|
|
|
MIRA
INFORM REPORT
|
Report No. : |
508835 |
|
Report Date : |
22.05.2018 |
IDENTIFICATION DETAILS
|
Name : |
DIRCO POLYMERS PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
Ground Floor, WZ-2170, Rani Bagh, New Delhi – 110035 |
|
Tel. No.: |
91-11-41545502 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2017 |
|
|
|
|
Date of
Incorporation : |
28.02.1995 |
|
|
|
|
Com. Reg. No.: |
55-065850 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
INR 14.288 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U74899DL1995PTC065850 |
|
|
|
|
IEC No.: [Import-Export Code No.] |
0596044143 |
|
|
|
|
GSTN : [Goods & Service Tax
Registration No.] |
06AAACD4569J1ZI |
|
|
|
|
TIN No.: |
Not Divulged |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
Not Available |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAACD4569J |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacturer and Exporter of Colour Master Batches and Polymer
Compounds like White Master Batches Black Master Batches, Additive Master
Batches, etc. [Registered Activity and also Confirmed by Management] |
|
|
|
|
No. of Employees
: |
150 (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 : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Usually Correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject was incorporated in the year 1995 and it is engaged as
manufacturer and exporter of colour master batches and polymer compounds like
white master batches, black master batches, additive master batches, etc. Ratings takes into consideration, the satisfactory financial risk
profile marked by adequate net worth base along with favourable debt
protection measures due to ideal debt balance sheet profile. Rating continues to derive strength, the long and established track
record of its business operation marked by extensive experience of its
promoters in the chemical industry and company diversified customer based
profile. However, rating strengths are partially offset by large working
capital requirement due to fragmented and highly competitive chemical
industry which 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
dealing 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 Bank Facilities (BB) |
|
Rating Explanation |
Moderate risk of default. |
|
Date |
01.02.2017 |
|
Rating Agency Name |
CRISIL |
|
Rating |
Short Term Bank Facilities (A4+) |
|
Rating Explanation |
Minimal degree of safety and very high credit risk. |
|
Date |
01.02.2017 |
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 22.05.2018.
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 [GENERAL DETAILS]
|
Name : |
Mr. Jaipal Singh |
|
Designation : |
Finance Manager |
|
Contact No.: |
91-9953890404 |
|
Date : |
14.05.2018 |
LOCATIONS
|
Registered Office : |
Ground Floor, WZ-2170, Rani Bagh, New Delhi – 110035, India |
|
Tel. No.: |
91-11-41545502 |
|
Mob. No: |
91-9953890404 (Mr. Jaipal Singh) |
|
Fax No.: |
91-11-41545502 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Factory 1 : |
Unit -1, Plot No. 96, Sector - 6, IMT Manesar, Gurugram- 122050,
Haryana, India |
|
Tel. No.: |
91-124-4367464 / 4508300 |
|
Fax No.: |
91-124-4367464 |
|
|
|
|
Factory 2 : |
Plot No. 94, Sector - 6, IMT Manesar, Gurugram- 122050, Haryana, India |
|
|
|
|
Factory 3 : |
Plot No. 487, Sector – 8, IMT Manesar, Gurugram- 122050, Haryana,
India |
|
|
|
|
Branch / Sales
Offices : |
Located At :
|
DIRECTORS
AS ON: 31.03.2017
|
Name : |
Mr. Naresh Goyal |
|||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||
|
Address : |
10/2, Ground Floor, Punjabi Bagh Extension, New Delhi – 110026, India |
|||||||||||||||||||||||||
|
Date of Birth/Age : |
08.04.1967 |
|||||||||||||||||||||||||
|
