|
|
|
MIRA INFORM REPORT
|
Report No. : |
496544 |
|
Report Date : |
09.03.2018 |
IDENTIFICATION DETAILS
|
Name : |
DOMS INDUSTRIES PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
J-19, G.I.D.C, Opposite Telephone Exchange, Umbergaon – 396171,
Gujarat |
|
Tel. No.: |
91-260-6455414 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2017 |
|
|
|
|
Date of
Incorporation : |
24.10.2006 |
|
|
|
|
Com. Reg. No.: |
04-049275 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
INR 3.725 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U36991GJ2006PTC049275 |
|
|
|
|
IEC No.: [Import-Export Code No.] |
Not Available |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
Not Available |
|
|
|
|
GSTN : [Goods & Service Tax
Registration No.] |
Not Divulged |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAACW6734A |
|
|
|
|
Legal Form : |
Private Limited Liability Company. |
|
|
|
|
Line of Business
: |
Manufacturer of Stationary Articles and Writing
Instrument. [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 : |
Subject was incorporated in the year 2006. It is engaged in
manufacturing stationary articles. For the financial year 2017, the company has achieved revenue growth
of 23.62% as compared to the previous year along with a fair profit margin of
6.37%. The sound financial risk profile of the company is marked by adequate
net worth base along with negligible debt balance sheet profile. Rating takes into consideration the subject’s healthy Earning per
Share of INR 662.7 against the Face Value of INR 10. Payment seems to be regular. In view of 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 |
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 09.03.2018.
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. Rahul |
|
Designation : |
Finance Executive |
|
Contact No.: |
91-757304744 |
|
Date : |
08.03.2018 |
Tel. No.: 91-260-6455414 does not exists.
LOCATIONS
|
Registered Office : |
J-19, G.I.D.C, Opposite Telephone Exchange, Umbergaon –
396171, Gujarat, India |
|
Tel. No.: |
91-260-6455414 / 6547414 |
|
Fax No.: |
Not Available |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Corporate Office : |
Dheeraj Kawal, 2nd Floor, 203 / 204, Above HDFC Bank,
L.B.S. Marg, Vikhroli (West), Mumbai – 400083, Maharashtra, India |
|
Tel. No.: |
91-22-42156363 |
|
Fax No.: |
91-22-42156364 |
DIRECTORS
As on 31.03.2017
|
Name : |
Mr. Santosh Rasiklal Raveshia |
|
Designation : |
Managing Director |
|
Address : |
Plot No. 114, Suraj Bunglow, GIDC Colony, Dist. Valsad,
Umbergaon – 396171, Gujarat, India |
|
Date of Birth/Age : |
01.04.1976 |
|
Qualification : |
SSC |
|
Date of Appointment : |
24.10.2006 |
|
DIN No.: |
00147624 |
|
|
|
|
Name : |
Chandni Vijay Somaiya |
|
Designation : |
Director |
|
Address : |
B/3/23, GIDC Colony Dist. Valsad, Umbergaon – 396171,
Gujarat, India |
|
Date of Birth/Age : |
30.04.1971 |
|
Qualification : |
HSC |
|
Date of Appointment : |
15.02.2008 |
|
DIN No.: |
02003554 |
|
|
|
|
Name : |
Mr. Ketan Mansukhlal Rajani |
|
Designation : |
Director |
|
Address : |
18-19, Prabhu Niwas Chita Ranjan Road, Vile Parle (East)
Mumbai – 400057, Maharashtra, India |
|
Date of Birth/Age : |
09.01.1971 |
|
Qualification : |
HSC |
|
