|
|
|
|
Report No. : |
509151 |
|
Report Date : |
16.05.2018 |
IDENTIFICATION DETAILS
|
Name : |
MONO STEEL (INDIA) LIMITED |
|
|
|
|
Registered
Office : |
105, 1st Floor, Batliboy House, 59/61, Nagdevi Cross Road, Off
Abdul Rehman Street, Mumbai – 400003, Maharashtra |
|
Tel. No.: |
91-22-23453648 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2017 |
|
|
|
|
Date of
Incorporation : |
16.03.1992 |
|
|
|
|
Com. Reg. No.: |
11-065934 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
INR 130.000 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U27106MH1992PLC065934 |
|
|
|
|
IEC No.: [Import-Export
Code No.] |
2404006592 |
|
|
|
|
GSTN : [Goods & Service Tax
Registration No.] |
27AADCM3137C1ZV |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
Not Available |
|
|
|
|
PAN No.: [Permanent Account No.] |
AADCM3137C |
|
|
|
|
Legal Form : |
A Closely Held Public Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacturer and Supplier of Sponge Iron, Billets, TMT
Bars and finished Steel etc., exporter of finished goods and importer of raw
material. [Registered
activity and also confirmed by management] |
|
|
|
|
No. of Employees
: |
250 (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 |
Acceptable Risk |
Business dealings permissible with
moderate risk of default |
|
Status : |
Good |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject was incorporated in the year 1992 and it is engaged as manufacturer and supplier of sponge iron, billets, TMT bars, and finished steels as well as exporter of finished goods and importer of raw material. For the financial year 2017, the company has achieved decent growth of 10.93% in its revenue as compared to its previous year along with fair profit margin during the year. Rating takes into consideration, the satisfactory financial risk profile marked by adequate net worth base and comfortable debt protection metrics. Rating continue to derive strength from its established track record of its business operation backed by its well experienced promoters and management team in steel industry. However, these ratings strengths are partially offset by large working capital requirement due to fragmented and highly competitive steel industry. These factors result to inability of subject to scale up its operations without facing profitability pressures. Payments seems to be usually correct. In view of aforesaid, the company can be considered for business dealings at usual trade terms and conditions. |
NOTES :
Any query related to this report can be made
on e-mail : infodept@mirainform.com
while quoting report number, name and date.
ECGC Country Risk Classification List
|
Country Name |
Previous Rating (30.09.2017) |
Current Rating (31.12.2017) |
|
India |
A1 |
A1 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low Risk |
A2 |
|
Moderately Low Risk |
B1 |
|
Moderate Risk |
B2 |
|
Moderately High Risk |
C1 |
|
High Risk |
C2 |
|
Very High Risk |
D |
EXTERNAL AGENCY RATING
|
Rating Agency Name |
CARE |
|
Rating |
Long term rating: BBB |
|
Rating Explanation |
Moderate degree of safety and moderate
credit risk. |
|
Date |
28.11.2018 |
|
Rating Agency Name |
CARE |
|
Rating |
Short term rating: A3 |
|
Rating Explanation |
Moderate degree of safety and higher credit
risk. |
|
Date |
28.11.2018 |
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 16.05.2018
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. Ketan |
