|
|
|
%20PRIVATE%20LIMITED%20-%20498776_MIRA%2021-Mar-2018_files/image015.jpg){kind=small}
%20PRIVATE%20LIMITED%20-%20498776_MIRA%2021-Mar-2018_files/image016.jpg)
%20PRIVATE%20LIMITED%20-%20498776_MIRA%2021-Mar-2018_files/image018.gif)
MIRA INFORM REPORT
|
Report No. : |
498776 |
|
Report Date : |
21.03.2018 |
IDENTIFICATION DETAILS
|
Name : |
FIRMENICH AROMATICS PRODUCTION (INDIA) PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
Arena Space, 9th Floor, New Shyam Nagar Road, Off. Jogeshwari Vikhroli
Link Road, Jogeshwari (East), Mumbai – 400060, Maharashtra |
|
Tel. No.: |
91-22-66196000 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2017 |
|
|
|
|
Date of Incorporation
: |
04.05.2007 |
|
|
|
|
Com. Reg. No.: |
11-170590 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
INR 27.230 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U24119MH2007FTC170590 |
|
|
|
|
IEC No.: [Import-Export Code No.] |
0307088901 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
Not Available |
|
|
|
|
GSTN : [Goods & Service Tax
Registration No.] |
Not Divulged |
|
|
|
|
PAN No.: [Permanent Account No.] |
AABCF1120G |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
The Subject is engaged in the business of compounding of industrial fragrance and flavors and manufacturing of chemicals. (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++ |
Minimum Risk |
Business dealings permissible with minimum
risk of default |
|
Status : |
Excellent |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is a subsidiary of “Firmenich Trading Corporation, Switzerland”
and was incorporated in the year 1997. It is engaged in manufacturing and compounding of chemicals and
essential oils for perfumery compound and flavouring essence. For the financial year 2017, the company has achieved 8.17% growth in its
revenue as compared to the previous year along with a fair profit margin of
15.01%. The sound financial risk profile of the company is marked by adequate
net worth base along with strong debt coverage indicators due to negligible
debt balance sheet profile. Rating takes into account the subject’s long established track record
of business operations along with extensive experience of its promoters. Rating also takes into account the strong financial and managerial
support that company receives from its holding entity backed by its well
experienced management team. Payment seems to be regular. In view of aforesaid, the company can be considered good for normal
business dealings at usual trade terms and conditions. |
NOTES :
Any query related to this report can be made
on e-mail : infodept@mirainform.com
while quoting report number, name and date.
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 21.03.2018
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
MANAGEMENT NON-COOPERATIVE: Tel. No.: 91-22-66196000
LOCATIONS
|
Registered Office : |
Arena Space, 9th Floor, New Shyam Nagar Road, Off. Jogeshwari Vikhroli
Link Road, Jogeshwari (East), Mumbai – 400060, Maharashtra, India |
|
Tel. No.: |
91-22-66196000 |
|
Fax No.: |
91-22-66196010 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Factory : |
Plot No. Z-10, SEZ Area, Dahej Taluka Vagra, Bharuch - 392130,
Gujarat, India |
