|
|
|
|
Report No. : |
510338 |
|
Report Date : |
19.05.2018 |
IDENTIFICATION DETAILS
|
Name : |
MADURA INDUSTRIAL TEXTILES LIMITED |
|
|
|
|
Registered
Office : |
1, Janki Centre,
Off Veera Desai
Road, Andheri (West), Mumbai – 400053, Maharashtra |
|
Tel. No.: |
91-22-26730890 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2017 |
|
|
|
|
Date of
Incorporation : |
06.09.2010 |
|
|
|
|
Com. Reg. No.: |
11-207473 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
INR 100.000 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U17120MH2010PLC207473 |
|
|
|
|
IEC No.: [Import-Export Code No.] |
0303023961 |
|
|
|
|
GSTN : [Goods & Service Tax
Registration No.] |
26AAGCM7939P1ZL |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
MUMM38978C |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAGCM7939P |
|
|
|
|
Legal Form : |
A Closely Held Public Limited Liability Company |
|
|
|
|
Line of Business
: |
Subject is engaged in Manufacturing Industrial fabrics for tires, conveyor belts, Nylon 6 Polymer and Nylon 6 Yarns and mechanical rubber goods. [Registered Activity] |
|
|
|
|
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 2900000 |
|
|
|
|
Status : |
Good |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Madura Industrial Textiles Limited (MITL) manufactures industrial
fabrics for tires, conveyor belts and mechanical rubber goods. It also
produces its own Nylon 6 Polymer and Nylon 6 Yarn to support its
manufacturing process. The company was incorporated in the year 2010 and is based in Mumbai,
Maharashtra. It is an established company having fine track record. For the financial year ended 2017, the company has witnessed a healthy
growth in its revenue and has achieved good profit margin at 9.68%
(approximately). The company possesses robust financial profile marked by strong
networth base along with fair debt level and favorable gap between trade
payables to its trade receivables. Rating also takes into consideration significant growth in the
profitability level along with satisfactory earning per share of the company
(i.e., earning per share of INR 55.57 against face value of INR 10). Fundamentals of the company are strong and healthy. Trade relations are reported as fair. Business is active. Payments
terms are reported to be regular and as per commitments. In view of the 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 |
CRISIL |
|
Rating |
Long Term Rating= BBB |
|
Rating Explanation |
Moderate degree of safety and moderate
credit risk. |
|
Date |
06.12.2017 |
|
Rating Agency Name |
CRISIL |
|
Rating |
Short Term Rating= A3+ |
|
Rating Explanation |
Moderate degree of safety and higher credit
risk. |
|
Date |
06.12.2017 |
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 19.05.2018
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 (91-22-26730890)
91-22-32168400 / 32168401 – Incorrect number
LOCATIONS
|
Registered / Head Office : |
1, Janki Centre,
Off Veera Desai
Road, Andheri (West), Mumbai – 400053, Maharashtra, India |
|
Tel. No.: |
91-22-26730890 / 32168402 / 26730890 / 26730892 |
|
Fax No.: |
91-22-26730889 / 66916245 |
|
E-Mail : |
|
|
Website : |
|
|
Area: |
2000 Sq. Ft. |
|
Location : |
Owned |