Date of Appointment : |
01.01.2001 |
|||||||||||||||||||||||||
|
DIN No.: |
00659585 |
|||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||
|
Name : |
Mr. Surender Goel |
|||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||
|
Address : |
10/2, Ground Floor, Punjabi Bagh Extension, New Delhi – 110026, India |
|||||||||||||||||||||||||
|
Date of Birth/Age : |
06.08.1975 |
|||||||||||||||||||||||||
|
Date of Appointment : |
01.04.2005 |
|||||||||||||||||||||||||
|
DIN No.: |
00659752 |
|||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||
|
Name : |
Mr. Arun Kumar Agarwal |
|||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||
|
Address : |
A-602, Landmark Garden, Kalyani Nagar, Pune – 411006, Maharashtra,
India |
|||||||||||||||||||||||||
|
Date of Birth/Age : |
09.09.1963 |
|||||||||||||||||||||||||
|
Date of Appointment : |
15.07.2014 |
|||||||||||||||||||||||||
|
DIN No.: |
01754735 |
|||||||||||||||||||||||||
|
||||||||||||||||||||||||||
KEY EXECUTIVES
|
Name : |
Mr. Jaipal Singh |
|
Designation : |
Finance Manager |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
AS ON: 31.03.2017
|
Names of Shareholders |
|
No. of Shares |
|
Agarwalla Lumbers Private Limited |
|
60000 |
|
Akshay Green Energy Private Limited, Kanakdhara |
|
180000 |
|
Akshay Renewable Energy Private Limited, Himgiri |
|
116800 |
|
Anil Goel |
|
100 |
|
Ashwani Kumar |
|
10 |
|
Axiom Goods Private Limited |
|
27000 |
|
Commit Marketing Private Limited |
|
10000 |
|
Deepak Gupta |
|
100 |
|
Ishwar Prakash Goel |
|
100 |
|
Manju Goel |
|
10 |
|
Naresh Goyal |
|
400150 |
|
Novex India Private Limited |
|
104600 |
|
P.K. Goel |
|
10 |
|
Ram Kali |
|
100 |
|
Ram Kali Devi |
|
100 |
|
Samir Lal |
|
20000 |
|
Sangharya Chits Private Limited |
|
15400 |
|
Santosh Devi |
|
100 |
|
Sarvesh Gupta |
|
5000 |
|
Sarvesh Gupta and Sons (HUF) |
|
100 |
|
Scop Vintrade Private Limited |
|
10000 |
|
Sperryn Gas Products Private Limited |
|
27000 |
|
Sunglow Vinmay Private Limited |
|
14000 |
|
Surender Goel |
|
400150 |
|
Uplink Vyapar Private Limited |
|
35000 |
|
Vinamisa Overseas Private Limited |
|
22000 |
|
Welkine Investment Consultant Private Limited |
|
7000 |
|
|
|
|
|
Total |
|
1454830 |
AS ON: 29.09.2017
|
Equity Share Breakup |
Percentage of Holding |
|
Category |
|
|
Promoters – Individual/ Hindu Undivided Family – Indian |
55.01 |
|
Public/Other than promoters – Individual/ Hindu Undivided
Family – Indian |
1.77 |
|
Public/Other than promoters - Body Corporate |
43.22 |
|
|
|
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer and Exporter of Colour Master Batches and Polymer
Compounds like White Master Batches Black Master Batches, Additive Master
Batches, etc. [Registered Activity and also Confirmed by Management] |
||||
|
|
|
||||
|
Products/ Services : |
|
||||
|
|
|
||||
|
Brand Names : |
Not Available |
||||
|
|
|
||||
|
Agencies Held : |
Not Available |
||||
|
|
|
||||
|
Exports : |
|
||||
|
Products : |
Finished Goods |
||||
|
Countries : |
· Saudi Arabia · Turkey · Sri Lanka · Bangladesh |
||||
|
|
|
||||
|
Imports : |
|
||||
|
Products : |
Raw Material |
||||
|
Countries : |
· China · Malaysia · Saudi Arabia |
||||
|
|
|
||||
|
Terms : |
|
||||
|
Selling : |
Cheque |
||||
|
|
|
||||
|
Purchasing : |
Cheque |
PRODUCTION STATUS: (NOT AVAILABLE)
GENERAL INFORMATION
|
Suppliers : |
· D.R. International Private Limited |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Customers : |
Wholesalers
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
No. of Employees : |
150 (Approximately) |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Bankers : |
· HDFC Bank Limited IMT, Manesar, Gurugram, Haryana, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
