MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

499045

Report Date :

22.03.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

PHOOLCHAND BHAGATSINGH

 

 

Registered Office :

2nd Floor, R Swadeshi Market, Room "P" Kalbadevi Road, Mumbai – 400002, Maharashtra

Tel. No.:

91-22-61120500

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Year of Establishment :

1957

 

 

Capital Investment / Paid-up Capital :

INR 305.111 Million

 

 

IEC No.:

[Import-Export Code No.]

0388064501

 

 

GSTN :

[Goods & Service Tax Registration No.]

24AAAFP1146J1ZJ (Gujarat)

27AAAFP1146J1ZD (Mumbai)

 

 

TIN / CST No.:

33971181406

27660004241

06821217048

 

 

PAN No.:

[Permanent Account No.]

AAAFP1146J

 

 

Legal Form :

Partnership Concern with an unlimited liability of the partners

 

 

Line of Business :

Trader and importer of ferro alloys and non-ferrous metals. [Confirmed by management]

 

 

No. of Employees :

45 (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 :

Subject is a Partnership firm established in the year 1957.

 

It is a trader and importer of ferro alloys and non-ferrous metals.

 

As per the financial records of 2017, the firm has achieved 18.41% growth in its revenue as compared to the previous year along with average profit margin of 1.21%.

 

Rating takes into consideration the sound financial position of the firm along with sufficient capital base and average debt coverage indicators.

 

Rating also takes into consideration long established track record of the firm.

 

However, rating strengths are partially offset by increase in the borrowings compared to the previous year.

 

Business is active. Payment seems to be slow but correct.

 

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

 

 

NOTES:

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

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL

Rating

Long Term = BB+

Rating Explanation

Moderate risk of default

Date

12.04.2017

 

 

RBI DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available RBI Defaulters’ list.

 

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of 31-03-2016.

 

BIFR (Board for Industrial & Financial Reconstruction) LISTING STATUS

 

Subject’s name is not listed as a Sick Unit in the publicly available BIFR (Board for Industrial & Financial Reconstruction) list as of 22.03.2018

 

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 PARTED BY

 

Name :

Mr. Priyank Vyas

Designation :

Finance Department

Contact No.:

91-9820882024

Date :

21.03.2018

 

 

LOCATIONS

 

Registered Office/ Head Office :

2nd Floor, R Swadeshi Market, Room "P" Kalbadevi Road, Mumbai – 400002, Maharashtra, India

Tel. No.:

91-22-61120500 / 15 / 16

Fax No.:

91-22-61120545

E-Mail :

phoolchand@gmail.com

Website :

www.phoolchand.co.in

Area :

1000 Sq. ft.

Location :

Owned

Locality :

Commercial

 

 

Branch Address :

Located at :

 

·         Ahmedabad

·         Delhi

·         Chennai

·         Punjab

 

 

PARTNERS

 

Name :

Mr. Rajiv Bhagatsingh Khandelwal

Designation :

Partner 

Address:

B/703 7th Floor, Jolly Apartments, 76, Saraswati Road, Santacruz (West), Mumbai - 400054, Maharashtra, India

 

 

Name :

Mr. Sanjiv Bhagatsingh Khandelwal

Designation :

Partner

Address:

1201, 12th Floor, Bhoomi Tower, Jain Temple Road, Santa Cruz (East),
Mumbai - 400055, Maharashtra, India 

PAN No.:

AACPK3946M

 

 

Name :

Mr. Bhagat Singh Phoolchand Khandelwal

Designation :

Partner 

Address:

1201, 12th Floor, Bhoomi Tower, Jain Temple Road, Santa Cruz (East),
Mumbai - 400055, Maharashtra, India 

 

 

KEY EXECUTIVES

 

Name :

Mr. Priyank Vyas

Designation :

Finance Department

 

 

BUSINESS DETAILS

 

Line of Business :

Trader and importer of ferro alloys and non-ferrous metals. [Confirmed by management]

 

 

Products/ Services :

  • Alloys – Ferro Silicon
  • Ferro Chrome
  • Ferro Niobium
  • Ferro Moli
  • Ferro Manaseness
  • Ferro Vanadium
  • Ferro Titanium
  • Minor Ferro

 

HSN Code

Description

76011010

Aluminium alloys; such as Ingots, Billets, Wire-bars, Wire-rods

72027000

Ferro-alloys

81101000

Other base metals, namely, Tungsten, Molybdenum, Tantalum, Magnesium, Cobalt mattes, and other intermediate products of cobalt metallurgy, Bismuth, Cadmium, Titanium, Zirconium, Antimony, Manganese, Beryllium, chromium, germanium, vanadium, gallium, hafnium, indium, niobium (columbium), rhenium and thallium, and articles thereof, including waste and scrap

