MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

487830

Report Date :

24.01.2018

 

IDENTIFICATION DETAILS

 

Name :

INTERNATIONAL FLAVOURS AND FRAGRANCES INDIA PRIVATE LIMITED (w.e.f 15.10.2008)

 

 

Formerly Known As :

INTERNATIONAL FLAVOURS AND FRAGRANCES INDIA LIMITED

 

W.J.BUSH PRODUCTS PRIVATE LIMITED

 

 

Registered Office :

1-5, Seven Wells Street, St. Thomas Mount, Chennai-600016, Tamilnadu

Tel. No.:

91-44-22341131

 

 

Country :

India

 

 

Financials (as on) :

01.01.2016

 

 

Date of Incorporation :

18.11.1931

 

 

Com. Reg. No.:

18-000112

 

 

Capital Investment / Paid-up Capital :

INR 80.080 Million

 

 

CIN No.:

[Company Identification No.]

U24294TN1931PTC000112

 

 

IEC No.:

Not Divulged

 

 

GSTIN:

Not Divulged

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AAACB1376K

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturing of Flavours (Flavouring Essences and Ancillaries and Synthetic Food Colour Preparation (Registered Activity)

 

 

No. of Employees :

Information denied 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

 

Maximum Credit Limit :

USD 5792000

 

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company incorporated in the year 1931 and it is having good track.

 

It is engaged in the business of manufacturing of flavors, flavouring essences and ancillaries and synthetic food colors preparation.

 

For the financial year 2016, the company has increased its revenue from operation as compared to previous year and maintained decent profitability margin of 8.07%.

 

Rating takes into consideration sound financial profile of the company marked by healthy networth base and debt free balance sheet.

 

Further, rating also reflects from its well established track record of business operations along with market position and improvement in the revenue profile during the year.

 

However, these strengths are partially offset by marginal declined the profitability during the year and exposure to intensely competitive nature of industry.

 

Trade relations are reported as fair. Business is active. Payments terms are reported to be regular.

 

In view of the aforesaid, the company can be considered for business dealings at usual trade terms and conditions.

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

ECGC Country Risk Classification List

 

Country Name

Previous Rating

(30.06.2017)

Current Rating

(30.09.2017)

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

Not Available

Rating

Not Available

Rating Explanation

Not Available

Date

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 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 DECLINED

 

Management non-cooperative (Tel No.:91-44-22341132)

 

LOCATIONS

 

Registered Office :

1-5, Seven Wells Street, St. Thomas Mount, Chennai-600016, Tamilnadu

Tel. No.:

91-44-22341131/22341132/34

Fax No.:

91-44-22346017

E-Mail :

v.sethuraman@iff.com

Website :

www.iff.com

 

 

Factory:

AC 23, SIDCO Industrial Estate, Thirumudivakkam, Chennai-600132, Tamilnadu  India

 

 

DIRECTORS

 

As on 31.03.2017

 

Name :

Chandy Cheeran Thambi

Designation :

Whole Time Director

Address :

A4, Vinay Vihar, No.7, (Old No.2), New Beach Road, Tiruvalluvar Nagar, Tiruvanmiyur, Chennai – 600041, Tamilnadu, India

Date of Birth/Age :

04.02.1960

Date of Appointment :

01.07.2009

PAN No.:

AAAPT3381M

DIN No.:

02427708

 

 

Name :

Ms. Medha Tawde Bhagat

Designation :

Whole Time Director

Address :

75/590, Mothilal Nagar-3, M.G. Road, Goregaon (West), Mumbai – 400090, Maharashtra, India

Date of Birth:

25.07.1974

Date of Appointment :

30.09.2015

PAN No.:

ADNPT9209J

DIN No.:

07284324

 

 

Name :

Ms. Mauricio Leonardo Poulsen

Designation :

Director

Address :

108 Grange Road #04-06 Cliveden At Grange, Singapore - 249595

Date of Birth:

27.01.1973

Date of Appointment :

26.06.2015

DIN No.:

07165593

 

 

Name :

Carel Van Den Hoven

Designation :

Additional Director

Address :

