MIRA INFORM REPORT

 

 

Report No. :

499427

Report Date :

23.03.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

VEEKAY PLAST

 

 

Registered Office :

F-25-26, Kartarpura Industrial Area, Bais Godam, Jaipur-302006, Rajasthan

Tel. No.:

91-141-2211092

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Year of Establishment :

1996

 

 

Capital Investment / Paid-up Capital :

INR 72.969 Million

 

 

IEC No.:

[Import-Export Code No.]

1399005073

 

 

TIN No.:

08062102752

 

 

GSTN :

[Goods & Service Tax Registration No.]

08AAAFV9808R1ZA

 

 

PAN No.:

[Permanent Account No.]

AAAFV9808R

 

 

Legal Form :

Partnership Concern with an unlimited liability of the partners

 

 

Line of Business :

Manufacturer, Exporter of HDPE Sprinkler Systems, HDPE Ducts, MDPE Pipes, PPR Pipes and Fittings, HDPE Pipes etc. (Confirmed by management)

 

 

No. of Employees :

150 (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 :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a partnership firm established in the year 1996. It is a manufacturer and exporter of HDPE Sprinkler Systems, HDPE Ducts, MDPE Pipes, PPR Pipes and Fittings.

 

Mr. Rajendra (Account Department) has provide information about the subject.

 

For the financial year 2017, the firm has achieved a massive growth in its revenue as compared to previous year and has reported an average profit margin of 2.62%.

 

The satisfactory financial profile of the firm is marked by sufficient capital base along with average debt coverage indicators.

 

The rating takes into consideration long established track record of the firm.

 

Trade relations are reported as fair. Business is active. Payment seems to be usually 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.

 

 

ECGC Country Risk Classification List

 

Country Name

Previous Rating

(30.09.2017)

Current Rating

(31.12.2017)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low Risk

 

A2

Moderately Low Risk

 

B1

Moderate Risk

 

B2

Moderately High Risk

 

C1

High Risk

 

C2

Very High Risk

 

D

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

Not Available

Rating

Not Available

Rating Explanation

Not Available

Date

Not Available

 

RBI DEFAULTERS’ LIST STATUS

 

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

 

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

 

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

 

BIFR (Board for Industrial & Financial Reconstruction) LISTING STATUS

 

Subject’s name is not listed as a Sick Unit in the publicly available BIFR (Board for Industrial & Financial Reconstruction) list as of 23.03.2018

 

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. Rajendra

Designation :

Accounts Department

Contact No.:

91-9414059340

Date :

23.03.2018

 

 

LOCATIONS

 

Registered Office :

F-25-26, Kartarpura Industrial Area, Bais Godam, Jaipur-302006, Rajasthan, India 

Tel. No.:

91-141-2211092

Mobile No.:

91-9414059340/9414059018 (Mr. Rajendra)

91-9414059333 (Mr. Vimal)

Fax No.:

91-141-2215034

E-Mail :

info@veekayplast.in

Website :

http://www.veekayplast.in

Area :

3000 Sq. ft.

Location :

Owned

Locality :

Commercial

 

 

Factory :

E-109, Bagru Industrial Area, RIICO Extension Phase 2, Bagru - 303007, Rajasthan, India

 

 

PARTNERS

 

Name :

Mr. Vimal Katiyar

Designation :

Partner

 

 

Name :

Mrs. Reema Godika

Designation :

Partner

PAN No.:

ABGPG7877E

 

 

Name :

Mr. Vijay Katiyar

Designation :

Partner

 

 

KEY EXECUTIVES

 

Name :

Mr. Rajendra

Designation :

Accounts Department

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer, Exporter of HDPE Sprinkler Systems, HDPE Ducts, MDPE Pipes, PPR Pipes and Fittings, HDPE Pipes etc. (Confirmed by management)

 

 

Products :

·         HDPE Sprinkler Systems

·         HDPE Ducts

·         MDPE Pipes

·         PPR Pipes and Fittings

·         HDPE Pipes

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

 

Products :

Finished Goods

Countries :

Asian Countries

 

 

Imports :

Not Available

 

 

Terms :

 

Selling :

L/C, Cash and Credit (30/60 Days)

