MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

516524

Report Date :

22.06.2018

 

IDENTIFICATION DETAILS

 

Name :

RNV INDUSTRIES PRIVATE LIMITED

 

 

Registered Office :

15-B Chander Mukhi Building Backbay Reclamation, Near Inox Theatre Nariman Point, Mumbai – 400021, Maharashtra

Tel. No.:

91-22-49229000/61799800

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

25.07.2012

 

 

CIN No.:

[Company Identification No.]

U74120MH2012PTC233808

 

 

Capital Investment / Paid-up Capital :

INR 155.000 Million

 

 

IEC No.:

0312060068

 

 

PAN No.:

[Permanent Account No.]

AAFCR9959R

 

 

GSTIN :

27AAFCR9959R1Z3

 

 

TIN No.:

27320950469

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader and Importer of Iron and Steel. [Registered activity and also confirmed by management]

 

 

No. of Employees :

60 (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

Acceptable Risk

Business dealings permissible with moderate risk of default

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

RNV Industries Private Limited is a trader and importer of iron and steel. The company was incorporated in the year 2012 and is based in Mumbai, Maharashtra. It is an established company having satisfactory track records.

 

For the financial year ended 2017, the company has achieved healthy operational revenue and reported profit margin at 0.71% (approx.)

 

Rating takes into consideration company’s sound financial profile marked by healthy net worth base along with good cash balance of the company.

 

Further, the ratings continue to reflect experience of the group’s promoters in the steel industry, and established relationships with customers and suppliers. The ratings also factor in sizeable and continual fund support from the promoters i.e., part of the RNV Arya group.

 

However, the rating strength is partially offset by excess of borrowings recorded during the year and highly competitive nature of steel industry.

 

Trade relations are reported as fair. Business is active. Payments terms are reported to be slow but correct.

 

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

(31.12.2017)

Current Rating

(01.04.2018)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low Risk

 

A2

Moderately Low Risk

 

B1

Moderate Risk

 

B2

Moderately High Risk

 

C1

High Risk

 

C2

Very High Risk

 

D

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL RATING

Rating

Long Term Rating = BB+

Rating Explanation

Moderate risk of default

Date

12.10.2017

 

 

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 31-03-2018.

 

 

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 22.06.2018.

 


 

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 PARTED BY

 

Name :

Mr. Vikas Gupta

Designation :

Finance Manger

Contact No.:

91-9867159787

Date :

21.06.2018

 

 

LOCATIONS

 

Registered Office :

15-B Chander Mukhi Building Backbay Reclamation, Near Inox Theatre Nariman Point, Mumbai – 400021, Maharashtra, India

Tel. No.:

91-22-49229000/61799800

Mobile No.:

91-9869244709 [Mr. Santosh Shetty]

91-9867159787 [Mr. Vikas Gupta]

Fax No.:

Not Available

E-Mail :

vikas.verma@arya.in

Website :

www.arya.in

Location :

Owned

Locality :

Commercial

 

 

Warehouse :

Plot No. 735, Kalamboli, Navi Mumbai – 410218, Maharashtra, India

 

 

DIRECTORS

 

AS ON 31.03.2017

 

Name :

Mr. Nakul Ravindrakumar Arya

Designation :

Director

Address :

6, Satlaj Terrace, 6th Floor, Walkeshwar Road, Mumbai – 400006,  Maharashtra

India 

Date of Birth/Age :

02.11.1980

Date of Appointment :

25.07.2012

PAN No.:

ADEPA4689A

DIN No.:

00372428

Other Directorship:

