|
|
|
MIRA INFORM REPORT
|
Report No. : |
508829 |
|
Report Date : |
11.05.2018 |
IDENTIFICATION DETAILS
|
Name : |
BARCO ELECTRONIC SYSTEMS PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
C/O Perfect Accounting and Shared Services Private Limited, E-20, 1st
and 2nd Floor, Hauz Khas, New Delhi – 110016 |
|
Tel. No.: |
91-11-43156000 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2017 |
|
|
|
|
Date of
Incorporation : |
15.07.1996 |
|
|
|
|
Com. Reg. No.: |
55-080352 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
INR 309.840 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U92111DL1996PTC080352 |
|
|
|
|
IEC No.: [Import-Export Code No.] |
0596034318 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
Not Available |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAACB5865F |
|
|
|
|
GSTN : [Goods & Service Tax
Registration No.] |
07AAACB5865F1ZQ |
|
|
|
|
Legal Form : |
Private Limited Liability Company. |
|
|
|
|
Line of Business
: |
Manufacturer, Trader and Exporter of projectors and other visual display system and also Providing Software and IT Service. (Registered activity) |
|
|
|
|
No. of Employees
: |
1000 (500 : Permanent ; 500 : Contractory) (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 |
|
Maximum Credit Limit : |
USD 13000000 |
|
|
|
|
Status : |
Good |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is a subsidiary of “Barco N.V.” based in Belgium and it was incorporated in the year 1996. It is engaged in trading and manufacturing of projectors and other visual display systems. As per financials of March 2017, the company has registered marginal growth in its revenue and has reported fair profit margin of 4.30%. Rating take into consideration the company’s established track record of business operations marked by healthy financial risk profile along with debt free balance sheet and good liquidity position. Rating also takes into account the strong financial and managerial support received from its holding entity and well experienced management team. Further, the company has reported earnings per share of INR 60.64 against its face value of INR 100. Payments seems to be regular. In view of aforesaid, the company can be considered good for business dealings at usual trade terms and conditions. |
NOTES :
Any query related to this report can be made
on e-mail : infodept@mirainform.com
while quoting report number, name and date.
ECGC Country Risk Classification List
|
Country Name |
Previous Rating (30.09.2017) |
Current Rating (31.12.2017) |
|
India |
A1 |
A1 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low Risk |
A2 |
|
Moderately Low Risk |
B1 |
|
Moderate Risk |
B2 |
|
Moderately High Risk |
C1 |
|
High Risk |
C2 |
|
Very High Risk |
D |
EXTERNAL AGENCY RATING
|
Rating Agency Name |
Not Available |
|
Rating |
Not Available |
|
Rating Explanation |
Not Available |
|
Date |
Not Available |
RBI DEFAULTERS’ LIST STATUS
Subject’s name is not enlisted as a defaulter
in the publicly available RBI Defaulters’ list.
EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS
Subject’s name is not enlisted as a defaulter
in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of
31-03-2018.
