|
|
|
|
Report No. : |
501441 |
|
Report Date : |
31.03.2018 |
IDENTIFICATION DETAILS
|
Name : |
SHYAM FERRO ALLOYS LIMITED |
|
|
|
|
Registered
Office : |
“Vishwakarma Building”, 86C, 2nd Floor, Topsia Road,
Kolkata – 700046, West Bengal |
|
Tel. No.: |
91-33-22852323/ 27 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2017 |
|
|
|
|
Date of
Incorporation : |
16.05.1995 |
|
|
|
|
Com. Reg. No.: |
21-071548 |
|
|
|
|
Capital Investment
/ Paid-up Capital : |
INR 311.723 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U27109WB1995PLC071548 |
|
|
|
|
IEC No.: [Import-Export Code No.] |
0203002067 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
Not Available |
|
|
|
|
GSTN : [Goods & Service Tax
Registration No.] |
Not Divulged |
|
|
|
|
PAN No.: [Permanent Account No.] |
AADCS7376M |
|
|
|
|
Legal Form : |
A Closely Held Public Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacturing of ferro alloys, gasses, steel and trading of steel and allied products, slag, services, dealing in property and General Commission Agent. (Registered activity) |
|
|
|
|
No. of Employees
: |
Information declined by the management
|
RATING & COMMENTS
(Mira Inform has adopted New Rating mechanism w.e.f. 23rd
January 2017)
|
MIRA’s Rating : |
A+ |
|
Credit Rating |
Explanation |
Rating Comments |
|
A+ |
Low Risk |
Business dealings permissible with low
risk of default |
|
Maximum Credit Limit : |
USD 8400000 |
|
|
|
|
Status : |
Good |
|
|
|
|
Payment Behaviour : |
Slow but correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company incorporated in the year 1995 and it is engaged in Manufacturing of ferro alloys, gasses, steel and trading of steel and allied products, slag, services, dealing in property and General Commission Agent. As per the financials of March 2017, the company registered a growth of 4.50% in its revenue as compared to its previous year’s revenue and reported average profit margin of 1.02%. Rating takes into consideration the company’s established track record of business operations marked by healthy net worth along with strong debt coverage indicators and good liquidity position. Rating also takes into account the established position in the domestic ferro-alloys industry, particularly after its successful foray into niche products, leading domestic and international steel producers and the flexibility of operations to change the share of production of different ferro alloys depending on market conditions. However, rating strength is partially offset by exposed to the cyclicality inherent in the steel industry. Payments seems to be slow but correct. 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.
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 |
Long Term Rating = A- |
|
Rating Explanation |
Adequate degree of safety and low credit risk. |
|
Date |
29.03.2018 |
|
Rating Agency Name |
ICRA |
|
Rating |
Short Term Rating = A2+ |
|
Rating Explanation |
Very Strong degree of safety and carry lowest credit risk. |
|
Date |
29.03.2018 |
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 31.03.2018
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. Pranay |
|
Designation : |
Account Department |
|
Contact No.: |
91-33-22852323 |
|
Date : |
14.03.2018 |
Tel. No.: 91-33-22852323 - Ringing
LOCATIONS
|
Registered Office : |
“Vishwakarma Building”, 86C, 2nd Floor, Topsia Road,
Kolkata – 700046, West Bengal, India |
|
Tel. No.: |
91-33-22852323 / 27 |
|
Fax No.: |
91-33-22852328 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Factory 1 : |
Raturia Angadpur Industrial Area Durgapur-713216, West Bengal, India |
|
Tel. No.: |
91-343 2591101/2590895 |
|
Fax No.: |
91-343-2591101 |
|
|
|
|
Factory 2 : |
Palitpur Road, Dewandighi, Burdwan-713102, West Bengal, India |
|
Tel. No.: |
91-342 2622361/375 |
|
|
|
|
Depots : |
Located at :
|
DIRECTORS
As on 31.03.2017
|