Date of Appointment : |
17.04.2011 |
|
DIN No.: |
02490829 |
|
|
|
|
Name : |
Mr. Sanjay Mansukhlal Rajani |
|
Designation : |
Wholetime Director |
|
Address : |
Plot 113, GIDC Colony, Dist. Valsad, Umbergaon – 396171,
Gujarat, India |
|
Date of Birth/Age : |
28.11.1968 |
|
Qualification : |
SSC |
|
Date of Appointment : |
27.08.2011 |
|
DIN No.: |
03329095 |
|
|
|
|
Name : |
Mr. Luca Pelosin |
|
Designation : |
Director |
|
Address : |
Via Monte Grappa, 105 Cinisello Balsamo MI NA IT |
|
Date of Birth/Age : |
31.01.1966 |
|
Qualification : |
Graduation Degree in Accounting |
|
Date of Appointment : |
17.02.2012 |
|
DIN No.: |
05189104 |
|
|
|
|
Name : |
Mr. Massimo Candela |
|
Designation : |
Director |
|
Address : |
Via Borgonuovo, 9 Milan Na It |
|
Date of Birth/Age : |
02.06.1965 |
|
Qualification : |
Graduation Degree in Finance. |
|
Date of Appointment : |
17.02.2012 |
|
DIN No.: |
05189114 |
|
|
|
|
Name : |
Mr. Annalisa Matilde Elena Barbera |
|
Designation : |
Director |
|
Address : |
1, Via Leone Xiii Milan 20145 Na It |
|
Date of Birth/Age : |
28.08.1969 |
|
Qualification : |
Graduation Degree in Law |
|
Date of Appointment : |
17.05.2016 |
|
DIN No.: |
07504740 |
|
|
|
|
Name : |
Mr. Stefano De Rosa |
|
Designation : |
Director |
|
Address : |
6, Via Cherubini, Francesco Milan 20145 Na It |
|
Date of Birth/Age : |
24.02.1968 |
|
Qualification : |
Degree in Economics. |
|
Date of Appointment : |
17.05.2016 |
|
DIN No.: |
07504773 |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 31.03.2017
|
Names of Shareholders |
|
No. of Shares |
|
Santosh Rasiklal Raveshia |
|
63329 |
|
Chandani Vijay Somaiya |
|
14900 |
|
Sejal Santosh Raveshia |
|
14900 |
|
Sheetal Hiren Parpani |
|
14900 |
|
Sanjay Mansukhlal Rajani |
|
32152 |
|
Pravina Mansukhlal Rajani |
|
3400 |
|
Ila Sanjay Rajani |
|
3400 |
|
Ketan Mansukhlal Rajani |
|
33152 |
|
Shilpa Ketan Rajani |
|
3400 |
|
Fabbrica Italiana Lapis Ed Affini Spa |
|
189985 |
|
|
|
|
|
Total |
|
373518 |
Equity Share Break up (Percentage of Total Equity)
As on 27.09.2017
|
Category |
Percentage |
|
Promoter – (Individual/ Hindu Undivided
Family – Indian) |
49.00 |
|
Promoter - Bodies
corporate |
51.00 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer of Stationary Articles and Writing
Instrument. [Registered
Activity] |
||||||
|
|
|
||||||
|
Products : |
|
||||||
|
|
|
||||||
|
Brand Names : |
Not Divulged |
||||||
|
|
|
||||||
|
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 : |
BSR and Company LLP Chartered Accountants |
|
Address : |
5th Floor, Lodha Excelus, N. M. Joshi Marg,Mahalaxmi, Mumbai – 400011, Maharashtra, India |
|
PAN N Income-tax PAN of auditor or auditor's firm : |
AAAFB9825F |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Holding Company : |
Fabbrica Italiana Lapic Ed Affin s.p.a., Italy |
|
|
|
|
Associate : |
U36103GJ2016PTC091629 |
|
|
|
|
Fellow Subsidiary
Company : |
|
|
|
|
|
Enterprises which
are owned, or have Significant influence of or are partners with Key
management personnel and their Relatives : |
Rajani Metal and Engineering Works, India |
CAPITAL STRUCTURE
As on 31.03.2017
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
500000 |
Equity Shares |
INR 10/- each |
