MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

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 :

sanil@maduratex.com

info@maduratex.com

Website :

www.maduratex.com

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 :

info@maduratex.com

Website :

www.maduratex.com

 

 

 

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:

CIN/FCRN

Company Name

Begin Date

End Date

U29130MH1988PTC046684

HINDUSTAN RUBBERS INDUSTRIES PRIVATE LIMITED

02/12/2002

-

U23109MH2017PLC302582

MADURA CARBON INDIA LIMITED

07/12/2017

-

U17309MH2018PLC304022

MADURA TECHNICAL POLYESTERS LIMITED

11/01/2018

-

 

 

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:

CIN/FCRN

Company Name

Begin Date

End Date

U23109MH2017PLC302582

MADURA CARBON INDIA LIMITED

07/12/2017

-

U17309MH2018PLC304022

MADURA TECHNICAL POLYESTERS LIMITED

11/01/2018

-

 

 

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:

CIN/FCRN

Company Name

Begin Date

End Date

U29130MH1988PTC046684

HINDUSTAN RUBBERS INDUSTRIES PRIVATE LIMITED

08/05/2013

-

U74999MH1990PTC056187

MITKORD STEEL PRIVATE LIMITED

07/10/2008

-

U25192MH1991PTC062085

RAVASCO TRANSMISSION AND PACKING PRIVATE LIMITED

01/03/2015

-

U23109MH2017PLC302582

MADURA CARBON INDIA LIMITED

07/12/2017

-

U17309MH2018PLC304022

MADURA TECHNICAL POLYESTERS LIMITED

11/01/2018

-

 

 

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:

CIN/FCRN

Company Name

Begin Date

End Date

U29130MH1988PTC046684

HINDUSTAN RUBBERS INDUSTRIES PRIVATE LIMITED

29/08/1992

-

U74999MH1990PTC056187

MITKORD STEEL PRIVATE LIMITED

07/10/2008

-

U25192MH1991PTC062085

RAVASCO TRANSMISSION AND PACKING PRIVATE LIMITED

08/05/2013

-

U23109MH2017PLC302582

MADURA CARBON INDIA LIMITED

07/12/2017

-

U17309MH2018PLC304022

MADURA TECHNICAL POLYESTERS LIMITED

11/01/2018

-

 

 

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:

CIN/FCRN

Company Name

Begin Date

End Date

U25192MH1991PTC062085

RAVASCO TRANSMISSION AND PACKING PRIVATE LIMITED

01/06/2002

-

 

 

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:

CIN/FCRN

Company Name

Begin Date

End Date

U29130MH1988PTC046684

HINDUSTAN RUBBERS INDUSTRIES PRIVATE LIMITED

29/08/1992

-

U74999MH1990PTC056187

MITKORD STEEL PRIVATE LIMITED

07/10/2008

-

U25192MH1991PTC062085

RAVASCO TRANSMISSION AND PACKING PRIVATE LIMITED

01/03/2015

-

U23109MH2017PLC302582

MADURA CARBON INDIA LIMITED

07/12/2017

-

U17309MH2018PLC304022

MADURA TECHNICAL POLYESTERS LIMITED

11/01/2018

-

 

 

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:

CIN/FCRN

Company Name

Begin Date

End Date

U25192MH1991PTC062085

RAVASCO TRANSMISSION AND PACKING PRIVATE LIMITED

02/04/2018

-

 

 

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 :

Name and Description of main products / services

ITC Code

Tires, conveyor belts, Nylon 6 Polymer and Nylon 6 Yarns

84282011

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged 

 

 

Imports :

Not Divulged 

 

 

Terms :

Not Divulged 

 

PRODUCTION STATUS – (NOT AVAILABLE)

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Divulged 

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark :

--

 

 

Customers :

 

Reference :

Not Divulged 

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark :

--

 

 

No. of Employees :

Information denied by the management

 

 

Bankers :

Banker Name :

Saraswat Cooperative Bank Limited

Branch :

SME Vile Parle Branch, Bholanath Co-operative Housing Society, Subhash Road, Vile Parle East, Mumbai – 4000057, Maharashtra, India

Person Name (With Designation) :

--

Contact Number :

--

Name of Account Holder :

--

Account Number :

--

Account Since (Date/Year of Account Opening) :

--

Average Balance Maintained :

--

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

--

Account Operation :

--

Remark :

--

 

 

Facilities :

SECURED LOANS

31.03.2017

INR In Million

31.03.2016

INR In Million

LONG TERM BORROWINGS

 

 

Other loans and advances

836.809

0.000

Rupee term loans from banks

0.000

995.346

 

 

 

SHORT TERM BORROWINGS

 

 

Working capital loans from banks

0.000

1694.895

Rupee term loans from banks

675.849

0.000

 

 

 

Total

1512.658

2690.241

 

 

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, India Prisons Service, Interpol, etc.

 

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

UK Pound

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)

 

 

 

 

 

 

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.