Name : |
Mr. Aditya Vimalkumar Agrawal |
||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Whole-Time Director |
||||||||||||||||||||||||||||||||||||||||
|
Address : |
4, Manvar Homes, Near Ring Road, Shilaj Bopal, Dascroi, Ahmedabad
380058, Gujarat, India |
||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
22.08.1989 |
||||||||||||||||||||||||||||||||||||||||
|
Qualification : |
Graduate |
||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
13.03.2015 |
||||||||||||||||||||||||||||||||||||||||
|
PAN No.: |
AKKPA6196R |
||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
03330313 |
||||||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Sanjay Kumar Agarwal |
||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||
|
Address : |
CA 54, Bidhnagar Saltlake, Kolkata - 700064, West Bengal, India |
||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
27.03.1976 |
||||||||||||||||||||||||||||||||||||||||
|
Qualification : |
B.Com |
||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
25.07.2004 |
||||||||||||||||||||||||||||||||||||||||
|
PAN No.: |
ACVPA5953H |
||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00232938 |
||||||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||
|
Name : |
Ms. Kavita Rani Goyal |
||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||
|
Address : |
Sita Kunj, Dl-18, Salt Lake City, Kolkata-700091, West Bengal, India |
||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
11.10.1979 |
||||||||||||||||||||||||||||||||||||||||
|
Qualification : |
B.Com |
||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
30.09.2016 |
||||||||||||||||||||||||||||||||||||||||
|
PAN No.: |
AEVPR0293K |
||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00337567 |
||||||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mrs. Suman Goyal |
||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||
|
Address : |
Dl18 , Saltlake City Sector II, Bl-Dl, Sech Bhawan, Kolkata-700091,
West Bengal, India |
||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
03.01.1976 |
||||||||||||||||||||||||||||||||||||||||
|
Qualification : |
B.Com |
||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
30.09.2015 |
||||||||||||||||||||||||||||||||||||||||
|
PAN No.: |
AJFPG9875R |
||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
02717977 |
||||||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Vishal Kumar Gupta |
||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||
|
Address : |
34A Ratu Sarkar Lane, Rajendra Chhatra Bhawan, Room No- 40
Kolkata-700073, West Bengal, India |
||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
09.02.1988 |
||||||||||||||||||||||||||||||||||||||||
|
Qualification : |
C.A. |
||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
30.09.2016 |
||||||||||||||||||||||||||||||||||||||||
|
PAN No.: |
APLPG1201K |
||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
06525735 |
||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Ayush Maskara |
||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||
|
Address : |
53/11/2, Bon Behari Bose Road, Howrah-711101, West Bengal, India |
||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
10.04.1991 |
||||||||||||||||||||||||||||||||||||||||
|
Qualification : |
C.A. |
||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
30.09.2016 |
||||||||||||||||||||||||||||||||||||||||
|
PAN No.: |
BGPPM3789J |
||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
07215887 |
||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Venkateswararao Karempudi |
||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Additional Director |
||||||||||||||||||||||||||||||||||||||||
|
Address : |
Flat No. 107, D No. 10-28-2 MVV and MK Royal Gardens Facor
Layout, Ramnagar, Visakhapatnam – 530002, Andhra Pradesh, India |
||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