|
Locality : |
Commercial |
|
|
|
|
Factory : |
Plot No.60/1 and 60/2, Demni Village, Near UCPL, Dadra – 396193, Dadra and Nagar Haveli, India |
|
Tel. No.: |
91-260-2669005 / 2669006 / 3494446 |
|
E-Mail : |
|
|
Website : |
DIRECTORS
AS ON 31.03.2018
|
Name : |
Mr. Rishi Raman Kalra |
||||||||||||||||||||||||
|
Designation : |
Managing Director |
||||||||||||||||||||||||
|
Address : |
22, Royal Accord III, Lokhandwala Complex, Andheri (West), Mumbai – 400053,
Maharashtra, India |
||||||||||||||||||||||||
|
Date of Birth/Age : |
14.06.1983 |
||||||||||||||||||||||||
|
Date of Appointment : |
05.02.2011 |
||||||||||||||||||||||||
|
PAN No.: |
AIWPK0548D |
||||||||||||||||||||||||
|
DIN No.: |
00122132 |
||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Name : |
Mr. Gautam Vipan Kalra |
||||||||||||||||||||||||
|
Designation : |
Managing director |
||||||||||||||||||||||||
|
Address : |
21, Royal Accord III, Lokhandwala, Andheri (West), Mumbai – 400053,
Maharashtra, India |
||||||||||||||||||||||||
|
Date of Birth/Age : |
09.07.1982 |
||||||||||||||||||||||||
|
Date of Appointment : |
05.02.2011 |
||||||||||||||||||||||||
|
PAN No.: |
ANBPK2995A |
||||||||||||||||||||||||
|
DIN No.: |
03052859 |
||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Name : |
Mr. Anil Radheshyam Kalra |
||||||||||||||||||||||||
|
Designation : |
Whole-Time Director |
||||||||||||||||||||||||
|
Address : |
12, Royal Accord, Lokhandwala Complex, Andheri (West), Mumbai –
400053, Maharashtra, India |
||||||||||||||||||||||||
|
Date of Birth/Age : |
30.09.1959 |
||||||||||||||||||||||||
|
Date of Appointment : |
05.02.2011 |
||||||||||||||||||||||||
|
PAN No.: |
AABPK9375R |
||||||||||||||||||||||||
|
DIN No.: |
00119633 |
||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Name : |
Mr. Sanil Radheshyam Kalra |
||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||
|
Address : |
11, Royal Accord III, Lokhandwala Complex, Andheri (West),
Mumbai – 400053, Maharashtra, India |
||||||||||||||||||||||||
|
Date of Birth/Age : |
18.06.1962 |
||||||||||||||||||||||||
|
Date of Appointment : |
04.02.2016 |
||||||||||||||||||||||||
|
PAN No.: |
AACPK8369A |
||||||||||||||||||||||||
|
DIN No.: |
00119674 |
||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Name : |
Mrs. Promilla Raman Kalra |
||||||||||||||||||||||||
|
Designation : |
Whole-time director/ Executive Director |
||||||||||||||||||||||||
|
Address : |
22, Royal Accord III, Lokhandwala Complex, Andheri (West), Mumbai
– 400053, Maharashtra, India |
||||||||||||||||||||||||
|
Date of Birth/Age : |
03.06.1956 |
||||||||||||||||||||||||
|
Date of Appointment : |
01.03.2015 |
||||||||||||||||||||||||
|
PAN No.: |
AACPK8364P |
||||||||||||||||||||||||
|
DIN No.: |
00119711 |
||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Name : |
Mr. Vipan Ramnath Kalra |
||||||||||||||||||||||||
|
Designation : |
Whole-time director |
||||||||||||||||||||||||
|
Address : |
21, Royal Accord III, Lokhandwala Complex, Andheri (West), Mumbai
– 400053, Maharashtra, India |
||||||||||||||||||||||||
|
Date of Birth/Age : |
10.10.1953 |
||||||||||||||||||||||||
|
Date of Appointment : |
05.02.2011 |
||||||||||||||||||||||||