Auditors : |
|
|
Name : |
O.P. Goyal and Company Chartered Accountants |
|
Address : |
2481/9, Gurudwara Road, Karol Bagh, Delhi-110005, India |
|
Tel. No.: |
91-11-41545502/ 28759152 |
|
PAN No.: |
AAAFO3525E |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Related Party : |
Vinamisa Overseas Private Limited |
CAPITAL STRUCTURE
AFTER: 29.09.2017
Authorised Capital : INR 20.000 Million
Issued, Subscribed & Paid-up Capital : INR 15.955 Million
AS ON: 31.03.2017
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
2000000 |
Equity Shares |
INR 10/- each |
INR 20.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
1402830 |
Equity Shares |
INR 10/- each |
INR 14.028 Million |
|
52000 |
Equity Shares |
INR 5/- each |
INR 0.260 Million |
|
|
Total |
|
INR 14.288 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 |
14.288 |
14.288 |
14.288 |
|
(b) Reserves & Surplus |
81.930 |
71.930 |
65.415 |
|
(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) |
96.218 |
86.218 |
79.703 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) Long-term borrowings |
34.206 |
33.615 |
22.022 |
|
(b) Deferred tax liabilities (Net) |
0.000 |
0.089 |
0.000 |
|
(c)
Other long term liabilities |
0.000 |
0.000 |
0.000 |
|
(d)
long-term provisions |
2.363 |
1.793 |
1.325 |
|
Total
Non-current Liabilities (3) |
36.569 |
35.497 |
23.347 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a)
Short term borrowings |
125.502 |
112.990 |
125.907 |
|
(b)
Trade payables |
122.521 |
85.911 |
63.912 |
|
(c)
Other current liabilities |
29.413 |
18.526 |
13.144 |
|
(d)
Short-term provisions |
1.781 |
0.001 |
1.569 |
|
Total
Current Liabilities (4) |
279.217 |
217.428 |
204.532 |
|
|
|
|
|
|
TOTAL |
412.004 |
339.143 |
307.582 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a)
Fixed Assets |
|
|
|
|
(i)
Tangible assets |
59.512 |
61.275 |
44.341 |
|
(ii)
Intangible Assets |
0.000 |
0.000 |
0.000 |
|
(iii)
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
(iv) Intangible assets under development |
0.000 |
0.000 |
0.000 |
|
(b) Non-current
Investments |
0.000 |
0.000 |
0.000 |
|
(c) Deferred tax assets
(net) |
0.390 |
0.000 |
0.382 |
|
(d) Long-term Loan
and Advances |
1.991 |
1.991 |
2.021 |
|
(e)
Other Non-current assets |
0.000 |
0.000 |
0.000 |
|
Total
Non-Current Assets |
61.893 |
63.266 |
46.744 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a)
Current investments |
0.000 |
0.000 |
0.000 |
|
(b)
Inventories |
98.610 |
74.712 |
95.742 |
|
(c)
Trade receivables |
223.004 |
175.716 |
145.741 |
|
(d)
Cash and cash equivalents |
11.720 |
11.502 |
8.750 |
|
(e)
Short-term loans and advances |
16.777 |
13.947 |
10.605 |
|
(f)
Other current assets |
0.000 |
0.000 |
0.000 |
|
Total
Current Assets |
350.111 |
275.877 |
260.838 |
|
|
|
|
|
|
TOTAL |
412.004 |
339.143 |
307.582 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
|
|
SALES |
|
|
|
|
|
|
|
Revenue from Operations [Net] |
607.573 |
487.471 |
465.212 |
|
|
|
Other Income |
1.435 |
0.918 |
0.608 |
|
|
|
TOTAL |
609.008 |
488.389 |
465.820 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Cost of Materials Consumed |
438.732 |
374.705 |
357.702 |
|
|
|
Traded Goods Purchases |
36.288 |
0.000 |
0.000 |
|
|
|
Changes in inventories of finished goods, work-in-progress
and Stock-in-Trade |
(19.975) |
(0.152) |
10.312 |
|
|
|
Employees benefits expense |
45.289 |
29.030 |
22.372 |
|
|
|
Other expenses |
63.216 |
44.801 |
40.322 |
|
|
|
TOTAL |
563.550 |
448.384 |
430.708 |
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION |
45.458 |
40.005 |
35.112 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
17.444 |
18.840 |
17.487 |
|
|
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