|
Tel. No.: |
91-264-619100 |
DIRECTORS
As on 31.03.2017
|
Name : |
Mr. Satish Premanand Rao |
|
Designation : |
Managing Director |
|
Address : |
Villa No.22, Palm Springs, Golf Course Road Sector - 54, Opposite IBIS Hotel Gurugram-122002, Haryana, India |
|
Date of Birth/Age : |
18.04.1965 |
|
Qualification : |
Graduate |
|
Date of Appointment : |
01.07.2016 |
|
DIN No.: |
06688173 |
|
|
|
|
Name : |
Mr. Samir Navin Sanghav |
|
Designation : |
Director |
|
Address : |
52/5, Asha Building Dongarsi Road, Walkeshwar, Mumbai-400006, Maharashtra, India |
|
Date of Birth/Age : |
02.05.1978 |
|
Qualification : |
Graduate |
|
Date of Appointment : |
15.09.2016 |
|
PAN No.: |
ARQPS5046R |
|
DIN No.: |
07606784 |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 31.03.2017
|
Names of Shareholders |
|
No. of Shares |
|
Firmenich Trading Corporation, Switzerland |
|
272290 |
|
Fragar (Europe) SA, Switzerland |
|
1 |
|
Total |
|
272291 |
Equity Share Break up (Percentage of Total Equity)
As on 05.09.2017
|
Category |
Percentage |
|
Promoter - Bodies
corporate |
100.00 |
|
Total |
100.00 |
%20PRIVATE%20LIMITED%20-%20498776_MIRA%2021-Mar-2018_files/image020.gif)
BUSINESS DETAILS
|
Line of Business : |
The Subject is engaged in the business of compounding of industrial fragrance and flavors and manufacturing of chemicals. (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 : |
B S R and Associates LLP Chartered Accountants |
|
Address : |
5Th Floor, Loodha Excelus, Appollo Mills Compound, N M Joshi Marg Mahalaxmi, Mumbai – 400011, Maharashtra, India |
|
PAN N Income-tax PAN of auditor or auditor's firm : |
AAIFB4734C |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Holding company : |
|
|
|
|
|
Associate : |
U24246TN1991PTC020896 |
|
|
|
|
Fellow Subsidiary
company: |
U74130MH1997PTC105255
|
CAPITAL STRUCTURE
As on 31.03.2017
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
300000 |
Equity Shares |
INR 100/- each |
INR 30.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
272291 |
Equity Shares |
INR 100/- each |
INR 27.230
Million |
|
|
|
|
|
FINANCIAL DATA
[all figures are
in INR Million]
ABRIDGED
BALANCE SHEET - STANDALONE
|
SOURCES OF FUNDS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
I.
EQUITY
AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
27.230 |
27.230 |
27.230 |
|
(b) Reserves and Surplus |
5945.130 |
4482.260 |
3463.490 |
|
(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) |
5972.360 |
4509.490 |
3490.720 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
0.000 |
0.000 |
421.860 |
|
(b) Deferred tax liabilities (Net) |
306.280 |
272.800 |
249.510 |
|
(c) Other long-term
liabilities |
0.000 |
0.000 |
0.000 |
|
(d) long-term
provisions |
25.470 |
19.400 |
8.320 |
|
Total Non-current
Liabilities (3) |
331.750 |
292.200 |
679.690 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a) Short-term
borrowings |
0.000 |
53.060 |
1264.540 |
|
(b) Trade payables |
1184.870 |
1592.550 |
1506.950 |
|
(c) Other
current liabilities |
288.610 |
1104.630 |
521.400 |
|
(d) Short-term
provisions |
59.510 |
53.350 |
34.430 |
|
Total Current
Liabilities (4) |
1532.990 |
2803.590 |
3327.320 |
|
|
|
|
|
|
TOTAL |
7837.100 |
7605.280 |
