|
|
|
MIRA INFORM REPORT
|
Report No. : |
499936 |
|
Report Date : |
28.03.2018 |
IDENTIFICATION DETAILS
|
Name : |
RELIABLE AUTOTECH PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
Plot No.F-80, MIDC, Ambad, Nasik – 422010, Maharashtra |
|
Mob. No.: |
91-9922433411 [Mr. Ulhas Gayke] |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2017 |
|
|
|
|
Date of
Incorporation : |
15.07.1996 |
|
|
|
|
Com. Reg. No.: |
11-101050 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
INR 99.197 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U74994MH1996PTC101050 |
|
|
|
|
IEC No.: [Import-Export Code No.] |
Not Available |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
NSKR00741G |
|
|
|
|
GSTN : [Goods & Service Tax
Registration No.] |
Not Divulged |
|
|
|
|
PAN No.: [Permanent Account No.] |
AABCR0897A |
|
|
|
|
Legal Form : |
Private Limited Liability Company. |
|
|
|
|
Line of Business
: |
Subject is engaged in the Manufacturing and Selling Auto Components and Dies. [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 |
Acceptable Risk |
Business dealings permissible with
moderate risk of default |
|
Maximum Credit Limit : |
USD 1800000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Usually correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject was incorporated in the year 1996 having satisfactory track
record. It is engaged as manufacturer of automotive components and dies such as
door panels, fenders, chassis components bumpers, wind shield, etc. For the financial year 2017, the company has reported a marginal
decline in its revenue as compared to its previous year but has maintained
fair profit margin during the year. Rating takes into consideration, the healthy financial risk profile
marked by adequate net worth base and strong debt protection metrics. The ratings continue to factor in the promoter’s extensive experience
in the auto ancillary industry, the reputed clientele spanning both the
passenger or utility vehicles and the tractor segments. However, these rating strengths gets partially offset by volatility in
steel prices impact company’s margins as steel being the major raw material
for the company along with intense competition in the industry. Payments seems to be usually correct. 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.
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 |
ICRA RATING |
|
Rating |
Long Term Rating = BB+ |
|
Rating Explanation |
Moderate risk of default = BB+ |
|
Date |
11.09.2017 |
|
Rating Agency Name |
ICRA RATING |
|
Rating |
Short Term Rating = A4+ |
|
Rating Explanation |
Minimal degree of safety and very high credit risk |
|
Date |
11.09.2017 |
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 28.03.2018.
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. Ulhas Gayke |
|
Designation : |
Assistant Manager Admin |
|
Contact No.: |
91-9922433411 |
|
Date : |
26.03.2018 |
Management Non-Cooperative [Tel. No.: 91-7046006772]
LOCATIONS
|
Registered Office/ Factory 1: |
Plot No.F-79/80, M.I.D.C., Ambad, Nashik – 422 010, Maharashtra, India
|
|
Tel. No.: |
91-253-2387696/ 3918545 |
|
Mobile No.: |
91-9850066560 (Mr. Dhananjay Gore) |
|
Fax No.: |
91-253-2384470 |
|
E-Mail : |
Purchase: purchase@reliableautotech.com Sales and
Marketing: mktg@reliableautotech.com salesmktg-div1@reliableautotech.com salesmktg-div2@reliableautotech.com salesmktg-div3@reliableautotech.com |
|
Website : |
|
|
Location: |
Owned |
|
Locality: |
Industrial |
|
|
|
|
Factory 2 : |
H-101/102, M.I.D.C., Ambad, Nashik – 422 010, Maharashtra, India |
|
Tel No.: |
91-253-2385262 |
|
Fax No.: |
91-253-2384470 |
|
|
|
|
Factory 3: |