31.10.2017 |
||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
07963753 |
||||||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||||||
KEY EXECUTIVES
|
Name : |
Mr. Pranay |
|
Designation : |
Account Department |
|
|
|
|
Name : |
Mr. Utpal Ghosh |
|
Designation : |
Chief Finance Officer |
|
Address : |
Nabanagar, Dulliya Andul-Mouri, Howrah-711302, West Bengal, India |
|
Date of Birth/Age : |
14.01.1956 |
|
Qualification : |
Graduate |
|
Date of Appointment : |
14.03.2015 |
|
PAN No.: |
ALKPG6227A |
|
|
|
|
Name : |
Mr. Rohit Shaw |
|
Designation : |
Company Secretary |
|
Address : |
59/B/H/2, Sambhu Babu Lane, Entally, Kolkata-700014, West Bengal,
India |
|
Date of Birth/Age : |
17.04.1990 |
|
Qualification : |
M.Com ,CS |
|
Date of Appointment : |
01.06.2016 |
|
PAN No.: |
EKFPS0941P |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 31.03.2017
SHAREHOLDERS DETAILS FILE ATTACHED
Equity Share Break up (Percentage of Total Equity)
As on 31.08.2017
|
Category |
Percentage |
|
Promoter – (Individual/ Hindu Undivided
Family – Indian) |
18.47 |
|
Public – (Individual/ Hindu
Undivided Family – Indian |
29.47 |
|
Public - Bodies corporate |
51.81 |
|
Public – Trust and Firm |
0.25 |
|
Total |
100.00 |

BUSINESS DETAILS
|
Line of Business : |
Manufacturing of ferro alloys, gasses, steel and trading of steel and allied products, slag, services, dealing in property and General Commission Agent. (Registered activity) |
||||||||||||||||
|
|
|
||||||||||||||||
|
Products : |
|
||||||||||||||||
|
|
|
||||||||||||||||
|
Brand Names : |
Not Divulged |
||||||||||||||||
|
|
|
||||||||||||||||
|
Agencies Held : |
Not Divulged |
||||||||||||||||
|
|
|
||||||||||||||||
|
Exports : |
Not Divulged |
||||||||||||||||
|
|
|
||||||||||||||||
|
Imports : |
Not Divulged |
||||||||||||||||
|
|
|
||||||||||||||||
|
Terms : |
Not Divulged |
PRODUCTION STATUS (As on 31.03.2017)
|
Particulars |
Unit |
Installed
Capacity |
Actual
Production |
|
Ferro Alloys |
M.T. |
118000 |
105493.690 |
|
SS and MS and Alloys Steel |
M.T. |
100000 |
-- |
|
MS Billets and SS Billets |
M.T. |
34510.010 |
36320.490 |
|
SS Flat |
M.T. |
31755.060 |
31907.380 |
|
SS Round |
M.T. |
1658.190 |
1719.367 |
|
SS Bright Bar |
M.T. |
1018.420 |
795.370 |
|
MS Round |
M.T. |
395.790 |
351.750 |
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||
|
Customers : |
|
||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||
|
No. of Employees : |
Information declined by the management |
||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||
|
Bankers : |
|
||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||
|
Facilities : |
|
|
Auditors : |
|
|
Name : |
S. Poddar and Company Chartered Accountants |
|
Address : |
2 Lal Bazar Street, Kolkata- 700 001, West Bengal, India |
|
PAN N Income-tax PAN of auditor or auditor's firm : |
AATFS2603N |
|
|
|
|
Secretarial Audit
Report: |
|
|
Name : |
Koshal Agarwal |
|
Address : |
9/12, Lalbazar Street, Mercantile Building, Room-1082, Blocka, Kolkata-700001, West Bengal, India |
|
PAN No.: |
AOFPA7687A |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Associates: |
U27109WB1991PLC052962
U40101WB2002PLC095491
L27310ML2011PLC008578
U51909WB1995PTC073411
U51109WB1994PTC064288 |
CAPITAL STRUCTURE
As on 31.03.2017
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
32000000 |
Equity Shares |
INR 10/- each |
INR 320.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
31172320 |
Equity Shares |
INR 10/- each |
INR 311.723
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 |
311.723 |
311.723 |
311.723 |
|
(b) Reserves and Surplus |
2625.888 |
2544.103 |
2473.289 |
|
(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) |
2937.611 |
2855.826 |
2785.012 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
6.373 |
3.378 |
6.528 |
|
(b) Deferred tax liabilities (Net) |
271.811 |
204.096 |
194.567 |