142, Velachery Main Road, Crest Apartments, Tower 6, Flat No.C811, Chennai -600042, Tamilnadu, India

Date of Appointment :

14.03.2017

DIN No.:

07758060

 

Name :

Vicki Kafaltis

Designation :

Additional Director

Address :

2 Yarraburn Cl Bentleigh East Victoria Victoria 3165 Au

Date of Appointment :

05.07.2017

DIN No.:

07848364

 

Name :

Mr. Prakash Gopalakrishnan Meenakshisundaram

Designation :

Additional Director

Address :

16, Sujata, 4th Floor, Juhu Road Near Santacruz West Police Station, Santacruz (West) Mumbai -400054, Maharashtra, India

Date of Appointment :

24.11.2017

DIN No.:

07986811

 

 

KEY EXECUTIVES

 

Name :

Chandy Cheeran Thambi

Designation :

Company Secretary

Address :

A4, Vinay Vihar, No.7 (Old No.2), New Beach Road, Tiruvalluvar Nagar, Tiruvanmiyur, Chennai – 600041, Tamilnadu, India

Date of Birth/Age :

04.02.1960

Date of Appointment :

11.07.2016

PAN No.:

AAAPT3381M

 


 

MAJOR SHAREHOLDERS

 

As on 30.12.2016

 

SHAREHOLDERS DETAILS FILE ATTACHED

 

Equity Share Break up (Percentage of Total Equity)

 

As on 21.06.2017

 

Category

Percentage

Promoters (Body corporate)

93.36

Public/Other than promoters (Individual/Hindu Undivided Family – Indian)

5.25

Public/Other than promoters [Individual/Hindu Undivided Family – Foreign national (other than NRI)]

1.39

Total 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturing of Flavours (Flavouring Essences and Ancillaries and Synthetic Food Colour Preparation (Registered Activity)

 

 

Products / Services :

Item Code No.

Products/Services Description

33029011

Formulated Perfumery Compounds

33021010

Flavouring Essences

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged 

 

 

Imports :

Not Divulged 

 

 

Terms :

Not Divulged 

 

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 :

 

Reference :

Not Divulged

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

 

Remark:

--

 

 

No. of Employees :

Information denied by the management

 

 

Bankers :

Banker Name :

Not Divulged

Branch :

--

Person Name (With Designation) :

--

Contact Number :

--

Name of Account Holder :

--

Account Number :

--

Account Since (Date/Year of Account Opening) :

--

Average Balance Maintained :

--

Credit Facilities Enjoyed (CC/OD/Term Loan) :

--

Account Operation :

--

Remark :

--

 

 

 

Auditors :

 

Name :

Price Waterhouse and Company  LLP

Chartered Accountants

Address :

Prestige, Palladium, 8th Floor, 129-140, Greams Road, Chennai-600 005, Tamilnadu, India

Income-tax PAN of auditor or auditor's firm :

AAEFP3641G

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associate: (As on 21.06.2017)

Bush Boake Allen Limited

International Flavors & Fragrances (Mauritius) Ltd.

 

 

Holding Companies:

  • Bush Boake Allen Limite, U.K.
  • A.Boake Roberts and Company (Holding) Limited (being a subsidiary of the above mentioned holding company)

 

 

Ultimate Holding Company:

  • International Flavors and Fragrances Inc, U.S.A

 

 

Fellow Subsidiary

Companies:

 