E-65/ E-65-1, M.I.D.C., Ambad, Nashik – 422 010, Maharashtra, India |
|
|
|
|
Factory 4 : |
C-2, M.I.D.C., Chakan, Pune – 410 501, Maharashtra, India |
|
|
|
|
Factory 5 : |
C/O Swift Support Services, No.9 and 10, Sidco Industrial, |
|
|
|
|
Factory 6 : |
Plot No.AV-27, Sanand-II, GIDC, BOL Industrial Estate,
Near BOL Village Sanand – 382 110, District Ahmadabad, Gujarat, India |
DIRECTORS
As on 31.03.2017
|
Name : |
Mr. Rajendra Bhaskar Bagwe |
||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||
|
Address : |
“Arohan”, Palm Spring, Savarkar Nagar, Gangapur Road, Nashik – 422
013, Maharashtra, India |
||||||||||||||||||||
|
Date of Birth/Age : |
07.08.1959 |
||||||||||||||||||||
|
Date of Appointment : |
15.07.1996 |
||||||||||||||||||||
|
DIN No.: |
00121238 |
||||||||||||||||||||
|
PAN No.: |
ADYPB9120F |
||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||
|
|
|
||||||||||||||||||||
|
Name : |
Mr. Amol Bhalchandra Chitnis |
||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||
|
Address : |
Isha, 9, Savarkar Nagar, Mate Nursery Road, Nashik – 422 013,
Maharashtra, India |
||||||||||||||||||||
|
Date of Birth/Age : |
08.07.1960 |
||||||||||||||||||||
|
Date of Appointment : |
15.07.1996 |
||||||||||||||||||||
|
DIN No.: |
00121460 |
||||||||||||||||||||
|
PAN No.: |
ACWPC2194H |
||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||
|
|
|
||||||||||||||||||||
|
Name : |
Mr. Devendra Dattatray Bapat |
||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||
|
Address : |
Manas, Near Ganesh Mandir, Savarkar Nagar, Gangapur Road, Nashik – 422
013, Maharashtra, India |
||||||||||||||||||||
|
Date of Birth/Age : |
22.08.1959 |
||||||||||||||||||||
|
Date of Appointment : |
15.07.1996 |
||||||||||||||||||||
|
DIN No.: |
00129623 |
||||||||||||||||||||
|
PAN No.: |
AEOPB3729D |
||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||
|
|
|
||||||||||||||||||||
|
Name : |
Mr. Shaji Varghese |
||||||||||||||||||||
|
Designation : |
Nominee Director |
||||||||||||||||||||
|
Address : |
A/702, 7th Floor, Aster, Evershine Park, Prathmesh Complex,
Veera Desai Road, Andheri (West), Mumbai – 400 053, Maharashtra, India |
||||||||||||||||||||
|
Date of Birth/Age : |
15.12.1970 |
||||||||||||||||||||
|
Date of Appointment : |
21.04.2010 |
||||||||||||||||||||
|
DIN No.: |
03081298 |
||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||
KEY EXECUTIVES
|
Name : |
Mr. Ulhas Gayke |
|
Designation : |
Assistant Manager Admin |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 31.03.2017
|
Names of Equity Shareholders |
|
No. of Shares |
|
Devendra Bapat |
|
2400000 |
|
Amol Chitnis |
|
2400000 |
|
Rajendra Bagwe |
|
2400000 |
|
Seema Bapat |
|
200000 |
|
Gauri Chitnis |
|
200000 |
|
Shailaja Bagwe |
|
200000 |
|
BTS India Private Equity Fund Limited, Mauritius |
|
1667000 |
|
|
|
|
|
Total |
|
9467000 |
|
Names of Preference Shareholders |
|
No. of Shares |
|
Devendra Bapat |
|
137766 |
|
Amol Chitnis |
|
137766 |
|
Rajendra Bagwe |
|
137766 |
|
Seema Bapat |
|
13140 |
|
Gauri Chitnis |
|
13140 |
|
Shailaja Bagwe |
|
13140 |
|
|
|
|
|
Total |
|
452718 |
Equity Share Break up (Percentage of Total Equity)
As on 21.08.2017
|
Category |
Percentage |
|
Promoter – (Individual/ Hindu Undivided
Family – Indian) |
82.39 |
|
Public - Bodies corporate |
17.61 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Subject is engaged in the Manufacturing and Selling Auto
Components and Dies. [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 : |
Price Water house Chartered Accountants |
|
Address : |
252, Veer Savarkar Marg, Shivaji Park, Dadar (West), Mumbai – 400 028,
Maharashtra, India |
|
PAN N Income-tax PAN of auditor or auditor's firm : |
