MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

484959

Report Date :

09.01.2018

 

IDENTIFICATION DETAILS

 

Name :

VESUVIUS INDIA LIMITED (w.e.f. 06.11.1992)

 

 

Formerly Known As :

VESUVIUS REFRACTORIES LIMITED

 

 

Registered Office :

P-104, Taratala Road, Kolkata – 700088, West Bengal

Tel. No.:

91-33-30410600/620

 

 

Country :

India

 

 

Financials (as on) :

31.12.2016

 

 

Date of Incorporation :

06.09.1991

 

 

Com. Reg. No.:

21-052968

 

 

Capital Investment / Paid-up Capital :

INR 203.000 Million

 

 

CIN No.:

[Company Identification No.]

L26933WB1991PLC052968

 

 

IEC No.:

0293002622

 

 

GSTIN :

Not Divulged

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AAACV8995Q

 

 

Legal Form :

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

 

 

Line of Business :

The company is primarily engaged in the manufacturing and trading of refractory goods. The company also provides services in relation to refractory goods. [Registered Activity]

 

 

No. of Employees :

437 (Approximately)

 

 

RATING & COMMENTS

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

 

MIRA’s Rating :

A++

 

Credit Rating

Explanation

Rating Comments

A++

Minimum Risk

Business dealings permissible with minimum risk of default

 

Status :

Excellent

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Exist

 

 

Comments :

Subject was incorporated in the year 1991 and engaged in manufacturing and trading of refractory goods.

 

As per the quarterly financial record of September 2017, the company has achieved a decent revenue base and has earned fair profitability margin of 10.53%.

 

Rating take into consideration healthy financial position marked by above average net worth base, zero debt balance sheet profile and comfortable liquidity parameters.

 

Rating also derives strength from company’s established track record of business operations and promoter’s extensive industry experience.

 

However, rating strength partially offset by vulnerability of its operating margins to volatility in raw material prices and working capital intensive operations.

 

The company has its share price trading at around INR 1380.05 on BSE as on January 08, 2017 as against the Face Value (FV) of INR 10.

 

Business is active. Payments are reported to be regular and as per commitment.

 

In view of the aforesaid, the company can be considered good for normal 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

(31.03.2017)

Current Rating

(30.09.2017)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

EXTERNAL AGENCY RATING

 

NOT AVAILABLE

 

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 09.01.2018

 

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.: 91-33-30410600/ 628)

 

Tel No.: [91-33-24010215/ 24010234] – Numbers are not working.

 

 

LOCATIONS

 

Registered Office/ Factory 1:

P-104, Taratala Road, Kolkata – 700088, West Bengal, India

Tel. No.:

91-33-30410600/620

Fax No.:

91-33-24013976/ 1235

E-Mail :

santosh.kar@vesuvius.com

vesuviusindia@vesuvius.com

vesuviusindia@in.vesuvius.com

saibal.Bandyopadhyay@vesuvius.com

Website :

http://www.vesuviusindia.com

 

 

Factory 2 :

Plot No. 13, 14 and 15, Block “E”, IDA Auto Nagar, Visakhapatnam-530012, Andhra Pradesh, India

Tel. No.:

91-891-3011300 / 3011337

Fax No.:

91-891-2587511

E-Mail :

tumma.antony@in.vesuvius.com

 

 

Factory 3 :

Survey No. 90 and 98, Part, Block G, Industrial Park, Fakirtakya Village,   Auto Nagar, Visakhapatnam-530046, Andhra Pradesh, India

Tel. No.:

91-891-3983715

Fax No.:

91-891-3983708

E-Mail :

tumma.antony@vesuvius.com

 

Factory 4 :

212/B, G.I.D.C Estate, Mehsana - 384002, Gujarat, India

Tel. No.:

91-2762-252948/ 949     

Fax No.:

91-2762-252909

E-Mail :

anil.raut@in.vesuvius.com

chakrapani.Devburman@vesuvius.com

 

 

DIRECTORS

 

AS ON 2017

 

Name :

Mr. Biswadip Gupta

Designation :

Chairman

Address :

18DX2 Bay Tower, Hiland Park, 1925 Chak Garia, Kolkata - 700094, West Bengal, India

Date of Birth/Age :

25.12.1950

Qualification :

B.E. (Metallurgy) MBA

Date of Appointment :

07.09.1991

DIN No.:

00048258

 

 

Name :

Mr. Sudipto Sarkar

Designation :

Director

Address :

31, Broad Street, Kolkata - 700019, West Bengal, India

Date of Appointment :

26.07.2005

DIN No.:

00048279

 

 

Name :

Ms. Nayantara Palchoudhuri

Designation :

Director

Address :

64, Lake Place, Kolkata - 700029, West Bengal, India

Date of Birth/Age :

24.06.1962

DIN No.:

00581440

 

 

Name :

