|
|
|
MIRA INFORM REPORT
|
Report No. : |
507702 |
|
Report Date : |
10.05.2018 |
IDENTIFICATION DETAILS
|
Name : |
J V GOKAL AND COMPANY PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
Kasturi Building, 2nd Floor, 171/172, Jamshedji Tata Road, Mumbai –
400020, Maharashtra |
|
Tel. No.: |
91-22-22026413 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2017 |
|
|
|
|
Date of
Incorporation : |
10.04.1950 |
|
|
|
|
Com. Reg. No.: |
11-008051 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
INR 382.396 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U51900MH1950PTC008051 |
|
|
|
|
IEC No.: [Import-Export
Code No.] |
0388183870 |
|
|
|
|
GSTN : [Goods & Service Tax
Registration No.] |
Not Divulged |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
Not Available |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAACJ1222A |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Subject is engaged into Manufacturer, Exporter and Marketing of Packed
Tea, Tea Bags, Specialty Teas, Tea Flavours etc. [Registered activity and also confirmed by
management] |
|
|
|
|
No. of Employees
: |
Information denied 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 3800000 |
|
|
|
|
Status : |
Good |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject was incorporated in the year 1950 and it is
engaged in manufacturing and export of packed tea, tea bags and tea flavour. As per financials of March 2017, the company has registered decline in its revenue as compared to its previous year’s revenue and has reported minimal profit margin. Rating takes into consideration the company’s long established track record of business operations marked by sound net worth base along with average debt coverage indicators and decent liquidity position. Payments seems to be regular. 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
NOT AVAILABLE
RBI DEFAULTERS’ LIST STATUS
Subject’s name is not enlisted as a defaulter
in the publicly available RBI Defaulters’ list.
EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS
Subject’s name is not enlisted as a defaulter
in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of
31-03-2018.
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 10.05.2018
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 DENIED
MANAGEMENT NON-COOPERATIVE (91-22-22026413)
LOCATIONS
|
Registered Office : |
Kasturi Building, 2nd Floor, 171/172, Jamshedji Tata Road,
Mumbai – 400020, Maharashtra, India |
|
Tel. No.: |
91-22-22026413 |
|
Fax No.: |
91-22-22041078 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Head Office : |
6th Floor, World Trade Centre, No.14/1B, Ezra Street,
Kolkata – 700001, West Bengal, India |
|
Tel. No.: |
91-33-66339721/9711 |
|
Fax No.: |
91-33-22215662 |
|
E-Mail : |
|
|
|
|
|
Sales and Marketing Office: |
INHW A Business Centre, IRIS Tech Park, Sohna Road, Gurgaon – 122018,
Haryana, India |
|
Tel. No.: |
91-124-4930781 |
|
E-Mail : |
|
|
|
|
|
Factory (Domestic Packing Unit) 1: |
Mahesh Tala, Budge Budge Trunk Road, 24 Pargana(S)-743353, West
Bengal, India |
|
Tel. No.: |
91-33-24014276 |
|
Fax No.: |
91-33-24014277 |
|
E-Mail : |
|
|
|
|
|
Factory (Special Economic Zone-Export Unit) 2: |
Sector-II, SEZ, Falta SEZ, 24 Pargana(S)-743504, West Bengal, India |
|
Tel. No.: |
91-317-4222550 |
|
Fax No.: |
91--34222645 |
|
E-Mail : |
|
|
|
|
|
Factory 3: |
Plot No.35, Road No.10, The Cochin Special Economic Zone, Kakkanad,
Ernakulam – 682037, Kerala, India |
|
Tel. No.: |
91-484-2413348/3349 |
|
Fax No.: |
91-33-484-2413347 |
|
E-Mail : |
DIRECTORS
AS ON 31.03.2017
|
Name : |
Mr. Ravindra Jagjivan Gokal |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
Flat No. 42, 3rd Floor, CCI Chambers, |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
26.04.1943 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