|
PAN No.: |
AABPK9377P |
||||||||||||||||||||||||
|
DIN No.: |
00122168 |
||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Name : |
Mr. Varun Anil Kalra |
||||||||||||||||||||||||
|
Designation : |
Whole-time director |
||||||||||||||||||||||||
|
Address : |
12, Royal Accord III, Lokhandwala Complex, Andheri (West),
Mumbai – 400053, Maharashtra, India |
||||||||||||||||||||||||
|
Date of Birth/Age : |
04.01.1985 |
||||||||||||||||||||||||
|
Date of Appointment : |
05.02.2011 |
||||||||||||||||||||||||
|
PAN No.: |
AMHPK0056B |
||||||||||||||||||||||||
|
DIN No.: |
03052960 |
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Name : |
Mr. Jitesh Sanil Kalra |
||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||
|
Address : |
11, Royal Accord III, Lokhandwala Complex, Andheri (West),
Mumbai – 400053, Maharashtra, India |
||||||||||||||||||||||||
|
Date of Birth/Age : |
27.04.1989 |
||||||||||||||||||||||||
|
Date of Appointment : |
19.12.2011 |
||||||||||||||||||||||||
|
PAN No.: |
BMKPK3025J |
||||||||||||||||||||||||
|
DIN No.: |
03421617 |
||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Name : |
Ms. Richa Vipan Kalra |
||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||
|
Address : |
21, Royal Accord III, Lokhandwala, Andheri (West), Mumbai –
400053, Maharashtra, India |
||||||||||||||||||||||||
|
Date of Birth/Age : |
24.10.1987 |
||||||||||||||||||||||||
|
PAN No.: |
BHIPK0592B |
||||||||||||||||||||||||
|
Date of Appointment : |
19.12.2011 |
||||||||||||||||||||||||
|
DIN No.: |
03421618 |
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Name : |
Mr. Raghav Raman Kalra |
||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||
|
Address : |
22, Royal Accord III, Lokhandwala Complex, Andheri (West),
Mumbai – 400053, Maharashtra, India |
||||||||||||||||||||||||
|
Date of Birth/Age : |
20.04.1989 |
||||||||||||||||||||||||
|
Date of Appointment : |
01.10.2014 |
||||||||||||||||||||||||
|
PAN No.: |
BPYPK8466C |
||||||||||||||||||||||||
|
DIN No.: |
03421621 |
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Name : |
Mr.
Tarun Anil Kalra |
||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||
|
Address : |
12, Royal Accord III, Lokhandwala Complex, Andheri (West),
Mumbai – 400053, Maharashtra, India |
||||||||||||||||||||||||
|
Date of Birth/Age : |
17.08.1991 |
||||||||||||||||||||||||
|
Date of Appointment : |
04.02.2016 |
||||||||||||||||||||||||
|
PAN No.: |
BPYPK8464A |
||||||||||||||||||||||||
|
DIN No.: |
06607384 |
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Name : |
Mr.
Sahil Sanil Kalra |
||||||||||||||||||||||||
|
Designation : |
Whole-time director |
||||||||||||||||||||||||
|
Address : |
11, Royal Accord III, Lokhandwala Complex, Andheri (West), Mumbai
– 400053, Maharashtra, India |
||||||||||||||||||||||||
|
Date of Birth/Age : |
25.01.1993 |
||||||||||||||||||||||||
|
PAN No.: |
CEPPK7452H |
||||||||||||||||||||||||
|
Date of Appointment : |
01.10.2014 |
||||||||||||||||||||||||
|
DIN No.: |
06814372 |
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Name : |
Mr. Bhushan Jugalkishore Khanna |
||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||
|
Address : |