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

 

Products :

  • Ferro Alloys

Countries :

  • UK
  • China
  • South Africa
  • Belgium
  • Canada
  • Brazil
  • Japan

 

 

Terms :

 

Selling :

Cash, Cheque and Others (RTGS)

 

 

Purchasing :

Cash, Cheque and Others (RTGS)

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Divulged 

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark :

--

 

 

Customers :

Wholesalers, End Users

 

Reference :

Not Divulged 

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark :

--

 

 

No. of Employees :

45 (Approximately)

 

 

Bankers :

Banker Name :

Union Bank of India

Branch :

Kalbadevi Branch, Mumbai, Maharashtra, India

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 :

--

 

 

Facilities :

SECURED LOANS

 

31.03.2017

INR In Million

DBS Buyer’s Credit

 

330.487

DBS Bank Limited

 

(0.394)

Yes Bank Limited

 

31.308

HDFC Buyer’s Credit

 

75.924

HDFC Bank Limited (C.C. A/c (715)

 

56.563

Union Bank of India (C.C. A/c)

 

80.591

HDFC Bank A/c  No.: 04572790000121

 

0.502

HDFC Bank – 6262790000159

 

(0.027)

 

 

Auditors :

 

Name :

Mahendra Jain and Associates

Chartered Accountants

Address :

706, Cotton Exchange Building, Kalabadevi Road, Mumbai – 400002, Maharashtra, India

Membership No.:

107056

 

 

Collaborators :

Not Available

 

 

Membership :

Not Available

 

 

Sister Concern :

Not Divulged

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2017

 

Capital Investment :

 

Owned :

INR 305.111 Million

Borrowed :

 

Total :

INR 305.111 Million

 


 

FINANCIAL DATA

[all figures are INR Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

31.03.2017

31.03.2016

31.03.2015

SHAREHOLDERS FUNDS

 

 

 

1] Partner’s Capital

305.111

294.326

290.785

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

0.000

0.000

0.000

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

305.111

294.326

290.785

LOAN FUNDS

 

 

 

1] Secured Loans

695.042

401.022

437.998

2] Unsecured Loans

216.043

136.974

120.694

TOTAL BORROWING

911.085

537.996

558.692

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

1216.196

832.322

849.477

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

20.120

21.600

23.475

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.000

0.000

0.000

DEFERRED TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

327.519

166.358

203.007

 

Sundry Debtors

717.176

526.903

580.034

 

Cash & Bank Balances

11.250

7.371

15.973

 

Other Current Assets

155.463

102.276

36.208

 

Loans, Advances & Deposits

71.342

71.755

61.512

Total Current Assets

1282.750

874.663

896.734

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

51.485

44.733

56.301

 

Other Current Liabilities & Provisions

35.189

19.208

14.431

Total Current Liabilities

86.674

63.941

70.732

Net Current Assets

1196.076

810.722

826.002

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

1216.196

832.322

849.477

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

Total Sales and Branch Transfer

4793.757

4048.303

4050.246

 

Commission from Sale of Consignment

2.050

2.411

2.707

 

Other Income

6.722

7.931

3.148

 

TOTAL

4802.529

4058.645

4056.101

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of goods sold

4500.365

3899.363

3878.203

 

 

 

 

 

 

Direct Expenses

43.071

32.737

30.330

 

Payment to Employees

29.673

15.079

13.533

 

Office and Administration Expenses

30.233

9.635

9.862

 

Selling and Distribution Expenses

14.838

8.537

11.507

 

Interest to Partners

31.454

9.165

10.896

 

Remuneration to Partners

4.200

4.200

4.200

 

Bad Debts

10.386

0.000

2.170

 

Payment to Auditors

0.229

0.229

0.217

 

TOTAL

4664.449

3978.945

3960.918

 

 

 

 

 

 

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

138.080

79.700

95.183

 

 

 

 

 

Less

FINANCIAL EXPENSES

77.953

66.787

82.448

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

60.127

12.913

12.735

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION

1.947

2.086

2.278

 

 

 

 

 

 

PROFIT/(LOSS) FOR THE YEAR

58.180

10.827

10.457

 

Expected Sales (2017-2018): INR 4800.000 Million

 

The above information has been parted by Mr. Priyank Vyas (Finance Department)

 

Note: Sole Proprietary and Partnership concerns are exempted from filing their financials with the Government Authorities or Registry Records.