18.09.1971 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00061336 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Bhavesh Ravindra Gokal |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
Flat No. 42, 3rd Floor, CCI Chambers, |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
18.09.1972 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
28.09.2004 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00061479 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Nakul Arun Jagjivan |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
Ivorine Building, Flat No. 4, 6th Floor, 154, Maharshi
Karve Road, Mumbai – 400020, Maharashtra, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
28.01.1965 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
23.02.2004 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00277772 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Bharat C Arya |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
09, |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
26.09.1952 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
29.09.2010 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
02912114 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
KEY EXECUTIVES
|
Name : |
Mrs. Mansi Sudhir Patel |
|
Designation : |
Company Secretary |
|
Address : |
502/Om MatruChhaya, Ashok Nagar Kandivali (East), Mumbai
-400101, Maharashtra, India |
|
Date of Appointment : |
03.06.2016 |
|
PAN No.: |
AOOPP7884H |
MAJOR SHAREHOLDERS
AS ON 31.03.2017
|
Names of Shareholders |
|
No. of Shares |
|
Nakul Arun Jagjivan |
|
1334227 |
|
Ravindra Jagjivan Gokal and Shobhna R. Gokal |
|
1226309 |
|
Shobhna Ravindra Gokal |
|
499 |
|
Consolidated Investments Private Limited, India |
|
26 |
|
Nayan Arun Jagjivan |
|
1500 |
|
Bhavesh Ravindra Gokal |
|
699897 |
|
Odyssey Capital Private Limited, India |
|
561500 |
|
Total |
|
3823958 |
Equity Share Break up (Percentage of Total Equity)
AS ON 23.09.2017
|
Category |
Percentage |
|
Promoters- Individual/Hindu Undivided Family- Non-resident Indian (NRI) |
85.32 |
|
Public/Other than promoters - Body corporate |
14.68 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Subject is engaged into Manufacturer, Exporter and Marketing of Packed
Tea, Tea Bags, Specialty Teas, Tea Flavours etc. [Registered activity and also confirmed by
management] |
||||
|
|
|
||||
|
Products / Services
: |
|
||||
|
|
|
||||
|
Brand Names : |
Not Available |
||||
|
|
|
||||
|
Agencies Held : |
Not Available |
||||
|
|
|
||||
|
Exports : |
Not Divulged |
||||
|
|
|
||||
|
Imports : |
Not Divulged |
||||
|
|
|
||||
|
Terms : |
Not Divulged |
PRODUCTION STATUS – (NOT AVAILABLE)
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Customers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
No. of Employees : |
Information denied by the management |
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Bankers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Facilities : |
(INR
In Million)
|
|
Auditors : |
|
|
Name : |
Parikh and Shah Chartered Accountants |
|
Address : |
Bhupati Chambers, 1st Floor, 13, Mathew Road, Opera House, Mumbai -400002, Maharashtra, India |
|
PAN N Income-tax PAN of auditor or auditor's firm : |
AAAFP1850B |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Subsidiary company: |
|
|
|
|
|
Other related
party: |
|
CAPITAL STRUCTURE
AS ON 31.03.2017
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
4000000 |
Equity Shares |
INR 100/- each |
INR 400.000 Million |
|
5000000 |
Preference Shares |
INR 100/- each |
INR 500.000 Million |
|
|
|
|
|
|
|
Total |
|
INR 900.000
Million |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
3823958 |
Equity Shares |
INR 10/- each |
INR 382.396 Million |
|
|
|
|
|
FINANCIAL DATA
[all figures are
INR Million]
ABRIDGED
BALANCE SHEET (STANDALONE)
|
SOURCES OF FUNDS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
I.