Mr. Francois Clement Wanecq

Designation :

Director

Address :

17 rue E. Vandriessche 1050, Brussels, 1050, France

Date of Birth/Age :

08.10.1952

Date of Appointment :

17.04.2007

DIN No.:

01272269

 

 

Name :

Mr. Tanmay Kumar Ganguly

Designation :

Director

Address :

UD01 / 1202 Udita, 1050/1 Survey Park, Kolkata - 700075, West Bengal, India

Date of Birth/Age :

05.12.1963

Qualification :

B.Com and CA

Date of Appointment :

07.05.2015

DIN No.:

01272338

 

 

Name :

Mr. Patrick Georges Felix Andre

Designation :

Casual Vacancy Director

Address :

Rue Franz Merjay 157 1050 Bruxelles, Belgium 1050 BE

Date of Appointment :

08.08.2016

DIN No.:

07619754

 

 

Name :

Mr. Subrata Roy

Designation :

Director

Address :

2 ND- FR FL – 2A 288 Jodhpur Park LP - 145/9/1/0,  Kolkata – 700068,  West Bengal, India

Date of Appointment :

01.01.2015

DIN No.:

07046994

 

KEY EXECUTIVES

 

Name :

Mr. Suvojit Chakrawarthy

Designation :

Accounts Departments

 

 

Name :

Mr. Taposh Dominic Roy

Designation :

Company Secretary

Address :

Flat No. 8, 4th Floor, 34n, Sashi Bhusan Mukherjee Road, Kolkata - 700034, West Bengal, India

Date of Appointment :

01.02.2001

PAN No.:

ACHPR7189L

 

Name :

Mr. Sanjoy Dutta

Designation :

Chief Financial Officer

Address :

Flat No. E6, Floors Castle, Lake District, 74 Narkeldanga Main Road, Kolkata - 700054, West Bengal, India

Date of Appointment :

01.04.2014

PAN No.:

ADLPD5090R

 

Audit Committee :

  • Biswadip Gupta, Chairman
  • Christpoher David Abbott
  • Tanmay Kumar Ganguly
  • Nayantara Palchoudhuri
  • Sudipto Sarkar

 

Corporate Social Responsibility Committee:

  • Biswadip Gupta, Chairman
  • Tanmay Kumar Ganguly
  • Nayantara Palchoudhuri
  • Subrata Roy
  • Sudipto Sarkar

 

Nomination and Remuneration Committee:

  • Sudipto Sarkar, Chairman
  • Biswadip Gupta
  • Christpoher David Abbott
  • Tanmay Kumar Ganguly
  • Nayantara Palchoudhuri

 

Share Transfer and Investor Grievance and Relationship Committee :

  • Biswadip Gupta, Chairman
  • Christpoher David Abbott
  • Tanmay Kumar Ganguly
  • Nayantara Palchoudhuri
  • Subrata Roy
  • Sudipto Sarkar

 

 

SHAREHOLDING PATTERN

 

As on September 2017

 

Category of shareholder

 

                                    

Total nos. shares held

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

Promoter and Promoter Group

11277650

55.57

 

Public

9018430

44.43

 

Grand Total

20296080

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)

A1) Indian

 

 

A2) Foreign

 

 

Any Other (specify)

11277650

55.57

 

Vesuvius Group Limited

11277650

55.57

 

Sub Total A2

11277650

55.57

 

A=A1+A2

11277650

55.57

 

 

 

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 %

B1) Institutions

 

Mutual Funds/

4125832

20.33

HDFC Trustee Co Ltd-A/c HDFC Mid-Cap Opportunities Fund

1111500

5.48

Reliance Capital Trustee Co Ltd-A/c Reliance Tax Saver (ELSS) Fund

1265791

6.24

HDFC Trustee Co Ltd-HDFC Long Term Advantage Fund

420000

2.07

UTI MID-CAP FUND

233647

1.15

Reliance Capital Trustee Co Ltd-A/c Reliance Capital Builder Fund-SR C

270536

1.33

Alternate Investment Funds

67300

0.33

Foreign Portfolio Investors

271738

1.34

Financial Institutions/ Banks

6376

0.03

Insurance Companies

154759

0.76

Any Other (specify)

104464

0.51

Sub Total B1

4730469

23.31

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

0.00

B3) Non-Institutions

0.00

Individual share capital upto INR 0.200 Million

2152537

10.61

Individual share capital in excess of INR 0.200 Million

569788

2.81

Urjita Master

222000

1.09

Any Other (specify)

1565636

7.71

Catamaran Advisors LLP

609729

3.00

Sub Total B3

4287961

21.13

B=B1+B2+B3

9018430

44.43

 


 

BUSINESS DETAILS

 

Line of Business :

The company is primarily engaged in the manufacturing and trading of refractory goods. The company also provides services in relation to refractory goods. [Registered Activity]