AAEFP3641G |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Subsidiary Company
: |
Reliable Autotech USA LLC, United States |
CAPITAL STRUCTURE
As on 31.03.2017
Authorised Capital:
|
No. of Shares |
Type |
Value |
Amount |
|
11100000 |
Equity Shares |
INR 10/- each |
INR 111.000 million |
|
500000 |
Preferences Shares |
INR 10/- each |
INR 5.000 million |
|
|
Total
|
|
INR 116.000
million |
Issued, Subscribed & Paid-up Capital:
|
No. of Shares |
Type |
Value |
Amount |
|
9467000 |
Equity Shares |
INR 10/- each |
INR 94.670
million |
|
452718 |
Preferences Shares |
INR 10/- each |
INR 4.527
million |
|
|
Total
|
|
INR 99.197 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 |
99.197 |
99.197 |
99.197 |
|
(b) Reserves &
Surplus |
550.326 |
572.534 |
547.845 |
|
(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) |
649.523 |
671.731 |
647.042 |
|
|
|
|
|
|
(3) Non-Current
Liabilities |
|
|
|
|
(a) long-term borrowings |
537.944 |
513.559 |
497.910 |
|
(b) Deferred tax
liabilities (Net) |
85.858 |
99.713 |
87.543 |
|
(c) Other long term
liabilities |
0.000 |
0.000 |
0.000 |
|
(d) long-term provisions |
35.446 |
26.984 |
31.061 |
|
Total Non-current
Liabilities (3) |
659.248 |
640.256 |
616.514 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
183.237 |
264.607 |
327.640 |
|
(b) Trade payables |
435.391 |
329.712 |
278.977 |
|
(c) Other current
liabilities |
285.277 |
214.166 |
276.728 |
|
(d) Short-term provisions |
19.512 |
19.253 |
11.412 |
|
Total Current Liabilities
(4) |
923.417 |
827.738 |
894.757 |
|
|
|
|
|
|
TOTAL |
2232.188 |
2139.725 |
2158.313 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
1177.875 |
1279.301 |
1249.019 |
|
(ii) Intangible Assets |
5.842 |
6.570 |
9.860 |
|
(iii) Capital
work-in-progress |
75.971 |
0.655 |
99.177 |
|
(iv) Intangible assets
under development |
0.000 |
1.651 |
0.000 |
|
(b) Non-current
Investments |
19.818 |
19.818 |
19.818 |
|
(c) Deferred tax assets
(net) |
0.000 |
0.000 |
0.000 |
|
(d) Long-term Loan and Advances |
84.488 |
67.603 |
50.986 |
|
(e) Other Non-current
assets |
5.000 |
5.000 |
7.453 |
|
Total Non-Current Assets |
1368.994 |
1380.598 |
1436.313 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
0.000 |
0.000 |
0.000 |
|
(b) Inventories |
292.414 |
313.995 |
257.115 |
|
(c) Trade receivables |
435.762 |
297.818 |
357.381 |
|
(d) Cash and cash
equivalents |
29.023 |
31.778 |
17.740 |
|
(e) Short-term loans and
advances |
105.384 |
113.568 |
88.547 |
|
(f) Other current assets |
0.611 |
1.968 |
1.217 |
|
Total Current Assets |
863.194 |
759.127 |
722.000 |
|
|
|
|
|
|
TOTAL |
2232.188 |
2139.725 |
2158.313 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
|
SALES |
|
|
|
|
|
Income |
2683.858 |
2495.851 |
2582.014 |
|
|
Other Income |
4.276 |
20.497 |
6.260 |
|
|
TOTAL |
2688.134 |
2516.348 |
2588.274 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials
Consumed |
1832.351 |
1638.546 |
1692.061 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
(51.737) |
(18.848) |
10.773 |
|
|
Employees benefits
expense |
269.842 |
241.125 |
273.585 |
|
|
CSR Expenditure |
0.572 |
0.189 |
0.695 |
|
|
Other expenses |
438.900 |
387.263 |
392.058 |
|
|
TOTAL |
2489.928 |
2248.275 |
2369.172 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND
AMORTISATION |
198.206 |
268.073 |
219.102 |
|
|
|
|
|
|
|
Less |
FINANCIAL EXPENSES |
127.834 |
125.227 |
107.122 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE
TAX, DEPRECIATION AND AMORTISATION |
70.372 |
142.846 |
111.980 |
|
|
|
|
|
|
|
Less |
DEPRECIATION/
AMORTISATION |
106.435 |
108.995 |
91.324 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE TAX |
(36.063) |