INR 5.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
372518 |
Equity Shares |
INR 10/- each |
INR 3.725
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 |
3.725 |
3.725 |
3.583 |
|
(b) Reserves &
Surplus |
1515.327 |
1292.531 |
876.968 |
|
(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) |
1519.052 |
1296.256 |
880.551 |
|
|
|
|
|
|
(3) Non-Current
Liabilities |
|
|
|
|
(a) long-term borrowings |
26.120 |
38.024 |
26.677 |
|
(b) Deferred tax
liabilities (Net) |
60.511 |
45.243 |
45.491 |
|
(c) Other long term
liabilities |
7.351 |
7.350 |
9.650 |
|
(d) long-term provisions |
13.598 |
22.431 |
13.000 |
|
Total Non-current
Liabilities (3) |
107.580 |
113.048 |
94.818 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
145.442 |
215.647 |
221.623 |
|
(b) Trade payables |
302.966 |
200.458 |
178.518 |
|
(c) Other current
liabilities |
154.118 |
127.887 |
130.124 |
|
(d) Short-term provisions |
8.375 |
11.641 |
62.754 |
|
Total Current Liabilities
(4) |
610.901 |
555.633 |
593.019 |
|
|
|
|
|
|
TOTAL |
2237.533 |
1964.937 |
1568.388 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
1067.812 |
972.602 |
850.600 |
|
(ii) Intangible Assets |
26.937 |
34.751 |
25.111 |
|
(iii) Capital
work-in-progress |
9.370 |
8.951 |
36.664 |
|
(iv) Intangible assets
under development |
0.000 |
0.000 |
0.000 |
|
(b) Non-current
Investments |
44.957 |
23.277 |
0.000 |
|
(c) Deferred tax assets
(net) |
0.000 |
0.000 |
0.000 |
|
(d) Long-term Loan and Advances |
78.831 |
59.488 |
48.220 |
|
(e) Other Non-current
assets |
0.445 |
0.436 |
2.899 |
|
Total Non-Current Assets |
1228.352 |
1099.505 |
963.494 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
0.000 |
0.000 |
0.000 |
|
(b) Inventories |
700.694 |
516.203 |
442.666 |
|
(c) Trade receivables |
135.379 |
122.353 |
103.912 |
|
(d) Cash and cash
equivalents |
125.055 |
186.618 |
31.483 |
|
(e) Short-term loans and
advances |
44.459 |
37.611 |
25.895 |
|
(f) Other current assets |
3.594 |
2.647 |
0.938 |
|
Total Current Assets |
1009.181 |
865.432 |
604.894 |
|
|
|
|
|
|
TOTAL |
2237.533 |
1964.937 |
1568.388 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
|
SALES |
|
|
|
|
|
Income |
3873.805 |
3133.624 |
2470.742 |
|
|
Other Income |
28.568 |
8.246 |
7.599 |
|
|
TOTAL |
3902.373 |
3141.870 |
2478.341 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials
Consumed |
2048.331 |
1707.151 |
1436.526 |
|
|
Purchases of
Stock-in-Trade |
239.168 |
93.309 |
17.389 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
(69.597) |
(26.386) |
(72.981) |
|
|
Employees benefits
expense |
544.229 |
457.581 |
326.124 |
|
|
CSR Expenditure |
0.000 |
2.760 |
0.000 |
|
|
Other expenses |
607.838 |
467.023 |
332.109 |
|
|
TOTAL |
3369.969 |
2701.438 |
2039.167 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND
AMORTISATION |
532.404 |
440.432 |
439.174 |
|
|
|
|
|
|
|
Less |
FINANCIAL EXPENSES |
18.278 |
33.001 |
29.438 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE
TAX, DEPRECIATION AND AMORTISATION |
514.126 |
407.431 |
409.736 |
|
|
|
|
|
|
|
Less |
DEPRECIATION/
AMORTISATION |
138.876 |
109.848 |
89.625 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE TAX |
375.250 |
297.583 |
320.111 |
|
|
|
|
|
|
|