 

 

Products / Services :

NIC Code

Product Description

2391

Manufacturer and sale of refractory

2391

Services

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

 

Products :

Finished Goods

Countries :

  • United Kingdom
  • Thailand

 

 

Imports :

 

Products :

Raw Material

Countries :

China

 

 

Terms :

 

Selling :

Cash, Advance Payment,

 

 

Purchasing :

Cash, Advance Payment

 

PRODUCTION STATUS – (NOT AVAILABLE)

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Divulged 

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark :

--

 

 

Customers :

Wholesalers

 

Reference :

Not Divulged 

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark :

--

 

 

No. of Employees :

437 (Approximately)

 

 

Bankers :

·         Axis Bank Limited

·         State Bank of India

  • Hongkong Bank
  • HSBC Bank

 

Auditors :

 

Name :

B S R and Company LLP

Chartered Accountants

Address :

Godrej Waterside, Unit No. 603 and 604, 6th Floor, TowerI Plot No.5, Block DP, Sector V Salt Lake, Kolkata - 700091, West Bengal,  India

Tel. No.:

91-33-40354000

Fax No.:

91-33-44034199

E-Mail :

meghant@bsraffiliates.com

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Secretarial Auditors :

 

Name :

Anjan Kumar Roy and Company

Address :

DPS Business Centre, 9A, Sebak Baidya Street, Kolkata – 700029, West Bengal,  India

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Enterprises having control over the Company with which no transactions have taken place during the year:

·         Vesuvius Plc, United Kingdom - Ultimate Holding Company – holding company of Vesuvius Holdings Limited, United Kingdom

·         Vesuvius Holdings limited, United Kingdom (Formerly Known as Cookson Group Plc) Holding Company of Cookson Financial Limited, United Kingdom

·         Vesuvius Financial Limited, United Kingdom (Formerly Known as Cookson Group Plc) Holding Company of Cookson Financial Limited, United Kingdom

 

 

Fellow Subsidiaries:

·         Vesuvius Group S. A.

·         Vesuvius GmbH, Germany

·         Vesuvius Canada Inc

·         Vesuvius South Africa (Pty) Limited

·         Vesuvius UK Limited

·         Vesuvius Crucible Company

·         Vesuvius USA Corporation

·         Vesuvius Advanced Ceramics (Suzhou) Company Limited

·         Wuhan Wugang Vesuvius Advanced Ceramics Company Limited

·         Vesuvius Mexico S.A. de C.V.

·         Vesuvius Malaysia SDN BHD

·         Vesuvius Corporation S. A.

·         Vesuvius Poland Sp.,z.o.o

·         Vesuvius (Thailand) Company Limited

·         Foseco (Thailand) Limited

·         Foseco India Limited

·         Vesuvius Refratarios Ltda

·         Vesuvius Belgium N.V.

·         PT. Foseco Indonesia

·         Foseco Pty Limited

·         Foseco Industrial e Commercial Limited

·         Vesuvius Slavia, A.S

·         Vesuvius Emirates FZE

·         Vesuvius Istanbul Refrakter, Turkey

·         Vesuvius Mid - East Limited

·         Vesuvius Italia SPA

·         Vesuvius France S. A.

·         Vesuvius Zyarock Ceramics (Suzhou) Company Limited

·         Vesuvius Foundry Products (Suzhou) Company Limited

·         Vesuvius Iberica Refractarios S.A.

·         Foseco Korea Limited

·         SERT-Metal SAS

·         Yingkou Bayuquan Refractories Company Limited

·         BMI Refractory Services Inc. Thiland

·         Avemis SAS

·         Feseco Philippines Inc

 

 

Names of Principal Group Companies/ fellow subsidiaries :

Vesuvius Overseas Limited, United Kingdom (Formerly Cookson Overseas Limited United Kingdom)

 

 

Enterprises having control over the Company with which transaction has taken place during the year and previous year:

Vesuvius Group Limited, United Kingdom - Immediate holding company

 


 

CAPITAL STRUCTURE

 

AS ON 31.12.2016

 

Authorised Capital :

No. of Shares

Type

Value

Amount

25000000

Equity Shares

INR 10/- each

INR 250.000 Million

 

 

 

 

 

Issued Capital :

No. of Shares

Type

Value

Amount

20300000

Equity Shares

INR 10/- each

INR 203.000 Million

 

 

 

 

 

Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

20296080

Equity Shares

INR 10/- each

INR 203.000 Million

 

 

 

 

 

Note - Shares held in abeyance:

In compliance with the provisions of Section 126 of the Companies Act, 2013, offer of Rights Shares of 3,920 Equity Shares out of the Rights Issue made in the year 1997 have been held in abeyance.