33.851 |
20.656 |
|
|
|
|
|
|
|
Less |
TAX |
(13.855) |
12.170 |
5.886 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) AFTER TAX
|
(22.208) |
21.681 |
14.770 |
|
|
|
|
|
|
|
|
EARNINGS IN FOREIGN
CURRENCY |
|
|
|
|
|
F.O.B. Value of Exports |
320.914 |
295.243 |
353.845 |
|
|
TOTAL EARNINGS |
320.914 |
295.243 |
353.845 |
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
Raw Materials |
19.370 |
39.683 |
9.126 |
|
|
Components and Stores
parts |
0.908 |
0.103 |
0.000 |
|
|
Capital Goods |
71.897 |
7.225 |
59.748 |
|
|
TOTAL IMPORTS |
92.175 |
47.011 |
68.874 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
(2.35) |
2.29 |
1.56 |
CURRENT MATURITIES OF LONG TERM DEBT DETAILS
|
Particulars |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Maturities of Long term debt |
126.836 |
132.044 |
158.460 |
|
Cash generated from operations |
NA |
NA |
NA |
|
Net cash flow from operating activity |
291.273 |
249.384 |
314.765 |
KEY
RATIOS
EFFICIENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Average Collection Days (Sundry Debtors / Income * 365 Days) |
59.26 |
43.55 |
50.52 |
|
|
|
|
|
|
Account Receivables Turnover (Income / Sundry
Debtors) |
6.16 |
8.38 |
7.22 |
|
|
|
|
|
|
Average Payment Days (Sundry Creditors
/ Purchases * 365 Days) |
86.73 |
73.45 |
60.18 |
|
|
|
|
|
|
Inventory Turnover (Operating Income
/ Inventories) |
0.68 |
0.85 |
0.85 |
|
|
|
|
|
|
Asset Turnover (Operating Income
/ Net Fixed Assets) |
0.16 |
0.21 |
0.16 |
LEVERAGE RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Debt Ratio ((Borrowing + Current Liabilities) / Total
Assets) |
0.71 |
0.69 |
0.72 |
|
|
|
|
|
|
Debt Equity Ratio (Total Liability
/ Networth) |
1.31 |
1.36 |
1.52 |
|
|
|
|
|
|
Current Liabilities to Networth (Current
Liabilities / Net Worth) |
1.42 |
1.23 |
1.38 |
|
|
|
|
|
|
Fixed Assets to Networth (Net Fixed Assets
/ Networth) |
1.94 |
1.92 |
2.10 |
|
|
|
|
|
|
Interest Coverage Ratio (PBIT / Financial
Charges) |
1.55 |
2.14 |
2.05 |
PROFITABILITY RATIOS
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Net Profit Margin ((PAT / Sales) *
100) |
% |
(0.83) |
0.87 |
0.57 |
|
|
|
|
|
|
|
Return on Total Assets ((PAT / Total
Assets) * 100) |
% |
(0.99) |
1.01 |
0.68 |
|
|
|
|
|
|
|
Return on Investment (ROI) ((PAT / Networth)
* 100) |
% |
(3.42) |
3.23 |
2.28 |
SOLVENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Ratio (Current Assets / Current Liabilities) |
0.93 |
0.92 |
0.81 |
|
|
|
|
|
|
Quick Ratio ((Current Assets –
Inventories) / Current Liabilities) |
0.62 |
0.54 |
0.52 |
|
|
|
|
|
|
G-Score Ratio Financial (Networth / Total
Assets) |
0.29 |
0.31 |
0.30 |
|
|
|
|
|
|
G-Score Ratio Debt (Debts / Equity
Capital) |
8.55 |
9.18 |
9.92 |
|
|
|
|
|
|
G-Score Ratio Liquidity (Total Current
Assets / Total Current Liabilities) |
0.93 |
0.92 |
0.81 |
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 |
99.197 |
99.197 |
99.197 |
|
Reserves & Surplus |
547.845 |
572.534 |
550.326 |
|
Net worth |
647.042 |
671.731 |
649.523 |
|
|
|
|
|
|
long-term borrowings |
497.910 |
513.559 |
537.944 |
|
Short term borrowings |
327.640 |
264.607 |
183.237 |
|
Current Maturities of
Long term debt |
158.460 |
132.044 |
126.836 |
|
Total borrowings |
984.010 |
910.210 |
848.017 |
|
Debt/Equity ratio |
1.521 |
1.355 |
1.306 |
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 |
2582.014 |
2495.851 |
2683.858 |
|
|
|
(3.337) |
7.533 |
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 |
2582.014 |
2495.851 |
2683.858 |
|
Profit/(Loss) |
14.770 |
21.681 |
(22.208) |
|
|
0.57% |
0.87% |
(0.83%) |
ABRIDGED
BALANCE SHEET – (CONSOLIDATED)
|
SOURCES OF FUNDS |
|
31.03.2017 |
31.03.2016 |
|
|
|
|
|
|
I.