28.014 |
21.165 |
17.625 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
12.887 |
11.327 |
9.894 |
|
|
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE
TAX |
15.127 |
9.838 |
7.731 |
|
|
|
|
|
|
|
|
|
Less |
TAX |
5.127 |
3.323 |
2.638 |
|
|
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) AFTER
TAX |
10.000 |
6.515 |
5.093 |
|
|
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
|
|
Raw Materials |
117.937 |
97.400 |
92.053 |
|
|
|
Capital Goods |
2.498 |
0.000 |
0.000 |
|
|
TOTAL IMPORTS |
120.435 |
97.400 |
92.053 |
|
|
|
|
|
|
|
|
|
|
Earnings/ (Loss)
Per Share (INR) |
6.87 |
4.48 |
3.50 |
|
CURRENT MATURITIES OF LONG TERM DEBT DETAILS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current
Maturities of Long term debt |
|
|
|
|
Union Bank of India (Machinery Term Loan)* |
0.983 |
0.983 |
2.203 |
|
HDFC Bank (Skoda Rapid) |
0.276 |
0.338 |
0.305 |
|
HDFC Bank Ltd (BOLERO) |
0.013 |
0.151 |
0.133 |
|
HDFC Bank Ltd (POLO) |
0.096 |
0.267 |
0.240 |
|
ICICI Bank Ltd (Truck Loan) |
0.000 |
0.000 |
0.028 |
|
UBI Car Loan (Swift) |
0.000 |
0.000 |
0.155 |
|
HDFC BANK LTD (Skoda Octavia car) |
0.000 |
0.391 |
0.539 |
|
Skoda Finance (Rapid) |
0.384 |
0.351 |
0.000 |
|
HDFC Honda Amaze |
0.119 |
0.108 |
0.000 |
|
HDFC (Celerio Car) |
0.130 |
0.000 |
0.000 |
|
HDFC (Truck Loan) |
0.231 |
0.000 |
0.000 |
|
HDFC (Maxirno) |
0.102 |
0.000 |
0.000 |
|
HDFC (Creta) |
0.188 |
0.000 |
0.000 |
|
Total |
2.522 |
2.589 |
3.603 |
|
|
|
|
|
|
Cash generated from operations |
NA |
NA |
NA |
|
|
|
|
|
|
Net Cash flow from (used in) Operations |
NA |
NA |
NA |
KEY
RATIOS
EFFICIENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Average Collection Days (Sundry
Debtors / Income * 365 Days) |
133.97 |
131.57 |
114.35 |
|
|
|
|
|
|
Account Receivables Turnover (Income / Sundry Debtors) |
2.72 |
2.77 |
3.19 |
|
|
|
|
|
|
Average Payment Days (Sundry Creditors / Purchases * 365 Days) |
94.14 |
83.69 |
65.22 |
|
|
|
|
|
|
Inventory Turnover (Operating Income / Inventories) |
0.46 |
0.54 |
0.37 |
|
|
|
|
|
|
Asset Turnover (Operating Income / Net Fixed Assets) |
0.76 |
0.65 |
0.79 |
LEVERAGE RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Debt Ratio ((Borrowing
+ Current Liabilities) / Total Assets) |
0.77 |
0.75 |
0.75 |
|
|
|
|
|
|
Debt Equity Ratio (Total Liability / Networth) |
1.69 |
1.73 |
1.90 |
|
|
|
|
|
|
Current Liabilities to Networth (Current Liabilities / Net Worth) |
2.90 |
2.52 |
2.57 |
|
|
|
|
|
|
Fixed Assets to Networth (Net Fixed Assets / Networth) |
0.62 |
0.71 |
0.56 |
|
|
|
|
|
|
Interest Coverage Ratio (PBIT / Financial Charges) |
2.61 |
2.12 |
2.01 |
PROFITABILITY RATIOS
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Net Profit Margin ((PAT / Sales) * 100) |
% |
1.65 |
1.34 |
1.09 |
|
|
|
|
|
|
|
Return on Total Assets ((PAT / Total Assets) * 100) |
% |
2.43 |
1.92 |
1.66 |
|
|
|
|
|
|
|
Return on Investment (ROI) ((PAT / Networth) * 100) |
% |
10.39 |
7.56 |
6.39 |
SOLVENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Ratio (Current
Assets / Current Liabilities) |
1.25 |
1.27 |
1.28 |
|
|
|
|
|
|
Quick Ratio ((Current Assets – Inventories) / Current
Liabilities) |
0.90 |
0.93 |
0.81 |
|
|
|
|
|
|
G-Score Ratio Financial (Networth / Total Assets) |
0.23 |
0.25 |
0.26 |
|
|
|
|
|
|
G-Score Ratio Debt (Debts / Equity Capital) |
11.35 |
10.44 |
10.61 |
|
|
|
|
|
|
G-Score Ratio Liquidity (Total Current Assets / Total Current Liabilities) |
1.25 |
1.27 |
1.28 |
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 |
14.288 |
14.288 |
14.288 |
|
Reserves & Surplus |
65.415 |
71.930 |
81.930 |
|
Money received against share
warrants |
0.000 |
0.000 |
0.000 |
|
Share Application money
pending allotment |
0.000 |
