MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

507170

Report Date :

04.05.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

SUDARSHAN CHEMICAL INDUSTRIES LIMITED

 

 

Registered Office :

162, Wellesley Road, Pune-411001, Maharashtra

Mobile No.:

91-8605002717 [Mr. S M Patil]

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

19.02.1951

 

 

Com. Reg. No.:

11-008409

 

 

Capital Investment / Paid-up Capital :

INR 138.455 Million

 

 

CIN No.:

[Company Identification No.]

L24119PN1951PLC008409

 

 

IEC No.:

[Import-Export Code No.]

0388017520

 

 

GSTN :

[Goods & Service Tax Registration No.]

27AABCS4223P1Z3

 

 

TIN No.:

27840407856

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AABCS4223P

 

 

Legal Form :

A Public Limited Liability Company. The Company’s Shares are Listed on the Stock Exchanges.

 

 

Line of Business :

The company is mainly into the Manufacturer of Organic, Inorganic, High Performance and Speciality Pigments and Pesticides. [Registered Activity]

 

 

No. of Employees :

870 [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+

Low Risk

Business dealings permissible with low risk of default

 

Status :

Excellent

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject was incorporated in the year 1951 and it is engaged in manufacturing and exporting of Organic and Inorganic Pigments, Intermediates and Agro Chemicals.

 

For the quarterly results of December 2017, the company has earned sales turnover of INR 3390.62 million along with average profitability margin.

 

As per the financial record of 2017, the company has achieved 7.09% growth in its revenue as per compared to previous year and has maintained fair profitability margin at 6.92% during the year under review.

 

Rating takes into consideration sound financial profile of the company marked by adequate networth base along with negligible debt level.

 

Rating also derives strength from company’s established track record of business operations and promoters extensive industry experience.

 

Rating takes into consideration the company’s favourable Earnings Per Share (EPS) of INR 12.92 as against its Face Value (FV) of INR 2.

 

The company has its share price trading at around INR 575.10 on BSE as on May 2, 2018 as against its Face value of INR 2.

 

Business is active. Payments are reported to be regular and as per commitment.

 

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

 

NOTES :

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

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

INDIA RATING

Rating

Long Term Loans = A+

Rating Explanation

Adequate degree of safety and low credit risk

Date

01.02.2018

 

Rating Agency Name

INDIA RATING

Rating

Short Term Loans = A1+

Rating Explanation

Very strong degree of safety and carry lowest credit risk

Date

01.02.2018

 

 

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 31-03-2018.

 

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 04.05.2018

 

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 DECLINED BY

 

Name :

Mr. S M Patil

Designation :

Purchase Manager

Contact No.:

91-8605002717

Date:

02.05.2018

 

 [91-20-26058888] Given number is out of service

 

[91-20-26058046] Number is not working

 

 

 

LOCATIONS

 

Registered / Global Head Office :

162, Wellesley Road, Pune-411001, Maharashtra, India

Tel. No.:

91-20-26226200/ 26226251

Mobile No.:

91-8605002717 [Mr. S M Patil]

Fax No.:

91-20-26058222

E-Mail :

contact@sudarshan.com

psraghavan@sudarshan.com

Website :

http://www.sudarshan.com

 

 

Factory 1 :

46, MIDC Estate, Dhatav, Roha, District Raigad – 402116, Maharashtra, India

 

 

Factory 2 :

Plot No.A-19/1+2, MIDC Estate, Mahad, District Raigad – 402301, Maharashtra, India

 

 

Factory 3 :

Gate No. 1559, Shelar Casti, Chikhali, Pune-411062, Maharashtra, India

 

 

Research and Development :

Ambadwet, Gat No. 126/127/136, Amralewadi, Ambadwet, Taluka - Mulshi, District - Pune, Maharashtra, India

 

 

Branch Office 1 :

E-1, 1st Floor, Rani Jhansi Road, Jhandewalan Extn., New Delhi – 110 055
India

Tel. No.:

91-11-43534801/ 43534802/ 43534803

 

 

Branch Office 2 :

Bldge No 7, 4th Floor, Unit No. 2, Solitaire Corporate Park, Andheri- Ghatkopar Link Road, Chakala, Andheri (East), Mumbai-400093, Maharashtra,
India

Tel. No.:

91-22-61316322

 

 

Branch Office 3 :

New No 25, Old no 72/10 "Sri Satya Sai Bagh" Alapakkam Main Road, Valasaravakkam, Chennai 600087, Tamilnadu, India

Tel. No.:

91-44-42868175/ 42855175

           

 

DIRECTORS

 

AS ON: 31.03.2017

 

Name :

Mr. Subramanian Padmanabhan

Designation :

Director

Address :

30, Vishrambagh Society, Senapati Bapat Road, Pune-411016, Maharashtra, India

Date of Appointment :

