|
|
|
MIRA INFORM REPORT
|
Report No. : |
488071 |
|
Report Date : |
24.01.2018 |
IDENTIFICATION DETAILS
|
Name : |
HINDUSTAN PENCILS PRIVATE LIMITED (w.e.f. 03.10.2007) |
|
|
|
|
Formerly Known
As : |
HINDUSTAN PENCILS LIMITED |
|
|
|
|
Registered
Office : |
510, Himalaya House, 79, Palton Road, Mumbai-400001, Maharashtra |
|
Tel. No.: |
91-22-22614505 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2017 |
|
|
|
|
Date of Incorporation
: |
15.03.1955 |
|
|
|
|
Com. Reg. No.: |
11-009500 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
INR 379.837 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U36991MH1955PTC009500 |
|
|
|
|
IEC No.: |
0388014377 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
Not Available |
|
|
|
|
GSTIN : |
Not Divulged |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAACH0401R |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacturing of Writing Instruments such as Pencils, Pens, Erasers
and Sharpeners. (Registered activity) |
|
|
|
|
No. of Employees
: |
Information declined by the management |
RATING & COMMENTS
(Mira Inform has adopted New Rating mechanism w.e.f. 23rd January
2017)
|
MIRA’s Rating : |
A+ |
|
Credit Rating |
Explanation |
Rating Comments |
|
A+ |
Low Risk |
Business dealings permissible with low
risk of default |
|
Status : |
Good |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Hindustan Pencils Private Limited is engaged in manufacturing of
writing instruments such as pencils, pens, erasers and sharpeners. Its
products are marked under the “Natraj” and “Apsara” brands. The company was
incorporated in the year 1955 and is based in Mumbai, Maharashtra. For the financial year 2017, the company has achieved revenue growth
of 4.68% as compared to the previous year but has reported a low profit
margin of 0.53%. The sound financial risk profile of the company is marked by adequate
net worth base along with comfortable debt balance sheet profile and
sufficient cash balance. The rating also takes into consideration the company’s established
market position and strong brand image in the Indian stationery industry
backed by its experienced management team. These strengths are partially offset by susceptibility of its
operating margin to fluctuations in raw material prices and to increasing
competition in the domestic stationery products segment. Payment terms are reported as regular and as per commitments. In view of the aforesaid, the company can be considered for business
dealings at usual trade terms and conditions. |
NOTES :
Any query related to this report can be made
on e-mail : infodept@mirainform.com
while quoting report number, name and date.
EXTERNAL AGENCY RATING
|
Rating Agency Name |
CRISIL |
|
Rating |
Long Term Rating = A- |
|
Rating Explanation |
Adequate degree of safety and carry low
credit risk |
|
Date |
21st August 2017 |
|
|
|
|
Rating Agency Name |
CRISIL |
|
Rating |
Short Term Rating = A2+ |
|
Rating Explanation |
Strong degree of safety and carry low credit
risk |
|
Date |
21st August 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 24.01.2018
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 BY
|
Name : |
Mr. Rohit |
|
Designation : |
Accounts Department |
|
Contact No.: |
91-22-22614508 |
|
Date : |
23.01.2018 |
Tel. No.: 91-22-22614505 / 06 / 07 – Ringing
LOCATIONS
|
Registered Office : |
510, Himalaya House, 79, Palton Road, Mumbai-400001, Maharashtra, India |
|
Tel. No.: |
91-22-22614505/ 06/ 07 / 22614508 |
|
Fax No.: |
91-22-22626444/ 22614508 |
|
E-Mail : |
|
|
Website : |
DIRECTORS
As on 31.03.2017
|
Name : |
Mr. Kirti Bhaidas Sanghvi |
|
Designation : |
Managing Director |