504/505, B Wing, Kamlkar Sadan, Sree Swami Samarth Nagar, Lokhandwala,
Andheri (West), Mumbai – 400053, Maharashtra, India |
||||||||||||||||||||||||
|
Date of Appointment : |
30.09.2015 |
||||||||||||||||||||||||
|
DIN No.: |
07123893 |
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Name : |
Mr. Vikram Khosla |
||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||
|
Address : |
1501 A Wing, Rushi Tower, Lokhandwal Complex, Andheri (West), Mumbai
- 400053, Maharashtra, India |
||||||||||||||||||||||||
|
Date of Appointment : |
30.09.2015 |
||||||||||||||||||||||||
|
DIN No.: |
07124479 |
||||||||||||||||||||||||
KEY EXECUTIVES
|
Name : |
Mr. Joel Arulraj Chettiar |
|
Designation : |
Company Secretary |
|
Address : |
B-Wing, Room No 12, Madhav Building, Opposite Oshiwara Bus
Depo Goregaon (West), Mumbai – 400104, Maharashtra, India |
|
Date of Appointment : |
26.05.2017 |
|
PAN No.: |
ASRPC5321P |
|
|
|
|
Name : |
Mr. Anil Radheshyam Kalra |
|
Designation : |
Chief Finance Officer |
|
Address : |
12, Royal Accorod, Lokhandwala Complex, Andheri (West), Mumbai –
400053, Maharashtra, India |
|
Date of Appointment : |
16.03.2015 |
|
PAN No.: |
AABPK9375R |
|
|
|
|
Name : |
Mr. Ashok |
|
Designation : |
Senior Accountant |
MAJOR SHAREHOLDERS
AS ON 31.03.2016
|
Names of Shareholders |
|
No. of Shares |
|
Vipan Ramnath Kalra |
|
1250000 |
|
Anil Radheshyam Kalra |
|
750000 |
|
Sanil Radheshyan Kalra |
|
1250000 |
|
Promilla Raman Kalra |
|
750000 |
|
Rishi Raman Kalra |
|
1000000 |
|
Gautam Vipan Kalra |
|
1250000 |
|
Varun Anil Kalra |
|
1000000 |
|
Jitesh Sanil Karla |
|
625000 |
|
Raghav Raman Karla |
|
750000 |
|
Tarun Anil Kalra |
|
750000 |
|
Sahil Sanil Kalra |
|
625000 |
|
|
|
|
|
Total |
|
10000000 |
Equity Share Break up (Percentage of Total Equity)
AS ON 30.09.2016
|
Category |
Percentage |
|
Promoters [Individual/Hindu Undivided
Family (Indian)] |
100.00 |
|
|
|
|
Total |
100.00 |

BUSINESS DETAILS
|
Line of Business : |
Subject is engaged in Manufacturing Industrial fabrics for tires, conveyor belts, Nylon 6 Polymer and Nylon 6 Yarns and mechanical rubber goods. [Registered Activity] |
||||
|
|
|
||||
|
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 : |
|
|
Auditors : |
|
|
Name : |
J and K Agarwal and Company Chartered Accountants |
|
Address : |
801, Kamla Hub, North South, Road No-1, J.V.P.D. Scheme, Juhu, Vile Parle (West), Mumbai – 400049, Maharashtra, India |
|
PAN No.: |
AAAFJ1781F |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Enterprises which
are owned, or have significant influence of or are partners with Key
management personnel and their relatives : |
· Ravasco Transmission and Packing Private Limited, India · Hindustan Rubbers Industries Private Limited, India · Hindustan Rubbers (Silvassa) |
CAPITAL STRUCTURE
AS ON 31.03.2017
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
10000000 |
Equity Shares |
INR 10/- each |
INR 100.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
10000000 |
Equity Shares |
INR 10/- each |
INR 100.000 Million |
|
|
|
|
|
FINANCIAL DATA
[all figures are
in INR Million]
ABRIDGED
BALANCE SHEET
|
SOURCES OF FUNDS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
I.