25.09.2002

DIN No.:

00001207

 

 

Name :

Mr. Sanjay Khatau Asher

Designation :

Director

Address :

32, Mody Street, Fort, Mumbai-400001, Maharashtra, India

Date of Appointment :

24.01.2009

DIN No.:

00008221

 

 

Name :

Mr. Kishor Laxminarayan Rathi

Designation :

Executive Chairman

Address :

C-4, Abhimanshree Society, Pashan Road, Pune-411008, Maharashtra, India

Date of Appointment :

29.06.1995

DIN No.:

00018567

 

 

Name :

Mr. Pradeep Ramwilas Rathi

Designation :

Chairman And Managing Director (w.e.f. 16.08.2015)

 

2, Boat Club Road, Pune-411001, Maharashtra, India

Date of Appointment :

08.11.1995

DIN No.:

00018577

 

 

Name :

Mr. Narayandas Jagannath Rathi

Designation :

Director

Address :

113/3, Koregaon Park, General Post Office, Bund Garden, Pune-411001, Maharashtra, India

Date of Appointment :

30.01.2003

DIN No.:

00018597

 

 

Name :

Mr. Ajoy Balkrishna Rathi

Designation :

Director

Address :

60, Baner Road, Aundh, Pune-411007, Maharashtra, India

Date of Appointment :

11.11.2016

DIN No.:

00018614

 

 

Name :

Mr. Rajesh Balkrishna Rathi

Designation :

Managing Director

Address :

Sr. No. 277, Plot No. 4/8, Lane No. 3, Pallod Farm, Pune-411045, Maharashtra, India

 

23.05.2008

DIN No.:

00018628

 

 

Name :

Mr. Shrikrishna Narhar Inamdar

Designation :

Director

Address :

2 A, Ameya Apts.,1193-B, Kashinath Dhuru Road, Dadar (West), Mumbai-400028, Maharashtra, India

Date of Appointment :

02.08.1989

DIN No.:

00025180

 

 

Name :

Mrs. Rati Farhad Forbes

Designation :

Director

Address :

30, Koregaon Park, Pune-411001, Maharashtra, India

Date of Appointment :

29.03.2014

DIN No.:

00137326

 

 

Name :

Mr. Dara Nadirshaw Damania

Designation :

Director

Address :

11, Abbas Road, 11, G.G Thakkar Road, Pune-411001, Maharashtra, India

Date of Appointment :

20.11.1984

DIN No.:

00403834

 

 

Name :

Mr. Naresh Thakurdas Raisinghani

Designation :

Director

Address :

5/13, Prem Prakash CHS, Laxmi Colony, Mahul Road, Chembur, Mumbai-400074, Maharashtra, India

Date of Appointment :

13.02.2015

DIN No.:

00568298

 

 

Name :

Mrs. Shubhalakshmi Aamod Panse

Designation :

Director

Address :

SNo.130/132, Roseland Ph-II Pim. Saudagar, Rhno.B/3, Pune-411027, Maharashtra, India

Date of Appointment :

27.05.2015

DIN No.:

02599310

 

 

KEY EXECUTIVES

 

Name :

Mr. Vivek Thakur

Designation :

Chief Financial Officer

Address :

C-18, Konark Campus, Viman Nagar, Pune-411014, Maharashtra, India

Date of Appointment :

20.03.2015

PAN No.:

ACDPT3314P

 

 

Name :

Mr. P. S. Raghavan

Designation :

Company Secretary

Address :

E - 3/203, Hariganga, Yerwada, Pune-411006, Maharashtra, India

Date of Appointment :

16.08.2010

PAN No.:

ADBPS4280N

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON: 31.03.2018

 

Category of shareholder

Total nos. shares held

Shareholding as a % of total no. of shares (calculated as per SCRR, 1957)As a % of (A+B+C2)

(A) Promoter & Promoter Group

36616260

52.89

(B) Public

32610990

47.11

Grand Total

69227250

100.00

 

 

Statement showing shareholding pattern of the Promoter and Promoter Group

 

Category of shareholder

Total nos. shares held

Shareholding as a % of total no. of shares (calculated as per SCRR, 1957)As a % of (A+B+C2)

A1) Indian

0.00

Individuals/Hindu undivided Family

34364160

49.64

RAJESH BALKRISHNA RATHI - TRUSTEE - SHRI BALKRISHNA RATHI FAMILY TRUST

845200

1.22

ANUJ NARAYANDAS RATHI (HUF)

567770

0.82

RAJESH BALKRISHNA RATHI - TRUSTEE - SOW RACHNA RATHI FAMILY TRUST

1208250

1.75

RAJESH BALKRISHNA RATHI (HUF)