|
Address : |
21, Varsha Co-Operative Housing Society Limited, 69, B. Nepeansea
Road, Mumbai- 400036, Maharashtra, India |
|
Date of Birth/Age : |
19.11.1948 |
|
Qualification : |
Graduate |
|
Date of Appointment : |
01.06.2007 |
|
PAN No.: |
AAHPS8581P |
|
DIN No.: |
00084975 |
|
|
|
|
Name : |
Mr. Harendra Bhaidas Sanghvi |
|
Designation : |
Managing Director |
|
Address : |
25, Sagar Tarang, Bhulabhai Desai Road, Mumbai - 400026, Maharashtra, India |
|
Date of Birth/Age : |
06.12.1952 |
|
Qualification : |
Graduate |
|
Date of Appointment : |
01.06.2007 |
|
PAN No.: |
AAHPS5084R |
|
DIN No.: |
00505060 |
|
|
|
|
Name : |
Mr. Natvarlal Hiralal Patel |
|
Designation : |
Director |
|
Address : |
Umbergaon Housing GIDC Colony, Plot No 89, Flat No 303/304, Valsad -
396171, Gujarat, India |
|
Date of Birth/Age : |
06.06.1948 |
|
Date of Appointment : |
21.06.2013 |
|
DIN No.: |
06627846 |
KEY EXECUTIVES
|
Name : |
Mr. Gajanan B Rajeshirke |
|
Designation : |
Manager |
|
Address : |
13, Sahakar, Anand Nagar, Vakola, Mumbai - 400055, Maharashtra, India |
|
Date of Appointment : |
04.03.1991 |
|
PAN No.: |
AACPR7563F |
|
|
|
|
Name : |
Mr. Nitin P. Gupta |
|
Designation : |
Company Secretary |
|
Address : |
House No: 35, Krishna Nagar, Jammu - 180004, Jammu and Kashmir, India |
|
Date of Appointment : |
01.06.2014 |
|
PAN No.: |
AEZPG1346Q |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 31.03.2016
NOTE: SHAREHOLDING DETAILS FILE ATTACHED
Equity Share Break up (Percentage of Total Equity)
As on 29.09.2017
|
Category |
Percentage |
|
Promoter – (Individual/ Hindu Undivided
Family – Indian) |
41.45 |
|
Promoter - Bodies
corporate |
58.55 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturing of Writing Instruments such as Pencils, Pens, Erasers
and Sharpeners. (Registered activity) |
||||
|
|
|
||||
|
Products : |
|
||||
|
|
|
||||
|
Brand Names : |
“Natraj” and “Apsara” |
||||
|
|
|
||||
|
Agencies Held : |
Not Divulged |
||||
|
|
|
||||
|
Exports : |
Not Divulged |
||||
|
|
|
||||
|
Imports : |
Not Divulged |
||||
|
|
|
||||
|
Terms : |
Not Divulged |
PRODUCTION STATUS NOT AVAILABLE
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Customers : |
|
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
No. of Employees : |
Information declined by the management |
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Bankers : |
|
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Facilities : |
|
|
Auditors : |
|
|
Name : |
Chaturvedi and Shah Chartered Accountant |
|
Address : |
714-715, Tulsiani Chambers, Mumbai, Maharashtra, India |
|
PAN N Income-tax PAN of auditor or auditor's firm : |
AAAFC0662N |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Subsidiary : |
Hindustan Pencils Shrilanka Private Limited, Shrilnaka |
|
|
|
|
Enterprises owned
or significantly influenced by key management personnel or their relatives: |
|
CAPITAL STRUCTURE
After 29.09.2017
Authorised Capital : INR 440.000
Million
Issued, Subscribed & Paid-up Capital : INR 360.127 Million
AS ON 31.03.2017
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
4000000 |
Equity Shares |
INR 10/- each |
INR 40.000 Million |
|
35000000 |
Preference Shares |
INR 10/- each |
INR 350.000 Million |
|
|
Total |
|
INR 390.000
Million |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
2983702 |
Equity Shares |
INR 10/- each |
INR 29.837 Million |
|
35000000 |
Preference Shares |
INR 10/- each |
INR 350.000 Million |
|
|
Total |
|
INR 379.837
Million |
FINANCIAL DATA
[all figures are
in INR Million]
ABRIDGED
BALANCE SHEET
|
SOURCES
OF FUNDS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
|
|
|
|
|
I.