EQUITY AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
|
99.197 |
99.197 |
|
(b) Reserves &
Surplus |
|
555.868 |
576.006 |
|
(c) Money received
against share warrants |
|
0.000 |
0.000 |
|
|
|
|
|
|
(2) Minority Interest |
|
8.328 |
7.638 |
|
Total Shareholders’ Funds
(1) + (2) |
|
663.393 |
682.841 |
|
|
|
|
|
|
(3) Non-Current
Liabilities |
|
|
|
|
(a) long-term borrowings |
|
537.944 |
513.559 |
|
(b) Deferred tax
liabilities (Net) |
|
85.858 |
99.713 |
|
(c) Other long term liabilities |
|
0.000 |
0.000 |
|
(d) long-term provisions |
|
35.446 |
26.984 |
|
Total Non-current
Liabilities (3) |
|
659.248 |
640.256 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
|
183.237 |
264.607 |
|
(b) Trade payables |
|
442.284 |
331.968 |
|
(c) Other current
liabilities |
|
287.451 |
216.134 |
|
(d) Short-term provisions |
|
19.513 |
19.253 |
|
Total Current Liabilities
(4) |
|
932.485 |
831.962 |
|
|
|
|
|
|
TOTAL |
|
2255.126 |
2155.059 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
|
1190.685 |
1293.537 |
|
(ii) Intangible Assets |
|
10.451 |
13.726 |
|
(iii) Capital
work-in-progress |
|
76.384 |
0.655 |
|
(iv) Intangible assets
under development |
|
0.000 |
1.651 |
|
(b) Non-current
Investments |
|
0.500 |
0.500 |
|
(c) Deferred tax assets
(net) |
|
0.000 |
0.000 |
|
(d) Long-term Loan and Advances |
|
92.705 |
67.619 |
|
(e) Other Non-current assets |
|
5.000 |
5.000 |
|
Total Non-Current Assets |
|
1375.725 |
1382.688 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
|
0.000 |
0.000 |
|
(b) Inventories |
|
293.825 |
315.635 |
|
(c) Trade receivables |
|
437.839 |
299.479 |
|
(d) Cash and cash
equivalents |
|
41.470 |
41.297 |
|
(e) Short-term loans and
advances |
|
105.385 |
113.568 |
|
(f) Other current assets |
|
0.882 |
2.392 |
|
Total Current Assets |
|
879.401 |
772.371 |
|
|
|
|
|
|
TOTAL |
|
2255.126 |
2155.059 |
PROFIT
& LOSS ACCOUNT– (CONSOLIDATED)
|
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
|
|
SALES |
|
|
|
|
|
Income |
|
2713.017 |
2523.681 |
|
|
Other Income |
|
4.286 |
20.503 |
|
|
TOTAL |
|
2717.303 |
2544.184 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials
Consumed |
|
1836.982 |
1642.382 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
|
(51.745) |
(18.569) |
|
|
Employees benefits
expense |
|
281.188 |
252.945 |
|
|
CSR Expenditure |
|
0.572 |
0.189 |
|
|
Other expenses |
|
444.265 |
393.918 |
|
|
TOTAL |
|
2511.262 |
2270.865 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND
AMORTISATION |
|
206.041 |
273.319 |
|
|
|
|
|
|
|
Less |
FINANCIAL EXPENSES |
|
127.962 |
125.327 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE
TAX, DEPRECIATION AND AMORTISATION |
|
78.079 |
147.992 |
|
|
|
|
|
|
|
Less |
DEPRECIATION/
AMORTISATION |
|
110.586 |