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 11.05.2018
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 PARTED BY
|
Name : |
Mr. Amit Kumar |
|
Designation : |
Project Head |
|
Contact No.: |
91-9971888155 |
LOCATIONS
|
Registered Office : |
C/O Perfect Accounting and Shared Services Private Limited, E-20, 1st
and 2nd Floor, Hauz Khas, New Delhi – 110016, India |
|
Tel. No.: |
91-11-43156000 |
|
Mobile No.: |
91-9971888155 (Mr. Amit) |
|
Fax No.: |
91-11-41649080 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Head Office: |
A-38, B and C, Sector 64, Gautam Budh Nagar, Noida-201301, Uttar
Pradesh, India |
|
Tel. No.: |
|
|
|
|
|
Regional Office 1: |
101, Centre Point, J.B Nagar, Andheri Kurla Road, Andheri (East), Mumbai – 400059, India |
|
Tel. No.: |
|
|
Fax No.: |
91-22-42038001 |
|
|
|
|
Regional Office 2: |
105, 1st Floor, 18, Sufia Elite, Cunningham Road, Bangalore – 560052, Karnataka, India |
|
Tel. No.: |
DIRECTORS
As on 31.03.2017
|
Name : |
Mr. Johan Albert Anna Heyman |
|
Designation : |
Additional Director |
|
Address : |
Sportstraat 6, 9960 Assenede, Belgium, NA, Belgium |
|
Date of Appointment : |
11.05.2015 |
|
DIN No.: |
07177908 |
|
|
|
|
Name : |
Mr. Rajiv Bhalla |
|
Designation : |
Managing Director |
|
Address : |
80, Poorvi Marg, 2nd Floor, Vasant, Vihar, Delhi -110057, India |
|
Date of Birth/ Age : |
23.07.1968 |
|
Qualification : |
MBA |
|
Date of Appointment : |
29.06.2016 |
|
PAN No.: |
AABPB0785A |
|
DIN No.: |
07528282 |
|
|
|
|
Name : |
Ms. Ann Rita Desender |
|
Designation : |
Director |
|
Address : |
Belgiëlaan 35, B-9051 Gent, Na Na Be |
|
Date of Appointment : |
11.11.2016 |
|
DIN No.: |
07642415 |
|
|
|
|
Name : |
Olivier Dominique Claude Croly Labourdette |
|
Designation : |
Additional Director |
|
Address : |
6 Rue du Clos Anet, 92310 Sèvres, France |
|
Date of Appointment : |
29.03.2018 |
|
DIN No.: |
08076502 |
KEY EXECUTIVES
|
Name : |
Mr. Sanjay Goel |
|
Designation : |
Secretary |
|
Address : |
J-23, Gangaram Vatika, Tilak Nagar, New Delhi-110018,
India |
|
Date of Birth/Age : |
23.03.1963 |
|
Qualification : |
CS |
|
Date of Appointment : |
18.03.2004 |
|
PAN No.: |
AAEPG3004C |
|
|
|
|
Name : |
Mr. Amit Kumar |
|
Designation : |
Project Head |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 31.03.2017
|
Names of Shareholders |
|
No. of Shares |
|
Barco NV, Belgium |
|
3098402 |
|
Barco Integrated Solutions NV, Belgium (As A Nominee of Barco N.V.
Belgium) |
|
1 |
|
|
|
|
|
Total |
|
3098403 |
Equity Share Break up (Percentage of Total Equity)
As on 29.09.2017
|
Category |
Percentage |
|
Promoter - Bodies
corporate |
100.00 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer, Trader and Exporter of projectors and other visual display system and also Providing Software and IT Service. (Registered activity) |
||||||||||
|
|
|
||||||||||
|
Products : |
|
||||||||||
|
|
|
||||||||||
|
Brand Names : |
Not Divulged |
||||||||||
|
|
|
||||||||||
|
Agencies Held : |
Not Divulged |
||||||||||
|
|
|
||||||||||
|
Exports : |
|
||||||||||
|
Products : |
Finished Goods |
||||||||||
|
Countries : |
|
||||||||||
|
|
|
||||||||||
|
Imports : |
|
||||||||||
|
Products : |
Raw Material |
||||||||||
|
Countries : |
|
||||||||||
|
|
|
||||||||||
|
Terms : |
|
||||||||||
|
Selling : |
L/C, RTGS |
||||||||||
|
|
|
||||||||||
|
Purchasing : |
L/C, RTGS |
PRODUCTION STATUS NOT AVAILABLE
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Customers : |
End users, OEMs
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
No. of Employees : |
1000 (500 Permanent ; 500 : Contractory) (Approximately) |
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Bankers : |
|
|
Auditors : |
|
|
Name : |
S.R.