CIN/FCRN

Company Name

Begin Date

End Date

U74900MH2012PTC237742

ARYA VOYAGERS PRIVATE LIMITED

16/06/2014

-

U27100MH2004PTC147715

ARYA IRON AND STEEL COMPANY PRIVATE LIMITED

27/07/2004

-

U35110MH2003PTC143122

N. T. RECYCLING COMPANY PRIVATE LIMITED

14/11/2003

-

U63000HR2015PTC054429

DARYA SHIPMANAGEMENT PRIVATE LIMITED

28/01/2015

-

U74120MH2014PTC252723

DAWN SHIPPING PRIVATE LIMITED

31/01/2014

-

U74120MH2013PTC247353

INDIANOCEAN SHIPPING PRIVATE LIMITED

01/06/2015

-

U27100MH2013PTC245628

ARYA SHIPPERS & MERCHANTS PRIVATE LIMITED

15/07/2013

-

U72200MH2013PTC247628

MANSCHAFT IT PRIVATE LIMITED

29/08/2013

-

U74120MH2013PTC244429

ARYA TANKERS PRIVATE LIMITED

13/06/2013

-

U74120MH2012PTC235245

INTEGRAL INDUSTRIES PRIVATE LIMITED

03/09/2012

-

U27100MH2010PTC202409

ARYA INTEGRATED STEEL PRIVATE LIMITED

26/04/2010

-

U27109MH2010PTC204325

ARYA MINES & METALS PRIVATE LIMITED

16/06/2010

-

U65923MH2010PTC200498

PNV ENTERPRISES PRIVATE LIMITED

26/02/2010

-

U51909MH2010PTC200640

GOODWILL TRADECOM PRIVATE LIMITED

08/03/2010

-

U27101CT2008PTC001769

NACHIKETA POWER & STEEL PRIVATE LIMITED

30/09/2014

-

U51420MH2008PTC179965

INTERNATIONAL MINERALS TRADING COMPANY PRIVATE LIMITED

30/09/2009

-

U70109MH2007PTC166990

ARYA LANDSCAPE AND PROPERTY PRIVATE LIMITED

12/01/2007

-

U35110MH1983PTC030484

ARYA SHIP BREAKING CO PVT LTD

20/04/2016

-

 

 

Name :

Mr. Ravi Maniram Arya

Designation :

Director

Address :

6, Satlaj Terrace, 6th Floor, Walkeshwar Road, Mumbai – 400006,  Maharashtra

India 

Date of Birth/Age :

12.10.1954

Date of Appointment :

25.07.2012

PAN No.:

AADPA7751M

DIN No.:

00767007

Other Directorship:

CIN/FCRN

Company Name

Begin Date

End Date

U74900MH2012PTC237742

ARYA VOYAGERS PRIVATE LIMITED

08/11/2012

-

U27100MH2004PTC147715

ARYA IRON AND STEEL COMPANY PRIVATE LIMITED

30/11/2013

-

U74999MH1968PTC014027

ELECTRON HOUSE PRIVATE LIMITED

01/03/2012

-

U15130MH2004PTC144702

KASH FOODS PRIVATE LIMITED

01/03/2012

-

U37100MH2002PTC138164

M P RE-CYCLING COMPANY PRIVATE LIMITED

07/12/2002

-

U74120MH2013PTC247353

INDIANOCEAN SHIPPING PRIVATE LIMITED

22/08/2013

-

U74900MH2013PTC246584

ARYA NAUTICA PRIVATE LIMITED

02/08/2013

-

U74120MH2013PTC247075

ARYA CONSOLIDATED PRIVATE LIMITED

16/08/2013

-

U74120MH2013PTC244429

ARYA TANKERS PRIVATE LIMITED

13/06/2013

-

U74120MH2012PTC235245

INTEGRAL INDUSTRIES PRIVATE LIMITED

03/09/2012

-

U17120MH1974PLC017522

ORIENT NET LIMITED

05/07/2000

-

U27100MH2010PTC202409

ARYA INTEGRATED STEEL PRIVATE LIMITED

28/09/2011

-

U27105MH2008PTC179748

GOYAL RECYCLING COMPANY PRIVATE LIMITED

05/03/2008

-

U27109MH2010PTC204325

ARYA MINES & METALS PRIVATE LIMITED

28/09/2011

-

U65923MH2010PTC200498

PNV ENTERPRISES PRIVATE LIMITED

26/02/2010

-

U51909MH2010PTC200640

GOODWILL TRADECOM PRIVATE LIMITED

08/03/2010

-

U67120MH2008PTC183600

BAIJNATH MANIRAM HOLDING & FINANCE CO. PRIVATE LIMITED

17/06/2008

-

U27101CT2008PTC001769

NACHIKETA POWER & STEEL PRIVATE LIMITED

30/09/2014

-

U51420MH2008PTC179965

INTERNATIONAL MINERALS TRADING COMPANY PRIVATE LIMITED

11/03/2008

-

 