Less |
TAX |
128.383 |
100.870 |
113.102 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) AFTER TAX
|
246.867 |
196.713 |
207.009 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
662.70 |
540.10 |
577.83 |
CURRENT MATURITIES OF LONG TERM DEBT DETAILS
|
Particulars |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Maturities of Long term debt |
10.496 |
30.373 |
40.118 |
|
Cash generated from operations |
NA |
NA |
NA |
|
Net cash flow from operating activity |
436.837 |
351.722 |
299.082 |
KEY
RATIOS
EFFICIENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Average Collection Days (Sundry Debtors / Income * 365 Days) |
12.76 |
14.25 |
15.35 |
|
|
|
|
|
|
Account Receivables Turnover (Income / Sundry
Debtors) |
28.61 |
25.61 |
23.78 |
|
|
|
|
|
|
Average Payment Days (Sundry Creditors
/ Purchases * 365 Days) |
48.34 |
40.64 |
44.82 |
|
|
|
|
|
|
Inventory Turnover (Operating Income
/ Inventories) |
0.76 |
0.85 |
0.99 |
|
|
|
|
|
|
Asset Turnover (Operating Income
/ Net Fixed Assets) |
0.48 |
0.43 |
0.48 |
LEVERAGE RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Debt Ratio ((Borrowing + Current Liabilities) / Total
Assets) |
0.28 |
0.30 |
0.40 |
|
|
|
|
|
|
Debt Equity Ratio (Total Liability
/ Networth) |
0.11 |
0.20 |
0.28 |
|
|
|
|
|
|
Current Liabilities to Networth (Current
Liabilities / Net Worth) |
0.40 |
0.43 |
0.67 |
|
|
|
|
|
|
Fixed Assets to Networth (Net Fixed Assets
/ Networth) |
0.73 |
0.78 |
1.04 |
|
|
|
|
|
|
Interest Coverage Ratio (PBIT / Financial
Charges) |
29.13 |
13.35 |
14.92 |
PROFITABILITY RATIOS
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Net Profit Margin ((PAT / Sales) *
100) |
% |
6.37 |
6.28 |
8.38 |
|
|
|
|
|
|
|
Return on Total Assets ((PAT / Total
Assets) * 100) |
% |
11.03 |
10.01 |
13.20 |
|
|
|
|
|
|
|
Return on Investment (ROI) ((PAT / Networth)
* 100) |
% |
16.25 |
15.18 |
23.51 |
SOLVENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Ratio (Current Assets / Current Liabilities) |
1.65 |
1.56 |
1.02 |
|
|
|
|
|
|
Quick Ratio ((Current Assets –
Inventories) / Current Liabilities) |
0.50 |
0.63 |
0.27 |
|
|
|
|
|
|
G-Score Ratio Financial (Networth / Total
Assets) |
0.68 |
0.66 |
0.56 |
|
|
|
|
|
|
G-Score Ratio Debt (Debts / Equity
Capital) |
46.06 |
68.10 |
69.30 |
|
|
|
|
|
|
G-Score Ratio Liquidity (Total Current
Assets / Total Current Liabilities) |
1.65 |
1.56 |
1.02 |
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 |
3.583 |
3.725 |
3.725 |
|
Reserves & Surplus |
876.968 |
1292.531 |
1515.327 |
|
Net worth |
880.551 |
1296.256 |
1519.052 |
|
|
|
|
|
|
long-term borrowings |
26.677 |
38.024 |
26.120 |
|
Short term borrowings |
221.623 |
215.647 |
145.442 |
|
Current Maturities of
Long term debt |
40.118 |
30.373 |
10.496 |
|
Total borrowings |
288.418 |
284.044 |
182.058 |
|
Debt/Equity ratio |
0.328 |
0.219 |
0.120 |
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 |
2470.742 |
3133.624 |
3873.805 |
|
|
|
26.829 |
23.621 |
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 |
2470.742 |
3133.624 |
3873.805 |
|
Profit |
207.009 |
196.713 |
246.867 |
|
|
8.38% |
6.28% |
6.37% |
ABRIDGED
BALANCE SHEET – (CONSOLIDATED)
|
SOURCES OF FUNDS |
|
31.03.2017 |
31.03.2016 |
|
|
|
|
|
|
I.