EQUITY
AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
382.396 |
382.396 |
382.396 |
|
(b) Reserves and Surplus |
964.146 |
952.440 |
938.310 |
|
(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) |
1346.542 |
1334.836 |
1320.706 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
0.000 |
0.826 |
2.110 |
|
(b) Deferred tax liabilities (Net) |
0.000 |
0.000 |
0.000 |
|
(c) Other long-term
liabilities |
0.000 |
0.000 |
0.000 |
|
(d) long-term
provisions |
0.000 |
0.000 |
0.000 |
|
Total Non-current Liabilities
(3) |
0.000 |
0.826 |
2.110 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a) Short-term
borrowings |
1417.253 |
1625.039 |
1394.397 |
|
(b) Trade
payables |
49.603 |
61.584 |
28.892 |
|
(c) Other
current liabilities |
39.892 |
27.639 |
51.649 |
|
(d) Short-term
provisions |
1.330 |
2.896 |
8.707 |
|
Total Current
Liabilities (4) |
1508.078 |
1717.158 |
1483.645 |
|
|
|
|
|
|
TOTAL |
2854.620 |
3052.820 |
2806.461 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
213.241 |
214.348 |
243.097 |
|
(ii)
Intangible Assets |
17.329 |
17.303 |
11.838 |
|
(iii) Tangible assets
capital work-in-progress |
97.757 |
84.330 |
131.040 |
|
(iv)
Intangible assets under development |
0.000 |
2.057 |
2.084 |
|
(b) Non-current Investments |
661.561 |
661.561 |
666.561 |
|
(c) Deferred tax assets (net) |
10.152 |
12.616 |
12.031 |
|
(d)
Long-term loans and advances |
551.703 |
259.706 |
241.494 |
|
(e) Other
Non-current assets |
0.000 |
0.000 |
0.000 |
|
Total Non-Current
Assets |
1551.743 |
1251.921 |
1308.145 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a)
Current investments |
0.000 |
0.000 |
0.000 |
|
(b)
Inventories |
469.866 |
427.076 |
383.901 |
|
(c) Trade
receivables |
627.007 |
752.302 |
570.806 |
|
(d) Cash and
bank balances |
128.715 |
255.579 |
144.067 |
|
(e)
Short-term loans and advances |
25.579 |
313.262 |
386.929 |
|
(f) Other
current assets |
51.710 |
52.680 |
12.613 |
|
Total
Current Assets |
1302.877 |
1800.899 |
1498.316 |
|
|
|
|
|
|
TOTAL |
2854.620 |
3052.820 |
2806.461 |
PROFIT
& LOSS ACCOUNT (STANDALONE)
|
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
|
SALES |
|
|
|
|
|
Income |
1652.175 |
1903.712 |
1993.693 |
|
|
Other Income |
14.963 |
29.901 |
59.516 |
|
|
TOTAL |
1667.138 |
1933.613 |
2053.209 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials
Consumed |
1212.062 |
1378.885 |
1461.260 |
|
|
Purchases of
Stock-in-Trade |
3.364 |
6.003 |
9.873 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
(38.130) |
(53.233) |
(5.110) |
|
|
Employee benefit expense |
61.855 |
55.373 |
50.835 |
|
|
CSR expenditure |
1.115 |
0.500 |
1.025 |
|
|
Other expenses |
319.177 |
358.341 |
321.310 |
|
|
TOTAL |
1559.443 |
1745.869 |
1839.193 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE INTEREST, TAX,
DEPRECIATION AND AMORTISATION |
107.695 |
187.744 |
214.016 |
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
48.878 |
120.901 |
110.338 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
58.817 |
66.843 |
103.678 |
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
37.323 |
39.098 |
47.410 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX |
21.494 |
27.745 |
56.268 |
|
|
|
|
|
|
|
Less |
TAX |
9.788 |
13.615 |
0.327 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX |
11.706 |
14.130 |
55.941 |
|
|
|
|
|
|
|
|
EARNINGS IN FOREIGN
CURRENCY |
|
|
|
|
|
F.O.B. Value of Exports |