112.841 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE TAX |
|
(32.507) |
35.151 |
|
|
|
|
|
|
|
Less |
TAX |
|
(13.855) |
12.170 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) AFTER TAX
|
|
(18.652) |
22.981 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
|
(2.06) |
2.39 |
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 |
No |
|
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) |
|
Long-term Borrowings |
|
|
|
Deferred sales tax loan |
4.941 |
7.936 |
|
|
|
|
|
Short-term
borrowings |
|
|
|
Loans and advances from directors |
11.400 |
11.400 |
|
|
|
|
|
Total |
16.341 |
19.336 |
INDEX
OF CHARGES:
|
Charges Registered |
||||||||
|
SNo |
SRN |
Charge Id |
Charge Holder Name |
Date of Creation |
Date of Modification |
Date of Satisfaction |
Amount |
Address |
|
1 |
G75225904 |
100150451 |
14/12/2017 |
- |
- |
2372000.0 |
2, Suyojit Sankul, Near Rajiv Gandhi Bhavan,Sharanpur RoadNashikMH422002IN |
|
|
2 |
G15678873 |
100054989 |
02/09/2016 |
- |
- |
1450000.0 |
SHARANPUR ROAD BRANCH,SHARANPUR ROADNASHIKMH422002IN |
|
|
3 |
C11267622 |
10508982 |
07/07/2014 |
- |
- |
101900000.0 |
NASHIK BRANCH2, SUYOJIT SANKUL, SHARANPUR ROADNASHIKMH422002IN |
|
|
4 |
B87140513 |
10454148 |
04/10/2013 |
- |
- |
160000000.0 |
SCC NASHIK BRANCHKESHAR PLAZA, DGP NAGAR, AMBADNASHIKMH422010IN |
|
|
5 |
B72886575 |
10418712 |
26/03/2013 |
- |
- |
28500000.0 |
SCC NASHIK BRANCHKESHAR PLAZA, DGP NAGAR, AMBADNASHIKMH422010IN |
|
|
6 |
G42295477 |
10076167 |
15/11/2007 |
30/03/2017 |
- |
1240092000.0 |
2, Suyojit Sankul, Near Rajiv Gandhi Bhavan,Sharanpur RoadNashikMH422002IN |
|
|
7 |
G37167186 |
10320609 |
20/10/2011 |
- |
14/02/2017 |
100000000.0 |
NASHIK BRANCH2, SUYOJIT SANKUL, SHARANPUR ROADNASHIKMH422002IN |
|
|
8 |
G37166303 |
10090016 |
08/02/2008 |
- |
14/02/2017 |
70000000.0 |
SUYOJIT SANKULSHARANPUR ROADNASHIKMH422002IN |
|
|
9 |
G37166725 |
10248464 |
22/10/2010 |
- |
14/02/2017 |
90000000.0 |
NASHIK BRANCHSUYOJIT SANKUL, SHARANPUR ROADNASHIKMH422002IN |
|
|
10 |
C50306521 |
80066808 |
23/03/2006 |
- |
10/04/2015 |
88600000.0 |
Suyojit SankulSharanpur Road, NashikNashikMH422002IN |
|
|
11 |
C50355833 |
80016329 |
27/04/2001 |
31/10/2006 |
10/04/2015 |
126819000.0 |
SUYOJIT SANKULSHARANPUR ROADNASHIKMH422002IN |
|
|
12 |
C50309731 |
80066809 |
23/03/2006 |
- |
10/04/2015 |
20300000.0 |
Suyojit SankulSharanpur RoadNasikMH422002IN |
|
|
13 |
C50349794 |
80066810 |
12/12/2005 |
- |
10/04/2015 |
57600000.0 |
Nashik BranchNashikNashikMH422010IN |
|
|
14 |
B59572792 |
90240712 |
09/08/2000 |
13/08/2002 |
03/10/2012 |
6500000.0 |
NASHIK BRANCHnashikMHIN |
|
|
15 |
B59573618 |
90238385 |
27/04/2001 |
23/10/2008 |
03/10/2012 |
44650000.0 |
NASHIK BRANCHSUYOJIT SANKUL, SHARANPUR ROADNASHIKMH422002IN |