 

Reconciliation of shares outstanding at the beginning and at the end of the reporting year

 

 

As at December 31, 2016

 

Number

INR In Million

Equity shares

 

 

At the commencement of the year

20296080

203.000

Shares issued during the year

-

-

At the end of the year

20296080

203.000

 

Rights, preferences and restrictions attached to equity shares

 

The Company has a single class of equity shares with par value of INR 10/- per share. Accordingly, all equity shares rank equally with regard to dividends and share in the Company’s residual assets. The equity shares are entitled to receive dividend was declared from time to time. The voting rights of an equity shareholder, are in proportion to its share of the paid-up equity capital of the Company. On winding up of the Company, the holders of equity shares will be entitled to receive the residual assets of the Company remaining after distribution of all preferential amounts in proportion to the number of equity shares held.


 

Shares held by a holding company

 

Particulars

As at December 31, 2016

 

Number

INR In Million

Equity share of Rs 10 each fully paid up held by Holding company - Vesuvius Group Limited, (U.K.) *#

11277650

112.800

 

* Subsidiary of Vesuvius plc. United Kingdom - ultimate holding company.

 

#  The companies, namely Vesuvius plc United Kingdom, Vesuvius Holding Limited (formerly, Cookson Group plc) and Vesuvius Financial Limited (formerly, Cookson Financial Limited), all incorporated in the United Kingdom, do not hold any shares of Vesuvius India Limited directly but are holding company of Vesuvius India Limited through a chain of subsidiary holdings.

 

Particulars of shareholders holding more than 5% shares of a class of shares

 

Particulars

As at December 31, 2016

 

 

Number

 

% of total

shares in

the class

Equity share of INR 10 each fully paid-up held by

 

 

-Vesuvius Group Limited, U.K., holding company

11277650

55.57

 

 

 

- HDFC Trustee Company Limited

- HDFC Mid Cap Opportunities Fund

1111500

5.48

 

 

 


 

FINANCIAL DATA

[all figures are INR Million]

 

ABRIDGED BALANCE SHEET [STANDALONE]

 

SOURCES OF FUNDS

31.12.2016

31.12.2015

31.12.2014

 

 

 

 

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

203.000

203.000

203.000

(b) Reserves & Surplus

5479.100

4766.800

4190.300

(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)

5682.100

4969.800

4393.300

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

0.000

12.100

45.000

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

118.400

78.000

104.100

Total Non-current Liabilities (3)

118.400

90.100

149.100

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

1204.700

1029.200

901.400

(c) Other current liabilities

198.800

158.300

156.900

(d) Short-term provisions

251.800

193.000

180.600

Total Current Liabilities (4)

1655.300

1380.500

1238.900

 

 

 

 

TOTAL

7455.800

6440.400

5781.300

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

1242.600

1307.800

1321.400

(ii) Intangible Assets

1.100

0.300

1.500

(iii) Capital work-in-progress

158.800

142.400

195.400

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.000

0.000

0.000

(c) Deferred tax assets (net)

39.700

0.000

0.000

(d)  Long-term Loan and Advances

204.900

136.400

131.300

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

1647.100

1586.900

1649.600

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

943.500

726.200

717.100

(c) Trade receivables

2711.000

2266.000

1868.500

(d) Cash and cash equivalents

1988.900

1733.800

1430.700

(e) Short-term loans and advances

151.500

106.200

92.100

(f) Other current assets

13.800

21.300

23.300

Total Current Assets

5808.700

4853.500

4131.700

 

 

 

 

TOTAL

7455.800

6440.400

5781.300

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.12.2016

31.12.2015

31.12.2014

 

SALES

 

 

 

 

Income

8215.100

6997.200

6522.300

 

Other Income

129.900

102.100

91.000

 

TOTAL

8345.000

7099.300

6613.300

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

3107.100

2609.500

2538.000

 

Purchases of Stock-in-Trade

1478.500

1311.800

1221.100

 

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

(99.500)

(48.900)

17.900

 

Employees benefits expense

562.900

464.600

430.800

 

Other expenses

1680.600

1400.200

1315.000

 

Corporate social responsibility expenses

1.200

1.000

0.000

 

TOTAL

6730.800

5738.200

5522.800

 

 

 

 

 

 

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

1614.200

1361.100

1090.500

 

 

 

 

 

Less

FINANCIAL EXPENSES

6.400

5.200

0.000

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

1607.800

1355.900

1090.500

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION

274.500

232.200

191.200

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

1333.300

1123.700

899.300

 

 

 

 

 

Less

TAX

462.200

387.800

307.600

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

871.100

735.900

591.700

 

 

 

 

 

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

3999.700

3496.800

3134.100

 

 

 

 

 

 

Depreciation  Adjustment

0.000

(6.800)

0.000

 

 

 

 

 

APPROPRIATIONS

 

 

 

 

Transfer to General Reserve

87.100

73.600

59.200

 

Proposed dividend

131.900

126.800

121.800

 