EQUITY AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
379.837 |
165.776 |
72.837 |
|
(b) Reserves & Surplus |
1172.447 |
1162.802 |
1153.697 |
|
(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) |
1552.284 |
1328.578 |
1226.534 |
|
|
|
|
|
|
(3) Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
916.075 |
718.348 |
102.291 |
|
(b) Deferred tax liabilities
(Net) |
0.000 |
0.000 |
0.000 |
|
(c) Other long term
liabilities |
633.800 |
633.800 |
601.700 |
|
(d) long-term provisions |
0.000 |
0.000 |
0.000 |
|
Total
Non-current Liabilities (3) |
1549.875 |
1352.148 |
703.991 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
1482.914 |
1131.645 |
1111.705 |
|
(b) Trade payables |
0.000 |
0.000 |
238.117 |
|
(c) Other current liabilities |
470.489 |
560.929 |
458.381 |
|
(d) Short-term provisions |
64.770 |
32.487 |
27.935 |
|
Total
Current Liabilities (4) |
2018.173 |
1725.061 |
1836.138 |
|
|
|
|
|
|
TOTAL |
5120.332 |
4405.787 |
3766.663 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
1765.996 |
1185.413 |
886.614 |
|
(ii) Intangible Assets |
0.000 |
0.000 |
0.000 |
|
(iii) Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
(iv) Intangible assets under
development |
0.000 |
0.000 |
0.000 |
|
(b) Non-current Investments |
158.995 |
159.495 |
240.205 |
|
(c) Deferred tax assets (net) |
25.650 |
30.468 |
27.570 |
|
(d) Long-term Loan and Advances |
130.879 |
126.276 |
93.413 |
|
(e) Other Non-current assets |
24.280 |
25.430 |
17.136 |
|
Total
Non-Current Assets |
2105.800 |
1527.082 |
1264.938 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
0.000 |
0.000 |
0.000 |
|
(b) Inventories |
2352.731 |
1962.509 |
2139.464 |
|
(c) Trade receivables |
368.743 |
209.850 |
151.494 |
|
(d) Cash and cash equivalents |
81.752 |
450.762 |
65.861 |
|
(e) Short-term loans and
advances |
180.305 |
223.663 |
125.479 |
|
(f) Other current assets |
31.001 |
31.921 |
19.427 |
|
Total
Current Assets |
3014.532 |
2878.705 |
2501.725 |
|
|
|
|
|
|
TOTAL |
5120.332 |
4405.787 |
3766.663 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
|
SALES |
|
|
|
|
|
Income |
8392.424 |
8016.640 |
7709.792 |
|
|
Other Income |
50.410 |
56.540 |
27.975 |
|
|
TOTAL
|
8442.834 |
8073.180 |
7737.767 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials Consumed |
0.000 |
0.000 |
3052.340 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
(355.738) |
165.778 |
(573.887) |
|
|
Employees benefits expense |
412.130 |
307.879 |
262.409 |
|
|
CSR Expenditure |
1.200 |
2.500 |
0.000 |
|
|
Other expenses |
7760.228 |
7097.132 |
4489.665 |
|
|
TOTAL |
7817.820 |
7573.289 |
7230.527 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE INTEREST, TAX,
DEPRECIATION AND AMORTISATION |
625.014 |
499.891 |
507.240 |
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
197.820 |
187.580 |
152.508 |
|
|
|
|
|
|
|
|
PROFIT
/ (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
427.194 |
312.311 |
354.732 |
|
|
|
|
|
|
|
Less/
Add |
DEPRECIATION/
AMORTISATION |
330.705 |
230.310 |
213.407 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE TAX |
96.489 |
82.001 |
141.325 |
|
|
|
|
|
|
|
Less |
TAX |
51.503 |
12.435 |
49.048 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) AFTER TAX |
44.986 |
69.566 |
92.277 |
|
|
|
|
|
|
|
|
EARNINGS
IN FOREIGN CURRENCY |
|
|
|
|
|
F.O.B. Value of Exports |
1425.714 |
1231.408 |
1210.235 |
|
|
TOTAL
EARNINGS |
1425.714 |
1231.408 |
1210.235 |
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
Raw Materials |
|
639.501 |
716.627 |
|
|
Finished
Goods |