|
|
16 |
B57444739 |
90241404 |
30/03/2005 |
- |
31/08/2012 |
1698237.0 |
NASHIK BRANCHnashikMHIN |
|
|
17 |
B57441313 |
10096258 |
19/03/2008 |
- |
31/08/2012 |
19125000.0 |
NASHIK BRANCHSUYOJIT SANKUL, SHARANPUR ROADNASHIKMH422002IN |
|
|
18 |
B41582438 |
90142915 |
13/06/2000 |
22/11/2001 |
08/06/2012 |
10000000.0 |
NASHIK BRANCHNASHIKMHIN |
|
|
19 |
A83828905 |
80058156 |
13/06/2000 |
26/04/2005 |
21/04/2010 |
60500000.0 |
Nashik BranchNashikMH422002IN |
|
|
20 |
A83828780 |
90144761 |
23/10/2003 |
- |
16/04/2010 |
3750000.0 |
NASHIK BRANCHNASHIKMHIN |
|
|
21 |
A79620167 |
90144509 |
29/05/2003 |
19/10/2006 |
22/02/2010 |
32000000.0 |
SUYOJIT SANKULSHARANPUR ROADNASHIKMH422002IN |
|
|
22 |
A72484348 |
10154237 |
31/03/2009 |
- |
27/10/2009 |
1441374.0 |
NASHIK BRANCHSUYOJIT SANKUL, SHARANPUR ROADNASHIKMH422002IN |
|
|
23 |
A56292279 |
90143655 |
22/11/2001 |
- |
09/02/2009 |
3000000.0 |
NASIK BRANCHNASHIKMHIN |
|
|
24 |
A56292493 |
90144203 |
02/12/2002 |
- |
09/02/2009 |
11500000.0 |
NASHIK BRANCHNASHIKMHIN |
|
|
25 |
A56293939 |
90144805 |
20/11/2003 |
- |
09/02/2009 |
15000000.0 |
NASHIK BRANCHNASHIKMHIN |
|
|
26 |
A56292923 |
90144420 |
26/03/2003 |
- |
09/02/2009 |
3000000.0 |
NASHIK BRANCHNASHIKMHIN |
|
|
27 |
A57556466 |
80052134 |
02/12/2005 |
- |
09/02/2009 |
8400000.0 |
NASIK BRANCHNASIKMH422002IN |
|
|
28 |
A36895407 |
10015562 |
04/08/2006 |
08/02/2007 |
13/03/2008 |
50000000.0 |
CITIGROUP CENTRE, BANDRA KURLA COMPLEXG BLOCK, BANDRA EASTMUMBAIMH400051IN |
|
|
29 |
A36895167 |
10021043 |
24/08/2006 |
- |
13/03/2008 |
120000000.0 |
CITIGROUP CENTRE, C-61BANDRA KURLA COMPLEX, BANDRA(E)MUMBAIMH400051IN |
|
|
30 |
A36895860 |
10015079 |
04/08/2006 |
- |
13/03/2008 |
90000000.0 |
CITIGROUP CENTRE, C-61BANDRA KURLA COMPLEX, BANDRA(E)MUMBAIMH400051IN |
|
|
31 |
Y10242691 |
90142921 |
19/06/2000 |
- |
05/01/2006 |
9750000.0 |
NASIK BRANCHNASHIKMH422002IN |
|
|
32 |
Y10242214 |
90142444 |
22/06/1999 |
- |
23/06/2004 |
752000.0 |
NASHIK BRANCHNASHIKMH422002IN |
|
|
33 |
Y10241806 |
90142036 |
15/10/1997 |
- |
01/07/2000 |
800000.0 |
SATPUR BRANCHNASHIKMH422007IN |
|
|
34 |
Y10240463 |
90140693 |
20/04/1999 |
- |
14/06/2000 |
3360000.0 |
SATPUR BRANCHNASHIKMH422007IN |
|
|
35 |
Y10240398 |
90140628 |
23/10/1997 |
- |
14/06/2000 |
2580000.0 |
SATPUR BRANCHNASHIKMH422007IN |
|
|
36 |
Y10245765 |
90145995 |
31/03/1999 |
20/04/1999 |
14/06/2000 |
1140000.0 |
SATPUR BRANCHNASHIKMH422007IN |
|
FIXED ASSETS
- Land
- Buildings
- Plant and equipment
- Factory 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 64.80 |
|
|
1 |
INR 92.26 |
|
Euro |
1 |
INR 80.76 |
INFORMATION DETAILS
|
Information
Gathered by : |
PRT |
|
|
|
|
Analysis Done by
: |
NIS |
|
|
|
|
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.