Interim Dividend

0.000

0.000

20.300

 

Income Tax on Interim

0.000

0.000

3.400

 

Tax on Dividend

26.900

25.800

24.300

 

Balance Carried to the B/S

4624.900

3999.700

3496.800

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

F.O.B. Value of Exports

836.100

258.600

358.900

 

F.O.B. Value of Deemed Export

735.000

629.800

557.200

 

Commission Income

1.600

0.000

0.000

 

Reimbursement of expenses

26.800

5.900

18.500

 

TOTAL EARNINGS

1599.500

894.300

934.600

 

 

 

 

 

 

IMPORTS

 

 

 

 

Raw Materials

2128.300

1681.400

1802.100

 

Stores and Spares parts

20.100

15.900

19.500

 

Stock-in-trade (acquired for trading)

144.000

184.200

173.800

 

Capital Goods

99.900

40.700

37.300

 

Tooling

43.200

27.700

37.300

 

TOTAL IMPORTS

2435.500

1949.900

2070.000

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

42.92

36.26

29.15

 


 

QUARTERLY RESULTS

 

PARTICULARS

 

31.03.2017

1st Quarter

30.06.2017

2nd Quarter

30.09.2017

3rd Quarter

Unaudited

 

 

 

Net Sales

2458.000

2604.300

2142.700

Total Expenditure

2058.600

2143.100

1758.300

PBIDT (Excl OI)

399.400

461.200

384.400

Other Income

27.700

30.300

33.800

Operating Profit

727.100

491.500

418.200

Interest

NA

NA

NA

Exceptional Items

NA

NA

NA

PBDT

427.100

491.500

418.200

Depreciation

66.800

68.200

75.100

Profit Before Tax

360.300

423.300

343.100

Tax

126.000

151.500

118.000

Provisions and contingencies

NA

NA

NA

Profit After Tax

234.300

271.800

225.100

Extraordinary Items

NA

NA

NA

Prior Period Expenses

NA

NA

NA

Other Adjustments

NA

NA

NA

Net Profit

234.300

271.800

225.100

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.12.2016

31.12.2015

31.12.2014

Current Maturities of Long term debt

NA

NA

NA

Cash generated from operations

1026.200

943.600

981.300

Net cash flow from (used in) operating Activities

501.900

539.600

645.400

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.12.2016

31.12.2015

31.12.2014

Average Collection Days

(Sundry Debtors / Income * 365 Days)

120.45

118.20

104.56

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

3.03

3.09

3.49

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

95.89

95.80

87.52

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

1.71

1.87

1.52

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

1.15

0.94

0.72

 

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.12.2016

31.12.2015

31.12.2014

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.22

0.21

0.21

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

0.00

0.00

0.00

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

0.29

0.28

0.28

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

0.25

0.29

0.35

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

252.22

261.75

0.00

 

 

PROFITABILITY RATIOS

 

PARTICULARS

31.12.2016

31.12.2015

31.12.2014

 

 

 

 

PAT to Sales [(PAT/Sales) * 100)

%

10.60

10.52

9.07

 

 

 

 

 

Return on Total Assets [(PAT / Total Assets) * 100]

%

11.68

11.43

10.23

 

 

 

 

 

Return on Investment (ROI) [(PAT / NetWorth) * 100]

%

15.33

14.81

13.47

 


 

SOLVENCY RATIOS

 

PARTICULARS

 

31.12.2016

31.12.2015

31.12.2014

Current Ratio

(Current Assets / Current Liabilities)

3.51

3.52

3.33

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

2.94

2.99

2.76

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.76

0.77

0.76

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

0.00

0.00

0.00

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

3.51

3.52

3.33

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

 

 

STOCK PRICES

 

Face Value

INR 10/-

Market Value

INR 1380.05/-

 

 

FINANCIAL ANALYSIS

[all figures are INR Million]

 

DEBT EQUITY RATIO

 

Particular

31.12.2014

31.12.2015

31.12.2016

 

INR In Million

INR In Million

INR In Million

Share Capital

203.000

203.000

203.000

Reserves & Surplus

4190.300

4766.800

5479.100

Net worth

4393.300

4969.800

5682.100

 

 

 

 

Long Term borrowings

0.000

0.000

0.000

Short Term borrowings

0.000

0.000

0.000

Total borrowings

0.000

0.000

0.000

Debt/Equity ratio

0.000

0.000

0.000

 

 

 

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.12.2014

31.12.2015

31.12.2016

 

INR In Million

INR In Million

INR In Million

Sales

6522.300

6997.200

8215.100

 

 

7.281

17.406

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.12.2014

31.12.2015

31.12.2016

 

INR In Million

INR In Million

INR In Million

Sales

6522.300

6997.200

8215.100

Profit

591.700

735.900

871.100

 

9.07%

10.52%

10.60%

 