Batliboi and Company LLP Chartered Accountants |
|
Address : |
Golf View Corporate Tower B, Sector – 4 2, Sector Road, Gurgaon -
122202, Haryana, India |
|
PAN N Income-tax PAN of auditor or auditor's firm : |
AALFS0506L |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Holding Company: |
Barco N.V., Belgium |
|
|
|
|
Subsidiary Company: |
Barco
B.V Netherand, Netherlands Antilles |
|
|
|
|
Fellow Subsidiary Company: |
|
CAPITAL STRUCTURE
As on 31.03.2017
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
3500000 |
Equity Shares |
INR 100/- each |
INR 350.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
3098403 |
Equity Shares |
INR 100/- each |
INR 309.840
Million |
|
|
|
|
|
FINANCIAL DATA
[all figures are
in Rupees 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 |
309.840 |
309.840 |
309.840 |
|
(b) Reserves and Surplus |
4250.285 |
4062.408 |
3719.917 |
|
(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) |
4560.125 |
4372.248 |
4029.757 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
0.000 |
0.000 |
0.000 |
|
(b) Deferred tax liabilities (Net) |
0.000 |
0.000 |
0.000 |
|
(c) Other long-term
liabilities |
26.199 |
23.748 |
15.308 |
|
(d) long-term
provisions |
36.294 |
46.726 |
28.367 |
|
Total Non-current
Liabilities (3) |
62.493 |
70.474 |
43.675 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a) Short-term
borrowings |
0.000 |
0.000 |
0.000 |
|
(b) Trade
payables |
440.580 |
642.938 |
354.100 |
|
(c) Other current
liabilities |
37.628 |
48.528 |
33.920 |
|
(d) Short-term
provisions |
60.700 |
151.821 |
110.857 |
|
Total Current
Liabilities (4) |
538.908 |
843.287 |
498.877 |
|
|
|
|
|
|
TOTAL |
5161.526 |
5286.009 |
4572.309 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
209.509 |
216.624 |
238.838 |
|
(ii)
Intangible Assets |
3.219 |
4.284 |
8.328 |
|
(iii) Tangible assets
capital work-in-progress |
0.000 |
12.727 |
10.308 |
|
(iv)
Intangible assets under development |
0.000 |
0.000 |
0.000 |
|
(b) Non-current Investments |
1281.123 |
1281.123 |
1281.123 |
|
(c) Deferred tax assets (net) |
149.641 |
134.194 |
139.844 |
|
(d)
Long-term loans and advances |
34.116 |
28.895 |
27.773 |
|
(e) Other
Non-current assets |
681.852 |
39.602 |
16.513 |
|
Total Non-Current
Assets |
2359.460 |
1717.449 |
1722.727 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a)
Current investments |
0.000 |
0.000 |
0.000 |
|
(b)
Inventories |
1269.272 |
1293.243 |
1367.239 |
|
(c) Trade
receivables |
615.012 |
868.552 |
821.141 |
|
(d) Cash and
bank balances |
704.361 |
1134.746 |
481.791 |
|
(e)
Short-term loans and advances |
81.429 |
171.367 |
155.865 |
|
(f) Other
current assets |
131.992 |
100.652 |
23.546 |
|
Total
Current Assets |
2802.066 |
3568.560 |
2849.582 |
|
|
|
|
|
|
TOTAL |
5161.526 |
5286.009 |
4572.309 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
|
SALES |
|
|
|
|
|
Total
Revenue from operations |
4372.387 |
4300.972 |
4717.554 |
|
|
Other Income |
134.959 |
222.424 |
22.303 |
|
|
TOTAL |
4507.346 |
4523.396 |
4739.857 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials
Consumed |
2805.361 |
2702.568 |
3156.933 |
|
|
Purchases of
Stock-in-Trade |
127.299 |
89.818 |
51.343 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
(140.472) |
(10.137) |
(39.747) |
|
|
Employee benefit expense |
795.005 |
740.669 |
657.817 |
|
|
CSR expenditure |
7.000 |
5.000 |
2.500 |
|
|
Other expenses |
505.155 |
387.621 |
494.861 |
|
|
Prior period items before tax |
0.000 |
(33.709) |
0.000 |
|
|
TOTAL |
4099.348 |
3881.830 |
4323.707 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE INTEREST, TAX,
DEPRECIATION AND AMORTISATION |
407.998 |
641.566 |
416.150 |
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
6.131 |
7.311 |
6.813 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
401.867 |