EQUITY
AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
100.000 |
100.000 |
100.000 |
|
(b) Reserves & Surplus |
922.726 |
366.979 |
281.290 |
|
(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) |
1022.726 |
466.979 |
381.290 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) Long-term borrowings |
836.809 |
995.346 |
854.542 |
|
(b) Deferred tax liabilities (Net) |
275.342 |
240.619 |
196.356 |
|
(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) |
1112.151 |
1235.965 |
1050.898 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a) Short
term borrowings |
1592.347 |
1694.895 |
1740.064 |
|
(b) Trade
payables |
1073.992 |
895.635 |
581.265 |
|
(c) Other
current liabilities |
297.406 |
290.961 |
257.122 |
|
(d) Short-term
provisions |
23.239 |
14.278 |
0.000 |
|
Total Current
Liabilities (4) |
2986.984 |
2895.769 |
2578.451 |
|
|
|
|
|
|
TOTAL |
5121.861 |
4598.713 |
4010.639 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
2547.387 |
2252.580 |
2192.156 |
|
(ii)
Intangible Assets |
0.000 |
0.000 |
0.000 |
|
(iii)
Capital work-in-progress |
0.000 |
379.348 |
25.104 |
|
(iv)
Intangible assets under development |
0.000 |
0.000 |
0.000 |
|
(b) Non-current Investments |
1.528 |
1.528 |
1.528 |
|
(c) Deferred tax assets (net) |
0.000 |
0.000 |
0.000 |
|
(d)
Long-term Loan and Advances |
445.138 |
92.443 |
68.603 |
|
(e) Other
Non-current assets |
0.000 |
0.000 |
0.000 |
|
Total Non-Current
Assets |
2994.053 |
2725.899 |
2287.391 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a)
Current investments |
0.000 |
0.000 |
0.000 |
|
(b)
Inventories |
682.460 |
599.218 |
632.679 |
|
(c) Trade
receivables |
1104.410 |
947.132 |
667.652 |
|
(d) Cash
and cash equivalents |
273.568 |
129.178 |
102.280 |
|
(e)
Short-term loans and advances |
63.375 |
180.500 |
266.326 |
|
(f) Other
current assets |
3.995 |
16.786 |
54.311 |
|
Total
Current Assets |
2127.808 |
1872.814 |
1723.248 |
|
|
|
|
|
|
TOTAL |
5121.861 |
4598.713 |
4010.639 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
|
SALES |
|
|
|
|
|
Income |
5744.027 |
4227.502 |
3263.431 |
|
|
Other Income |
21.914 |
18.490 |
64.643 |
|
|
TOTAL |
5765.941 |
4245.992 |
3328.074 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials
Consumed |
3431.897 |
2539.616 |
2060.711 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
(43.225) |
159.511 |
(25.706) |
|
|
Employees benefits
expense |
274.009 |
198.747 |
161.370 |
|
|
Other expenses |
0.871 |
774.415 |
626.634 |
|
|
CSR expenditure |
946.723 |
1.725 |
0.000 |
|
|
TOTAL |
4610.275 |
3674.014 |
2823.009 |
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND
AMORTISATION |
1155.666 |
571.978 |
505.065 |
|
|
|
|
|
|
|
|
Less |
FINANCIAL EXPENSES |
352.006 |
318.670 |
289.918 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE
TAX, DEPRECIATION AND AMORTISATION |
803.660 |
253.308 |
215.147 |
|
|
|
|
|
|
|
Less |
DEPRECIATION/
AMORTISATION |
185.268 |
121.069 |
109.247 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE TAX |
618.392 |
132.239 |
105.900 |
|
|
|
|
|
|
|
Less |
TAX |
62.645 |
46.549 |
51.834 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) AFTER TAX |
555.747 |
85.690 |
54.066 |
|
|
|
|
|
|
|
Add |
PREVIOUS YEARS’ BALANCE
BROUGHT FORWARD |
366.980 |
281.290 |
228.047 |
|
|
|
|
|
|
|
Add |
Adjustment relating to
Fixed Assets |
0.000 |
0.000 |
(0.823) |
|
|
|
|
|
|
|
|
Balance Carried to the
B/S |
922.727 |
366.980 |
281.290 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
55.57 |
8.57 |
5.41 |
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 |
178.295 |
|