|
18.219 |
10.284 |
|
|
Consumable
Stores |
|
28.965 |
30.175 |
|
|
Capital Goods |
|
350.866 |
109.903 |
|
|
TOTAL
IMPORTS |
1045.513 |
1037.551 |
866.989 |
|
|
|
|
|
|
|
|
Earnings
/ (Loss) Per Share (INR) |
8.64 |
20.89 |
30.49 |
CURRENT MATURITIES OF LONG TERM DEBT DETAILS
|
Particulars |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Maturities of Long term debt |
0.000 |
0.000 |
0.000 |
|
Cash generated from operations |
96.489 |
82.001 |
141.325 |
|
Net cash flow from operating activity |
96.489 |
82.001 |
141.325 |
KEY
RATIOS
EFFICIENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Average Collection Days (Sundry Debtors / Income * 365 Days) |
16.04 |
9.55 |
7.17 |
|
|
|
|
|
|
Account Receivables Turnover (Income / Sundry
Debtors) |
22.76 |
38.20 |
50.89 |
|
|
|
|
|
|
Average Payment Days (Sundry Creditors
/ Purchases * 365 Days) |
0.00 |
0.00 |
28.47 |
|
|
|
|
|
|
Inventory Turnover (Operating Income
/ Inventories) |
0.27 |
0.25 |
0.24 |
|
|
|
|
|
|
Asset Turnover (Operating Income
/ Net Fixed Assets) |
0.35 |
0.42 |
0.57 |
LEVERAGE RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Debt Ratio ((Borrowing + Current Liabilities) / Total
Assets) |
0.57 |
0.55 |
0.51 |
|
|
|
|
|
|
Debt Equity Ratio (Total Liability
/ Networth) |
1.55 |
1.39 |
0.99 |
|
|
|
|
|
|
Current Liabilities to Networth (Current
Liabilities / Net Worth) |
1.30 |
1.30 |
1.50 |
|
|
|
|
|
|
Fixed Assets to Networth (Net Fixed Assets
/ Networth) |
1.14 |
0.89 |
0.72 |
|
|
|
|
|
|
Interest Coverage Ratio (PBIT / Financial
Charges) |
3.16 |
2.66 |
3.33 |
PROFITABILITY RATIOS
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Net Profit Margin ((PAT / Sales) *
100) |
% |
0.54 |
0.87 |
1.20 |
|
|
|
|
|
|
|
Return on Total Assets ((PAT / Total
Assets) * 100) |
% |
0.88 |
1.58 |
2.45 |
|
|
|
|
|
|
|
Return on Investment (ROI) ((PAT / Networth)
* 100) |
% |
2.90 |
5.24 |
7.52 |
SOLVENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Ratio (Current Assets / Current Liabilities) |
1.49 |
1.67 |
1.36 |
|
|
|
|
|
|
Quick Ratio ((Current Assets
– Inventories) / Current Liabilities) |
0.33 |
0.53 |
0.20 |
|
|
|
|
|
|
G-Score Ratio Financial (Networth / Total
Assets) |
0.30 |
0.30 |
0.33 |
|
|
|
|
|
|
G-Score Ratio Debt (Debts / Equity
Capital) |
6.32 |
11.16 |
16.67 |
|
|
|
|
|
|
G-Score Ratio Liquidity (Total Current
Assets / Total Current Liabilities) |
1.49 |
1.67 |
1.36 |
Total Liability = Short-term Debt + Long-term
Debt + Current Maturities of Long-term debts
FINANCIAL ANALYSIS
[all figures are
INR Million]
DEBT EQUITY RATIO
|
Particular |
31.03.2015 |
31.03.2016 |
31.03.2017 |
|
|
INR
In Million |
INR
In Million |
INR
In Million |
|
Share Capital |
72.837 |
165.776 |
379.837 |
|
Reserves & Surplus |
1153.697 |
1162.802 |
1172.447 |
|
Share Application money pending allotment |
0.000 |
0.000 |
0.000 |
|
Net
worth |
1226.534 |
1328.578 |
1552.284 |
|
|
|
|
|
|
Long Term borrowings |
102.291 |
718.348 |
916.075 |
|
Short Term borrowings |
1111.705 |
1131.645 |
1482.914 |
|
Current Maturities of Long term debt |
0.000 |
0.000 |
0.000 |
|
Total
borrowings |
1213.996 |
1849.993 |
2398.989 |
|
Debt/Equity
ratio |
0.990 |
1.392 |
1.545 |
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
|
7709.792 |
8016.640 |
8392.424 |
|
|
|
3.980 |
4.688 |
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
|
7709.792 |
8016.640 |
8392.424 |
|
Profit |
92.277 |
69.566 |
44.986 |
|
|
1.20% |
0.87% |
0.54% |
ABRIDGED
BALANCE SHEET – (CONSOLIDATED)
|
SOURCES
OF FUNDS |
|
31.03.2017 |
31.03.2016 |
|
|
|
|
|
|
I.