|
Designation : |
Accounts Manager |
|
Contact No.: |
91-9879576771 |
|
Date : |
15.05.2018 |
LOCATIONS
|
Registered Office : |
105, 1st Floor, Batliboy House, 59/61, Nagdevi Cross Road,
Off Abdul Rehman Street, Mumbai – 400003, Maharashtra, India |
|
Tel. No.: |
91-22-23453648 |
|
Mobile No.: |
91-9879576771 (Mr. Ketan Dhruv) |
|
Fax No.: |
Not Available |
|
E-Mail : |
|
|
Website : |
|
|
Location : |
Owned |
|
Locality : |
Commercial |
|
|
|
|
Factory : |
Survey No 374, 397/1, 397/2, 398 and 396/1, Paiki-2, Dhamadaka,
Taluka, Anjar, District Kutch - 370200, Gujarat, India |
|
Tel. No.: |
91-2837-285911 / 3004502 |
|
Fax No.: |
91-2837-285910 |
|
E-Mail : |
|
|
|
|
|
Admin Office : |
202, Prithvi Complex, Kalanala, Bhavnagar - 364001, Gujarat, India |
|
Tel. No.: |
91-278-2515677/3004502 |
|
Fax No.: |
91-278-3004500 |
|
E-Mail : |
|
|
|
|
|
Sales Office : |
202 – 2nd Floor, Ashopalav Arcade, Sector – 9A, Plot o. 4,
Tagore Road, Gandhidham, Gujarat, India |
DIRECTORS
AS ON 31.03.2018
|
Name : |
Mr. Jaysukhlal Mavjibhai Shah |
||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||
|
Address : |
Krishna Nagar, Geeta Chawk, Bhavnagar – 364001, Gujarat, India |
||||||||||||||||||||
|
Date of Birth/Age : |
07.10.1948 |
||||||||||||||||||||
|
Qualification : |
HSC |
||||||||||||||||||||
|
Date of Appointment : |
21.01.2005 |
||||||||||||||||||||
|
PAN No.: |
AAGPS6625K |
||||||||||||||||||||
|
DIN No.: |
00319874 |
||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||
|
|
|
||||||||||||||||||||
|
Name : |
Mr. Hitesh Chimanlal Shah |
||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||
|
Address : |
Krishna Nagar, Geeta Chawk, Bhavnagar-364001, Gujarat, India |
||||||||||||||||||||
|
Date of Appointment : |
28.09.2017 |
||||||||||||||||||||
|
DIN No.: |
00320531 |
||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||
|
|
|
||||||||||||||||||||
|
Name : |
Mr. Bhupatrai Mavjibhai Shah |
||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||
|
Address : |
Krishna Nagar, Geeta Chawk, Bhavnagar – 364 001, Gujarat, India |
||||||||||||||||||||
|
Date of Birth/Age : |
17.06.1954 |
||||||||||||||||||||
|
Qualification : |
BSC |
||||||||||||||||||||
|
Date of Appointment : |
05.10.2010 |
||||||||||||||||||||
|
PAN No : |
AAGPS6624J |
||||||||||||||||||||
|
DIN No.: |
00320612 |
||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||
|
|
|
||||||||||||||||||||
|
Name : |
Ms. Sangeeta Dharmendra Shah |
||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||
|
Address : |
947, Geeta Chowk, Near Dawn Building, Krishna Nagar, Bhavnagar -
364001, Gujarat, India |
||||||||||||||||||||
|
Date of Appointment : |
17.07.2015 |
||||||||||||||||||||
|
DIN No.: |
07290572 |
||||||||||||||||||||
|
|
|
||||||||||||||||||||
|
Name : |
Mr. Pareshkumar Vora Dhirajlal |
||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||
|
Address : |
663/B-3, Arihant Flat, Deri Road, Krishna Nagar, Bhavnagar-364001,
Gujarat, India |
||||||||||||||||||||
|
Date of Appointment : |
08.04.2016 |
||||||||||||||||||||
|
DIN No.: |
07442564 |
||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||
|
|
|
||||||||||||||||||||
|
Name : |
Mr. Jayant Shah Popatlal |
||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||
|
Address : |
Block No. 104, Parashwa Palace, Near Trupati Flat, Kalubha Road
Bhavnagar, Bhavnagar-364001, Gujarat, India |