 

Name :

Mr. Varun Ravindrakumar Arya

Designation :

Director

Address :

7, Ahoora Mahal, 93, Marine Drive Mumbai – 400002, Maharashtra, India 

Date of Birth/Age :

02.04.1984

Date of Appointment :

25.07.2012

PAN No.:

AEIPA6374F

DIN No.:

02684049

Other Directorship:

CIN/FCRN

Company Name

Begin Date

End Date

U22210MH2008PTC182006

VISH HOSPITALITY PRIVATE LIMITED

11/08/2014

-

U74900MH2010PTC206607

BRIGHTSTAR ENTERPRISES PRIVATE LIMITED

10/04/2015

-

U74120MH2012PTC235245

INTEGRAL INDUSTRIES PRIVATE LIMITED

03/09/2012

-

U74120MH2013PTC244429

ARYA TANKERS PRIVATE LIMITED

12/05/2014

-

U72200MH2013PTC247628

MANSCHAFT IT PRIVATE LIMITED

26/06/2014

-

U27100MH2013PTC245628

ARYA SHIPPERS & MERCHANTS PRIVATE LIMITED

15/07/2013

-

U74120MH2013PTC247075

ARYA CONSOLIDATED PRIVATE LIMITED

16/08/2013

-

U74900MH2013PTC246584

ARYA NAUTICA PRIVATE LIMITED

02/08/2013

-

U74120MH2013PTC247353

INDIANOCEAN SHIPPING PRIVATE LIMITED

22/08/2013

-

U74120MH2014PTC252723

DAWN SHIPPING PRIVATE LIMITED

31/01/2014

-

U63000HR2015PTC054429

DARYA SHIPMANAGEMENT PRIVATE LIMITED

28/01/2015

-

U37100MH2002PTC138164

M P RE-CYCLING COMPANY PRIVATE LIMITED

01/02/2010

-

U74900MH2012PTC237742

ARYA VOYAGERS PRIVATE LIMITED

08/11/2012

-

U74120MH2015NPL267596

RNV WELFARE FOUNDATION

19/08/2015

-

U63000DL2015PTC287268

AEROOCEANO TRAVELS PRIVATE LIMITED

09/11/2015

-

 

 

KEY EXECUTIVES

 

Name :

Mr. Dharambir Singh Bisht

Designation :

Company Secretary

Address :

Flat No. 403, Hari Goavind Dham Society, Plot No 1 Ghansoli, Mumbai – 400701, Maharashtra, India

Date of Appointment :

31.03.2017

PAN No.:

BBPPB1652Q

 

 

MAJOR SHAREHOLDERS

 

AS ON 31.03.2016

 

Names of Shareholders

No. of Shares

Ravi Maniram Arya

 

3063890

Nakul Ravindrakumar Arya

 

3063889

Varun Ravindrakumar Arya

 

1777221

Ravi Arya HUF

 

1286667

Nakul Arya HUF

 

1286667

Arya Consolidated Private Limited

 

1276667

Arya Prudent Services LLP

 

1286666

Arya Voyagers Private Limited

 

1286666

Aera Excellency Services LLP

 

1171667

 

 

 

Total

 

15500000

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2016

 

Category

Percentage

Promoters- Individual/Hindu Undivided Family- Indian

67.60

Public/Other than promoters - Body corporate

32.40

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Trader and Importer of Iron and Steel. [Registered activity and also confirmed by management]

 

 

Products / Services :

Name and Description of main products / services

NIC Code of the Product/service

Sales of Steel

73012090

 

  • Sponge Iron
  • Pellets
  • Grey Iron
  • Alloy Iron
  • Alloy and Special Iron
  • Non-Ferrous Metal
  • MS Angel
  • MS Bar
  • MS Pellets
  • MS Channels
  • MS Rods

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged 

 

 

Imports :

Products :

Iron and Steel

Countries :

  • China
  • Korea
  • Taiwan
  • USA
  • Hong Kong
  • Malaysia

 

 

Terms :

Selling :

Advance Payment, L/C, Cheque and Credit [30 days]

 

 

Purchasing :

Advance Payment, L/C, Cheque and Credit [30 days]

 

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 :