 

LEGAL CASE

 

HIGH COURT

 

MS. ARYA IRON STEEL COMPANY PRIVATE LIMITED VS MS. VESUVIUS INDIA LIMITED

High Court-Maharashtra

Case No: CARAPL/77/2016 [Original] REMARK: PRAECIPE DTD. 17/01/2017. ==

Case Status: Pending

Judge: HON'BLE SHRI JUSTICE G.S. PATEL

Date: 2017-02-03

 

HIGH COURT

 

MS. ARYA IRON STEEL COMPANY PRIVATE LIMITED VS MS. VESUVIUS INDIA LIMITED

High Court-Maharashtra

Case No: CARAPL/77/2016 [Original] REMARK: === AFFIDAVIT IN REPLY OF TAPOSH ROY FILED ON 15/3/2017.===

Case Status: Pending

Judge: HONBLE SHRI S.J. KATHAWALL,J. DT. 28/08/2015 FILED ON 01/09/2015.

Date:2017-04-04

 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check list by info agents

Available in Report (Yes/No)

1

Year of establishment

Yes

2

Constitution of the entity -Incorporation details

Yes

3

Locality of the entity

Yes

4

Premises details

No

5

Buyer visit details

--

6

Contact numbers

Yes

7

Name of the person contacted

No

8

Designation of contact person

No

9

Promoter’s background

Yes

10

Date of Birth of Proprietor / Partners / Directors

Yes

11

Pan Card No. of Proprietor / Partners

Yes

12

Voter Id Card No. of Proprietor / Partners

No

13

Type of business

Yes

14

Line of Business

Yes

15

Export/import details (if applicable)

Yes

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

No

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

No

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

 


COMPANY OVERVIEW

 

The company is a public company domiciled and headquartered in India. It is incorporated under the Companies Act, 1956 and its shares are listed on the National Stock Exchange (NSE) and Bombay Stock Exchange (BSE). The company is primarily engaged in the manufacturing and trading of refractory goods. The company also provides services in relation to refractory goods. The company has operations in India and caters to both domestic and international markets.

 

FINANCIAL YEAR OF THE COMPANY

 

The company law board by an order dated January 7, 2016 has permitted the company to have the financial year to end on 31st December of each year.

 

OPERATING AND FINANCIAL PERFORMANCE, INTERNAL CONTROL

 

India's steel production grew by a good 6.8% from 89.6 million tons in 2015 to 95.6 million tons during 2016. This matches with the 6.5% to 7% growth forecast by the World Steel Association. The Company has benefited from the domestic growth in production as well as from exports.

 

The portfolio re-jig and operational efficiencies built over the years paid off during the year in a difficult market situation. Competition activities have increased as they hold on to their market share with aggressive pricing.

 

This year the Company's total revenue crossed the INR 8000 million mark. Total revenue from operations increased by more than 17% over the previous year driven by both domestic and export growth. Net sales increased by about 18% and both PBT and PAT increased by more than 18% over the previous year.

 

There is no change in the nature of the business of the Company. The Company has no subsidiaries or associated companies therefore disclosures in this regard are not provided in this Report. There were no significant and material orders passed by regulators or courts or tribunals impacting the going concern status and Company's operations in future.

All four factories had been working efficiently during the year. Safety measures and processes have been installed and improved upon at all plants and work sites. Insurance claim for damages caused by cyclone Hushed in October 2014 at Visakhapatnam were fully settled during the year and losses, net of insurance, were minimal.

 

The Company has in place an established internal control system designed to ensure proper recording of financial and operational information and compliance of various internal controls and other regulatory and statutory compliances. A new software has been installed to keep track of all compliances and to enable management to take preemptive action to ensure and record compliances on a pan India basis. Code on Internal Control which require that the Directors review  the effectiveness of  internal controls and  compliance  controls,  financial and operational risks, risk assessment and management systems and related party transactions, have been complied with. Self-certification exercises are also conducted by which  senior management  certify effectiveness of the internal control system, their adherence  to Code of Conduct and Company's policies for which they are responsible, financial or commercial transactions, if any, where they have personal  interest or potential conflict of  interest. Internal Audit has been conducted on a pan India basis.

 

Company's Policies on Health & Safety, Quality, Corporate Social Responsibility, Remuneration, Speak Up and Incident Reporting (Whistle Blowing), Related Party Transactions, Materiality and Dealing with Related Party transactions, Insider trading, Risk Management, Prevention of Sexual Harassment, Dividend Distribution Policy also the Code of Conduct applicable  to  Directors  and  Employees  of  the Company have been complied with.