EQUITY AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
|
379.837 |
165.776 |
|
(b) Reserves & Surplus |
|
1172.447 |
1162.802 |
|
(c) Money received against
share warrants |
|
0.000 |
0.000 |
|
|
|
|
|
|
(2) Share Application money pending
allotment |
|
0.000 |
0.000 |
|
Total
Shareholders’ Funds (1) + (2) |
|
1552.284 |
1328.578 |
|
|
|
|
|
|
(3) Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
|
916.075 |
718.348 |
|
(b) Deferred tax liabilities
(Net) |
|
0.000 |
0.000 |
|
(c) Other long term
liabilities |
|
633.800 |
633.800 |
|
(d) long-term provisions |
|
0.000 |
0.000 |
|
Total
Non-current Liabilities (3) |
|
1549.875 |
1352.148 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
|
1189.473 |
1131.645 |
|
(b) Trade payables |
|
293.441 |
214.628 |
|
(c) Other current liabilities |
|
470.489 |
346.301 |
|
(d) Short-term provisions |
|
64.770 |
32.487 |
|
Total
Current Liabilities (4) |
|
2018.173 |
1725.061 |
|
|
|
|
|
|
TOTAL |
|
5120.332 |
4405.787 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
|
1765.996 |
1185.413 |
|
(ii) Intangible Assets |
|
0.000 |
0.000 |
|
(iii) Capital work-in-progress |
|
0.000 |
0.000 |
|
(iv) Intangible assets under
development |
|
0.000 |
0.000 |
|
(b) Non-current Investments |
|
158.993 |
159.495 |
|
(c) Deferred tax assets (net) |
|
25.651 |
36.664 |
|
(d) Long-term Loan and Advances |
|
130.880 |
137.254 |
|
(e) Other Non-current assets |
|
24.280 |
25.430 |
|
Total
Non-Current Assets |
|
2105.800 |
1544.256 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
|
0.000 |
0.000 |
|
(b) Inventories |
|
2352.731 |
1962.507 |
|
(c) Trade receivables |
|
368.743 |
209.850 |
|
(d) Cash and cash equivalents |
|
81.752 |
450.762 |
|
(e) Short-term loans and
advances |
|
180.305 |
206.491 |
|
(f) Other current assets |
|
31.001 |
31.921 |
|
Total
Current Assets |
|
3014.532 |
2861.531 |
|
|
|
|
|
|
TOTAL |
|
5120.332 |
4405.787 |
PROFIT
& LOSS ACCOUNT– (CONSOLIDATED)
|
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
|
|
SALES |
|
|
|
|
|
Income |
|
8442.834 |
8073.180 |
|
|
Other Income |
|
0.000 |
0.000 |
|
|
TOTAL
|
|
8442.834 |
8073.180 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials Consumed |
|
2846.231 |
2599.129 |
|
|
Changes in inventories of finished
goods, work-in-progress and Stock-in-Trade |
|
(355.738) |
165.778 |
|
|
Employees benefits expense |
|
412.130 |
307.879 |
|
|
CSR Expenditure |
|
1.200 |
2.500 |
|
|
Other expenses |
|
4913.998 |
4498.003 |
|
|
TOTAL |
|
7817.821 |
7573.289 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE INTEREST, TAX,
DEPRECIATION AND AMORTISATION |
|
625.013 |
499.891 |
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
|
197.820 |
187.580 |
|
|
|
|
|
|
|
|
PROFIT
/ (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
|
427.193 |
312.311 |
|
|
|
|
|
|
|
Less/
Add |
DEPRECIATION/
AMORTISATION |
|
330.704 |
230.310 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE TAX |
|
96.489 |
82.001 |
|
|
|
|
|
|
|
Less |
TAX |
|
51.503 |
12.435 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) AFTER TAX |
|
44.986 |
69.566 |
|
|
|
|
|
|
|
|