0.000 |
0.000 |
|
Net
worth |
79.703 |
86.218 |
96.218 |
|
|
|
|
|
|
long-term borrowings |
22.022 |
33.615 |
34.206 |
|
Short term borrowings |
125.907 |
112.990 |
125.502 |
|
Current Maturities of Long
term debt |
3.603 |
2.589 |
2.522 |
|
Total
borrowings |
151.532 |
149.194 |
162.230 |
|
Debt/Equity
ratio |
1.901 |
1.730 |
1.686 |
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 |
465.212 |
487.471 |
607.573 |
|
|
|
4.785 |
24.638 |
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 |
465.212 |
487.471 |
607.573 |
|
Profit |
5.093 |
6.515 |
10.000 |
|
|
1.09% |
1.34% |
1.65% |
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 |
Yes |
|
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 |
Yes |
|
35 |
Negative Reporting by Auditors in the
Annual Report |
No |
INDEX OF CHARGES
|
SNO |
SRN |
CHARGE ID |
CHARGE HOLDER NAME |
DATE OF CREATION |
DATE OF MODIFICATION |
DATE OF SATISFACTION |
AMOUNT |
ADDRESS |
|
1 |
G08106460 |
100041463 |
HDFC BANK LIMITED |
24/05/2016 |
- |
- |
1141530.0 |
HDFC BANK HOUSE, SENAPATI BAPAT MARGLOWER PAREL WMUMBAIMH400013IN |
|
2 |
A54143664 |
10136374 |
Union Bank of India |
15/12/2008 |
- |
- |
9000000.0 |
SSI Wazirpur BranchWazirpur Industrial AreaDelhiDL110052IN |
|
3 |
G31736663 |
10128392 |
Union Bank Of India |
23/10/2008 |
05/11/2016 |
- |
640000000.0 |
14/15- F,Connaught PlaceNew DelhiDL110001IN |
|
4 |
C72548332 |
80030970 |
Union Bank of India |
15/10/2005 |
18/11/2015 |
- |
205000000.0 |
SME Wazirpur Branch, 16, Mercury House,Commercial Complex, Wazirpur Industrial AreaNew DelhiDL110052IN |
|
5 |
C05801998 |
10481687 |
Union Bank of India |
21/02/2014 |
- |
22/05/2014 |
10000000.0 |
SME Wazirpur BranchWazirpur Industrial AreaDelhiDL110052IN |
|
6 |
C05900980 |
10453572 |
Union Bank Of India |
23/09/2013 |
- |
21/05/2014 |
15000000.0 |
16, Mercury House,Commecial Complex, Wazirpur Industrial AreaDelhiDL110052IN |
|
7 |
C06104749 |
10330757 |
Union Bank of India |
11/01/2012 |
- |
20/05/2014 |
17500000.0 |
SME Wazirpur BranchWazirpur Industrial AreaDelhiDL110052IN |
|
8 |
C05673207 |
10126658 |
Union Bank of India |
15/10/2008 |
- |
17/05/2014 |
2000000.0 |
SSI Wazirpur BranchWazirpur Industrial AreaDelhiDL110052IN |
|
9 |
A83466524 |
10180869 |
Union Bank of India |
14/10/2009 |
- |
12/04/2010 |
2500000.0 |
SSI Wazirpur BranchWazirpur Industrial AreaDelhiDL110052IN |
|
10 |
A79951281 |
10105668 |
UNION BANK OF INDIA |
25/04/2008 |
- |
15/02/2010 |
235000000.0 |
14/15-F,CONNAUGHT PLACENEW DELHINEW DELHIDL110001IN |
UNSECURED LOANS
|
PARTICULARS |
31.03.2017 (INR
In Million) |
31.03.2016 (INR
In Million) |
|
LONG-TERM BORROWINGS |
|
|
|
From Directors
and Related Parties |
|
|
|
Arun Agarwal |
5.850 |
2.550 |
|
Naresh Goyal |
15.176 |
19.070 |
|
Sarvesh Gupta and Sons HUF |
1.000 |
1.000 |
|
Surender Goel |
9.850 |
7.920 |
|
|
|
|
|
Total |
31.876 |
30.540 |
STATE OF COMPANY’S AFFAIRS:
During the year, the company engaged in business of manufacturing of Master Batches. The Company has earned profit after tax of INR 999.900 million as against net profit after tax of INR 6.514 million in the previous year.
There is no change in the nature of business of the company during the year. The future outlook of the company in the existing sector looks promising.
FIXED ASSETS:
Tangible Assets
·
Land
·
Buildings
·
Factory Shed
·
Plant and Machinery
·
Furniture and Fixture
·
Vehicles
·
Office Equipment
·
Computer
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 68.09 |
|
UK Pound |
1 |
INR 91.41 |
|
Euro |
1 |
INR 79.93 |
INFORMATION DETAILS
|
Information
Gathered by : |
SUP |
|
|
|
|
Analysis Done by
: |
NIS |
|
|
|
|
Report Prepared
by : |
IND |
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.