133000

0.19

NARAYANDAS JAGANNATH RATHI

797650

1.15

MANAN AJOY RATHI

827900

1.20

RAHUL PRADEEP RATHI

4754540

6.87

ANUJ NARAYANDAS RATHI

5447620

7.87

NISHA AJOY RATHI

719370

1.04

ARUNA KISHOR RATHI

761500

1.10

KUSUM RAMWILAS RATHI

362790

0.52

KUSUM BALKRISHNA RATHI

100900

0.15

ROHIT KISHOR RATHI

4651600

6.72

SUBHADRA PRADEEP RATHI

1313680

1.90

PRADEEP RAMWILAS RATHI

3823450

5.52

RAJESH BALKRISHNA RATHI

3284140

4.74

KISHOR LAXMINARAYAN RATHI

761500

1.10

AJOY BALKRISHNA RATHI

2051060

2.96

BALKRISHNA JAGANNATH RATHI (HUF)

189750

0.27

AJOY BALKRISHNA RATHI (HUF)

1030000

1.49

RACHNA RAJESH RATHI

5000

0.01

ARCHANA ANUJ RATHI

727490

1.05

Any Other (specify)

2252100

3.25

NJR FINANCE PRIVATE LIMITED

1090630

1.58

LAXMINARAYAN FINANCE PRIVAE LIMITED

698920

1.01

BALKRISHNA RATHI FINANCE PRIVATE LIMITED

462550

0.67

Sub Total A1

36616260

52.89

A2) Foreign

0.00

A=A1+A2

36616260

52.89

 

Statement showing shareholding pattern of the Public shareholder

 

Category & Name of the Shareholders

Total no. shares held

Shareholding % calculated as per SCRR, 1957 As a % of (A+B+C2)

B1) Institutions

0.00

Mutual Funds/

960717

1.39

L&T MUTUAL FUND TRUSTEE LIMITED L&T EMERGING BUSINESS FUND

769009

1.11

Alternate Investment Funds

900630

1.30

Foreign Portfolio Investors

4086183

5.90

GOVERNMENT PENSION FUND GLOBAL

1689395

2.44

GOLDMAN SACHSINDIA LIMITED

1080068

1.56

Financial Institutions/ Banks

20342

0.03

Insurance Companies

341130

0.49

Sub Total B1

6309002

9.11

B2) Central Government/ State Government(s)/ President of India

0.00

B3) Non-Institutions

0.00

Individual share capital up to INR 0.200 million

10933082

15.79

Individual share capital in excess of INR 0.200 million

7124555

10.29

ANURADHA VASANT RATHI

750448

1.08

VIJAY KISHANLAL KEDIA

2300000

3.32

VIJAYKUMAR RAMCHANDRA RATHI

2347515

3.39

Any Other (specify)

8244351

11.91

Trusts

6295

0.01

Foreign Nationals

730

0.00

Overseas Corporate Bodies

5579890

8.06

Non-Resident Indian (NRI)

358917

0.52

HUF

405668

0.59

Clearing Members

112429

0.16

Bodies Corporate

1780422

2.57

Sub Total B3

26301988

37.99

B=B1+B2+B3

32610990

47.11

 

 

BUSINESS DETAILS

 

Line of Business :

The company is mainly into the Manufacturer of Organic, Inorganic, High Performance and Speciality Pigments and Pesticides. [Registered Activity]

 

 

Brand Names :

·         Sudaperm

·         Sudafast

·         Sudacolor

·         Sumica

·         Sumicos

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Not Divulged

 

 

Purchasing :

Not Divulged

 

PRODUCTION STATUS: [NOT AVAILABLE]

 

 

GENERAL INFORMATION

 

Suppliers :

Reference:

Not Divulged

Name of the Person (Designation):

--

Contact Number:

--

Since how long known:

--

Maximum limit dealt:

--

Experience:

--

Remark

--

 

 

Customers :

 

Reference:

Not Divulged

Name of the Person (Designation):

--

Contact Number:

--

Since how long known:

--

Maximum limit dealt:

--

Experience:

--

Remark

--

 

 

No. of Employees :

870 [Approximately]

 

 

Bankers :

Bank Name:

Bank of Maharashtra

Branch:

Corporate Finance Branch, 1183-A, Shivajinagar, Pune-411005, Maharashtra, India

Person Name (with Designation):

--

Contact Number:

--

Name of Account Holder:

SUDARSHAN CHEMICAL INDUSTRIES LIMITED

Account Number:

Cash Credit Account No.: 20000721535

 

IFSC Code: MAHB0000941

Account Since (Date/ Year of A/c Opening):

--

Average Balance Maintained (Optional):

--

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

--

Account Operation:

--

Remarks:

--

 

  • State Bank of India
  • Bank of Baroda
  • ICICI Bank Limited
  • HDFC Bank Limited
  • HSBC Limited
  • Export - Import Bank of India
  • State Bank of India-Dubai

