

The income from operations during the year has increased to INR 1865.588 Million from INR 1804.173 Million. The Company’s profit before tax has gone up from INR 225.453 Million in previous year to INR 235.204 Million in current year registering growth of 4.33%.

 

The financial performance is discussed in detail in the Management Discussion and Analysis Report which forms part of the Annual Report.

 

The Company has manufactured 2514.05 MT Food colors against 2776.43 MT in the previous year. Your Directors assure to maintain the growth momentum in coming years and strive for bright future for your Company

 

MANAGEMENT DISCUSSION & ANALYSIS

 

Global Economic Overview:

 

Global economic activity is picking up with a long awaited cyclical recovery in investment, manufacturing and trade. Stronger activity and expectations of more robust global demand, coupled with agreed restrictions on oil supply, have helped commodity prices recover from their troughs in early 2016. Economic activity gained some momentum in the second half of 2016, especially in advanced economies. Growth picked up in the United States as firms grew more confident about future demand and inventories started contributing positively to growth. Growth also remained solid in the United Kingdom, where spending proved resilient in the aftermath of the June 2016 referendum in favor of leaving the European Union (Brexit). Activity surprised on the upside in Japan thanks to strong net exports, as well as in euro area countries, such as Germany and Spain, as a result of strong domestic demand.

 

Economic performance across emerging market and developing economies has remained mixed. Whereas China’s growth remained strong, reflecting continued policy support, activity has slowed in India because of the impact of the currency exchange initiative, as well as in Brazil, which has been mired in a deep recession. Activity remained weak in fuel and nonfuel commodity exporters more generally, while geopolitical factors held back growth in parts of the Middle East and Turkey.

 

Domestic Economic Overview:

 

India’s economy has grown at a strong pace in recent years owing to the implementation of critical structural reforms, favorable terms of trade and lower external vulnerabilities. The growth in GDP during 2016-17 is estimated at 7.1% as compared to the growth rate of 7.6% in 2015-16. In 2016-17, the government’s final consumption expenditure emerged as the major driver of GDP growth with an increase of over 23% as against 2.2% in 2015-16. The anticipated growth of real GVA at basic prices in 2016-17 is 7% against 7.2% in 2015-16.

 

The world economy faced considerable uncertainty, in the aftermath of major economic and political developments leading to declaration of growth. As per the current indications, macro-economic policy is expected to be more expansionary in certain large economies. Growth in a number of emerging economies is expected to lower in 2017.

 

Amidst all these developments, India stands out as a bright spot in the world economic landscape. India’s macro-economic stability continues to be the foundation of economic success. There were two policy initiatives, namely, passage of the Constitution Amendment Bill got Goods and Services Tax (GST) and the progress for its implementation; and demonetization of high denomination bank notes. Even though demonetization initially impacted industrial growth in the last two quarters of 2016-17, it is expected to give a boost to GDP in the current year. GST, on the other hand is expected to be a game changer and deliver manifold benefits such as spur in growth, increasing competitiveness and ushering in indirect tax simplification and bringing in greater transparency in tax management and administration. These along with measures initiated to push for more digitalization in economic transactions are positive signs and point to an optimistic outlook for the current year.

 

Industry Structure & Development:

 

Food Colors are a part of every aspect of human life. Products from the food color have altered the quality of life world over and have contributed significantly to everyone’s day-to-day requirements through breakthrough innovations. The food color industry is critical for the economic development of any country, providing products and enabling solutions. With Asia’s increasing contribution to the global food color industry, India emerges as one of the focused destinations for food color Companies worldwide. Strong economic growth and rise in per-capital income has caused steady increases in demand and for food colors. The industry has moved from a low-growth and regulated environment to an increasingly mature core industry.

 

Vidhi is one of the leaders in the manufacture and export of food colors worldwide. This results in intense price competition in the commodity segments market. The China factor also continues to affect the food color industry.