2.483 |
0.334 |
1813.343 |
|
|
TOTAL EARNINGS |
2.483 |
0.334 |
1813.343 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
3.06 |
3.70 |
14.63 |
CURRENT MATURITIES
OF LONG TERM DEBT DETAILS
|
Particulars |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Maturities of Long term debt |
0.826 |
1.286 |
9.869 |
|
|
|
|
|
|
Cash generated from operations |
NA |
NA |
NA |
|
|
|
|
|
|
Net cash flows from (used in) operations |
212.517 |
(48.058) |
(39.427) |
|
|
|
|
|
|
Net cash flows from (used in) operating activities |
204.272 |
(59.964) |
(65.896) |
KEY
RATIOS
EFFICIENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Average Collection Days (Sundry
Debtors / Income * 365 Days) |
138.52 |
144.24 |
104.50 |
|
|
|
|
|
|
Account Receivables Turnover (Income / Sundry Debtors) |
2.64 |
2.53 |
3.49 |
|
|
|
|
|
|
Average Payment Days (Sundry Creditors / Purchases * 365 Days) |
14.90 |
16.23 |
7.17 |
|
|
|
|
|
|
Inventory Turnover (Operating Income / Inventories) |
0.23 |
0.44 |
0.56 |
|
|
|
|
|
|
Asset Turnover (Operating Income / Net Fixed Assets) |
0.33 |
0.59 |
0.55 |
LEVERAGE RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Debt Ratio ((Borrowing
+ Current Liabilities) / Total Assets) |
0.53 |
0.56 |
0.53 |
|
|
|
|
|
|
Debt Equity Ratio (Total Liability / Networth) |
1.05 |
1.22 |
1.06 |
|
|
|
|
|
|
Current Liabilities to Networth (Current Liabilities / Net Worth) |
1.12 |
1.29 |
1.12 |
|
|
|
|
|
|
Fixed Assets to Networth (Net Fixed Assets / Networth) |
0.24 |
0.24 |
0.29 |
|
|
|
|
|
|
Interest Coverage Ratio (PBIT / Financial Charges) |
2.20 |
1.55 |
1.94 |
PROFITABILITY RATIOS
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Net Profit Margin ((PAT / Sales) * 100) |
% |
0.71 |
0.74 |
2.81 |
|
|
|
|
|
|
|
Return on Total Assets ((PAT / Total Assets) * 100) |
% |
0.41 |
0.46 |
1.99 |
|
|
|
|
|
|
|
Return on Investment (ROI) ((PAT / Networth) * 100) |
% |
0.87 |
1.06 |
4.24 |
SOLVENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Ratio (Current
Assets / Current Liabilities) |
0.86 |
1.05 |
1.01 |
|
|
|
|
|
|
Quick Ratio ((Current Assets – Inventories) / Current
Liabilities) |
0.55 |
0.80 |
0.75 |
|
|
|
|
|
|
G-Score Ratio Financial (Networth / Total Assets) |
0.47 |
0.44 |
0.47 |
|
|
|
|
|
|
G-Score Ratio Debt (Debts / Equity Capital) |
3.71 |
4.26 |
3.68 |
|
|
|
|
|
|
G-Score Ratio Liquidity (Total Current Assets / Total Current Liabilities) |
0.86 |
1.05 |
1.01 |
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 |
382.396 |
382.396 |
382.396 |
|
Reserves & Surplus |
938.310 |
952.440 |
964.146 |
|
Money received against share
warrants |
0.000 |
0.000 |
0.000 |
|
Share Application money
pending allotment |
0.000 |
0.000 |
0.000 |
|
Net
worth |
1320.706 |
1334.836 |
1346.542 |
|
|
|
|
|
|
Long-term borrowings |
2.110 |
0.826 |
0.000 |
|
Short term borrowings |
1394.396 |
1625.039 |
1417.253 |
|
Current maturities of
long-term debts |
9.869 |
1.286 |
0.826 |
|
Total
borrowings |
1406.375 |
1627.151 |
1418.079 |
|
Debt/Equity
ratio |
1.065 |
1.219 |
1.053 |
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 |
1993.693 |
1903.712 |
1652.175 |
|
|
|
(4.513) |
(13.213) |
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 |
1993.693 |
1903.712 |
1652.175 |
|
Profit/ (Loss) |
55.941 |
14.130 |
11.706 |
|
|
2.81
% |
0.74
% |
0.71
% |
ABRIDGED
BALANCE SHEET (CONSOLIDATED)
|
SOURCES OF FUNDS |
|
31.03.2017 |
31.03.2016 |
|
I.