|
(c) Other long-term
liabilities |
73.410 |
0.000 |
0.000 |
|
(d) long-term
provisions |
24.422 |
22.407 |
17.299 |
|
Total Non-current
Liabilities (3) |
376.016 |
229.881 |
218.394 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a) Short-term
borrowings |
834.217 |
1133.738 |
923.730 |
|
(b) Trade
payables |
2193.073 |
2247.417 |
1789.556 |
|
(c) Other
current liabilities |
427.819 |
240.500 |
257.689 |
|
(d) Short-term
provisions |
91.059 |
61.034 |
52.479 |
|
Total Current
Liabilities (4) |
3546.168 |
3682.689 |
3023.454 |
|
|
|
|
|
|
TOTAL |
6859.795 |
6768.396 |
6026.860 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
1426.352 |
1236.697 |
1200.778 |
|
(ii)
Intangible Assets |
0.010 |
0.015 |
0.025 |
|
(iii) Tangible assets capital
work-in-progress |
100.556 |
312.030 |
82.353 |
|
(iv)
Intangible assets under development |
0.000 |
0.000 |
0.000 |
|
(b) Non-current Investments |
0.000 |
0.000 |
0.000 |
|
(c) Deferred tax assets (net) |
0.000 |
0.000 |
0.000 |
|
(d)
Long-term loans and advances |
397.915 |
397.915 |
397.950 |
|
(e) Other
Non-current assets |
0.000 |
0.000 |
0.000 |
|
Total Non-Current
Assets |
1924.833 |
1946.657 |
1681.106 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a)
Current investments |
178.906 |
164.593 |
160.013 |
|
(b)
Inventories |
2108.888 |
1638.534 |
2202.667 |
|
(c) Trade
receivables |
1679.900 |
2111.744 |
1253.790 |
|
(d) Cash and
bank balances |
151.475 |
370.745 |
156.169 |
|
(e)
Short-term loans and advances |
815.793 |
527.945 |
564.937 |
|
(f) Other
current assets |
0.000 |
8.178 |
8.178 |
|
Total
Current Assets |
4934.962 |
4821.739 |
4345.754 |
|
|
|
|
|
|
TOTAL |
6859.795 |
6768.396 |
6026.860 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
|
SALES |
|
|
|
|
|
Total
Revenue from operations |
8004.047 |
7659.294 |
8388.229 |
|
|
Other Income |
38.490 |
24.370 |
40.489 |
|
|
TOTAL |
8042.537 |
7683.664 |
8428.718 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials
Consumed |
2704.903 |
2334.712 |
3721.730 |
|
|
Purchases of
Stock-in-Trade |
330.035 |
1001.882 |
289.210 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
(48.672) |
287.417 |
23.265 |
|
|
Employee benefit expense |
156.173 |
148.286 |
138.871 |
|
|
CSR expenditure |
2.920 |
2.513 |
1.816 |
|
|
Other expenses |
4476.134 |
3567.229 |
3824.033 |
|
|
TOTAL |
7621.493 |
7342.039 |
7998.925 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE INTEREST, TAX,
DEPRECIATION AND AMORTISATION |
421.044 |
341.625 |
429.793 |
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
151.740 |
134.369 |
180.679 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
269.304 |
207.256 |
249.114 |
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
118.304 |
107.241 |
142.895 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX |
151.000 |
100.015 |
106.219 |
|
|
|
|
|
|
|
Less |
TAX |
69.214 |
29.200 |
33.182 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX |
81.786 |
70.815 |
73.037 |
|
|
|
|
|
|
|
Add |
PREVIOUS YEARS’ BALANCE BROUGHT
FORWARD |
1293.378 |
1222.563 |
1149.526 |
|
|
|
|
|
|
|
|
Balance
Carried to the B/S |
1375.164 |
1293.378 |
1222.563 |
|
|
|
|
|
|
|
|
EARNINGS IN FOREIGN
CURRENCY |
|
|
|
|
|
F.O.B. Value of Exports |
2240.643 |
2332.939 |
4050.181 |
|
|
TOTAL EARNINGS |
2240.643 |
2332.939 |
4050.181 |
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
Raw Materials |
1579.515 |
1539.696 |
3132.736 |
|
|
Components and spare
parts |
532.380 |
477.117 |
441.851 |
|
|
Capital Goods |
1.876 |
16.017 |
0.000 |
|
|
TOTAL IMPORTS |
2113.771 |
2032.830 |
3574.587 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
2.62 |
2.27 |
2.34 |
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 |
0.000 |
0.000 |
|
Net cash flows from (used in) operations |
271.881 |
506.797 |
(259.594) |
|
Net cash flows from (used in) operating activities |
300.406 |