  • International Flavors and Fragrances I.F.F. (Nederland) B.V.
  • International Flavors and Fragrances (Nederland) Holding B.V.
  • Aromatics Holdings Limited, Ireland.
  • IFF - Benicarlo S.L Spain
  • International Flavours and Fragrances ( China) Limited.
  • International Flavours and Fragrances I.F.F (Great Britain) Limited
  • International Flavors and Fragrances I.F.F. (Italia) S.r.l.
  • International Flavors and Fragrances I.F.F (Deutschland) G.m.b.H, Germany
  • International Flavors and Fragrances I.F.F. (Switzerland) A.G
  • International Flavors and Fragrances I.F.F. (France) SAS
  • International Flavors and Fragrances (Hong Kong) Limited
  • International Flavors and Fragrances (Japan) Limited
  • I.F.F. Essenciase Fragrancias Limiteda (Brazil)
  • International Flavours and Fragrances (Australia) Pty. Limited
  • P.T. Essence Indonesia
  • International Flavors and Fragrances (Mexico), S. de R.L. de C.V.
  • IFF Mexico Manufactura, S.A. de C.V.
  • IFF Latin American Holdings (Espana) S.L.
  • International Flavors and Fragrances I.F. F. (Espana) S.A.
  • International Flavors and Fragrances (Poland) Sp.z.o.o.
  • International Flavors and Fragrances (Hangzhou) Co. Limited, China
  • International Flavors and Fragrances (Zhejiang) Co., Limited, China
  • International Flavors and Fragrances I.F.F. (S.A.) (Pty) Limited, South Africa
  • International Flavors and Fragrances I.F.F. (Canada) Limited.
  • Alva Insurance Limited.
  • VAN Ameringen-Haebler, Inc.
  • International Flavors and Fragrances (Caribe) Inc, Delaware.
  • Saboresy Fragrancias S.A.
  • IFF Sabores y Fragrancias de Chile Limiteda.
  • IFF Aroma Esans Sanayi Ve Ticaret A.S, Turkey
  • International Flavors and Fragrances I.F.F. (Israel) Limited.
  • International Flavors and Fragrances (Zimbabwe) (Private) Limited
  • International Flavour s and Fragrances (Mauritius) Limited.
  • International Flavors and Fragrances (Philippines) Inc.
  • International Flavors and Fragrances (Asia Pacific) Pte. Limited
  • International Flavors and Fragrances (Greater Asia) Pte. Limited.
  • International Flavour s and Fragrances (Thailand) Limited.
  • IFF (Korea) Inc.
  • International Flavors and Fragrances Ardenne S.a.r.l.
  • International Flavors and Fragrances (Luxembourg) S.a.r.l
  • International Flavors and Fragrances SRL, Argentina
  • IFF Luxar C.V, Nederland.
  • IFF Delaware Holdings, LLC , Delaware.
  • Henry H. Ottens Manufacturing Co., Inc
  • HHO Trading, Inc.
  • IFF Turkey Aroma Ve Esans Urunleri Satis Ticaret AS
  • IFF France Holding I SAS
  • IFF France Holding II SAS
  • Lucas Meyer Cosmetics S.A.S
  • Institut Europeen de Biologie cellulaire SAS
  • Lucas Meyer Cosmetics Asia Pte. Limited
  • International Flavours and Fragrances (GB) Holdings Limited, England.
  • IFF International Inc. New York.
  • IFF Financial Services Limited, Ireland.
  • IFF Gibraltar Holding (Luxembourg) SCS
  • IFF Capital Services Limited, Ireland.
  • IFF Australia Holdings Pty Limited
  • IFF Chemical Holdings Inc, Delaware.
  • IFF (Gibraltar) Holdings Limited
  • IFF (Gibraltar) Holdings Limited
  • IFF Augusta II Limited
  • IFF Augusta Holdings LLC
  • International Flavour s and Fragrances I.F.F (Chile) Limitada, Chile
  • IFF Flavors and Fragrances (Hangzhou) Trading Co, China
  • Fragrance Ingredients Holdings Inc, Delaware.
  • Bush Boake Allen Inc, Virginia.
  • Bush Boake Allen (Chile) S.A.
  • Bush Boake Allen Industria E Commercial do Brasil Limitada
  • Bush Boake Allen Controladora S.A. de C.V.
  • Bush Boake Allen Holdings (U.K.) Limited
  • Bush Boake Allen Pension Investments Limited
  • Bush Boake Allen (Pension Trustees) Limited
  • Bush Boake Allen Limited, England.
  • Bush Boake Allen Australia Pty Limited.
  • Boake, Roberts And Company (Holding), Limited , England
  • Bush Boake Allen (NZ) Limited
  • International Flavour s and Fragrances (NZ) Limited
  • Bush Boake Allen Zimbabwe (Private) Limited
  • Bush Boake Allen Benelux B.V. , Nederland.
  • International Flavors and Fragrances I.F.F. (Norden) AB, Sweden
  • Asian Investments, Inc.
  • Fragrance Holdings Private Limited
  • Essence Scientific Research Private Limited
  • Aromor Flavor and Fragrances Limited, Israel
  • BKF Vision Limited, Israel
  • M.P. Equity Holdings Limited, Israel
  • K-Vision Consulting and Investments Limited, Israel.
  • Bush Boake Allen Enterprises Limited, England.
  • International Flavour s and Fragrances (CIL) Limited, England
  • International Flavors and Fragrances (Middle East) FZ-LLC
  • IFF Worldwide (Gibraltar) Limited
  • International Flavors and Fragrances Irish Acquisition Company Limited
  • Misr Co. for Aromatic Products (MARP) S.A.E, Egypt.
  • Aromor Flavors and Fragrances Inc, Delaware
  • Lucas Meyer Cosmetics Australia Pty Limited
  • Southern Cross Botanicals Pty Limited
  • Southern Cross Botanicals UK Limited
  • Lucas Meyer Cosmetics Canada Inc
  • Lucas Meyer Cosmetics USA, Inc
  • IFF France Holding III SAS
  • IFF France Holding III SAS
  • International Flavors and Fragrances Inc, Taiwan Branch