||||||||||||||||||||
|
Date of Appointment : |
08.04.2016 |
||||||||||||||||||||
|
DIN No.: |
07442572 |
||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||
KEY EXECUTIVES
|
Name : |
Mr. Ketan |
|
Designation : |
Accounts Manager |
MAJOR SHAREHOLDERS
AS ON 31.03.2017
|
Name of
Shareholders |
No of
Shares |
|
AM Ispat Limited, India |
1100000 |
|
Bhadresh J. Shah |
600000 |
|
Bhavesh Shah |
400000 |
|
Bhupatrai Shah |
800000 |
|
Charulata Shah |
500000 |
|
Chhaya Shah |
344500 |
|
Chimanlal Shah |
500000 |
|
Dalkan Ship Breaking Limited |
1400000 |
|
Dharmendra V. Shah |
600000 |
|
Dipti Shah |
40000 |
|
Gaurang Shah |
340000 |
|
Gaurav Shah |
500000 |
|
Gunvantiben J. Shah |
750000 |
|
Hemali Shah |
311500 |
|
Hiren V. Shah |
500000 |
|
Hitesh Shah |
500000 |
|
Jaysukhlal Shah |
550000 |
|
Manjulaben C. Shah |
400000 |
|
Nehal B. Shah |
250000 |
|
Paras Ship Breaking Limited, India |
670000 |
|
Parul H. Shah |
500000 |
|
Pushpaben Shah |
506000 |
|
Sangita Shah |
290000 |
|
Tejas Shah |
48000 |
|
Vinaychand M. Shah |
600000 |
|
Total |
13000000 |
Equity Share Break up (Percentage of Total Equity)
AS ON 28.09.2017
|
Category |
Percentage |
|
Promoters- Individual/Hindu Undivided Family- Indian |
45.68 |
|
Public/Other than promoters- Individual/Hindu Undivided Family- Indian |
29.94 |
|
Public/Other than promoters - Body corporate |
24.38 |
|
Total |
100.00 |
%20LIMITED%20-%20509151%2016-May-2018_files/image020.gif)
BUSINESS DETAILS
|
Line of Business
: |
Manufacturer and Supplier of Sponge Iron, Billets, TMT
Bars and finished Steel etc., exporter of finished goods and importer of raw
material. [Registered activity
and also confirmed by management] |
||||
|
|
|
||||
|
Products / Services
: |
|
||||
|
|
|
||||
|
Brand Names : |
Not Available |
||||
|
|
|
||||
|
Agencies Held : |
Not Available |
||||
|
|
|
||||
|
Exports : |
|
||||
|
Products : |
Finished Goods |
||||
|
Countries : |
|
||||
|
|
|
||||
|
Imports : |
|
||||
|
Products : |
Raw materials |
||||
|
Countries : |
|
||||
|
|
|
||||
|
Terms : |
|
||||
|
Selling : |
L/C, Advance Payment and Cheque |
||||
|
|
|
||||
|
Purchasing : |
L/C, Advance Payment and Cheque |
PRODUCTION STATUS – (NOT AVAILABLE)
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Customers : |
Wholesalers, Retailers, End Users
|
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
No. of Employees : |
250 (Approximately) |
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Bankers : |
|
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Facilities : |
(INR
In Million)
|
|
Auditors : |
|
|
Name : |
A J Mandera and Company Chartered Accountants |
|
Address : |
305, Turning Point, Near Sahkari Hat, Waghawadi Road, Bhavnagar –364001, Gujarat, India |
|
PAN N Income-tax PAN of auditor or auditor's firm : |
AAYFA2649F |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Other related
party: |
|
|
|
|
|
Enterprises which are owned, or have significant influence of
or are partners with Key management personnel and their relatives: |
|
CAPITAL STRUCTURE
AS ON 31.03.2017
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
13000000 |
Equity Shares |
INR 10/- each |
INR 130.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
13000000 |
Equity Shares |
INR 10/- each |
INR 130.000 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 |
130.000 |
130.000 |
130.000 |
|
(b) Reserves &
Surplus |
1373.464 |
1194.752 |