495.681 |
(272.594) |
KEY
RATIOS
EFFICIENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Average Collection Days (Sundry Debtors / Income * 365 Days) |
76.61 |
100.63 |
54.56 |
|
|
|
|
|
|
Account Receivables Turnover (Income / Sundry
Debtors) |
4.76 |
3.63 |
6.69 |
|
|
|
|
|
|
Average Payment Days (Sundry Creditors
/ Purchases * 365 Days) |
263.75 |
245.85 |
162.85 |
|
|
|
|
|
|
Inventory Turnover (Operating Income
/ Inventories) |
0.20 |
0.21 |
0.20 |
|
|
|
|
|
|
Asset Turnover (Operating Income
/ Net Fixed Assets) |
0.28 |
0.22 |
0.33 |
LEVERAGE RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Debt Ratio ((Borrowing + Current Liabilities) / Total
Assets) |
0.52 |
0.54 |
0.50 |
|
|
|
|
|
|
Debt Equity Ratio (Total Liability
/ Networth) |
0.29 |
0.40 |
0.33 |
|
|
|
|
|
|
Current Liabilities to Networth (Current
Liabilities / Net Worth) |
1.21 |
1.29 |
1.09 |
|
|
|
|
|
|
Fixed Assets to Networth (Net Fixed Assets
/ Networth) |
0.52 |
0.54 |
0.46 |
|
|
|
|
|
|
Interest Coverage Ratio (PBIT / Financial
Charges) |
2.77 |
2.54 |
2.38 |
PROFITABILITY RATIOS
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Net Profit Margin ((PAT / Sales) *
100) |
% |
1.02 |
0.92 |
0.87 |
|
|
|
|
|
|
|
Return on Total Assets ((PAT / Total
Assets) * 100) |
% |
1.19 |
1.05 |
1.21 |
|
|
|
|
|
|
|
Return on Investment (ROI) ((PAT / Networth)
* 100) |
% |
2.78 |
2.48 |
2.62 |
SOLVENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Ratio (Current Assets / Current Liabilities) |
1.39 |
1.31 |
1.44 |
|
|
|
|
|
|
Quick Ratio ((Current Assets
– Inventories) / Current Liabilities) |
0.80 |
0.86 |
0.71 |
|
|
|
|
|
|
G-Score Ratio Financial (Networth / Total
Assets) |
0.43 |
0.42 |
0.46 |
|
|
|
|
|
|
G-Score Ratio Debt (Debts / Equity
Capital) |
2.70 |
3.65 |
2.98 |
|
|
|
|
|
|
G-Score Ratio Liquidity (Total Current
Assets / Total Current Liabilities) |
1.39 |
1.31 |
1.44 |
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 |
311.723 |
311.723 |
311.723 |
|
Reserves & Surplus |
2473.289 |
2544.103 |
2625.888 |
|
Net
worth |
2785.012 |
2855.826 |
2937.611 |
|
|
|
|
|
|
Long-term borrowings |
6.528 |
3.378 |
6.373 |
|
Short term borrowings |
923.730 |
1133.738 |
834.217 |
|
Current maturities of
long-term debts |
0.000 |
0.000 |
0.000 |
|
Total
borrowings |
930.258 |
1137.116 |
840.590 |
|
Debt/Equity
ratio |
0.334 |
0.398 |
0.286 |

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 |
8388.229 |
7659.294 |
8004.047 |
|
|
0.000 |
(8.690) |
4.501 |

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 |
8388.229 |
7659.294 |
8004.047 |
|
Profit/ (Loss) |
73.037 |
70.815 |
81.786 |
|
|
0.87
% |
0.92
% |
1.02
% |

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 |
Yes |
|
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 |
CORPORATE INFORMATION
The company is a public ltd. co. having its regd. office at "VISHWAKARMA", 86C, Topsia Road, Kolkata - 700 046. The company's manufacturing units are located at (1) Palitpur Road, Dewandighi, Burdwan (West Bengal) and (2) Raturia, Angadpur Industria Area, Durgapur (West Bengal). The company was incorporated in the year 1995.
NATURE OF OPERATIONS
The principal activities of company are the manufacturing of ferro alloys, gasses, steel and trading of steel and allied products, slag, services, dealing in property and General Commission Agent.
FINANCIAL OVERVIEW
The company has shown a very remarkable and encouraging result during the year as compared with the preceding year. During the year company's percentage of profit after tax on total revenue has been increased to 1.02% as compared to 0.92% in the previous year. The Company's Profit before Tax has also increased to INR 151.000 Million as compared to INR 100.015 Million in the previous year. The Company has sustained its production, sales and operational efficiency and with the coordination of good team work.