Earnings
/ (Loss) Per Share (INR) |
|
8.64 |
20.89 |
LOCAL AGENCY FURTHER INFORMATION
|
Sr. No. |
Check list by info
agents |
Available in
Report (Yes/No) |
|
1 |
Year of establishment |
Yes |
|
2 |
Constitution of the entity -Incorporation
details |
Yes |
|
3 |
Locality of the entity |
Yes |
|
4 |
Premises details |
No |
|
5 |
Buyer visit details |
-- |
|
6 |
Contact numbers |
Yes |
|
7 |
Name of the person contacted |
Yes |
|
8 |
Designation of contact person |
Yes |
|
9 |
Promoter’s background |
Yes |
|
10 |
Date of Birth of Proprietor / Partners /
Directors |
Yes |
|
11 |
Pan Card No. of Proprietor / Partners |
No |
|
12 |
Voter Id Card No. of Proprietor / Partners |
No |
|
13 |
Type of business |
Yes |
|
14 |
Line of Business |
Yes |
|
15 |
Export/import details (if applicable) |
No |
|
16 |
No. of employees |
No |
|
17 |
Details of sister concerns |
Yes |
|
18 |
Major suppliers |
No |
|
19 |
Major customers |
No |
|
20 |
Banking Details |
Yes |
|
21 |
Banking facility details |
Yes |
|
22 |
Conduct of the banking account |
-- |
|
23 |
Financials, if provided |
Yes |
|
24 |
Capital in the business |
Yes |
|
25 |
Last accounts filed at ROC, if applicable |
Yes |
|
26 |
Turnover of firm for last three years |
Yes |
|
27 |
Reasons for variation <> 20% |
-- |
|
28 |
Estimation for coming financial year |
No |
|
29 |
Profitability for last three years |
Yes |
|
30 |
Major shareholders, if available |
Yes |
|
31 |
External Agency Rating, if available |
|
|
32 |
Litigations that the firm/promoter
involved in |
-- |
|
33 |
Market information |
-- |
|
34 |
Payments terms |
|
|
35 |
Negative Reporting by Auditors in the Annual
Report |
No |
UNSECURED LOAN
|
UNSECURED LOAN |
31.03.2017 (INR
in Million) |
31.03.2016 (INR
in Million) |
|
Long-term
Borrowings |
|
|
|
Loans and advances from related parties |
0.000 |
718.348 |
|
|
|
|
|
Short-term
borrowings |
|
|
|
Loans and advances from related parties |
293.441 |
0.000 |
|
Total |
293.441 |
718.348 |
INDEX
OF CHARGES:
|
SNo |
SRN |
Charge Id |
Charge Holder Name |
Date of Creation |
Date of
Modification |
Date of
Satisfaction |
Amount |
Address |
|
1 |
G47373881 |
10615052 |
Standard Chartered Bank |
07/01/2016 |
05/06/2017 |
- |
660000000.0 |
Narain Manzil,23 Barakhamba Road,DelhiDL110001IN |
|
2 |
C66797689 |
10553555 |
The Saraswat Cooperative Bank Ltd |
27/02/2015 |
28/09/2015 |
- |
116752000.0 |
SME Nariman Point Branch,Mittal Court A Wing1st Floor,Vidhan Bhavan Marg, Nariman PointMumbaiMH400021IN |
|
3 |
C74384629 |
10476295 |
The Saraswat Cooperative Bank Ltd |
24/01/2014 |
17/12/2015 |
- |
100000000.0 |
SME Nariman Point Branch,Mittal Court A Wing1st Floor,Vidhan Bhavan Marg, Nariman PointMumbaiMH400021IN |
|
4 |
A10531937 |
10076613 |
The Saraswat Co-op. Bank Ltd. |
12/02/2007 |
- |
- |
46100000.0 |
Madhukosh, Saraswat Bank Building,S. V. Sovani Path, Girgaum,MumbaiMH400004IN |
|
5 |
A00833426 |
10004480 |
The Saraswat Co-op Bank Ltd |
08/05/2006 |
- |
- |
68700000.0 |
FORT BRANCH, SAILOR BLDG, 373/375, D N ROAD, FORTMumbaiMH400001IN |
|
6 |
G09112855 |
90240204 |
The Saraswat Cooperative Bank Ltd( Lead Bankers) |