634.255 |
409.337 |
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
95.599 |
105.916 |
130.779 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX |
306.268 |
528.339 |
278.558 |
|
|
|
|
|
|
|
Less |
TAX |
118.391 |
185.848 |
94.034 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX |
187.877 |
342.491 |
184.524 |
|
|
|
|
|
|
|
|
EARNINGS IN FOREIGN
CURRENCY |
|
|
|
|
|
F.O.B. Value of Exports |
3723.896 |
3866.931 |
4198.912 |
|
|
TOTAL EARNINGS |
3723.896 |
3866.931 |
4198.912 |
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
Raw Materials |
2351.405 |
2306.000 |
2830.085 |
|
|
Capital Goods |
51.292 |
36.238 |
30.591 |
|
|
TOTAL IMPORTS |
2402.697 |
2342.238 |
2860.676 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
60.64 |
110.54 |
59.56 |
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 |
375.494 |
905.634 |
70.317 |
|
Net cash flows from (used in) operating activities |
238.078 |
744.424 |
(77.167) |
KEY
RATIOS
EFFICIENCY RATIOS
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Average Collection Days [Sundry Debtors / Income * 365] |
|
51.34 |
73.71 |
63.53 |
|
|
|
|
|
|
|
Account Receivables Turnover [Income / Sunday Debtors] |
|
7.11 |
4.95 |
5.75 |
|
|
|
|
|
|
|
Average Payment Days [Sundry Creditors / Purchases
* 365] |
|
54.83 |
84.04 |
40.29 |
|
|
|
|
|
|
|
Inventory Turnover [Operating Income /
Inventories] |
|
0.32 |
0.50 |
0.30 |
|
|
|
|
|
|
|
Asset Turnover [Operating Income / Net Fixed
Assets] |
|
1.92 |
2.75 |
1.62 |
LEVERAGE RATIOS
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Debt Ratio [(Borrowing + Current Liabilities) / Total Assets] |
|
0.10 |
0.16 |
0.11 |
|
|
|
|
|
|
|
Debt Equity Ratio (Borrowings / NetWorth) |
|
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
Current Liabilities to Networth (Current
Liabilities / NetWorth) |
|
0.12 |
0.19 |
0.12 |
|
|
|
|
|
|
|
Fixed Assets to NetWorth (Net Fixed Assets /
NetWorth) |
|
0.05 |
0.05 |
0.06 |
|
|
|
|
|
|
|
Interest Coverage Ratio [PBIT / Financial
Charges] |
|
66.55 |
87.75 |
61.08 |
PROFITABILITY RATIOS
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Net Profit Margin [(PAT / Sales) * 100] |
(%) |
4.30 |
7.96 |
3.91 |
|
|
|
|
|
|
|
Return on Total Assets [(PAT / Total Assets)
* 100] |
(%) |
3.64 |
6.48 |
4.04 |
|
|
|
|
|
|
|
Return on Investment (ROI) [(PAT / NetWorth)
* 100] |
(%) |
4.12 |
7.83 |
4.58 |
SOLVENCY RATIO
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Ratio [Current Assets / Current Liabilities] |
|
5.20 |
4.23 |
5.71 |
|
|
|
|
|
|
|
Quick Ratio [(Current Assets - Inventories)
/ Current Liabilities] |
|
2.84 |
2.70 |
2.97 |
|
|
|
|
|
|
|
G-Score Ratio Financial [NetWorth / Total
Assets] |
|
0.88 |
0.83 |
0.88 |
|
|
|
|
|
|
|
G-Score Ratio Debt [Debts / Equity Capital] |
|
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
G-Score Ratio Liquidity [Total Current Assets
/ Total Current Liabilities] |
|
5.20 |
4.23 |
5.71 |
Total Liability =
Short-term Debt + Long-term Debt + Current Maturities of Long-term debts
FINANCIAL ANALYSIS
[all figures are
in 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 |
309.840 |
309.840 |
309.840 |
|
Reserves & Surplus |
3719.917 |
4062.408 |
4250.285 |
|
Net
worth |
4029.757 |
4372.248 |
4560.125 |
|
|
|
|
|
|
Long-term borrowings |
0.000 |
0.000 |
0.000 |
|
Short term borrowings |
0.000 |
0.000 |
0.000 |
|
Total
borrowings |
0.000 |
0.000 |
0.000 |
|
Debt/Equity
ratio |
0.000 |
0.000 |
0.000 |
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 |
4717.554 |
4300.972 |
4372.387 |
|
|
|
(8.830) |
1.660 |
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 |
4717.554 |
4300.972 |
4372.387 |
|
Profit/ (Loss) |
184.524 |
342.491 |
187.877 |
|
|
3.91
% |
7.96
% |
4.30
% |
ABRIDGED
BALANCE SHEET – (CONSOLIDATED)
|
SOURCES OF FUNDS |
|
31.03.2017 |
31.03.2016 |
|
I.