992.128 |
|
(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) |
1503.464 |
1324.752 |
1122.128 |
|
|
|
|
|
|
(3) Non-Current
Liabilities |
|
|
|
|
(a) long-term borrowings |
439.818 |
532.579 |
730.809 |
|
(b) Deferred tax
liabilities (Net) |
0.000 |
0.666 |
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) |
439.818 |
533.245 |
730.809 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
2433.234 |
2331.923 |
2204.523 |
|
(b) Trade payables |
521.308 |
278.562 |
143.561 |
|
(c) Other current
liabilities |
125.679 |
156.360 |
126.605 |
|
(d) Short-term provisions |
57.531 |
50.022 |
58.305 |
|
Total Current Liabilities
(4) |
3137.752 |
2816.867 |
2532.994 |
|
|
|
|
|
|
TOTAL |
5081.034 |
4674.864 |
4385.931 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
1292.893 |
1437.366 |
1234.911 |
|
(ii) Intangible Assets |
0.000 |
0.000 |
0.000 |
|
(iii) Capital
work-in-progress |
0.000 |
0.000 |
211.765 |
|
(iv) Intangible assets
under development |
0.000 |
0.000 |
0.000 |
|
(b) Non-current
Investments |
10.000 |
10.000 |
10.000 |
|
(c) Deferred tax assets
(net) |
9.906 |
0.000 |
0.000 |
|
(d) Long-term Loan and Advances |
64.895 |
64.886 |
4.422 |
|
(e) Other Non-current
assets |
0.000 |
0.000 |
0.000 |
|
Total Non-Current Assets |
1377.694 |
1512.252 |
1461.098 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
0.000 |
0.000 |
0.000 |
|
(b) Inventories |
1522.845 |
1429.532 |
820.350 |
|
(c) Trade receivables |
1009.967 |
840.649 |
1125.807 |
|
(d) Cash and cash
equivalents |
519.121 |
482.997 |
764.904 |
|
(e) Short-term loans and
advances |
651.407 |
409.434 |
213.772 |
|
(f) Other current assets |
0.000 |
0.000 |
0.000 |
|
Total Current Assets |
3703.340 |
3162.612 |
2924.833 |
|
|
|
|
|
|
TOTAL |
5081.034 |
4674.864 |
4385.931 |
PROFIT
& LOSS ACCOUNT (STANDALONE)
|
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
|
SALES |
|
|
|
|
|
Income |
8417.588 |
7588.021 |
6513.201 |
|
|
Other Income |
79.628 |
(64.935) |
53.062 |
|
|
TOTAL |
8497.216 |
7523.086 |
6566.263 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials
Consumed |
5424.297 |
4586.469 |
4658.463 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
(141.456) |
(285.422) |
(99.915) |
|
|
Employees benefits
expense |
28.442 |
36.475 |
11.910 |
|
|
CSR expenditure |
0.991 |
0.277 |
0.175 |
|
|
Other expenses |
2508.136 |
2590.960 |
1412.012 |
|
|
TOTAL |
7820.410 |
6928.759 |
5982.645 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND
AMORTISATION |
676.806 |
594.327 |
583.618 |
|
|
|
|
|
|
|
Less |
FINANCIAL EXPENSES |
244.585 |
171.356 |
130.464 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE
TAX, DEPRECIATION AND AMORTISATION |
432.221 |
422.971 |
453.154 |
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
197.391 |
163.745 |
175.664 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE TAX |
234.830 |
259.226 |
277.490 |
|
|
|
|
|
|
|
Less |
TAX |
46.927 |
50.666 |
58.163 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) AFTER TAX
|
187.903 |
208.560 |
219.327 |
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
Raw Materials |
33.281 |
53.452 |
38.481 |
|
|
TOTAL IMPORTS |
33.281 |
53.452 |
38.481 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
14.45 |
16.04 |
16.87 |
|
Particulars |
|
|
31.03.2018 |
|
Sales Turnover (Approximately) |
|
|
12000.000 |
Expected Sales (2018-2019): INR 15000.000 Million