 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Average Collection Days

(Sundry Debtors / Income * 365 Days)

54.61

47.51

52.27

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

6.68

7.68

6.98

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

4.18

4.19

5.30

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

0.42

0.48

0.47

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

6.86

3.69

4.05

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.77

0.67

0.68

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

2.99

1.83

1.92

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

0.99

0.68

0.66

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

0.07

0.07

0.08

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

1.77

1.19

1.15

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

PAT to Sales

((PAT / Sales) * 100)

%

1.21

0.27

0.26

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

4.47

1.21

1.14

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

19.07

3.68

3.60

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

4.24

4.35

4.68

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

3.16

3.53

3.62

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.23

0.33

0.32

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

2.99

1.83

1.92

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

4.24

4.35

4.68

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

31.03.2015

31.03.2016

31.03.2017

 

INR In Million

INR In Million

INR In Million

Partner’s Capital

290.785

294.326

305.111

Reserves & Surplus

0.000

0.000

0.000

Net worth

290.785

294.326

305.111

 

 

 

 

Secured Loans

437.998

401.022

695.042

Unsecured Loans

120.694

136.974

216.043

Total borrowings

558.692

537.996

911.085

Debt/Equity ratio

1.921

1.828

2.986

 

 

 

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

Total Sales and Branch Transfer

4050.246

4048.303

4793.757

 

 

(0.048)

18.414

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2015

31.03.2016

31.03.2017

 

INR In Million

INR In Million

INR In Million

Total Sales and Branch Transfer

4050.246

4048.303

4793.757

Profit/(Loss)

10.457

10.827

58.180

 

0.26%

0.27%

1.21%

 

 

 

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

No

10

Date of Birth of Proprietor / Partners / Directors

No

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)

Yes

16

No. of employees

Yes

17

Details of sister concerns

No

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

No

26

Turnover of firm for last three years

Yes

27

Reasons for variation <> 20%

--

28

Estimation for coming financial year

Yes

29

Profitability for last three years

Yes

30

Major shareholders, if available

No

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:

 

Particulars

 

31.03.2017

INR In Million

 

 

 

Loans under bond

 

88.280

Loans from others

 

128.138

 

 

COMPUTATION OF TOTAL INCOME

 

                                                                     (Financial Year 2016-2017)                                    [INR in Million]

Particulars

Amount

Amount

Amount

PROFITS AND GAINS FROM BUSINESS AND PROFESSION

 

 

58.890

Profit Before Tax As Per Profit And Loss Account

 

58.180

 

ADD:

 

 

 

Donation

0.710

 

 

Depreciation Disallowed

1.947

 

 

Disallowed Partners' Remuneration

4.200

 

 

Disallowed Partners' Interest

31.454

38.311

 

 

 

96.491

 

Less : Allowed Depreciation

 

(1.946)

 

 

 

94.545

 

Less:

 

 

 

Allowed Interest

31.454

 

 

Allowed Remuneration U/S 40b [As Per Calculation]

4.200

35.654

 

 

 

58.890

 

GROSS TOTAL INCOME

 

 

58.890

Less: Deductions under chapter-Via

 

(0.355)

 

80G Donation (Other)

 

 

0.355

TOTAL INCOME

 

 

58.535

 

 

FIXED ASSETS

 

·         Air conditioner

·         Bench Scale

·         Car

·         Computer

·         Furniture and Fixture

·         Godown

·         Hand Pallet

·         Inverter

·         Motorcycle

·         Office Equipment

·         Office Premises

·         Computer/ Printer

·         Refrigerator

·         Scooter

·         Shearing Machine

·         Bag Sewing Machine

·         Telephone and Fax Machine

·         Jet Diesel Engine Gen

·         Weighing and Machine

 

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 65.22

UK Pound

1

INR 91.33

Euro

1

INR 79.96

 

 

INFORMATION DETAILS

 

Information Gathered by :

SHW

 

 

Analysis Done by :

VAR

 

 

Report Prepared by :

NKT

 


 

SCORE FACTORS

 

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

 

 

RATING EXPLANATIONS

 

Credit Rating

Explanation

Rating Comments

A++

Minimum Risk

Business dealings permissible with minimum risk of default

A+

Low Risk

Business dealings permissible with low risk of default

A

Acceptable Risk

Business dealings permissible with moderate risk of default

B

Medium Risk

Business dealings permissible on a regular monitoring basis

C

Medium High Risk

Business dealings permissible preferably on secured basis

D

High Risk

Business dealing not recommended or on secured terms only

NB

New Business

No recommendation can be done due to business in infancy stage

NT

No Trace

No recommendation can be done as the business is not traceable

 

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

 

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

 

·         Financial condition covering various ratios

·         Company background and operations size

·         Promoters / Management background

·         Payment record

·         Litigation against the subject

·         Industry scenario / competitor analysis

·         Supplier / Customer / Banker review (wherever available)

 

 

 

 

 

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.