 

Overview of Vidhi’s Business and its Position in Food Color Manufacturing Industry :

 

Vidhi is a globally renowned player in the food color industry and a leading manufacturer of Superior Synthetic and Natural Food Grade Colors including Synthetic water soluble colors, Aluminum lakes, D&C Colors, Iron Oxides and FD&C Certified Lakes. Its business is manufacturing and trading of food colors and trading in chemicals. The colors are being distributed and consumed in over 80 countries across 6 continents. The manufacturing facilities of the Company are spread over an area of 1,76,000 square feet, located in Dhatav Village of Raigad District in the State of Maharashtra - India. The manufacturing facilities have been audited and found satisfactory by the U.S. FDA. All the products carry Halal and Kosher certification. The Company has also set up an ultra modern R & D Facility at Dhatav Village of Raigad District in the State of Maharashtra – India. Vidhi has built up on technical services, marketing capabilities and production in bulk quantities to face competition from domestic as well as global markets. In this way, Vidhi enjoys a position of one of the leaders in food color manufacturing industry.

 

The relevant industry for your Company is food colors, which occupies an important position in the Indian economy. Stronger growth in end user segments coupled with the initiatives from the government and industry to enhance manufacturing has brought the focus on the food color manufacturing segment. Simultaneously, improved competiveness of Indian manufacturers and an interest in India from global players is likely to result in significant growth of the diverse food colors segment.

 

OUTLOOK:

 

The country’s economic growth is facing challenges such as subdued manufacturing, lower exports of services, etc. However, it is expected that in financial year 2017-18 cheap borrowing costs and fading impact of demonetization could increase the private consumption and thereby drive economic growth. The implementation of GST is expected to improve tax compliance and governance and might provide an impetus to the investments and growth in the country. Due to favorable indicators such as moderate levels of inflation, reduced current account deficit, fiscal consolidation and transitory impact of demonetization, the country is currently characterized as a stable macroeconomic situation, the Government expects India’s GDP to expand at a growth rate between 6.75%-7.5% during the financial year 2017-18.

 

The Company is gearing itself for sustaining its market position by adjusting to the market environment through improved service levels and continuous emphasis on cost management. The Company’s globalization plans and its strong base in the Foreign and Indian market provides a great opportunity for growth.

 

 

CONTINGENT LIABILITIES:

 

(INR in million)

PARTICULARS

31.03.2017

31.03.2016

Central Sales Tax (FY 2005-2006)

0.868

0.868

Central Sales Tax (FY 2006-2007

-

0.092

Maharashtra VAT (FY 2009-2010)

-

0.115

Central Sales Tax (FY 2009-2010)

-

0.101

 

STATEMENT OF UNAUDTED FINANCIAL RESULT FOR THE QUARTER AND NINE MONTHS ENDED 31ST DECEMBER 2017

(INR in Million)

Particulars

Unaudited 31.12.2017

Unaudited 30.09.2017

Unaudited 31.12.2017

 

Income from Operations

 

 

(a) Net sates/income from operations (Net of excise duty)

471.718

493.751

1599.454

(b) Other Operating Income

0.798

1.848

3.296

Total income from operations (net)

472.516

495.599

1602.750

Expenses

 

 

 

Cost of materials consumed

156.007

176.580

504.758

Purchases of stock-in trade

140.454

113.939

504.585

Changes in inventories of finished goods. work-in-progress and stock in trade

14.687

40.963

44.617

Excise duty on sales

0.000

0.000

44.522

Employee benefits expense

15.124

13.346

41.328

finance charges

10.563

13.943

38.610

Depreciation and Amortization Expenses

6.296

6.317

18.776

Other Expenses

68.863

69.127

229.907

Total expenses

411.994

434.215

1427.103

Profit/ (Loss) before exceptional items

60.522

61.384

175.647

Exceptional items

0.000

0.000

0.000

Profit/ (Loss) from before tax

60.522

61.384

175.647

Tax expenses

 

 

 

Current year

20.186

20.790

59.476

Earlier year

1.252

0.000

1.252

Deferred Tax

0.866

0.393

0.384

Net Profit / (Loss) from ordinary activities after tax

22.304

21.183

61.112

Extraordinary item (net of tax expense)

0.000

0.000

0.000

Net Profit / (Loss) for the period

38.218

40.201

114.535

Other Comprehensive Income

 

 

 

items that will not be reclassified to profit or loss

0.000

0.000

0.011

Total Other Comprehensive Income

0.000

0.000

0.011

Total Other Comprehensive Income for the period

38.218

40.201

114.535

Paid up equity share capital (Face Value of INR 1/-each)

49.945

49.945

49.945

Earnings per share (before extraordinary items)

 

 

 

(a) Basic

0.77

0.80

2.29

(b) Diluted

0.77

0.80

2.29

 

Notes:

  1. The above results, published in accordance with Regulation 33 of the SEBI (Listing Obligation & Disclosure Requirements), 2015, have been reviewed by the Audit Committee and taken on record by the Board of Directors at their meeting held on 14th February, 2018. The current quarter results have been subjected to a limited review by the Statutory Auditors of the company. 