 


 

CAPITAL STRUCTURE

 

After 01.01.2016

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10000000

Equity Shares

INR 10/- each

INR 100.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

8008306

Equity Shares

INR 10/- each

INR 80.083 Million

 

 

 

 

 

As on 01.01.2016

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10000000

Equity Shares

INR 10/- each

INR 100.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

8008306

Equity Shares

INR 10/- each

INR 80.080 Million

 

 

 

 

 


 

FINANCIAL DATA

[all figures are INR Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

03.01.2015

to

01.01.2016

28.12.2013

to

02.01.2015

28.12.2012

to

27.12.2013

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

80.080

80.080

80.080

(b) Reserves and Surplus

1947.040

2081.360

1884.700

(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)

2027.120

2161.440

1964.780

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long-term liabilities

0.000

0.000

0.000

(d) long-term provisions

48.910

38.900

34.190

Total Non-current Liabilities (3)

48.910

38.900

34.190

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short-term borrowings

0.000

0.000

0.000

(b) Trade payables

1130.610

811.560

805.380

(c) Other current liabilities

139.930

133.810

116.000

(d) Short-term provisions

38.260

38.460

34.060

Total Current Liabilities (4)

1308.800

983.830

955.440

 

 

 

 

TOTAL

3384.830

3184.170

2954.410

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

188.370

510.300

428.410

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Tangible assets capital work-in-progress

52.460

27.460

43.560

(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)

116.000

25.000

22.000

(d) Long-term loans and advances

34.180

12.180

25.220

(e) Other Non-current assets

0.000

11.460

10.610

Total Non-Current Assets

391.010

586.400

529.800

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

1163.270

1243.240

1074.200

(c) Trade receivables

962.780

881.980

808.170

(d) Cash and bank balances

698.540

203.460

265.290

(e) Short-term loans and advances

169.230

269.090

276.930

(f) Other current assets

0.000

0.000

0.020

Total Current Assets

2993.820

2597.770

2424.610

 

 

 

 

TOTAL

3384.830

3184.170

2954.410

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

03.01.2015

to

01.01.2016

28.12.2013

to

02.01.2015

28.12.2012

to

27.12.2013

 

SALES

 

 

 

 

Income

7289.450

6791.310

5979.960

 

Other Income

53.170

75.010

40.680

 

TOTAL

7342.620

6866.320

6020.640

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

3782.910

3793.880

3235.130

 

Purchases of Stock-in-Trade

514.480

482.950

441.190

 

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

19.430

(65.170)

(38.580)

 

Employee benefit expense

659.030

591.730

492.960

 

Other expenses

1127.090

969.210

893.870

 

TOTAL

6102.940

5772.600

5024.570

 

 

 

 

 

 

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

1239.680

1093.720

996.070

 

 

 

 

 