 

GROUP ACTIVITIES

 

The London Stock Exchange and is a global leader in metal flow engineering, principally serving steel and foundry industries. Vesuvius develops innovative and customised solutions to be used in extremely demanding industrial environments, which enable customers to improve their manufacturing processes, enhance product quality and reduce energy consumption. Vesuvius has a worldwide presence and serves customers through a network of low-cost manufacturing plants located close to their own facilities, who are supported by Vesuvius global technology centres.  Vesuvius’ core competitive strengths are market and technology leadership, strong customer relationships, well established presence in developing markets and global reach. Vesuvius has a proud heritage of bringing innovation to the markets. The developments in VISO Isostatic pressing technology and in slide gate systems were key enablers for continuous casting process now deployed throughout the whole world of the steel industry. Maintaining this technology leadership is central objective of Vesuvius strategy and the spirit of innovation is at the core of all our activities.

 

United Kingdom. The immediate holding company, holds about 56% of the share capital of the Company. Mr Francois Wanecq, the Chief Executive of Vesuvius plc, the ultimate holding company, is a Director of our Company. Mr Patrick Georges Felix Andre, President-Flow Control and Mr Tanmay Ganguly, President-Advanced Refractory of the Vesuvius Group worldwide are also Directors of the Company. The Vesuvius Group has commenced its activities to establish a Research & Development Centre in India. The Vesuvius Group has a sincere commitment to and has been extremely supportive of their Indian operations and continues to provide constant support in terms of technology, systems, manufacturing etc.

 

INDUSTRY STRUCTURE AND DEVELOPMENTS, OPPORTUNITIES AND THREATS, OUTLOOK, RISKS AND CONCERNS

India's crude steel production grew by a good 6.8% from 89.6 million tons in 2015 to INR  95.600 million tons in 2016. The economy has not yet delivered on its promises in terms of serious demand from infrastructural growth. Steel and foundry industry comprises the biggest group of our customers. Hence anything that affects

 

The steel and foundry industry will have its one off effect on the business. There  is  a  continuous  process  for identifying, evaluating and managing  significant  risks  faced through a  risk management process designed  to identify the key risks facing each business. The role of insurance and other measures used in managing risks is also reviewed. The Audit Committee has continued its monitoring role.  Risks would include demand volatility, adverse foreign exchange fluctuations, ability to source critical raw materials, protection of leading technologies, product liability & loss of business reputation and adverse regulatory developments. During the year a risk analysis and assessment was conducted and no major risks were noticed.

 

 

INDEX OF CHARGES: NO CHARGES EXISTS FOR COMPANY

 


 

STATEMENT OF STANDALONE UNAUDITED FINANCIAL RESULT FOR THE THIRD QUARTER AND NINE MONTHS ENDED ON SEPTEMBER 30, 2017

                                                                                                                                                          (INR in Million)

Particulars

Quarter ended

30.09.2017

(Unaudited)

Quarter ended

30.06.2017

(Unaudited)

Year to date

30.09.2017

(Unaudited)

Income from Operations

 

 

 

Gross Sales/ Revenue from Operation

2137.700

2598.600

7188.400

Other Operating Income

5.000

5.700

16.600

Total Income from Operation

2142.700

2604.300

7205.000

Other Income

33.800

30.300

91.800

Total Income

2176.500

2634.600

7296.800

Expenses

 

 

 

Cost of material consumed

684.200

814.200

2300.700

Purchase of stock-in-trade

469.000

491.300

1404.800

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

3.000

18.600

58.000

Excise Duty on sales

0.000

204.200

382.500

Employees benefit expenses

132.100

142.400

411.300

Depreciation and amortization expenses

75.100

68.200

210.100

Other expenses

470.000

472.400

1402.700

Total Expenses

1833.400

2211.300

6170.100

Profit before exceptional items

343.100

423.300

1126.700

Exceptional Items

0.000

0.000

0.000

Profit before tax

343.100

423.300

1126.700

Tax expenses

118.000

151.500

395.500

Net Profit for the period

225.100

271.800

731.200

Other Comprehensive Income

 

 

 

Items that will not be reclassifies to profit or loss

(2.600)

(2.600)

(7.800)

Income tax relating to items that will not be reclassified

0.900

0.900

2.700

Total Other Comprehensive Income

(1.700)

(1.700)

(5.100)

Total Comprehensive Income

223.400

270.100

726.100

Paid up Equity Share Capital (Face Value INR 10/- per share)

203.000

203.000

203.000

Earnings per share (before and after extraordinary items) (of INR 10/- each)

 

 

 

Basic

11.09

43.39

36.02

Diluted

11.09

43.39

36.02

 

NOTES:

 

1. The Company has adopted Indian Accounting Standards (referred to as 'Ind AS') with effect from January 0l, 2017 and accordingly these financial results along with the comparatives have been prepared in accordance with the recognition and measurement principles laid down in Ind AS 34 on "Interim Financial Reporting" as prescribed under Section 133 of the Companies Act, 2013 read with relevant rules issued thereunder and other accounting principles generally accepted in India.