EQUITY AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
|
3.725 |
3.725 |
|
(b) Reserves &
Surplus |
|
1510.573 |
1291.458 |
|
(c) Money received
against share warrants |
|
0.000 |
0.000 |
|
|
|
|
|
|
(2) Share Application
money pending allotment |
|
0.859 |
0.000 |
|
Total Shareholders’ Funds
(1) + (2) |
|
1515.157 |
1295.183 |
|
|
|
|
|
|
(3) Non-Current
Liabilities |
|
|
|
|
(a) long-term borrowings |
|
39.446 |
38.024 |
|
(b) Deferred tax
liabilities (Net) |
|
60.511 |
45.243 |
|
(c) Other long term
liabilities |
|
7.352 |
7.350 |
|
(d) long-term provisions |
|
14.004 |
22.431 |
|
Total Non-current
Liabilities (3) |
|
121.313 |
113.048 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
|
202.564 |
215.647 |
|
(b) Trade payables |
|
340.172 |
200.458 |
|
(c) Other current
liabilities |
|
162.227 |
127.887 |
|
(d) Short-term provisions |
|
8.374 |
11.641 |
|
Total Current Liabilities
(4) |
|
713.337 |
555.633 |
|
|
|
|
|
|
TOTAL |
|
2349.807 |
1963.864 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
|
1096.560 |
972.602 |
|
(ii) Intangible Assets |
|
47.107 |
34.750 |
|
(iii) Capital work-in-progress |
|
27.777 |
8.951 |
|
(iv) Intangible assets
under development |
|
0.000 |
0.000 |
|
(b) Non-current
Investments |
|
19.466 |
22.313 |
|
(c) Deferred tax assets
(net) |
|
0.800 |
0.000 |
|
(d) Long-term Loan and Advances |
|
83.853 |
59.488 |
|
(e) Other Non-current
assets |
|
2.716 |
0.436 |
|
Total Non-Current Assets |
|
1278.279 |
1098.540 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
|
0.000 |
0.000 |
|
(b) Inventories |
|
747.246 |
516.095 |
|
(c) Trade receivables |
|
156.800 |
122.353 |
|
(d) Cash and cash
equivalents |
|
125.242 |
186.618 |
|
(e) Short-term loans and
advances |
|
38.647 |
37.611 |
|
(f) Other current assets |
|
3.593 |
2.647 |
|
Total Current Assets |
|
1071.528 |
865.324 |
|
|
|
|
|
|
TOTAL |
|
2349.807 |
1963.864 |
PROFIT
& LOSS ACCOUNT– (CONSOLIDATED)
|
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
|
|
SALES |
|
|
|
|
|
Income |
|
3963.444 |
3133.624 |
|
|
Other Income |
|
29.284 |
8.246 |
|
|
TOTAL |
|
3992.728 |
3141.870 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials
Consumed |
|
2163.525 |
1707.151 |
|
|
Purchases of
Stock-in-Trade |
|
202.502 |
93.309 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
|
(83.609) |
(26.277) |
|
|
Employees benefits
expense |
|
552.353 |
457.581 |
|
|
CSR Expenditure |
|
0.000 |
2.760 |
|
|
Other expenses |
|
620.875 |
467.023 |
|
|
TOTAL |
|
3455.646 |
2701.547 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND
AMORTISATION |
|
537.082 |
440.323 |
|
|
|
|
|
|
|
Less |
FINANCIAL EXPENSES |
|
23.827 |
33.001 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE TAX,
DEPRECIATION AND AMORTISATION |
|
513.255 |
407.322 |
|
|
|
|
|
|
|
Less |
DEPRECIATION/
AMORTISATION |
|
142.110 |