End Users

 

Reference :

Not Divulged

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

--

 

 

No. of Employees :

60 (Approximately)

 

 

Bankers :

Banker Name :

Central Bank of India

Branch :

IFB Nariman Point Branch, Chandermukhi, Ground Floor, Nariman Point, Mumbai – 400021, Maharashtra, India

Person Name (With Designation) :

--

Contact Number :

91-22-22612008 [Ringing]

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 :

--

 

 

 

Facilities :

(INR In Million)

SECURED LOAN

As on

31.03.2017

As on

31.03.2016

SHORT TERM BORROWING

 

 

Other loans and advances

NA

1334.451

 

 

 

Total

NA

1334.451

 

Auditors :

 

Name :

Shah Taparia and Associates

Chartered Accountants

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Subsidiary : : [AS ON 31.03.2016]

Global Ships Private Limited

 

 

Enterprises which are owned, or have significant influence of or are partners with  Key management personnel and their relatives : [AS ON 31.03.2016]

  • Alliance Vision Services LLP
  • Arya Consolidated Private Limited

U74120MH2013PTC247075

  • Arya Excellency Services LLP
  • Arya Global India Private Limited

U72200HR2015PTC056208

  • Arya Integrated Steel Private Limited

U27100MH2010PTC202409

  • Arya Investment And Construction Company
  • Arya Nautica Private Limited

U74900MH2013PTC246584

  • Arya Prudent Services LLP
  • Arya Ship Breaking Company Private Limited

U35110MH1983PTC030484

  • Arya Ship Breaking Corporation
  • Arya Tankers Private Limited

U74120MH2013PTC244429

  • Arya Voyagers Private Limited

U74900MH2012PTC237742

  • Baijnath Maniram Holding And Finance Company Private Limited

U67120MH2008PTC183600

  • Dawn Shipping Private Limited

U74120MH2014PTC252723

  • Goyal Traders
  • Indianocean Shipping Private Limited

U74120MH2013PTC247353

  • Integral Industries Private Limited

U74120MH2012PTC235245

  • International Minerals Trading Company Private Limited

U51420MH2008PTC179965

  • Kash Foods Private Limited

U15130MH2004PTC144702

  • Manschaft It Private Limited

U72200MH2013PTC247628

  • M P Re-Cycling Company Private Limited

U37100mh2002ptc138164

  • Nachiketa Power And Steel Private Limited
  • U27101CT2008PTC001769

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2017

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

15500000

Equity Shares

INR 10/- each

INR 155.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

15500000

Equity Shares

INR 10/- each

INR 155.000 Million

 

 

 

 

 


 

FINANCIAL DATA

[all figures are 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

155.000

155.000

155.000

(b) Reserves & Surplus

52.617

32.466

15.280

(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)

207.617

187.466

170.280

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

250.284

284.757

198.824

(b) Deferred tax liabilities (Net)

4.055

2.717

0.732

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

1.247

0.618

0.195

Total Non-current Liabilities (3)

255.586

288.092

199.751

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

1525.316

1334.451

1065.281

(b) Trade payables

181.234

58.206

112.320

(c) Other current liabilities

84.856

83.307

51.006

(d) Short-term provisions

0.145

2.894

2.003

Total Current Liabilities (4)

1791.551

1478.858

1230.610

 

 

 

 

TOTAL

2254.754

1954.416

1600.641

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

85.049

86.981

88.236

(ii) Intangible Assets

0.454

0.681

0.817

(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

0.611

0.611

0.611

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

2.916

0.090

0.185

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

89.030

88.363

89.849

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

538.748

493.696

277.640

(c) Trade receivables

1180.183

925.375

775.631

(d) Cash and cash equivalents

153.164

100.039

136.085

(e) Short-term loans and advances

288.596

342.774

297.267

(f) Other current assets

5.033

4.169

24.169

Total Current Assets

2165.724

1866.053

1510.792

 

 

 

 

TOTAL

2254.754

1954.416

1600.641

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

 

Income

2820.019

2739.769

2767.887

 

 

Other Income

0.000

0.880

0.939

 

 

TOTAL                                    

2820.019

2740.649

2768.826

 

 

[Increase in order]

 

 

Less

EXPENSES

 

 

 

 