7497.730 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
2281.600 |
2341.300 |
2388.960 |
|
(ii)
Intangible Assets |
81.410 |
24.100 |
3.920 |
|
(iii) Tangible assets
capital work-in-progress |
0.000 |
0.000 |
30.300 |
|
(iv)
Intangible assets under development |
0.000 |
0.000 |
0.000 |
|
(b) Non-current Investments |
244.800 |
244.800 |
244.800 |
|
(c) Deferred tax assets (net) |
0.000 |
0.000 |
0.000 |
|
(d)
Long-term loans and advances |
709.200 |
533.550 |
486.070 |
|
(e) Other
Non-current assets |
0.000 |
30.150 |
0.030 |
|
Total Non-Current
Assets |
3317.010 |
3173.900 |
3154.080 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a)
Current investments |
0.000 |
0.000 |
0.000 |
|
(b)
Inventories |
2468.370 |
2450.750 |
2431.490 |
|
(c) Trade
receivables |
1476.500 |
1613.830 |
1585.360 |
|
(d) Cash and
bank balances |
316.940 |
335.210 |
286.890 |
|
(e)
Short-term loans and advances |
254.810 |
30.590 |
38.050 |
|
(f) Other
current assets |
3.470 |
1.000 |
1.860 |
|
Total
Current Assets |
4520.090 |
4431.380 |
4343.650 |
|
|
|
|
|
|
TOTAL |
7837.100 |
7605.280 |
7497.730 |
PROFIT
& LOSS ACCOUNT - STANDALONE
|
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
|
SALES |
|
|
|
|
|
Total
Revenue from operations |
9747.700 |
9011.530 |
8982.850 |
|
|
Other Income |
12.370 |
0.490 |
1.510 |
|
|
TOTAL |
9760.070 |
9012.020 |
8984.360 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials
Consumed |
6706.040 |
6271.960 |
6755.000 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
(181.160) |
129.180 |
(68.630) |
|
|
Employee benefit expense |
258.690 |
227.780 |
184.120 |
|
|
Other expenses |
938.270 |
885.850 |
1029.900 |
|
|
TOTAL |
7721.840 |
7514.770 |
7900.390 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE INTEREST, TAX,
DEPRECIATION AND AMORTISATION |
2038.230 |
1497.250 |
1083.970 |
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
50.930 |
62.740 |
85.450 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
1987.300 |
1434.510 |
998.520 |
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
181.510 |
175.740 |
164.580 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX |
1805.790 |
1258.770 |
833.940 |
|
|
|
|
|
|
|
Less |
TAX |
342.920 |
240.000 |
123.440 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX |
1462.870 |
1018.770 |
710.500 |
|
|
|
|
|
|
|
|
Profit (loss) of minority
interest |
0.000 |
0.000 |
0.000 |
|
|
Share of profit (loss) of
associates |
0.000 |
0.000 |
0.000 |
|
|
Total profit (loss) for
period |
1462.870 |
1018.770 |
710.500 |
|
|
|
|
|
|
|
Add |
PREVIOUS YEARS’ BALANCE BROUGHT
FORWARD |
2232.090 |
1213.320 |
502.820 |
|
|
|
|
|
|
|
|
Balance
Carried to the B/S |
3694.960 |
2232.090 |
1213.320 |
|
|
|
|
|
|
|
|
EARNINGS IN FOREIGN
CURRENCY |
|
|
|
|
|
F.O.B. Value of Exports |
8590.360 |
8259.840 |
8442.370 |
|
|
Freight recovered from
customers |
288.460 |
185.700 |
0.000 |
|
|
TOTAL EARNINGS |
8878.820 |
8445.540 |
8442.370 |
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
Raw Materials |
5979.050 |
4769.180 |
4184.050 |
|
|
Components and spare parts |
1.740 |
3.840 |
0.610 |
|
|
Capital Goods |
7.810 |
7.620 |
1.290 |
|
|
TOTAL IMPORTS |
5988.600 |
4780.640 |
4185.950 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