29/03/1996 |
03/08/2016 |
- |
595575000.0 |
SME Nariman Point Branch,Mittal Court A Wing1st Floor,Vidhan Bhavan Marg, Nariman PointMumbaiMH400021IN |
|
7 |
G52432952 |
90238807 |
The Saraswat Cooperative Bank Ltd (Lead Bankers) |
31/01/1977 |
28/08/2017 |
- |
1733875000.0 |
SME Nariman Point Branch, Mittal Court, A Wing1st Floor,Vidhan Bhavan Marg, Nariman PointMumbaiMH400021IN |
|
8 |
G44395432 |
90241378 |
THE SARASWAT CO-OP BANK LTD. |
23/03/2005 |
05/05/2005 |
22/05/2017 |
7500000.0 |
FORT BRANCH SAILOR BUILD. 373-375 D;.N .RAODOPP HUTATMA CHOWK FORTMUMBAIMH400001IN |
|
9 |
G19726371 |
80055069 |
The Jammu & kashmir Bank Ltd. |
28/07/2003 |
- |
24/10/2016 |
48600000.0 |
B.O. I/C.Bari Brahmana,JammuJK181133IN |
|
10 |
G15874274 |
10465523 |
The Saraswat Cooperative Bank Ltd |
04/12/2013 |
- |
15/10/2016 |
259420000.0 |
SME Nariman Point Branch,Mittal Court A Wing1st Floor,Vidhan Bhavan Marg, Nariman PointMumbaiMH400021IN |
CONTINGENT
LIABILITIES:
(INR in million)
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
|
Claims against company not acknowledged as debt |
67.696 |
178.682 |
FIXED ASSETS
- Plant and equipment
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
1] INFORMATION ON
DESIGNATED PARTY
No 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 63.88 |
|
|
1 |
INR 88.59 |
|
Euro |
1 |
INR 78.12 |
INFORMATION DETAILS
|
Information
Gathered by : |
SLK |
|
|
|
|
Analysis Done by
: |
PRY |
|
|
|
|
Report Prepared
by : |
SUJ |
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 |
NO |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
RATING EXPLANATIONS
|
Credit Rating |
Explanation |
Rating Comments |
|
A++ |
Minimum Risk |
Business dealings permissible with minimum
risk of default |
|
A+ |
Low Risk |
Business dealings permissible with low
risk of default |
|
A |
Acceptable Risk |
Business dealings permissible with
moderate risk of default |
|
B |
Medium Risk |
Business dealings permissible on a regular
monitoring basis |
|
C |
Medium High Risk |
Business dealings permissible preferably
on secured basis |
|
D |
High Risk |
Business dealing not recommended or on
secured terms only |
|
NB |
New Business |
No recommendation can be done due to
business in infancy stage |
|
NT |
No Trace |
No recommendation can be done as the
business is not traceable |
NB is stated where there is insufficient information to facilitate rating. However, it is not to be considered as unfavourable.
This score serves as a reference to assess
SC’s credit risk and to set the amount of credit to be extended. It is
calculated from a composite of weighted scores obtained from each of the major
sections of this report. The assessed factors are as follows:
·
Financial
condition covering various ratios
·
Company
background and operations size
·
Promoters
/ Management background
·
Payment
record
·
Litigation
against the subject
·
Industry
scenario / competitor analysis
·
Supplier
/ Customer / Banker review (wherever available)
This report is issued at
your request without any risk and responsibility on the part of MIRA INFORM
PRIVATE LIMITED (MIPL) or its officials.