OPERATIONAL
HIGHLIGHTS
The directors are feeling very proud in saying that as committed in the last year they have sustained the capacity utilization as compared to the previous year even after rescission in the market industry-wise. Further the company is continue in working on developing the new market for Bright Bar and and SS Round Low carbon and Medium carbon Ferro Alloys which have a big market in the indigenous and international market. They are always taking care of cost efficiency, product mix, and sales-mix, development of new market and effective utilization of available resources. During the year despite of high competition, recessionary trend, the company has maintained its capacity utilization as in preceding year through better team work and operational efficiency. Further the Directors are expecting to increase more capacity utilization of its various products through better planning and operational efficiency in the coming years.
|
SNo |
SRN |
Charge Id |
Charge Holder Name |
Date of Creation |
Date of
Modification |
Date of
Satisfaction |
Amount |
Address |
|
1 |
G67096339 |
100136154 |
Axis Bank Limited |
25/09/2017 |
- |
- |
500000000.0 |
Corporate Banking Branch, AC Market, 3rd Floor1 Shakespeare SaraniKolkataWB700071IN |
|
2 |
G49895543 |
100114357 |
HDFC BANK LIMITED |
30/06/2017 |
- |
- |
470000000.0 |
HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL (W)MUMBAIMH400013IN |
|
3 |
G44208932 |
100099059 |
YES BANK LIMITED |
04/11/2016 |
- |
- |
450000000.0 |
9TH FLOOR, NEHRU CENTRE, DISCOVERY OF INDIA,DR. ANNIE BESANT ROAD, WORLMUMBAIMH400018IN |
|
4 |
G06163851 |
100034464 |
IDBI Bank Limited |
13/05/2016 |
- |
- |
270000000. 0 |
IDBI House, CBG-1 Branch44, Shakespeare SaraniKolkataWB700017IN |
|
5 |
C36814812 |
10536335 |
HDFC BANK LIMITED |
15/12/2014 |
- |
- |
4039200.0 |
HDFC BANK HOUSESENAPATI BAPAT MARGLOWER PAREL WMUMBAIMH400013IN |
|
6 |
B79402533 |
10436353 |
STATE BANK OF INDIA |
30/05/2013 |
- |
- |
3500000.0 |
Alipore Branch,24/1/1, Alipore RoadKolkataWB700027IN |
|
7 |
C15041270 |
10430917 |
State Bank of India |
17/05/2013 |
10/07/2014 |
- |
1550000000.0 |
Industrial Finance Branch, Kolkata11, Dr. U. N. Brahmachari StreetKolkataWB700017IN |
|
8 |
B41609371 |
10360561 |
HDFC BANK LIMITED |
25/04/2012 |
- |
- |
350000000.0 |
HDFC BANK HOUSESENAPATI BAPAT MARGLOWER PAREL WMUMBAIMH400013IN |
|
9 |
G54060892 |
10281723 |
State Bank of India |
30/03/2011 |
13/09/2017 |
- |
3901200000.0 |
Industrial Finance Branch, Kolkata11, Dr. U. N. Brahmachari StreetKolkataWB700017IN |
|
10 |
A36117984 |
10098000 |
The Hongkong and Shanghai Banking Corporation Limited |
16/04/2008 |
- |
- |
290000000.0 |
Hongkong Bank31 B B D BagKolkataWB700001IN |
CONTINGENT
LIABILITIES:
(INR in million)
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
|
Letter of credit issued by banks on company's request for Import |
165.652 |
680.384 |
|
Letter of credit issued by banks on company's request for Inland purchases |
146.196 |
123.673 |
|
Bills discounted from bank |
290.186 |
69.441 |
|
Bank guarantee |
44.440 |
48.859 |
|
West Bengal Sales tax/VAT |
6.144 |
11.978 |
|
Central sales tax |
0.601 |
0.601 |
|
Entry tax |
69.489 |
188.036 |
|
Central excise duty |
173.205 |
25.573 |
|
Service tax |
9.157 |
8.529 |
FIXED ASSETS
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 65.04 |
|
|
1 |
INR 92.28 |
|
Euro |
1 |
INR 80.62 |
INFORMATION DETAILS
|
Information
Gathered by : |
SLK |
|
|
|
|
Analysis Done by
: |
VIV |
|
|
|
|
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.