 

 

Facilities :

SECURED LOANS

31.03.2017

(INR In Million)

31.03.2016

(INR In Million)

LONG TERM BORROWING

 

 

Loan from Banks

 

 

Rupee Loans

 

 

Export - Import Bank of India (EXIM Bank)

75.000

112.400

State Bank of India

60.000

120.000

Foreign Currency Loans

 

 

State Bank of India

969.863

1195.902

 

 

 

SHORT TERM BORROWINGS

 

 

Rupee Loans

 

 

Working Capital Borrowings

528.651

695.067

Foreign Currency Loans

 

 

Working Capital Borrowings

437.510

74.589

 

 

 

Total

 

2071.024

2197.958

 

 

 

Statutory Auditors :

 

Name :

B. K. Khare and Company

Chartered Accountants

Address :

706/708, Sharda Chambers New Marine Lines, Mumbai-400020, Maharashtra, India

 

 

Secretarial Auditors :

 

Name :

Rajesh Karunakaran and Company

Company Secretaries

Address :

Pune, Maharashtra, India

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Subsidiary Companies :

  • Prescient Color Limited
  • RIECO Industries Limited 
  • Sudarshan Europe B.V.
  • Sudarshan North America, Inc. (Step-down subsidiary of Sudarshan, Chemical Industries Limited, India)
  • Sudarshan CSR Foundation

 

(Sudarshan CSR Foundation (CSR foundation): a wholly owned subsidiary of Sudarshan Chemical Industries Limited (company), is a “not for profit Company” under Section 8 of the Companies Act, 2013, Main objects of CSR foundation is to carry out CSR activities as per the CSR policies of the Company. As the Company is not deriving any economic benefits from the activities of CSR foundation, the same is not considered for consolidation).

 

 

Entities in which Key Management Personnel and / or their relatives exercise significant influence (SIKMP) :

  • Rathi Brothers Poona Limited
  • Rathi Brothers Madras Limited
  • Rathi Brothers Calcutta Limited
  • Rathi Brothers Delhi Limited
  • Manan Rathi Trust
  • Balkrishna Rathi Finance Private Limited
  • PRR Finance Private Limited
  • Marathwada Chemical Industries Private Limited
  • Rathi Vessels and Systems Private Limited 

 


 

CAPITAL STRUCTURE

 

AS ON: 31.03.2017

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

75000000

Equity Shares

INR 2/- each

INR 150.000 Million

 

 

 

 

 

Issued Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

*66227750

Equity Shares

INR 2/- each

INR 138.456 Million

 

 

 

 

 

Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

69227250

Equity Shares

INR 2/- each

INR 138.455 Million

 

 

 

 

 

*Allotment of 500 Rights Equity Shares of INR 2 each is kept in abeyance, matter being sub-judice.

 

Reconciliation of the shares outstanding at the beginning and at the end of the year:

 

Particulars

No. of shares

Amount

(INR in Million)

At the beginning of the year

69227250

138.455

Add : Issued during the year

--

--

Less: Shares bought back during the year

--

--

Outstanding at the end of the year

69227250

138.455

 


 

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

138.455

138.455

138.455

(b) Reserves & Surplus

3816.244

3130.454

2664.137

(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)

3954.699

3268.909

2802.592

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

1368.093

2083.082

1555.978

(b) Deferred tax liabilities (Net)

459.358

344.286

361.493

(c) Other long term liabilities

45.128

38.772

34.961

(d) long-term provisions

128.006

109.806

108.784

Total Non-current Liabilities (3)

2000.585

2575.946

2061.216

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

1366.161

1047.156

1489.719

(b) Trade payables

2032.682

1713.445

1552.167

(c) Other current liabilities

1412.545

917.988

932.141

(d) Short-term provisions

14.167

61.334

176.200

Total Current Liabilities (4)

4825.555

3739.923

4150.227

 

 

 

 

TOTAL

10780.839

9584.778

9014.035

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

4043.967

3147.875

2935.291

(ii) Intangible Assets

131.795

135.468

156.455

(iii) Capital work-in-progress

80.231

154.348

74.941

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

533.862

482.862

492.862

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

240.910

341.050

223.506

(e) Other Non-current assets

58.139

2.500

0.000

Total Non-Current Assets

5088.904

4264.103

3883.055

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

1867.441

1693.441

1726.254

(c) Trade receivables

2882.700

2894.432

2658.753

(d) Cash and cash equivalents

129.368

214.904

186.155

(e) Short-term loans and advances

492.208

457.896

458.205

(f) Other current assets

320.218

60.002

101.613

Total Current Assets

5691.935

5320.675

5130.980

 

 

 

 

TOTAL

10780.839

9584.778

9014.035

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

 

Revenue from Operations

12928.601

12072.564

10882.938

 