Cash generated from operations |
NA |
NA |
NA |
|
Net cash flows from (used in) operations |
973.002 |
755.407 |
25.049 |
|
Net cash flows from (used in) operating activities |
847.960 |
745.115 |
1.795 |
KEY
RATIOS
EFFICIENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Average Collection Days (Sundry
Debtors / Income * 365 Days) |
70.18 |
81.77 |
74.67 |
|
|
|
|
|
|
Account Receivables Turnover (Income / Sundry Debtors) |
5.20 |
4.46 |
4.89 |
|
|
|
|
|
|
Average Payment Days (Sundry Creditors / Purchases * 365 Days) |
114.22 |
128.72 |
102.96 |
|
|
|
|
|
|
Inventory Turnover (Operating Income / Inventories) |
1.69 |
0.95 |
0.80 |
|
|
|
|
|
|
Asset Turnover (Operating Income / Net Fixed Assets) |
0.45 |
0.22 |
0.23 |
LEVERAGE RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Debt Ratio ((Borrowing
+ Current Liabilities) / Total Assets) |
0.75 |
0.85 |
0.90 |
|
|
|
|
|
|
Debt Equity Ratio (Total Liability / Networth) |
2.38 |
5.76 |
7.27 |
|
|
|
|
|
|
Current Liabilities to Networth (Current Liabilities / Net Worth) |
2.92 |
6.20 |
6.76 |
|
|
|
|
|
|
Fixed Assets to Networth (Net Fixed Assets / Networth) |
2.49 |
5.64 |
5.82 |
|
|
|
|
|
|
Interest Coverage Ratio (PBIT / Financial Charges) |
3.28 |
1.79 |
1.74 |
PROFITABILITY RATIOS
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
PAT to Sales ((PAT
/ Sales) * 100) |
% |
9.68 |
2.03 |
1.66 |
|
|
|
|
|
|
|
Return on Total Assets ((PAT / Total Assets) * 100) |
% |
10.85 |
1.86 |
1.35 |
|
|
|
|
|
|
|
Return on Investment (ROI) ((PAT / Networth) * 100) |
% |
54.34 |
18.35 |
14.18 |
SOLVENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Ratio (Current
Assets / Current Liabilities) |
0.71 |
0.65 |
0.67 |
|
|
|
|
|
|
Quick Ratio ((Current Assets – Inventories) / Current
Liabilities) |
0.48 |
0.44 |
0.42 |
|
|
|
|
|
|
G-Score Ratio Financial (Networth / Total Assets) |
0.20 |
0.10 |
0.10 |
|
|
|
|
|
|
G-Score Ratio Debt (Debts / Equity Capital) |
24.29 |
26.90 |
27.73 |
|
|
|
|
|
|
G-Score Ratio Liquidity (Total Current Assets / Total Current Liabilities) |
0.71 |
0.65 |
0.67 |
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 |
100.000 |
100.000 |
100.000 |
|
Reserves & Surplus |
281.290 |
366.979 |
922.726 |
|
|
0.000 |
0.000 |
0.000 |
|
Net
worth |
381.290 |
466.979 |
1022.726 |
|
|
|
|
|
|
Long-term borrowings |
854.542 |
995.346 |
836.809 |
|
Short term borrowings |
1740.064 |
1694.895 |
1592.347 |
|
Current maturities of
long-term debts |
178.295 |
0.000 |
0.000 |
|
Total
borrowings |
2772.901 |
2690.241 |
2429.156 |
|
Debt/Equity
ratio |
7.272 |
5.761 |
2.375 |

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 |
3263.431 |
4227.502 |
5744.027 |
|
|
|
29.542 |
35.873 |

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 |
3263.431 |
4227.502 |
5744.027 |
|
Profit/ (Loss) |
54.066 |
85.690 |
555.747 |
|
|
1.66% |
2.03% |
9.68% |

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 |
Yes |
|
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 |
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) |
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 |
DESCRIPTION OF STATE OF COMPANIES AFFAIR
The Company is engaged in the business offering industrial fabrics for tires, conveyor belts, Nylon 6 Polymer and Nylon 6 Yarns and mechanical rubber goods. The highlights of the Company's performance are as under: - The total turnover of the Company during the year stood at INR 5765.941 million with Profit after Tax amounting to INR 555.746 million as compared to Turnover of INR 4245.992 million with Profit after Tax amounting to INR 85.690 million of previous year.