Less

FINANCIAL EXPENSES

0.000

0.000

0.000

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

1239.680

1093.720

996.070

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

359.320

74.780

67.510

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

880.360

1018.940

928.560

 

 

 

 

 

Less

TAX

292.000

337.000

298.000

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

588.360

681.940

630.560

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

F.O.B. Value of Exports

927.990

918.770

626.440

 

Other Earning

0.000

0.000

0.000

 

TOTAL EARNINGS

927.990

918.770

626.440

 

 

 

 

 

 

IMPORTS

 

 

 

 

Raw Materials

1888.880

1942.520

1770.290

 

Components and spare parts

0.000

0.000

0.040

 

Capital Goods

13.500

23.060

33.350

 

TOTAL IMPORTS

1902.380

1965.580

1803.680

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

73.47

85.15

78.74

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

03.01.2015

to

01.01.2016

28.12.2013

to

02.01.2015

28.12.2012

to

27.12.2013

Current Maturities of Long term debt

NA

NA

NA

Net cash flows from (used in) operations

1637.150

859.820

716.970

Net cash flows from (used in) operating activities

1244.520

537.720

433.25

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

03.01.2015

to

01.01.2016

28.12.2013

to

02.01.2015

28.12.2012

to

27.12.2013

Average Collection Days

(Sundry Debtors / Income * 365 Days)

48.21

47.40

49.33

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

7.57

7.70

7.40

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

96.03

69.26

79.96

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

1.07

0.88

0.93

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

5.15

2.03

2.11

 

LEVERAGE RATIOS

 

PARTICULARS

 

03.01.2015

to

01.01.2016

28.12.2013

to

02.01.2015

28.12.2012

to

27.12.2013

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.39

0.31

0.32

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

0.00

0.00

0.00

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

0.65

0.46

0.49

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

0.12

0.25

0.24

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

0.00

0.00

0.00

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

03.01.2015

to

01.01.2016

28.12.2013

to

02.01.2015

28.12.2012

to

27.12.2013

Net Profit Margin

((PAT / Sales) * 100)

%

8.07

10.04

10.54

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

17.38

21.42

21.34

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

29.02

31.55

32.09

 

SOLVENCY RATIOS

 

PARTICULARS

 

03.01.2015

to

01.01.2016

28.12.2013

to

02.01.2015

28.12.2012

to

27.12.2013

Current Ratio

(Current Assets / Current Liabilities)

2.29

2.64

2.54

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

1.40

1.38

1.41

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.60

0.68

0.67

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

0.00

0.00

0.00

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

2.29

2.64

2.54

 

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

 

FINANCIAL ANALYSIS

[all figures are in INR Million]

 

DEBT EQUITY RATIO

 

Particular

27.12.2013

02.01.2015

01.01.2016

 

INR In Million

INR In Million

INR In Million

Share Capital

80.080

80.080

80.080

Reserves & Surplus

1884.700

2081.360

1947.040

Money received against share warrants

0.000

0.000

0.000

 Share Application money pending allotment

0.000

0.000

0.000

Net worth

1964.780

2161.440

2027.120

 

 

 

 

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

27.12.2013

02.01.2015

01.01.2016

 

INR In Million

INR In Million

INR In Million

Sales

5979.960

6791.310

7289.450

 

 

13.568

7.335

 

 

NET PROFIT MARGIN

 

Net Profit Margin

27.12.2013

02.01.2015

01.01.2016

 

INR In Million

INR In Million

INR In Million

Sales

5979.960

6791.310

7289.450

Profit

630.560

681.940

588.360

 

10.54%

10.04%

8.07%

 

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)

No

16]

No. of employees

No

17]

Details of sister concerns

Yes

18]

Major suppliers

No

19]

Major customers

No

20]

Banking Details

No

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 financial years

Yes

27]

Reasons for variation <> 20%

--

28]

Estimation for coming financial year

No

29]

Profitability for last three financial 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

 

INDEX OF CHARGES

SNo

SRN

Charge Id

Charge Holder Name

Date of Creation

Date of Modification

Date of Satisfaction

Amount

Address

1

Y10429093

90306166

INDIAN OVERSEAS BANK

12/11/1993

19/06/1995

-

25000000.0

ADYAR BRANCH NO. 12 SAROAR PATEL ROAD CHENNAI -600020, TAMILNADU, INDIA

 