EQUITY
AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
|
309.840 |
309.840 |
|
(b) Reserves and Surplus |
|
4974.164 |
4946.031 |
|
(c) Money
received against share warrants |
|
0.000 |
0.000 |
|
(d) Minority interest |
|
546.748 |
597.750 |
|
|
|
|
|
|
(2) Share Application money pending
allotment |
|
0.000 |
0.000 |
|
Total
Shareholders’ Funds (1) + (2) |
|
5284.004 |
5255.871 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
|
0.000 |
0.000 |
|
(b) Deferred tax liabilities (Net) |
|
0.000 |
0.000 |
|
(c) Other long-term
liabilities |
|
26.199 |
23.748 |
|
(d) long-term
provisions |
|
36.293 |
46.726 |
|
Total Non-current
Liabilities (3) |
|
62.492 |
70.474 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a) Short-term
borrowings |
|
0.000 |
0.000 |
|
(b) Trade
payables |
|
1148.891 |
1311.612 |
|
(c) Other
current liabilities |
|
75.615 |
87.348 |
|
(d) Short-term
provisions |
|
115.353 |
212.338 |
|
Total Current
Liabilities (4) |
|
1339.859 |
1611.298 |
|
|
|
|
|
|
TOTAL |
|
7233.103 |
7535.393 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
|
310.037 |
276.178 |
|
(ii)
Intangible Assets |
|
4.083 |
5.588 |
|
(iii) Tangible assets
capital work-in-progress |
|
5.912 |
56.249 |
|
(iv)
Intangible assets under development |
|
205.951 |
309.585 |
|
(b) Non-current Investments |
|
0.000 |
0.000 |
|
(c) Deferred tax assets (net) |
|
220.030 |
210.090 |
|
(d)
Long-term loans and advances |
|
34.116 |
28.894 |
|
(e) Other
Non-current assets |
|
681.852 |
39.602 |
|
Total Non-Current
Assets |
|
1461.981 |
926.186 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a)
Current investments |
|
0.000 |
0.000 |
|
(b) Inventories |
|
1834.817 |
2136.153 |
|
(c) Trade
receivables |
|
1326.134 |
1668.214 |
|
(d) Cash and
bank balances |
|
711.868 |
1193.498 |
|
(e)
Short-term loans and advances |
|
1659.407 |
1398.509 |
|
(f) Other
current assets |
|
238.896 |
212.833 |
|
Total
Current Assets |
|
5771.122 |
6609.207 |
|
|
|
|
|
|
TOTAL |
|
7233.103 |
7535.393 |
PROFIT
& LOSS ACCOUNT– (CONSOLIDATED)
|
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
|
|
SALES |
|
|
|
|
|
Total
Revenue from operations |
|
8581.351 |
8769.964 |
|
|
Other Income |
|
136.467 |
231.996 |
|
|
TOTAL |
|
8717.818 |
9001.960 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials
Consumed |
|
5883.754 |
6040.565 |
|
|
Purchases of
Stock-in-Trade |
|
127.299 |
89.818 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
|
(22.592) |
(136.992) |
|
|
Employee benefit expense |
|
1240.877 |
1262.593 |
|
|
CSR expenditure |
|
7.000 |
9.687 |
|
|
Other expenses |
|
876.283 |
1277.630 |
|
|
Prior period items before tax |
|
0.000 |
(33.709) |
|
|
TOTAL |
|
8112.621 |
8509.592 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE INTEREST, TAX,
DEPRECIATION AND AMORTISATION |
|
605.197 |
492.368 |
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
|
8.114 |
10.099 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
|
597.083 |
482.269 |
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
|
125.321 |
127.013 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX |
|
471.762 |
355.256 |
|
|
|
|
|
|
|
Less |
TAX |
|
194.719 |