 

 

Purchasing :

L/C, Cash and Credit (30/60 Days)

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Divulged

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

--

 

 

Customers :

Wholesalers, Retailers, End Users

 

Reference :

Not Divulged

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

--

 

 

No. of Employees :

150 (Approximately)

 

 

Bankers :

Banker Name :

Bank of Baroda

Branch :

Bais Godam, Jaipur - 302006, Rajasthan, India

Person Name (With Designation) :

--

Contact Number :

91-141-2211885/ 2216619 (Continuously Ringing)

Name of Account Holder :

--

Account Number :

--

Account Since (Date/Year of Account Opening) :

--

Average Balance Maintained :

--

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

Cash Credit INR 75.000 million (Not Confirmed by Banker)

Account Operation :

--

Remark :

--

 

·         State Bank of India, Bais Godam, Jaipur – 302006, Rajasthan, India

·         ICICI Bank Limited

 

 

Facilities :

SECURED LOANS

31.03.2017

(INR In Million)

31.03.2016

(INR In Million)

Bank of Baroda (CC Limit)

0.639

72.399

ICICI Bank Limited (CC Limit)

70.876

0.000

State Bank of India (EDFS)

116.925

119.016

Bank of Baroda (Car Loan)

0.918

1.121

Total

189.358

192.536

 

 

Auditors :

 

Name :

Poonam Jain and Company

Chartered Accountants

Address :

B-131, Sethi Colony, Jaipur-302004, Rajasthan, India

Mobile No.:

91-9414055220

Email :

rkakar_co@yahoo.com

Membership No.:

0713171

 

 

Collaborators :

Not Available

 

 

Membership :

Not Available

 

 

Sister Concern (As confirmed by management):

Shree Vijay Wire and Cable Industries

 


 

CAPITAL STRUCTURE

 

AS ON 31.03.2017

 

Partners’ Capital:

Amount

(INR In million)

Vijay Kumar Katiyar

32.988

Reema Godika

20.649

Vimal Katiyar

19.332

Total

72.969

 


 

FINANCIAL DATA

[all figures are INR Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

 

31.03.2017

31.03.2016

EQUITY AND LIABILITIES

 

 

 

1] Partners Capital

 

72.969

65.141

2] Share Application Money

 

(0.493)

0.000

3] Reserves & Surplus

 

0.000

0.000

4] (Accumulated Losses)

 

0.000

0.000

NETWORTH

 

72.476

65.141

LOAN FUNDS

 

 

 

1] Secured Loans

 

189.358

192.536

2] Unsecured Loans

 

32.938

32.700

TOTAL BORROWING

 

222.296

225.236

DEFERRED TAX LIABILITIES

 

0.000

0.000

 

 

 

 

TOTAL

 

294.772

290.377

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

27.028

18.474

Capital work-in-progress

 

0.000

0.000

 

 

 

 

INVESTMENT

 

33.726

31.066

DEFERRED TAX ASSETS

 

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 
44.394
44.233

 

Sundry Debtors

 
230.038
223.031

 

Cash & Bank Balances

 
30.508
10.513

 

Other Current Assets

 
29.243
29.134

 

Loans & Advances

 
0.000
0.000

Total Current Assets

 
334.183
306.911

Less : CURRENT LIABILITIES & PROVISIONS

 
 
 

 

Sundry Creditors

 
95.872
63.815

 

Other Current Liabilities and Provisions

 
4.293
2.259

Total Current Liabilities

 
100.165
66.074

Net Current Assets

 
234.018
240.837

 

 

 

 

MISCELLANEOUS EXPENSES

 

0.000

0.000

 

 

 

 

TOTAL

 

294.772

290.377

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2017

31.03.2016

 

SALES

 

 

 

 

Income

 

513.609

375.239

 

Other Income

 

24.082

14.445

 

TOTAL

 

537.691

389.684

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of goods sold

 

370.783

279.457

 

Consumable Store

 

0.558

0.497

 

Wages

 

0.619

0.637

 

electricity charges

 

13.869

10.347

 

Freight Inward

 

1.280

0.373

 

Association Fees

 

0.013

0.002

 

Cartage

 