FIXED ASSETS

  • Land
  • Buildings
  • Plant and equipment
  • Factory equipment’s
  • Furniture and fixtures
  • Vehicles
  • Office equipment
  • Computer equipment’s

 

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 records exist designating subject or any of its beneficial owners, controlling shareholders or senior officers as terrorist or terrorist organization or whom notice had been received that all financial transactions involving their assets have been blocked or convicted, found guilty or against whom a judgement or order had been entered in a proceedings for violating money-laundering, anti-corruption or bribery or international economic or anti-terrorism sanction laws or whose assets were seized, blocked, frozen or ordered forfeited for violation of money laundering or international anti-terrorism laws.

 

2]         Court Declaration :

No records exist to suggest that subject is or was the subject of any formal or informal allegations, prosecutions or other official proceeding for making any prohibited payments or other improper payments to government officials for engaging in prohibited transactions or with designated parties.

 

3]         Asset Declaration :

No records exist to suggest that the property or assets of the subject are derived from criminal conduct or a prohibited transaction.

 

4]         Record on Financial Crime :

            Charges or conviction registered against subject:                                                           None

 

5]         Records on Violation of Anti-Corruption Laws :

            Charges or investigation registered against subject:                                                        None

 

6]         Records on Int’l Anti-Money Laundering Laws/Standards :

            Charges or investigation registered against subject:                                                        None

 

7]         Criminal Records

No available information exist that suggest that subject or any of its principals have been formally charged or convicted by a competent governmental authority for any financial crime or under any formal investigation by a competent government authority for any violation of anti-corruption laws or international anti-money laundering laws or standard.

 

8]         Affiliation with Government :

No record exists to suggest that any director or indirect owners, controlling shareholders, director, officer or employee of the company is a government official or a family member or close business associate of a Government official.

 

9]         Compensation Package :

Our market survey revealed that the amount of compensation sought by the subject is fair and reasonable and comparable to compensation paid to others for similar services.

 

10]        Press Report :

            No press reports / filings exists on the subject.

 

CORPORATE GOVERNANCE

 

MIRA INFORM as part of its Due Diligence do provide comments on Corporate Governance to identify management and governance. These factors often have been predictive and in some cases have created vulnerabilities to credit deterioration.

 

Our Governance Assessment focuses principally on the interactions between a company’s management, its Board of Directors, Shareholders and other financial stakeholders.

 

 

CONTRAVENTION

 

Subject is not known to have contravened any existing local laws, regulations or policies that prohibit, restrict or otherwise affect the terms and conditions that could be included in the agreement with the subject.

 

 

FOREIGN EXCHANGE RATES

 

Currency

 

Unit

INR

US Dollar

1

INR 63.77

UK Pound

1

INR 89.20

Euro

1

INR 78.21

 

 

INFORMATION DETAILS

 

Information Gathered by :

GYT

 

 

Analysis Done by :

PSD

 

 

Report Prepared by :

RKI

 


 

SCORE FACTORS

 

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

NO

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

 

RATING EXPLANATIONS

 

Credit Rating

Explanation

Rating Comments

A++

Minimum Risk

Business dealings permissible with minimum risk of default

A+

Low Risk

Business dealings permissible with low risk of default

A

Acceptable Risk

Business dealings permissible with moderate risk of default

B

Medium Risk

Business dealings permissible on a regular monitoring basis

C

Medium High Risk

Business dealings permissible preferably on secured basis

D

High Risk

Business dealing not recommended or on secured terms only

NB

New Business

No recommendation can be done due to business in infancy stage

NT

No Trace

No recommendation can be done as the business is not traceable

 

NB is stated where there is insufficient information to facilitate rating. However, it is not to be considered as unfavourable.

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors are as follows:

 

·         Financial condition covering various ratios

·         Company background and operations size

·         Promoters / Management background

·         Payment record

·         Litigation against the subject

·         Industry scenario / competitor analysis

·         Supplier / Customer / Banker review (wherever available)

 

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.