109.848 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE TAX |
|
371.145 |
297.474 |
|
|
|
|
|
|
|
Less |
TAX |
|
128.707 |
100.871 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) AFTER TAX
|
|
242.438 |
196.603 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
|
652.82 |
537.15 |
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 |
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 |
UNSECURED LOAN
|
Unsecured Loan |
31.03.2017 (INR
in Million) |
31.03.2016 (INR
in Million) |
|
Short-term
borrowings |
|
|
|
Loans repayable on demand from others |
2.500 |
2.500 |
|
|
|
|
|
Total |
2.500 |
2.500 |
INDEX
OF CHARGES:
|
Charges Registered |
||||||||
|
SNo |
SRN |
Charge Id |
Charge Holder Name |
Date of Creation |
Date of Modification |
Date of Satisfaction |
Amount |
Address |
|
1 |
G54322987 |
100124573 |
HDFC BANK LIMITED |
29/04/2017 |
- |
- |
1890750.0 |
HDFC BANK HOUSESENAPATI BAPAT MARGLOWER PAREL WMUMBAIMH400013IN |
|
2 |
G54321443 |
100124576 |
HDFC BANK LIMITED |
29/04/2017 |
- |
- |
438150.0 |
HDFC BANK HOUSESENAPATI BAPAT MARGLOWER PAREL WMUMBAIMH400013IN |
|
3 |
G54321872 |
100124578 |
HDFC BANK LIMITED |
29/04/2017 |
- |
- |
3225750.0 |
HDFC BANK HOUSESENAPATI BAPAT MARGLOWER PAREL WMUMBAIMH400013IN |
|
4 |
G54321070 |
100124581 |
HDFC BANK LIMITED |
29/04/2017 |
- |
- |
1890750.0 |
HDFC BANK HOUSESENAPATI BAPAT MARGLOWER PAREL WMUMBAIMH400013IN |
|
5 |
G54320924 |
100124583 |
HDFC BANK LIMITED |
29/04/2017 |
- |
- |
645150.0 |
HDFC BANK HOUSESENAPATI BAPAT MARGLOWER PAREL WMUMBAIMH400013IN |
|
6 |
G54320718 |
100124586 |
HDFC BANK LIMITED |
29/04/2017 |
- |
- |
1890750.0 |
HDFC BANK HOUSESENAPATI BAPAT MARGLOWER PAREL WMUMBAIMH400013IN |
|
7 |
G35213222 |
100076178 |
HDFC BANK LIMITED |
12/09/2016 |
- |
- |
47300000.0 |
HDFC BANK HOUSESENAPATI BAPAT MARGLOWER PAREL WMUMBAIMH400013IN |
|
8 |
C54962485 |
10571991 |
HDFC BANK LIMITED |
22/11/2014 |
- |
- |
553000.0 |
HDFC BANK HOUSESENAPATI BAPAT MARGLOWER PAREL WMUMBAIMH400013IN |
|
9 |
C58739566 |
10579635 |
HDFC BANK LIMITED |
22/11/2014 |
- |
- |
553000.0 |
HDFC BANK HOUSESENAPATI BAPAT MARGLOWER PAREL WMUMBAIMH400013IN |
|
10 |
C67422550 |
10517029 |
HDFC BANK LIMITED |
28/08/2014 |
21/09/2015 |
- |
450050000.0 |
HDFC BANK HOUSESENAPATI BAPAT MARGLOWER PAREL WMUMBAIMH400013IN |
FIXED ASSETS
- Land
- Buildings
- Plant and equipment
- Furniture and fixtures
- Vehicles
- Motor vehicles
- 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,
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 64.92 |
|
|
1 |
INR 90.23 |
|
Euro |
1 |
INR 64.96 |
INFORMATION DETAILS
|
Information
Gathered by : |
PNM |
|
|
|
|
Analysis Done by
: |
PRI |
|
|
|
|
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)
This report is issued at
your request without any risk and responsibility on the part of MIRA INFORM
PRIVATE LIMITED (MIPL) or its officials.