UNSECURED LOANS:
|
PARTICULARS |
31.03.2017 INR In Million |
31.03.2016 INR In Million |
|
SHORT TERM BORROWINGS |
|
|
|
Other loans and advances |
916.498 |
0.000 |
|
|
|
|
|
Total |
916.498 |
0.000 |
INDEX OF CHARGES:
|
S No |
SRN |
Charge Id |
Charge Holder Name |
Date of Creation |
Date of Modification |
Date of Satisfaction |
Amount |
Address |
|
1 |
G81240871 |
100164660 |
THE SARASWAT COOPERATIVE BANK LTD |
28/02/2018 |
- |
- |
344000000.0 |
SME VILE PARLE BRANCH, BHOLANATH CO-OP HSG SOCSUBHASH ROAD, VILE PARLE EASTMUMBAIMH400057IN |
|
2 |
G76181130 |
100152924 |
THE SARASWAT COOPERATIVE BANK LTD |
09/01/2018 |
- |
- |
46800000.0 |
SME VILE PARLE BRANCH, BHOLANATH CO-OP HSG SOCSUBHASH ROAD, VILE PARLE EASTMUMBAIMH400057IN |
|
3 |
G69520633 |
100138780 |
SVC CO-OPERATIVE BANK LTD. |
27/11/2017 |
- |
- |
324300000.0 |
7 SARKAR CORNER J P ROADNEAR ANDHERI SPORTS COMPLEX,ANDHERI WESTMH400058IN |
|
4 |
G54174198 |
100124251 |
SVC CO-OPERATIVE BANK LTD. |
15/09/2017 |
- |
- |
200000000.0 |
7 SARKAR CORNER J P ROADNEAR ANDHERI SPORTS COMPLEX, ANDHERI WESTMUMBAIMH400058IN |
|
5 |
G57540056 |
100128779 |
THE SARASWAT COOPERATIVE BANK LTD |
08/09/2017 |
- |
- |
5850000.0 |
SME VILE PARLE BRANCH, BHOLANATH CO-OP HSG SOCSUBHASH ROAD, VILE PARLE EASTMUMBAIMH400057IN |
|
6 |
G57540247 |
100128780 |
THE SARASWAT COOPERATIVE BANK LTD |
08/09/2017 |
- |
- |
9898000.0 |
SME VILE PARLE BRANCH, BHOLANATH CO-OP HSG SOCSUBHASH ROAD, VILE PARLE EASTMUMBAIMH400057IN |
|
7 |
G52554870 |
100120886 |
BREMER KREDITBANK AKTIENGESELLSCHAFT |
25/08/2017 |
- |
- |
333833000.0 |
WACHTSTRASSE 16BREMEN |
|
8 |
G49926769 |
100114668 |
HOUSING DEVELOPMENT FINANCE CORPORATION LIMITED |
17/07/2017 |
- |
- |
144000000.0 |
RAMON HOUSE 169BACKBAY RECLAMATIONH T PAREKH MARGMUMBAIMA400020IN |
|
9 |
G50573609 |
100116737 |
HOUSING DEVELOPMENT FINANCE CORPORATION LIMITED |
06/07/2017 |
- |
- |
144000000.0 |
RAMON HOUSE 169BACKBAY RECLAMATIONH T PAREKH MARGMUMBAIMA400020IN |
|
10 |
G45719317 |
100102490 |
THE SARASWAT COOPERATIVE BANK LTD |
26/05/2017 |
- |
- |
31500000.0 |
SME VILE PARLE BRANCH, BHOLANATH CO-OP HSG SOCSUBHASH ROAD, VILE PARLE EASTMUMBAIMH400057IN |
FIXED ASSETS:
Tangible assets
· Land
· Building
· Plant and equipment
· Furniture and Fixture
· Vehicles
· Office equipment
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 67.96 |
|
|
1 |
INR 91.88 |
|
Euro |
1 |
INR 80.28 |
INFORMATION DETAILS
|
Information
Gathered by : |
AKS |
|
|
|
|
Analysis Done by
: |
DIV |
|
|
|
|
Report Prepared
by : |
NKT |
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.