The above information has been parted by Mr. Ketan
CURRENT MATURITIES
OF LONG TERM DEBT DETAILS
|
Particulars |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Maturities of Long term debt |
94.000 |
92.321 |
94.000 |
|
|
|
|
|
|
Cash generated from operations |
NA |
NA |
NA |
|
|
|
|
|
|
Net cash flows from (used in) operations |
160.481 |
91.672 |
689.780 |
|
|
|
|
|
|
Net cash flows from (used in) operating activities |
160.481 |
91.672 |
967.270 |
KEY
RATIOS
EFFICIENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Average Collection Days (Sundry
Debtors / Income * 365 Days) |
43.79 |
40.44 |
63.09 |
|
|
|
|
|
|
Account Receivables Turnover (Income / Sundry Debtors) |
8.33 |
9.03 |
5.79 |
|
|
|
|
|
|
Average Payment Days (Sundry Creditors / Purchases * 365 Days) |
35.08 |
22.17 |
11.25 |
|
|
|
|
|
|
Inventory Turnover (Operating Income / Inventories) |
0.44 |
0.42 |
0.71 |
|
|
|
|
|
|
Asset Turnover (Operating Income / Net Fixed Assets) |
0.52 |
0.41 |
0.40 |
LEVERAGE RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Debt Ratio ((Borrowing
+ Current Liabilities) / Total Assets) |
0.72 |
0.74 |
0.77 |
|
|
|
|
|
|
Debt Equity Ratio (Total Liability / Networth) |
1.97 |
2.23 |
2.70 |
|
|
|
|
|
|
Current Liabilities to Networth (Current Liabilities / Net Worth) |
2.09 |
2.13 |
2.26 |
|
|
|
|
|
|
Fixed Assets to Networth (Net Fixed Assets / Networth) |
0.86 |
1.09 |
1.29 |
|
|
|
|
|
|
Interest Coverage Ratio (PBIT / Financial Charges) |
2.77 |
3.47 |
4.47 |
PROFITABILITY RATIOS
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Net Profit Margin ((PAT / Sales) * 100) |
% |
2.23 |
2.75 |
3.37 |
|
|
|
|
|
|
|
Return on Total Assets ((PAT / Total Assets) * 100) |
% |
3.70 |
4.46 |
5.00 |
|
|
|
|
|
|
|
Return on Investment (ROI) ((PAT / Networth) * 100) |
% |
12.50 |
15.74 |
19.55 |
SOLVENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Ratio (Current
Assets / Current Liabilities) |
1.18 |
1.12 |
1.15 |
|
|
|
|
|
|
Quick Ratio ((Current Assets – Inventories) / Current
Liabilities) |
0.69 |
0.62 |
0.83 |
|
|
|
|
|
|
G-Score Ratio Financial (Networth / Total Assets) |
0.30 |
0.28 |
0.26 |
|
|
|
|
|
|
G-Score Ratio Debt (Debts / Equity Capital) |
22.82 |
22.74 |
23.30 |
|
|
|
|
|
|
G-Score Ratio Liquidity (Total Current Assets / Total Current Liabilities) |
1.18 |
1.12 |
1.15 |
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 |
130.000 |
130.000 |
130.000 |
|
Reserves & Surplus |
992.128 |
1194.752 |
1373.464 |
|
Share Application money pending allotment |
0.000 |
0.000 |
0.000 |
|
Net
worth |
1122.128 |
1324.752 |
1503.464 |
|
|
|
|
|
|
Long Term borrowings |
730.809 |
532.579 |
439.818 |
|
Short Term borrowings |
2204.523 |
2331.923 |
2433.234 |
|
Current Maturities of Long term debt |
94.000 |
92.321 |
94.000 |
|
Total
borrowings |
3029.332 |
2956.823 |
2967.052 |
|
Debt/Equity
ratio |
2.700 |
2.232 |
1.973 |
%20LIMITED%20-%20509151%2016-May-2018_files/image022.gif)
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
|
6513.201 |
7588.021 |
8417.588 |
|
|
|
16.502 |
10.933 |
%20LIMITED%20-%20509151%2016-May-2018_files/image024.gif)
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
|
6513.201 |
7588.021 |
8417.588 |
|
Profit |
219.327 |
208.560 |
187.903 |
|
|
3.37% |
2.75% |
2.23% |
%20LIMITED%20-%20509151%2016-May-2018_files/image026.gif)
ABRIDGED
BALANCE SHEET (CONSOLIDATED)
|
SOURCES OF FUNDS |
|
31.03.2017 |
31.03.2016 |
|
|
|
|
|
|
I.