 

Purchase of Stock-in-trade

2660.924

2801.870

2492.023

 

 

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

(45.053)

(216.056)

204.613

 

 

Employee Benefits Expenses

45.730

29.890

9.087

 

 

Other Expenses

53.097

56.116

32.188

 

 

TOTAL                                    

2714.698

2671.820

2737.911

 

 

 

 

 

 

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

105.321

68.829

30.915

 

 

 

 

 

Less

FINANCIAL EXPENSES                                   

74.770

41.275

5.230

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

30.551

27.554

25.685

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                    

2.270

2.421

2.518

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX 

28.281

25.133

23.167

 

 

 

 

 

Less

TAX                                                                 

8.131

7.947

8.166

 

 

 

 

 

 

PROFIT/(LOSS) AFTER TAX

20.150

17.186

15.001

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

1.30

1.11

1.35

 

Particulars

 

 

 

31.03.2018

Sales Turnover

 

 

3200.000

 

 

 

 

 

The above information has been parted by Mr. Vikas Verma (Finance Manager)

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2017

31.03.2016

31.03.2015

Current Maturities of Long term debt

NA

21.349

NA

Cash generated from operations

NA

NA

NA

Net cash flows from (used in) operations

NA

(339.591)

(453.299)

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Average Collection Days

(Sundry Debtors / Income * 365 Days)

152.75

123.28

102.28

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

2.39

2.96

3.57

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

24.86

7.58

16.45

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

0.20

0.14

0.11

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

1.23

0.79

0.35

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.91

0.90

0.89

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

8.55

8.64

7.42

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

8.63

7.89

7.23

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

0.41

0.47

0.52

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

1.41

1.67

5.91

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin

((PAT / Sales) * 100)

%

0.71

0.63

0.54

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

0.89

0.88

0.94

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

9.71

9.17

8.81

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

1.21

1.26

1.23

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

0.91

0.93

1.00

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.09

0.10

0.11

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

11.46

10.45

8.16

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

1.21

1.26

1.23

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

155.000

155.000

155.000

Reserves & Surplus

15.280

32.466

52.617

Net worth

170.280

187.466

207.617

 

 

 

 

long-term borrowings

198.824

284.757

250.284

Short term borrowings

1065.281

1334.451

1525.316

Total borrowings

1264.105

1619.208

1775.600

Debt/Equity ratio

7.424

8.637

8.552

 

 

 

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

2767.887

2739.769

2820.019

 

 

(1.016)

2.929

 

 

 

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

2767.887

2739.769

2820.019

Profit

15.001

17.186

20.150

 

0.54%

0.63%

0.71%

 

 


 

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

Yes

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)

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

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 four years

Yes

27

Reasons for variation <> 20%

--

28

Estimation for coming financial year

No

29

Profitability for last three years

Yes

30

Major shareholders, if available

Yes

31

External Agency Rating, if available

Yes

32

Litigations that the firm/promoter involved in

--

33

Market information

--

34

Payments terms

Yes

35

Negative Reporting by Auditors in the Annual Report

No

 


 

UNSECURED LOANS:

(INR In Million)

Particulars

As on

31.03.2017

As on

31.03.2016

LONG TERM BORROWING

 

 

Loans and advances from directors

NA

85.151

Intercorporate deposits

NA

199.606

 

 

 

Total

NA

284.757

 

 

INDEX OF CHARGE:

 

Charges Registered

SNo

SRN

Charge Id

Charge Holder Name

Date of Creation

Date of Modification

Date of Satisfaction

Amount

Address

1

C77079382

10406141

CENTRAL BANK OF INDIA

02/01/2013

16/10/2015

-

2000000000.0

CFB NARIMAN POINTBRANCH,CHANDER MUKHI,GROUND FLOORNARIMAN POINTMumbaiMH400021IN

 

 

 

FIXED ASSETS:

 

  • Office Building
  • Furniture and Fixture
  • Vehicle
  • Motor Vehicle
  • Office Equipment
  • Computer Equipment

 


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 64.81

UK Pound

1

INR 85.34

Euro

1

INR 75.23

 

 

INFORMATION DETAILS

 

Information Gathered by :

SPR

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

JYO

 


 

SCORE FACTORS

 

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

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.