  2. As per requirements of SEBI (Listing Obligations & Disclosure Requirements) Regulation 2015 and Indian Accounting Standards ('IND AS'), revenue for the corresponding preceding previous quarters and nine months ended 31st December 2016 are grossed up for central excise duty. With introduction of Goods and Services Tax ("GST") with effect from 1st July 2017 central excise ceased to exist from that date. As mandated by IND AS 18 on Revenue and Schedule III of Companies Act 2013, GST is not a part of revenue and hence quarter and nine months ended 31st December 2017 are not comparable. To facilitate comparison the following additional information is being provided :

 

Particulars

Quarter Ended

Nine Months Ended

31.12.2017

30.09.2017

 31.12.2017

 

Income from Operations

 

 

(a) Net sates/income from operations (Net of excise duty)

471.718

493.751

1599.454

(b) Excise duty include above

-

-

44.522

 Income from operations (net)

471.718

493.751

1554.932

 

 

  1. The Company adopted Ind-AS from 1st April, 2017 and accordingly: 


a) The Financial Results have been prepared in accordance with the recognition and measurement principles laid down in Indian Accounting Standards ("Ind AS") - 34 on Interim Financial Reporting prescribed under section 133 of the Companies Act 2013 read with relevant rules thereunder and in terms of Regulation 33 of the SEBI (Listing Obligations and Disclosure Requirements) Regulations 2015 and SEBI Circular No.CIR/CFD/FAC/62/2016 dated 5th July 2016. 


(b) The Company has opted to avail relaxation provided by SEBI vide the aforesaid circular 5th July 2016 in respect of the disclosures for corresponding figure of earlier periods. Accordingly, the figures for the quarter and year ended 31st March, 2017 have not been presented. The reserves as per the balance sheet of the previous accounting year, not being mandatory, have not been presented. 

(c) Pursuant to the SEBI circular CIR/CFD/FAC/62/2016 dated 5th July,2016, the figures for quarter and nine months ended 31st December, 2016 have been recast to Ind AS, to the extent, applicable and have been prepared in accordance with the Companies (Indian Accounting Standard) Rules, 2015 and have not been subjected to limited review or audit. However, the company's Management has exercised necessary due diligence to ensure that such financial results provide a true and fair view of its affairs. 


4. The company operates in single business segment namely manufacturing and trading of food colors and    chemicals. Hence, no separate disclosure as per "Ind AS-108" is required for the business segment. 

 

  1. The Board of Directors at its meeting held on Wednesday, February 14, 2018 has declared Interim Dividend of INR 0.20/- per equity share of INR 1/- each fully paid up, (i.e. 20%), for the Financial Year 2017-18 aggregating INR 9.989 Million. 

 

  1.  The Statutory Auditors have put qualification in the financial statements for the year ended 31st March, 2017 with regard to non provision of liability for employee benefits on the basis of actuarial valuation. The Company is in the process of getting the actuarial valuation done and based on same, to provide liability for employee benefits. 

 

 

  1.  As a part of long term strategic investment/for future expansion, the Board of Directors of the Company in its meeting held on Wednesday, February 14, 2018 has decided to acquire Arjun Food Colorants Manufacturing Private Limited, a promoter group Company, at an arm’s length price, subject to shareholders’ approval. 

 

  1. Previous period's figures have been regrouped / reclassified, wherever necessary to make them comparable with the current year. 

 

FIXED ASSETS:

 

Tangible Assets

 

·         Land

·         Administrative Buildings

·         Furniture and Fixtures

·         Office Equipment

·         Computer

·         Plant and Machinery

·         Electrical Installation

·         Vehicle

 

 

 

 

 

 

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 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

Indian Rupees

US Dollar

1

INR 64.32

UK Pound

1

INR 83.86

Euro

1

INR 74.23

 

 

INFORMATION DETAILS

 

Information Gathered by :

KMN

 

 

Analysis Done by :

VIV

 

 

Report Prepared by :

IND

 


 

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

YES

--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

 

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.