EQUITY AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
|
130.000 |
130.000 |
|
(b) Reserves &
Surplus |
|
1373.527 |
1194.746 |
|
(c) Money received
against share warrants |
|
0.000 |
0.000 |
|
|
|
|
|
|
(2) Share Application money
pending allotment |
|
0.000 |
0.000 |
|
Total Shareholders’ Funds
(1) + (2) |
|
1503.527 |
1324.746 |
|
|
|
|
|
|
(3) Non-Current
Liabilities |
|
|
|
|
(a) long-term borrowings |
|
439.818 |
532.579 |
|
(b) Deferred tax
liabilities (Net) |
|
0.000 |
0.666 |
|
(c) Other long term
liabilities |
|
0.000 |
0.000 |
|
(d) long-term provisions |
|
0.000 |
0.000 |
|
Total Non-current
Liabilities (3) |
|
439.818 |
533.245 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
|
2433.234 |
2331.923 |
|
(b) Trade payables |
|
521.308 |
278.562 |
|
(c) Other current
liabilities |
|
125.679 |
156.360 |
|
(d) Short-term provisions |
|
57.554 |
50.020 |
|
Total Current Liabilities
(4) |
|
3137.775 |
2816.865 |
|
|
|
|
|
|
TOTAL |
|
5081.120 |
4674.856 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
|
1292.893 |
1437.366 |
|
(ii) Intangible Assets |
|
0.000 |
0.000 |
|
(iii) Capital
work-in-progress |
|
0.000 |
0.000 |
|
(iv) Intangible assets
under development |
|
0.000 |
0.000 |
|
(b) Non-current
Investments |
|
10.086 |
9.991 |
|
(c) Deferred tax assets
(net) |
|
9.906 |
0.000 |
|
(d) Long-term Loan and Advances |
|
64.895 |
64.886 |
|
(e) Other Non-current
assets |
|
0.000 |
0.000 |
|
Total Non-Current Assets |
|
1377.780 |
1512.243 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
|
0.000 |
0.000 |
|
(b) Inventories |
|
1522.845 |
1429.532 |
|
(c) Trade receivables |
|
1009.967 |
840.649 |
|
(d) Cash and cash
equivalents |
|
519.121 |
482.997 |
|
(e) Short-term loans and
advances |
|
651.407 |
409.435 |
|
(f) Other current assets |
|
0.000 |
0.000 |
|
Total Current Assets |
|
3703.340 |
3162.613 |
|
|
|
|
|
|
TOTAL |
|
5081.120 |
4674.856 |
PROFIT
& LOSS ACCOUNT (CONSOLIDATED)
|
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
|
|
SALES |
|
|
|
|
|
Income |
|
8417.588 |
7588.021 |
|
|
Other Income |
|
79.628 |
-64.935 |
|
|
TOTAL |
|
8497.216 |
7523.086 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials
Consumed |
|
5424.297 |
4586.469 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
|
(141.456) |
(285.423) |
|
|
Employees benefits
expense |
|
28.442 |
36.475 |
|
|
CSR expenditure |
|
0.991 |
0.277 |
|
|
Other expenses |
|
2508.136 |
2590.960 |
|
|
Exceptional items |
|
(0.094) |
0.009 |
|
|
TOTAL |
|
7820.316 |
6928.767 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND
AMORTISATION |
|
676.900 |
594.319 |
|
|
|
|
|
|
|
Less |
FINANCIAL EXPENSES |
|
244.585 |
171.356 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE
TAX, DEPRECIATION AND AMORTISATION |
|
432.315 |
422.963 |
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
|
197.391 |
163.745 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE TAX |
|
234.924 |
259.218 |
|
|
|
|
|
|
|
Less |
TAX |
|
46.950 |
50.665 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) AFTER TAX
|
|
187.974 |
208.553 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
|
14.46 |
16.04 |
LOCAL AGENCY FURTHER INFORMATION
|
Sr. No. |
Check list by
info agents |
Available in
Report (Yes/No) |
|
1 |
Year of establishment |
Yes |
|
2 |
Constitution of the entity -Incorporation
details |
Yes |
|
3 |
Locality of the entity |
Yes |
|
4 |
Premises details |
No |
|
5 |
Buyer visit details |
-- |
|
6 |
Contact numbers |
Yes |
|
7 |
Name of the person contacted |
Yes |
|
8 |
Designation of contact person |
Yes |
|
9 |
Promoter’s background |
Yes |