 

Other Income

227.270

128.815

248.832

 

 

TOTAL                                    

13155.871

12201.379

11131.770

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

7164.848

6596.408

6391.077

 

 

Purchases of Stock-in-Trade

493.013

346.775

324.083

 

 

Changes in inventories of finished goods, work-in-progress and Stock-in-Trade

(155.742)

64.060

(51.314)

 

 

Employees benefits expense

788.333

717.794

752.555

 

 

Other expenses

2903.430

2790.065

2374.964

 

 

TOTAL                                    

11193.882

10515.102

9791.365

 

 

 

 

 

 

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

1961.989

1686.277

1340.405

 

 

 

 

 

Less

FINANCIAL EXPENSES                       

245.032

263.501

346.669

 

 

 

 

 

 

PROFIT/ (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION              

1716.957

1422.776

993.736

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

498.778

437.908

397.526

 

 

 

 

 

 

PROFIT/ (LOSS) BEFORE TAX                        

1218.179

984.868

596.210

 

 

 

 

 

Less

TAX                                                                 

324.083

268.582

172.137

 

 

 

 

 

 

PROFIT/ (LOSS) AFTER TAX               

894.096

716.286

424.073

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export of Goods on FOB Basis

5078.906

5176.020

4612.490

 

 

Other

2.692

1.688

4.369

 

TOTAL EARNINGS

5081.598

5177.708

4616.859

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials [Including through canalizing Agencies]

1853.171

1897.390

2902.786

 

 

Stores & Components

45.632

33.171

15.566

 

 

Capital Goods

31.755

5.461

8.407

 

TOTAL IMPORTS

1930.558

1936.022

2926.759

 

 

 

 

 

 

Earnings/ (Loss) Per Share (INR)

12.92

10.35

6.13

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

CURRENT MATURITIES OF LONG TERM DEBT

 

 

 

SECURED LOAN FROM BANKS

 

 

 

Rupee Loans

 

 

 

Export - Import Bank of India (EXIM Bank)

37.500

37.600

67.500

State Bank of India

60.000

60.000

60.000

Bank of Maharashtra

0.000

0.000

79.849

Foreign Currency Loans

 

 

 

Export - Import Bank of India (EXIM Bank)

 

 

 

State Bank of India

0.000

21.559

21.003

 

331.326

196.794

133.010

UNSECURED LOANS

 

 

 

Loans and Advances from others

 

 

 

Intercorporate Deposits

15.170

6.110

70.975

Fixed Deposits

 

 

 

From Public

3.620

0.000

0.000

From Shareholders

70.130

0.000

0.000

Loans and Advances from Others:

 

 

 

Intercorporate Deposits

28.900

18.610

9.550

Fixed Deposits

 

 

 

From Public

268.185

0.000

0.000

From Shareholders

61.790

0.000

0.000

Total

 

876.621

340.673

441.887

 

 

 

 

Cash generated from/ (used in) operations

1689.075

1710.850

1639.047

 

 

 

 

Net Cash flow from (used in) Operating Activities 

1394.451

1519.979

1496.772

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Average Collection Days

(Sundry Debtors / Income * 365 Days)

81.38

87.51

89.17

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

4.48

4.17

4.09

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

96.88

90.08

84.37

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

1.05

1.00

0.78

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

0.46

0.49

0.42

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.66

0.64

0.68

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

0.91

1.06

1.24

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

1.22

1.14

1.48

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

1.08

1.05

1.13

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

8.01

6.40

3.87

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin

((PAT / Sales) * 100)

%

6.92

5.93

3.90

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

8.29

7.47

4.70

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

22.61

21.91

15.13

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

1.18

1.42

1.24

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

0.79

0.97

0.82

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.37

0.34

0.31

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

26.08

25.07

25.19

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

1.18

1.42

1.24

Total Liability = Short-term Debt + Long-term Debt + Current Maturities of Long-term debts

 

 

STOCK PRICES

 

Face Value

INR 2.00/-

 

 

Market Value

INR 575.10/-

 


 

FINANCIAL ANALYSIS

[all figures are in INR Million]

 

DEBT EQUITY RATIO

 

Particulars

31.03.2015

31.03.2016

31.03.2017

 

INR In Million

INR In Million

INR In Million

Share Capital

138.455

138.455

138.455

Reserves & Surplus

2664.137

3130.454

3816.244

Share Application money pending allotment

0.000

0.000

0.000

Net worth

2802.592

3268.909

3954.699

 

 

 

 

long-term borrowings

1555.978

2083.082

1368.093

Short term borrowings

1489.719

1047.156

1366.161

Current Maturities of Long term debt

441.887

340.673

876.621

Total borrowings

3487.584

3470.911

3610.875

Debt/Equity ratio

1.244

1.062

0.913

 

 


 