2. Reconciliation between results previously reported under erstwhile Indian GAAP and as presented now under Ind AS are given below:

 

Particular

Quarter ended

 

30.06.2016

Year to date ended

30.09.2016

Net Profit for the period as per Indian GAAP Adjustment :

254.600

677.100

Remeasurement loss on defined benefit obligations accounted through Other Comprehensive Income

2.000

5.800

 

 

 

Tax effects on above adjustment

(0.800)

(2.100)

Net Profit for the period as per IND AS

255.800

680.800

 

 

 

Remeasurement Amount recognized in Other Comprehensive Income

 

 

loss on defined benefit obligations accounted through Other Comprehensive Income

(2.000)

(5.800)

Tax effect on above adjustment

0.800

2.100

Total Comprehensive Income as per Ind AS

254.600

677.100

 

3. The Company is primarily a manufacturer and trader of refractories and is managed organisationally as a single unit. Accordingly, the Company is a single segment company.


4. The Company has been permitted to retain the calendar year period as its financial year by order dated January 7, 2016 received from the Company Law Board, Kolkata Bench.


5. Previous period/year’s figures have been regrouped and/or rearranged wherever considered necessary to conform to current period's/year's presentation.


6. The Ind AS Compliant comparative figures for the quarter ended September 30, 2016 and Year to date September 30, 2016 have not been subjected to review or audit. However the Company's management has exercised necessary due diligence to ensure that such financial results provide true and fair view of its affairs.

7. The Company has receivables of RS. 3,306 Lakhs from certain customers against whom insolvency proceedings have been initiated under the Insolvency and Bankruptcy Code, 2016. Considering the relationship with the said customers, criticality of the Company’s products sold and amount collected from them, the management believes that the said receivables are good and, carrying amount of the same is appropriate.

8. Post applicability of Goods and Services Tax (GST) with effect from July 1, 2017, revenue from operations is disclosed net of GST. Accordingly the from operations for the quarter and nine months ended September 30, 2017 are not comparable with the figures of the previous periods presented in the results.


9. These unaudited financial results have been subjected to limited review by the Statutory Auditors of the Company who have expressed an unqualified/ unmodified conclusion on these results.


10. These unaudited financial results have been reviewed by the Audit Committee and approved by the Board of Directors at their meeting held on November 9, 2017.

 

 

CONTINGENT LIABILITIES:

           

Particulars

 

31.12.2016

(INR In Million)

Sales Tax/Value Added Tax

250.300

Income Tax matters

151.200

Excise Duty, Customs Duty and Service Tax matters

49.300

Entry tax

6.300

 

The Company has claimed deduction for cost of Tooling purchased during the relevant assessment years for the purpose of ascertaining income tax liability for the period till assessment year 2013-2014. The Income tax department had disallowed the Company's claim for deduction and had allowed deduction on the basis of actual toolings consumed. The Income Tax Appellate Tribunal (ITAT) vide its order dated December 16, 2003 had directed the department to allow expenses based on actual quantity consumed. The Company had disputed such decision on the contention that the entire purchase is issued to the production process and hence should be treated as consumption and had made an application to the Hon’ble High Court at Calcutta seeking further clarifications of the ITAT order. The relevant orders from the income tax departments giving effect of ITAT order is yet to be received by the Company. During the year ended 31 December 2014, the Company, for the purpose of income tax computation, had claimed deduction for depreciation on tooling on the basis of rates given in the Income Tax Act, 1961 from the Assessment Year 2007-08 onwards. Accordingly, adjustment for income tax liability aggregating to INR 36.400 million, arising on account of the aforesaid change in the method of deduction claimed, had been accounted for in the books of account in the year ended 31 December 2014. The amount of interest/penalty, if any, that could be demanded by the Income tax department on account of the aforesaid adjustment cannot be currently ascertained and hence no provision has been made in the books of account for the same.

(ii) A counter claim has been filed against the Company before the Hon’ble High Court at Calcutta by a customer for claims aggregating INR 74.900 million (previous year INR 74.900) regarding certain disputes relating to goods supplied by the Company in prior years.

 

 

FIXED ASSETS:

 

Tangible Asset:

·         Freehold Land

·         Leasehold Land

·         Building

·         Plant and Equipments

·         Tooling’s

·         Furniture and Fixture

·         Vehicles

·         Office Equipment

·         Computer

·         Electrical Installation  

 

Intangible Asset:

  • Computer Software

 

 

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

INR

US Dollar

1

INR 63..35

UK Pound

1

INR 86.89

Euro

1

INR 76.15

 

 

INFORMATION DETAILS

 

Information Gathered by :

SUP

 

 

Analysis Done by :

NYT

 

 

Report Prepared by :

GEET

 


 

SCORE FACTORS

 

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

NO

--LITIGATION

YES/NO

YES

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

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

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.