|
10 |
Date of Birth of Proprietor / Partners /
Directors |
Yes |
|
11 |
Pan Card No. of Proprietor / Partners |
No |
|
12 |
Voter Id Card No. of Proprietor / Partners |
No |
|
13 |
Type of business |
Yes |
|
14 |
Line of Business |
Yes |
|
15 |
Export/import details (if applicable) |
Yes |
|
16 |
No. of employees |
Yes |
|
17 |
Details of sister concerns |
Yes |
|
18 |
Major suppliers |
Yes |
|
19 |
Major customers |
Yes |
|
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% |
Yes |
|
28 |
Estimation for coming financial year |
Yes |
|
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 |
Yes |
|
35 |
Negative Reporting by Auditors in the
Annual Report |
No |
STATE OF COMPANY’S AFFAIRS:
Company is engaged in the business of manufacturing of Sponge Iron, Billets, TMT Bars and Finished Steel. Further, company is also having a Solar Power Plant and Captive Power Plant. During the year, revenue from operations from all the segments of the company increased to INR 8.418 Million as compared to 7.588 Million in previous year. However, profit for the year decreased to INR 187.903 Million as compared to a profit of INR 208.560 Million during the previous year. The directors shall strive harder to achieve better result in future.
CORPORATE INFORMATION
The Company is engaged in the business of manufacturing of Sponge and billets and finished steel and further having the Solar Power Plant and captive power plant. The manufacturing plant is situated at survey no 396/1, 2 Dhamadaka, Anjar Kutch (Gujarat). The registered office of the company is at 105, 1st floor, Batiliboy house 59/61, Nagdevi cross Road, off. Abdul Rehman Steet, Mumbai 400003.
UNSECURED LOANS:
(INR
In Million)
|
Particulars |
As
on 31.03.2017 |
As
on 31.03.2016 |
|
LONG TERM
BORROWING |
|
|
|
Loans and advances from directors |
51.766 |
34.083 |
|
Loans and advances from others |
218.075 |
227.800 |
|
Total |
269.841 |
261.883 |
INDEX OF CHARGE:
|
SNO |
SRN |
CHARGE ID |
CHARGE HOLDER NAME |
DATE OF CREATION |
DATE OF MODIFICATION |
DATE OF SATISFACTION |
AMOUNT |
ADDRESS |
|
1 |
G04394508 |
100028943 |
TATA
MOTORS FINANCE LIMITED |
28/03/2016 |
- |
- |
25547520.0 |
10TH
FLOOR, 106 A & B, MAKER CHAMBERS III,NARIMAN POINT,MUMBAIMA400021IN |
|
2 |
B86353232 |
10452273 |
PNB
INVESTMENT SERVICE LTD - SEC TRUSTEE OF BOI CONSORTIUM BOI - DB - BOB |
13/09/2013 |
- |
- |
3414000000.0 |
MOTOR
SALES & SERVICES BUILDINGASHRAM ROADAHMEDABADGJ380009IN |
|
3 |
B65109332 |
10394814 |
BANK OF
INDIA |
19/12/2012 |
- |
- |
1350000000.0 |
AHMEDABAD
MID CORPORATE BRANCH, 1ST FLOOR BOI BLDGNR SWASTIK CHAR RASTA, C G ROAD,
NAVARANGPURAAHMEDABADGJ380009IN |
|
4 |
B36269082 |
10345529 |
DENA
BANK |
12/03/2012 |
- |
- |
500000000.0 |
INDUSTRIAL
FINANCE BRANCH2ND FLOOR, DENA LAXMI BUILDING, 188-A, ASHRAM
ROADAHMEDABADGJ380009IN |
|
5 |
B75207175 |
10314324 |
BOI
CONSORTIUM - BANK OF INDA - DENA BANK - BANK OF BARODA |
27/09/2011 |
19/03/2013 |
- |
3414000000.0 |
AHMEDABAD
MID CORPORATE BRANCH, 1ST FLOOR BOI BLDGNR SWASTIK CHAR RASTA, C G ROAD,
NAVARANGPURAAHMEDABADGJ380009IN |
|
6 |
B86695657 |
10317055 |
BANK OF
INDIA |
27/09/2011 |
- |
13/09/2013 |
1867700000.0 |
AHMEDABAD
MID CORPORATE BRANCH, 1ST FLOOR BOI BLDGNR SWASTIK CHAR RASTA, C G ROAD,
NAVARANGPURAAHMEDABADGJ380009IN |
|
7 |
B25166976 |
80015295 |
BANK OF
INDIA |
28/11/2005 |
26/09/2009 |
10/11/2011 |
427707000.0 |
AHMEDABAD
MAIN BRANCH MEZZANINE FLOORBOI BUILDING BHADRAAHMEDABADGJ380001IN |
|
8 |
B25168667 |
80015299 |
BANK OF
INDIA |
28/11/2005 |
29/09/2009 |
10/11/2011 |
525000000.0 |
AHMEDABAD
MAIN BRANCH MEZZANINE FLOORBOI BUILDING BHADRAAHMEDABADGJ380001IN |