5372.451 |
3741.475 |
2677.74 |
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 |
662.480 |
203.120 |
|
Net cash flows from (used in) operations |
1335.490 |
1648.780 |
802.510 |
|
Net cash flows from (used in) operating activities |
931.340 |
1453.520 |
463.980 |
KEY
RATIOS
EFFICIENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Average Collection Days (Sundry Debtors / Income * 365 Days) |
55.29 |
65.37 |
64.42 |
|
|
|
|
|
|
Account Receivables Turnover (Income / Sundry
Debtors) |
6.60 |
5.58 |
5.67 |
|
|
|
|
|
|
Average Payment Days (Sundry Creditors
/ Purchases * 365 Days) |
64.49 |
92.68 |
81.43 |
|
|
|
|
|
|
Inventory Turnover (Operating Income
/ Inventories) |
0.83 |
0.61 |
0.45 |
|
|
|
|
|
|
Asset Turnover (Operating Income
/ Net Fixed Assets) |
0.86 |
0.63 |
0.45 |
LEVERAGE RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Debt Ratio ((Borrowing + Current Liabilities) / Total
Assets) |
0.20 |
0.46 |
0.53 |
|
|
|
|
|
|
Debt Equity Ratio (Total Liability
/ Networth) |
0.00 |
0.16 |
0.54 |
|
|
|
|
|
|
Current Liabilities to Networth (Current
Liabilities / Net Worth) |
0.26 |
0.62 |
0.95 |
|
|
|
|
|
|
Fixed Assets to Networth (Net Fixed Assets
/ Networth) |
0.40 |
0.52 |
0.69 |
|
|
|
|
|
|
Interest Coverage Ratio (PBIT / Financial
Charges) |
40.02 |
23.86 |
12.69 |
PROFITABILITY RATIOS
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Net Profit Margin ((PAT / Sales) *
100) |
% |
15.01 |
11.31 |
7.91 |
|
|
|
|
|
|
|
Return on Total Assets ((PAT / Total
Assets) * 100) |
% |
18.67 |
13.40 |
9.48 |
|
|
|
|
|
|
|
Return on Investment (ROI) ((PAT / Networth)
* 100) |
% |
24.49 |
22.59 |
20.35 |
SOLVENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Ratio (Current Assets / Current Liabilities) |
2.95 |
1.58 |
1.31 |
|
|
|
|
|
|
Quick Ratio ((Current Assets –
Inventories) / Current Liabilities) |
1.34 |
0.71 |
0.57 |
|
|
|
|
|
|
G-Score Ratio Financial (Networth / Total
Assets) |
0.76 |
0.59 |
0.47 |
|
|
|
|
|
|
G-Score Ratio Debt (Debts / Equity
Capital) |
0.00 |
26.28 |
69.39 |
|
|
|
|
|
|
G-Score Ratio Liquidity (Total Current
Assets / Total Current Liabilities) |
2.95 |
1.58 |
1.31 |
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 |
27.230 |
27.230 |
27.230 |
|
Reserves & Surplus |
3463.490 |
4482.260 |
5945.130 |
|
Net
worth |
3490.720 |
4509.490 |
5972.360 |
|
|
|
|
|
|
Long-term borrowings |
421.860 |
0.000 |
0.000 |
|
Short term borrowings |
1264.540 |
53.060 |
0.000 |
|
Current maturities of
long-term debts |
203.120 |
662.480 |
0.000 |
|
Total
borrowings |
1889.520 |
715.540 |
0.000 |
|
Debt/Equity
ratio |
0.541 |
0.159 |
0.000 |
%20PRIVATE%20LIMITED%20-%20498776_MIRA%2021-Mar-2018_files/image022.gif)
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 |
8982.850 |
9011.530 |
9747.700 |
|
|
0.000 |
0.319 |
8.169 |
%20PRIVATE%20LIMITED%20-%20498776_MIRA%2021-Mar-2018_files/image024.gif)
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 |
8982.850 |
9011.530 |
9747.700 |
|
Profit/ (Loss) |
710.500 |
1018.770 |
1462.870 |
|
|
7.91
% |
11.31
% |
15.01
% |
%20PRIVATE%20LIMITED%20-%20498776_MIRA%2021-Mar-2018_files/image026.gif)
ABRIDGED
BALANCE SHEET – (CONSOLIDATED)
|
SOURCES OF FUNDS |
|
31.03.2017 |
31.03.2016 |
|
I.