EQUITY
AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
|
382.396 |
382.396 |
|
(b) Reserves and Surplus |
|
825.142 |
830.447 |
|
(c) Money
received against share warrants |
|
0.000 |
0.000 |
|
(d) Minority interest |
|
281.095 |
282.965 |
|
|
|
|
|
|
(2) Share Application money pending
allotment |
|
0.000 |
0.000 |
|
Total
Shareholders’ Funds (1) + (2) |
|
1207.538 |
1212.843 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
|
165.164 |
326.741 |
|
(b) Deferred tax liabilities (Net) |
|
0.000 |
0.000 |
|
(c) Other long-term
liabilities |
|
13.251 |
2.290 |
|
(d) long-term
provisions |
|
18.997 |
18.888 |
|
Total Non-current
Liabilities (3) |
|
197.412 |
347.919 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a) Short-term
borrowings |
|
1744.823 |
2013.100 |
|
(b) Trade
payables |
|
396.253 |
283.280 |
|
(c) Other
current liabilities |
|
253.006 |
165.641 |
|
(d) Short-term
provisions |
|
3.274 |
2.943 |
|
Total Current
Liabilities (4) |
|
2397.356 |
2464.964 |
|
|
|
|
|
|
TOTAL |
|
4083.401 |
4308.691 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
|
397.677 |
413.698 |
|
(ii)
Intangible Assets |
|
17.371 |
17.445 |
|
(iii) Tangible assets
capital work-in-progress |
|
97.757 |
84.330 |
|
(iv)
Intangible assets under development |
|
0.000 |
2.057 |
|
(b) Non-current Investments |
|
259.503 |
265.481 |
|
(c) Deferred tax assets (net) |
|
86.401 |
80.280 |
|
(d)
Long-term loans and advances |
|
584.822 |
577.484 |
|
(e) Other
Non-current assets |
|
0.000 |
0.000 |
|
Total Non-Current
Assets |
|
1443.531 |
1440.775 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a)
Current investments |
|
0.000 |
0.000 |
|
(b)
Inventories |
|
549.088 |
475.900 |
|
(c) Trade
receivables |
|
908.049 |
970.679 |
|
(d) Cash and
bank balances |
|
157.409 |
310.568 |
|
(e)
Short-term loans and advances |
|
973.614 |
1058.088 |
|
(f) Other
current assets |
|
51.710 |
52.681 |
|
Total Current
Assets |
|
2639.870 |
2867.916 |
|
|
|
|
|
|
TOTAL |
|
4083.401 |
4308.691 |
PROFIT
& LOSS ACCOUNT (CONSOLIDATED)
|
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
|
|
SALES |
|
|
|
|
|
Income |
|
2393.264 |
3169.287 |
|
|
Other Income |
|
113.219 |
126.689 |
|
|
TOTAL |
|
2506.483 |
3295.976 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials
Consumed |
|
1679.309 |
1993.926 |
|
|
Purchases of
Stock-in-Trade |
|
16.720 |
363.436 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
|
(38.130) |
(53.233) |
|
|
Employee benefit expense |
|
198.134 |
181.274 |
|
|
CSR expenditure |
|
1.787 |
0.500 |
|
|
Other expenses |
|
471.945 |
563.096 |
|
|
TOTAL |
|
2329.765 |
3048.999 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE INTEREST, TAX,
DEPRECIATION AND AMORTISATION |
|
176.718 |
246.977 |
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
|
96.210 |
175.935 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
|
80.508 |
71.042 |
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
|
65.179 |
67.712 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX |
|
15.329 |
3.330 |
|
|
|
|
|
|
|
Less |
TAX |
|
3.094 |
5.329 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX |
|
12.235 |
(1.999) |
|
|
|
|
|
|
|
|
Profit
(loss) of minority interest |
|
7.166 |