0.036

0.104

 

Commission

 

8.282

1.833

 

Conveyance Charges

 

0.060

0.067

 

Demand of Provident Fund

 

0.000

0.001

 

ESI

 

0.078

0.048

 

Excise Duty Paid

 

47.606

35.484

 

Freight Outward

 

11.876

0.046

 

General Expenses

 

1.127

0.941

 

Insurance

 

0.254

0.713

 

Interest to Partners

 

1.023

1.377

 

labour Welfare Cess

 

0.039

0.000

 

Loading and Unloading Charges

 

0.799

1.163

 

Packing Charges

 

0.593

0.370

 

Postage and Telegram

 

0.129

0.106

 

Printing and Stationery

 

0.110

0.052

 

Processing Fees

 

1.246

0.094

 

Professional Fees

 

0.126

0.163

 

Provident Fund

 

0.197

0.212

 

Rebate and Discount

 

17.714

6.904

 

Registration Fees

 

1.129

0.553

 

Rent Paid

 

0.855

0.447

 

Repair and Maintenance

 

4.085

0.851

 

Salary

 

1.150

0.833

 

Salary to Partners

 

0.252

0.252

 

Service Tax

 

1.665

1.859

 

Telephone Expenses

 

0.399

0.398

 

Tender Fees

 

0.003

0.011

 

Testing Expenses

 

2.767

0.106

 

Travelling Expenses.

 

0.734

0.569

 

Water Expenses

 

0.033

0.027

 

Work Contract Tax

 

0.254

0.127

 

TOTAL

 

491.743

347.024

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE INTEREST, DEPRECIATION AND AMORTISATION

 

45.948

42.660

 

 

 

 

 

Less

FINANCIAL EXPENSES

 

28.692

31.319

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE, DEPRECIATION AND AMORTISATION

 

17.256

11.341

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

 

3.801

2.587

 

 

 

 

 

 

NET PROFIT/ (LOSS) 

 

13.455

8.754

 

 

PARTICULARS

 

 

 

31.03.2015

Sales Turnover (Approximately)

 

 

506.300

 

Expected Sales (2017-2018): INR 800.000 Million

 

The above information has been parted by Mr. Rajendra (Accounts 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

Average Collection Days

(Sundry Debtors / Income * 365 Days)

 

163.48

216.95

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

 

2.23

1.68

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

 

94.38

83.35

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

 

1.04

0.96

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

 

1.70

2.31

 

 

LEVERAGE RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

 

0.82

0.82

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

 

3.07

3.46

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

 

1.84

1.52

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

 

0.37

0.28

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

 

1.60

1.36

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

 

31.03.2017

31.03.2016

Net Profit Margin

 ((PAT / Sales) * 100)

%

 

2.62

2.33

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

 

3.41

2.46

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

 

18.56

13.44

 

SOLVENCY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

Current Ratio

(Current Assets / Current Liabilities)

 

2.51

3.11

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

 

2.18

2.66

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

 

0.18

0.18

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

 

3.05

3.46

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

 

2.51

3.11

 

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

31.03.2016

31.03.2017

 

INR In Million

INR In Million

Partners Capital

65.141

72.969

Reserves & Surplus

0.000

(0.493)

Net worth

65.141

72.476

 

 

 

Secured Loans

192.536

189.358

Unsecured Loans

32.700

32.938

Total borrowings

225.236

222.296

Debt/Equity ratio

3.458

3.067

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2016

31.03.2017

 

INR In Million

INR In Million

Sales

375.239

513.609

 

 

36.875

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2016

31.03.2017

 

INR In Million

INR In Million

Sales

375.239

513.609

Profit

8.754

13.455

 

2.33%

2.62%

 


 

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

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

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

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 two years

Yes

30

Major shareholders, if available

No

31

External Agency Rating, if available

No

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

 


 

PARTICULARS

31.03.2017

(INR In Million)

31.03.2016

(INR In Million)

Unsecured Loans

32.938

32.700

Total

32.938

32.700

 


 

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 65.06

UK Pound

1

INR 92.06

Euro

1

INR 80.37

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

VAR

 

 

Report Prepared by :

JYTK

 


 

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

YES

--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.