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

10882.938

12072.564

12928.601

 

 

10.931

7.091

 

 


 

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

10882.938

12072.564

12928.601

Profit/ (Loss)

424.073

716.286

894.096

 

3.90%

5.93%

6.92%

 


 

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

No

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

 


 

INDEX OF CHARGES

 

CHARGES REGISTERED

SNO

SRN

CHARGE ID

CHARGE HOLDER NAME

DATE OF CREATION

DATE OF MODIFICATION

DATE OF SATISFACTION

AMOUNT

ADDRESS

1

G83046086

100167050

ST HELEN'S NOMINEES INDIA PRIVATE LIMITED

15/03/2018

-

-

1259246650.0

1ST FLOOR, CRESCENZO BUILDING, C-38/39,"G" BLOCK, BANDRA KURLA COMPLEX,BANDRA (EAST)MUMBAIMA400051IN

2

G76629237

100153836

CITI BANK N.A.

16/01/2018

-

-

400000000.0

37/3, GROUND FLOOR, ONYX TOWER, GHORPADINR. WESTIN HOTEL, NORTH KOREGAON PARK MAIN ROADPUNEMH411001IN

3

C66060609

10556800

EXPORT-IMPORT BANK OF INDIA

20/03/2015

24/09/2015

-

150000000.0

CENTRE ONE BUILDING, FLOOR 21WORLD TRADE CENTRE COMPLEX, CUFF PARADEMUMBAIMH400005IN

4

B86859485

10421285

STATE BANK OF INDIA INDUSTRIAL FINANCE BRANCH

30/03/2013

01/10/2013

-

300000000.0

TARA CHAMBERS,2ND FLOOR,NEAR MARIAAI POLICE CHOWKYOLD PUNE MUMBAI HIGHWAY, WAKDEWADIPUNEMH411003IN

5

C05589239

80017484

BANK OF MAHARASHTRA

03/01/1996

27/05/2014

-

3250000000.0

CORPORATE FINANCE BRANCHYASHOMANGAL", F.C.ROADPUNEMH411005IN

6

G61253522

10494776

STATE BANK OF INDIA

27/05/2014

27/05/2014

25/10/2017

1100000000.0

OFFICE NO. 709 & 710, LEVEL 7, THE GATE PRECINCT,BUILDING 3, DUBAI INTERNATIONAL FINANCE CENTREDUBAINA482033AE

7

G61251419

100038568

SBI DIFC DUBAI

30/05/2016

31/05/2016

25/10/2017

750000000.0

OFFICE NO.709 AND 710 LEVEL 7 ,THE GATE PRECINCTBUILDING -3 DIFC,DUBAI,UAE,P.O.BOX.482033DUBAINA482033AE

8

G53923736

10412965

EXPORT-IMPORT BANK OF INDIA (EXIM BANK)

18/03/2013

01/10/2013

18/09/2017

55000000.0

CENTRE ONE BUILDING, FLOOR 21WORLD TRADE CENTRE COMPLEX, CUFFE PARADEMUMBAIMH400005IN

9

C80456817

10254495

EXPORT-IMPORT BANK OF INDIA (EXIM BANK)

15/12/2010

-

24/02/2016

360000000.0

CENTRE ONE BUILDING, FLOOR 21WORLD TRADE CENTRE COMPLEX, CUFFE PARADEMUMBAIMH400005IN

10

C80677297

10254591

BANK OF MAHARASHTRA

15/12/2010

-

17/02/2016

350000000.0

CORPORATE FINANCE BRANCHYASHOMANGAL,1183/A,F.C.ROADPUNEMH411005IN

 

 

UNAUDITED FINANCIAL RESULTS FOR THE QUARTER AND NINE MONTHS ENDED 31.12.2017

 

(INR IN MILLION)

 

Particulars

Quarter

Ended

31.12.2017            

Quarter

Ended

30.09.2017            

Nine Months

Ended

31.12.2017            

 

(Unaudited)

(Unaudited)

(Unaudited)

 

 

 

 

Income from operations

 

 

 

Revenue from operations

3390.620

3464.840

10400.410

Other operating Income

60.280

53.200

176.280

Total Income from operations (Net)

3459.900

3518.040

10576.690

Other Income

47.130

37.990

178.600

Total Income

3498.030

3556.030

10755.290

 

 

 

 

Expenses

 

 

 

Cost of Materials Consumed

1853.410

1976.680

5958.390

Purchases of Stock-in-Trade

46.090

72.290

266.980

Changes in inventories of finished goods, work-in-progress and Stock-in-Trade

179.060

152.190

-39.230

Excise Duty

0.000

0.000

256.090

Employee benefits expense

214.300

213.530

644.980

Finance costs

52.810

75.730

188.040

Depreciation and amortisation expense

153.280

142.530

437.680

Other expenditure

700.960

581.120

2049.340

Total Expenses

3199.910

3214.070

9762.270

 