291.163 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX |
|
277.043 |
64.093 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per Share
(INR) |
|
89.415 |
20.686 |
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 |
Yes |
|
12 |
Voter Id Card No. of Proprietor / Partners |
No |
|
13 |
Type of business |
Yes |
|
14 |
Line of Business |
Yes |
|
15 |
Export/import details (if applicable) |
Yes |
|
16 |
No. of employees |
Yes |
|
17 |
Details of sister concerns |
Yes |
|
18 |
Major suppliers |
No |
|
19 |
Major customers |
No |
|
20 |
Banking Details |
Yes |
|
21 |
Banking facility details |
No |
|
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 |
Yes |
|
35 |
Negative Reporting by Auditors in the
Annual Report |
No |
INDEX
OF CHARGES: NO CHARGES EXIST FOR THE COMPANY
CONTINGENT
LIABILITIES:
(INR in million)
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
|
Claims against company not acknowledged as debt |
82.726 |
88.591 |
FIXED ASSETS
·
Plant and Equipment
·
Furniture and Fixtures
·
Vehicles
·
Office Equipment
·
Computer equipments
·
Leasehold Improvements
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 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 91.39 |
|
Euro |
1 |
INR 79.89 |
INFORMATION DETAILS
|
Analysis Done by
: |
VIV |
|
|
|
|
Report Prepared
by : |
KJL |
SCORE FACTORS
|
DEMERIT POINTS |
|
|
|
--BANK CHARGES |
YES/NO |
YES |
|
--LITIGATION |
YES/NO |
NO |
|
--OTHER ADVERSE INFORMATION |
YES/NO |
NO |
|
MERIT POINTS |
|
|
|
--SOLE DISTRIBUTORSHIP |
YES/NO |
NO |
|
--EXPORT ACTIVITIES |
YES/NO |
YES |
|
--AFFILIATION |
YES/NO |
YES |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
RATING EXPLANATIONS
|
Credit Rating |
Explanation |
Rating Comments |
|
A++ |
Minimum Risk |
Business dealings permissible with minimum
risk of default |
|
A+ |
Low Risk |
Business dealings permissible with low
risk of default |
|
A |
Acceptable Risk |
Business dealings permissible with
moderate risk of default |
|
B |
Medium Risk |
Business dealings permissible on a regular
monitoring basis |
|
C |
Medium High Risk |
Business dealings permissible preferably
on secured basis |
|
D |
High Risk |
Business dealing not recommended or on
secured terms only |
|
NB |
New Business |
No recommendation can be done due to
business in infancy stage |
|
NT |
No Trace |
No recommendation can be done as the
business is not traceable |
NB is stated where there is insufficient information to facilitate rating. However, it is not to be considered as unfavourable.
This score serves as a reference to assess
SC’s credit risk and to set the amount of credit to be extended. It is
calculated from a composite of weighted scores obtained from each of the major
sections of this report. The assessed factors are as follows:
·
Financial
condition covering various ratios
·
Company
background and operations size
·
Promoters
/ Management background
·
Payment
record
·
Litigation
against the subject
·
Industry
scenario / competitor analysis
·
Supplier
/ Customer / Banker review (wherever available)
This report is issued at
your request without any risk and responsibility on the part of MIRA INFORM
PRIVATE LIMITED (MIPL) or its officials.