|
9 |
Y10253930 |
90154160 |
STATE
BANK OF INDIA |
07/12/1993 |
30/12/1993 |
21/10/2005 |
27500000.0 |
DIWANPARA
ROADBHAVNAGARGJ364001IN |
FIXED ASSETS:
Tangible assets
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
1] INFORMATION ON DESIGNATED
PARTY
No records exist designating subject or any of its beneficial owners,
controlling shareholders or senior officers as terrorist or terrorist
organization or whom notice had been received that all financial transactions
involving their assets have been blocked or convicted, found guilty or against
whom a judgement or order had been entered in a proceedings for violating
money-laundering, anti-corruption or bribery or international economic or
anti-terrorism sanction laws or whose assets were seized, blocked, frozen or
ordered forfeited for violation of money laundering or international
anti-terrorism laws.
2] Court Declaration :
No records exist to suggest that subject is
or was the subject of any formal or informal allegations, prosecutions or other
official proceeding for making any prohibited payments or other improper
payments to government officials for engaging in prohibited transactions or
with designated parties.
3] Asset Declaration :
No records exist to suggest that the property or assets of the subject
are derived from criminal conduct or a prohibited transaction.
4] Record on Financial
Crime :
Charges or conviction
registered against subject: None
5] Records on Violation of
Anti-Corruption Laws :
Charges or
investigation registered against subject: None
6] Records on Int’l
Anti-Money Laundering Laws/Standards :
Charges or
investigation registered against subject: None
7] Criminal Records
No
available information exist that suggest that subject or any of its principals
have been formally charged or convicted by a competent governmental authority
for any financial crime or under any formal investigation by a competent
government authority for any violation of anti-corruption laws or international
anti-money laundering laws or standard.
8] Affiliation with
Government :
No record
exists to suggest that any director or indirect owners, controlling
shareholders, director, officer or employee of the company is a government official
or a family member or close business associate of a Government official.
9] Compensation Package :
Our market
survey revealed that the amount of compensation sought by the subject is fair
and reasonable and comparable to compensation paid to others for similar
services.
10] Press Report :
No press reports / filings exists on
the subject.
CORPORATE GOVERNANCE
MIRA INFORM as part of its Due Diligence do provide comments on Corporate
Governance to identify management and governance. These factors often have been
predictive and in some cases have created vulnerabilities to credit
deterioration.
Our Governance Assessment focuses principally on the interactions
between a company’s management, its Board of Directors, Shareholders and other
financial stakeholders.
CONTRAVENTION
Subject is not known to have contravened any existing local laws,
regulations or policies that prohibit, restrict or otherwise affect the terms
and conditions that could be included in the agreement with the subject.
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
INR |
|
US Dollar |
1 |
INR 67.53 |
|
|
1 |
INR 91.49 |
|
Euro |
1 |
INR 80.53 |
INFORMATION DETAILS
|
Information
Gathered by : |
RBY |
|
|
|
|
Analysis Done by
: |
NIS |
|
|
|
|
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 |
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.