 

 

 

Profit before tax

298.120

341.960

993.020

Tax expense

107.480

111.280

337.690

profit for the year

190.640

230.670

655.330

Other comprehensive income

 

 

 

Item that will not be reclassified to profit or loss

10.040

(4.580)

(3.750)

Item that will be reclassified to profit or loss

0.000

0.000

0.000

Total other comprehensive income

10.040

(4.580)

(3.750)

Total comprehensive income

200.680

226.100

651.580

Paid - up Equity Share Capital

(Face value of INR 2/- per share)

138.450

138.450

138.450

Earnings Per Share (EPS)

 

 

 

Basic and diluted

2.75

3.33

9.47

 

 

SEGMENT WISE REVENUE, RESULTS AND CAPITAL EMPLOYED

 

Particulars

Quarter

Ended

31.12.2017            

Quarter

Ended

30.09.2017            

Nine Months

Ended

31.12.2017            

 

(Unaudited)

(Unaudited)

(Unaudited)

 

 

 

 

1] Segment Revenue

 

 

 

Pigments

3184.640

3073.450

9494.920

Agro Chemicals

205.270

395.680

955.190

Others

60.990

48.910

126.580

Total

3450.900

3518.040

10576.690

Less: Inter Segment Revenue

0.000

0.000

0.000

Total Income

3450.900

3518.040

10576.690

 

 

 

 

2] Segment Results (Profit/ Loss Before Tax and finance cost from Segment)

 

 

 

Pigments

407.960

458.140

1332.620

Agro Chemicals

5.760

29.130

62.300

Others

15.000

7.960

15.890

Total

428.720

495.230

1410.810

Less: Finance cost

52.810

75.730

188.040

Other Un-Allocable Expenditure (Net of Unallocated Income)

77.790

77.540

229.750

Total Profit Before Tax    

298.120

341.960

993.020

 

 

 

 

3] Capital Employed

 

 

 

Pigments

10069.080

10087.560

10069.080

Agro Chemicals

448.760

740.180

448.760

Others

208.460

214.840

208.460

Unallocated

1059.870

1067.800

1059.870

Total Capital Employed

11786.170

12110.380

11786.170

 

 

 

 

Segment Liabilities

 

 

 

Pigments

2548.660

2699.750

2548.660

Agro Chemicals

88.800

197.840

88.800

Others

27.560

32.690

27.560

Unallocated

131.680

151.700

131.680

Total Segment Liabilities

2796.700

3081.980

2796.700

 

 

 

 

Total Capital Employed

8989.470

9028.400

8989.470

 

NOTES:

 

1.     The above Unaudited Standalone Financial Results were reviewed by the Audit Committee and approved by the Board of Directors at their respective meetings held on February 08, 2018. These unaudited standalone financial results have been prepared in accordance with the Indian Accounting Standards find (IND AS) as specified under Section 133 of the Companies Act, 2013 read with rule 3 of the Companies (Indian Accounting Standards) Rules, 2015 (as amended from time to time) and the provisions of the Companies Act, 2013.

 

2.     The Statutory Auditors of the Company have conducted a limited review of the above unaudited standalone financial results of the Company for the quarter and nine months ended December 31, 2017, under Regulation 33 of the SEBI (Listing Obligations and Disclosures Requirements) Regulations, 2015 An unqualified report has been issued by them thereon.

 

3.     The Company adopted Ind-AS from April 01, 2017 and accordingly the transition was carried out, from the Accounting Principles generally accepted in India as specified under Section 133 of the Companies Act 2013 read with Rule 7 of the Companies (Accounts) Rules, 2014 (IGAAP). in accordance with Ind AS 101 - First time adoption of Indian Accounting Standards Accordingly, the Impact on transition has been recorded in opening reserves as at April 01, 2016 and all periods presented have been restated.

 

4.     Other operating income for the year ended March 31, 2017 and quarter and nine months ended December 31, 2016 includes Rs. 1,014 Lakhs and Rs. 711 Lakhs respectively of Export Incentive income related to Merchandise Export Incentive Scheme (MEIS), for the period upto March 31, 2016.

 

5.     In accordance with the requirements of Ind AS. revenue for the quarters ended December 31, 2017 and September 30, 2017 is net of Goods and Service Tax (GST) However, revenue for the quarter and nine months ended December 31, 2016 and year ended March 31, 2017 is inclusive of excise duty. Hence revenue and excise duty on sale of goods for the quarters ended December 31, 2017 and September 30, 2017 and the nine months ended December 31, 2017 are not comparable with corresponding figures for previous periods Comparable revenue (net of excise duty and GST) is as follows.