22.343 |
|
|
|
|
|
|
|
|
TOTAL
PROFIT (LOSS) FOR PERIOD |
|
19.402 |
20.344 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
|
3.20 |
(0.52) |
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 |
No |
|
8 |
Designation of contact person |
No |
|
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 LOANS:
(INR
In Million)
|
Particulars |
As
on 31.03.2017 |
As
on 31.03.2016 |
|
LONG TERM
BORROWING |
|
|
|
Rupee term loans from banks |
0.000 |
0.826 |
|
SHORT TERM
BORROWING |
|
|
|
Loans repayable on demand from others |
7.500 |
7.500 |
|
Intercorporate borrowings |
27.000 |
34.500 |
|
Total |
34.500 |
42.826 |
INDEX OF CHARGE:
|
SNO |
SRN |
CHARGE ID |
CHARGE HOLDER NAME |
DATE OF CREATION |
DATE OF MODIFICATION |
DATE OF SATISFACTION |
AMOUNT |
ADDRESS |
|
1 |
C57649006 |
10576715 |
EXPORT-IMPORT
BANK OF INDIA |
30/03/2015 |
12/05/2015 |
- |
600000000.0 |
CENTRE
ONE, FLOOR 21, WORLD TRADE CENTRE COMPLEXCUFFE PARADEMUMBAIMH400005IN |
|
2 |
C38734638 |
10539800 |
UNION
BANK OF INDIA |
30/12/2014 |
- |
- |
100000000.0 |
MUMBAI
SAMACHAR MARG BRANCH,66/80, MUMBAI SAMACHAR MARG, FORT,MUMBAIMH400023IN |
|
3 |
C32435059 |
10252020 |
UNION
BANK OF INDIA - LEAD BANK OF THE RECONSTITUTED UBI CONSORTIUM |
29/09/2010 |
04/10/2014 |
- |
1458500000.0 |
MUMBAI
SAMACHAR MARG BRANCH,66/80, MUMBAI SAMACHAR MARG, FORT,MUMBAIMH400023IN |
|
4 |
C33499609 |
10504045 |
UNION
BANK OF INDIA - LEAD BANK OF UBI CONSORTIUM |
12/11/2008 |
04/10/2014 |
- |
1458500000.0 |
MUMBAI
SAMACHAR MARG BRANCH,66/80, MUMBAI SAMACHAR MARG, FORT,MUMBAIMH400023IN |
|
5 |
B98838659 |
10284934 |
EXPORT-IMPORT
BANK OF INDIA |
28/04/2011 |
- |
18/03/2014 |
500000000.0 |
CENTRE
ONE, FLOOR 21, WORLD TRADE CENTRE COMPLEXCUFFE PARADEMUMBAIMH400005IN |
|
6 |
B95104576 |
10234475 |
ING
VYSYA BANK LIMITED |
30/06/2010 |
- |
29/01/2014 |
100000000.0 |
GROUND
FLOOR, KAKAD CHAMBERSUNIT 1 & 2, 132, DR. A.B. ROAD,WORLIMUMBAIMH400018IN |
|
7 |
B07602246 |
80050401 |
UNION
BANK OF INDIA |
07/02/2001 |
22/10/2008 |
05/03/2011 |
260000000.0 |
MUMBAI
SAMACHAR MARG BRANCH, FOREIGN EXCHANGE DEPT66/80, MUMBAI SAMACHAR MARG,
FORT,MUMBAIMH400023IN |
|
8 |
B07603871 |
90241026 |
UNION
BANK OF INDIA |
04/09/2003 |
22/10/2009 |
05/03/2011 |
1102000000.0 |
MUMBAI
SAMACHAR MARG BRANCH,66/80, MUMBAI SAMACHAR MARG, FORT,MUMBAIMH400023IN |
|
9 |
B07604358 |
10133705 |
UNION
BANK OF INDIA |
22/10/2008 |
- |
05/03/2011 |
20000000.0 |
MUMBAI SAMACHAR
MARG BRANCH, FOREIGN EXCHANGE DEPT66/80, MUMBAI SAMACHAR MARG,
FORT,MUMBAIMH400023IN |
|
10 |
B07604093 |
90242780 |
UNION
BANK OF INDIA |
22/09/2005 |
22/10/2009 |
05/03/2011 |
156700000.0 |
MUMBAI SAMACHAR
MARG BRANCH,66/80, MUMBAI SAMACHAR MARG, FORT,MUMBAIMH400023IN |
FIXED ASSETS:
Tangible assets
·
Land
·
Buildings
·
Plant and equipment
·
Furniture and fixtures
·
Vehicles
·
Office equipment
·
Computer equipments
Intangible assets
·
Computer software
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 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 67.38 |
|
|
1 |
INR 91.09 |
|
Euro |
1 |
INR 79.75 |
INFORMATION DETAILS
|
Information
Gathered by : |
KAM |
|
|
|
|
Analysis Done by
: |
VIV |
|
|
|
|
Report Prepared
by : |
KVT |
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.