EQUITY
AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
|
27.230 |
27.230 |
|
(b) Reserves and Surplus |
|
6053.360 |
4555.460 |
|
(c) Money
received against share warrants |
|
0.000 |
0.000 |
|
(d) Minority interest |
|
0.000 |
0.000 |
|
|
|
|
|
|
(2) Share Application money pending allotment |
|
0.000 |
0.000 |
|
Total
Shareholders’ Funds (1) + (2) |
|
6080.590 |
4582.690 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
|
0.000 |
0.000 |
|
(b) Deferred tax liabilities (Net) |
|
306.280 |
272.800 |
|
(c) Other long-term
liabilities |
|
0.000 |
0.000 |
|
(d) long-term
provisions |
|
25.470 |
19.400 |
|
Total Non-current
Liabilities (3) |
|
331.750 |
292.200 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a) Short-term
borrowings |
|
0.000 |
53.060 |
|
(b) Trade
payables |
|
1184.880 |
1584.740 |
|
(c) Other
current liabilities |
|
288.610 |
1112.440 |
|
(d) Short-term
provisions |
|
59.510 |
53.350 |
|
Total Current
Liabilities (4) |
|
1533.000 |
2803.590 |
|
|
|
|
|
|
TOTAL |
|
7945.340 |
7678.480 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
|
2281.600 |
2341.300 |
|
(ii)
Intangible Assets |
|
81.420 |
24.100 |
|
(iii) Tangible assets
capital work-in-progress |
|
0.000 |
0.000 |
|
(iv)
Intangible assets under development |
|
0.000 |
0.000 |
|
(b) Non-current Investments |
|
353.030 |
318.000 |
|
(c) Deferred tax assets (net) |
|
0.000 |
0.000 |
|
(d)
Long-term loans and advances |
|
709.200 |
533.550 |
|
(e) Other
Non-current assets |
|
0.000 |
30.150 |
|
Total Non-Current
Assets |
|
3425.250 |
3247.100 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a)
Current investments |
|
0.000 |
0.000 |
|
(b)
Inventories |
|
2468.370 |
2450.750 |
|
(c) Trade
receivables |
|
1476.500 |
1613.830 |
|
(d) Cash and
bank balances |
|
316.940 |
335.210 |
|
(e)
Short-term loans and advances |
|
254.810 |
30.590 |
|
(f) Other
current assets |
|
3.470 |
1.000 |
|
Total
Current Assets |
|
4520.090 |
4431.380 |
|
|
|
|
|
|
TOTAL |
|
7945.340 |
7678.480 |
PROFIT
& LOSS ACCOUNT– (CONSOLIDATED)
|
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
|
|
SALES |
|
|
|
|
|
Total
Revenue from operations |
|
9747.700 |
9011.530 |
|
|
Other Income |
|
12.370 |
3.030 |
|
|
TOTAL |
|
9760.070 |
9014.560 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials
Consumed |
|
6706.040 |
6271.960 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
|
(181.160) |
129.180 |
|
|
Employee benefit expense |
|
258.690 |
227.780 |
|
|
Other expenses |
|
938.270 |
888.380 |
|
|
TOTAL |
|
7721.840 |
7517.300 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE INTEREST, TAX,
DEPRECIATION AND AMORTISATION |
|
2038.230 |
1497.260 |
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
|
50.930 |
62.740 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
|
1987.300 |
1434.520 |
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
|
181.510 |
175.740 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX |
|
1805.790 |
1258.780 |
|
|
|
|
|
|
|
Less |
TAX |
|
342.910 |
240.010 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX |
|
1462.880 |
1018.770 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
|
5372.488 |
3741.475 |
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 |
NOTE: Registered office of the company has been
shifted from Novell House, Road No. 13, MIDC, Marol, Andheri (East), Mumbai
-400093, Maharashtra, India to the present
address w.e.f. 11.02.2013
COMPANY OVERVIEW
Subject (‘the Company’) was incorporated on 4 May 2007. The Company is engaged in the business of compounding of industrial fragrance and flavors and manufacturing of chemicals. The CIN of the Company is U24119MH2007FTC170590.
STATE OF AFFAIRS OF
THE COMPANY:
The Company on a standalone basis achieved revenues of INR 9760.070 Million during the current financial year, as against INR 9012.020 Million during the previous financial year which is marginally higher than the previous financial year. The profit after tax on a standalone basis has shown an increase of 43.59% (approx.) owing to an increase in revenues, export incentive benefits from the government and control over operational costs during the current financial year.
INDEX
OF CHARGES: NO CHARGES EXIST FOR THE COMPANY
CONTINGENT
LIABILITIES:
(INR in million)
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
|
Claims against the Company not acknowledged as debts -Income Tax |
48.410 |
0.000 |
FIXED ASSETS
- Land
- Buildings
- Plant and equipment
- Furniture and fixtures
- Vehicles
- Office equipment
- Computer equipments
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 65.03 |
|
|
1 |
INR 90.55 |
|
Euro |
1 |
INR 79.77 |
INFORMATION DETAILS
|
Information
Gathered by : |
PRT |
|
|
|
|
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 |
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.