 

Particulars

Quarter

Ended

31.12.2017            

Quarter

Ended

30.09.2017            

Nine Months

Ended

31.12.2017            

Revenue from operations

3390.620

3464.840

10400.410

Less: Excise Duty Collected on revenue

--

--

256.090

Comparable Revenue from operations

3390.620

3464.840

10144.320

 

Similarly, post applicability of GST. the inventory of finished goods as al December 31, 2017 and September 30, 2017 is net of provision for excise duty and similarly Changes in inventories of finished goods, work-in-progress and stock-in-trade and Other expenses for the aforementioned periods are not comparable with the corresponding figures for previous periods Comparable Change in inventories and Other Expenses (net of excise duty provision) is as follows.

 

Particulars

Quarter

Ended

31.12.2017            

Quarter

Ended

30.09.2017            

Nine Months

Ended

31.12.2017            

Cost of Materials Consumed

1853.410

1976.680

5958.390

Purchases of Stock-in-Trade

46.090

72.290

266.980

Changes in inventories

179.060

152.190

-39.230

Cost of goods Sold

2078.560

2201.160

6186.140

Less: Excise Duty Provision on change in inventories

--

114.190

81.690

Comparable Cost of goods Sold

2078.560

2086.970

6104.450

Others Expenses [As published]

700.960

581.120

2049.340

Less: Excise Duty Provision on change in inventories

--

(114.190)

(81.690

Comparable other expenses

700.960

695.310

2131.030

 

 

  1. The Board has declared Interim Dividend at INR 2.50/- per share (125%) on the face value of INR 2.00/- per share for the Financial Year 2017-18.

 

  1. Previous period's / year's figures have boon regrouped / reclassified wherever necessary to conform to the current period's classification / disclosure.

 

 

UNSECURED LOANS

 

PARTICULARS

31.03.2017

(INR In Million)

31.03.2016

(INR In Million)

LONG-TERM BORROWINGS

 

 

Loans and Advances from related parties

 

 

Intercorporate Deposits

105.185

86.570

Fixed Deposits

 

 

From Public

0.000

3.620

From Shareholders

0.000

70.130

Loans and Advances from Others:

 

 

Intercorporate Deposits

23.860

27.950

Fixed Deposits

 

 

From Public

134.185

404.720

From Shareholders

0.000

61.790

 

 

 

SHORT TERM BORROWINGS

 

 

Rupee Loans

 

 

Short-Term Loans

400.000

277.500

 

 

 

Total

 

663.230

932.280

 

 

CONTINGENT LIABILITIES:

 

Particulars

31.03.2017

(INR In Million)

31.03.2016

(INR In Million)

Claims against the company not knowledge as debt :

 

 

Pending Litigation

 

 

Excise Duty

28.140

27.577

VAT/ CST

19.808

21.235

Custom Duty

32.277

32.277

Income Tax

17.021

37.993

OUTLOOK FOR THE FUTURE:

 

The global economic climate continues to be volatile uncertain and prone to geo-political risks. Weak Consumer sentiment and low commodity prices are expected to affect global growth adversely. For India, 2017-18 will be a key year for consolidating it recovery and accelerating its growth. Despite challenging global headwinds, a stable macro performance will help India to remain an attractive investment destination. However, execution of the reforms agenda and commencing the investment cycle will be key determinants of India’s economic performance on a long term basis. While currently inflation is expected to be volatile, Upside pressures on inflation exist from the vagaries of monsoon or due to competitive devaluation of currencies. Roll out of Goods and Services Tax regime from July 2017 is a key needs of the hour to remove cascading incidence of tax, simplifying tax compliance environment and enhancing ease of doing business.

 

The company’s overseas subsidiaries in the Netherlands and North America are fully geared up and will play a major role in achieving quantum growth in sales and profitability. The setting up of the China and Mexico Subsidiaries will also help the company consolidate its position further as a reliable global player in the Pigments market.

 

The company aims to closely associate with its customers and increase operational and technical excellence, while pruning costs. Research and Development will also play a bigger role in improving the competitiveness through innovations.

 

Agro chemicals division is also expected to de well. However, much depends on the monsoon which has played truant in the past. As per IMD reported published by the Central Government The Monsson is expected to be moderate.

 

Barring any unforeseen circumstances, the current years’ prospects look favorable.

 

 

FIXED ASSETS:

 

·         Freehold Land

·         Leasehold Land

·         Building

·         Plant and Machinery

·         Data Processing Equipment

·         Vehicle

·         Furniture and Fixture

·         Office Equipments

 

 

 

 

 

 

 


 

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 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 66.61

UK Pound

1

INR 90.60

Euro

1

INR 79.86

 

 

INFORMATION DETAILS

 

Information Gathered by :

SUP

 

 

Analysis Done by :

NIY

 

 

Report Prepared by :

RUP

 


 

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

YES

--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.