|
|
|
|
Report No. : |
509299 |
|
Report Date : |
23.05.2018 |
IDENTIFICATION DETAILS
|
Name : |
MONDELEZ INDIA FOODS PRIVATE LIMITED (w.e.f. 30.12.2014) |
|
|
|
|
Formerly Known
As : |
MONDELEZ INDIA FOODS LIMITED (w.e.f. 07.04.2014) CADBURY INDIA LIMITED (w.e.f. 01.12.1989) HINDUSTAN COCOA PRODUCTS LIMITED (w.e.f. 17.12.1982) CADBURY INDIA LIMITED (w.e.f. 18.06.1977) CADBURY INDIA PRIVATE LIMITED (w.e.f. 07.06.1977) CADBURY-FRY (INDIA) PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
Unit No. 2001, 20th Floor, Tower-3, (Wing C),
Indiabulls Finance Centre, Parel, Mumbai – 400013, Maharashtra |
|
Tel. No.: |
91-22-33963100 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2017 |
|
|
|
|
Date of
Incorporation : |
19.07.1948 |
|
|
|
|
Com. Reg. No.: |
11-006457 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
INR 303.184 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U15430MH1948PTC006457 |
|
|
|
|
IEC No.: [Import-Export Code No.] |
0388024976 |
|
|
|
|
GSTN : [Goods & Service Tax
Registration No.] |
27AAACC0460H1Z2 |
|
|
|
|
TIN No.: |
27720410638 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
Not Available |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAACC0460H |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacturing and Selling of Food Products. (Registered Activity) |
|
|
|
|
No. of Employees
: |
Not Divulged |
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++ |
Minimum Risk |
Business dealings permissible with minimum
risk of default |
|
Maximum Credit Limit : |
USD 57187700 |
|
|
|
|
Status : |
Excellent |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Exist |
|
|
|
|
Comments : |
Subject is a part of the “Mondelez International Inc. Group”. Mondelez is the third-largest food company in the world (behind Nestlé and PepsiCo). The company operates in five categories– chocolate, beverages, biscuits, gums & candy. Its brand includes Oreo, LU biscuits, Cadbury Fuse, Bournvita biscuits, 5 Star, Bournville, Cadbury Bournvita, Cadbury Celebration, Cadbury Dairy Milk, Cadbury Dairy Milk Silk, Chocolairs, Gems, Halls, Perk, Tang, Trident, Glow, Toblerone. The ratings are supported by its large scale and leading global market positions in the attractive global snacks category. As per the financial records of 2017, the company has achieved an average growth of 1.12% in its revenue as compared to the previous year’s revenue and has earned net profit margin of 3.86%. The rating also takes into consideration, company’s well-built brand image, superior market position, and strong financial risk profile marked by a robust capital structure and above average debt protection metrics. “Mondelez International Inc.” ranks at 109th in fortune 500 company’s lists. Business is active. Payments are reported to be regular and as per commitment. The company can be considered good for normal business dealings at usual trade terms and condition. |
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
NOT AVAILABLE
RBI DEFAULTERS’ LIST STATUS
Subject’s name is not enlisted as a defaulter
in the publicly available RBI Defaulters’ list.
EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS
Subject’s name is not enlisted as a defaulter in
the publicly available EPF (Employee Provident Fund) Defaulters’ list as of
31-03-2018.
BIFR (Board for Industrial & Financial Reconstruction) LISTING
STATUS
Subject’s name is not listed as a Sick Unit in
the publicly available BIFR (Board for Industrial & Financial
Reconstruction) list as of 23.05.2018.
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 DECLINED
MANAGEMENT NON-COOPERATIVE
[Contact No: 91-22-33963100]
Given number [91-7001885300] is continuously ringing
LOCATIONS
|
Registered Office: |
Unit No. 2001, 20th Floor, Tower-3, (Wing C), Indiabulls
Finance Centre, Parel, Mumbai – 400013, Maharashtra, India |
|
Tel. No.: |
91-22-33963100 |
|
Fax No.: |
Not Available |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Regional Office 1: |
EL Tara, 5th Floor, Opposite Odyssey II, Near Delphi, “C” Wing, Hiranandani Powai, Mumbai – 400076, Maharashtra, India |
|
|
|
|
Regional Office 2: |
First Floor, Tower A, Bannari Amman Towers, 29,
Radhakrishnan Road, |
|
Tel. No.: |
91-44-66276800 |
|
|
|
|
Regional Office 3: |
Golf View Corporate Towers 1st Floor, Tower – A Sector 42, Golf Course Road Gurugram-122002, Haryana, India |
|
Tel. No.: |
91 124 4297400 |
|
|
|
|
Regional Office 4: |
3rd Floor, Bharat Chamber of Commerce 9/1, Syed Amir Ali Avenue, Park Circus 7 Point, Ballygunge, Kolkata - 700 017, West Bengal, India |
|
Tel. No.: |
91-33-66143500 |
|
|
|
|
Factories: |
·
Thane 1, Pokhran Road, Eastern Express Highway, Thane-400606, Maharashtra,
India ·
Himachal Pradesh Hadbast No. 199, Village Sandholi Baddi, Tehsil- Nalagarh, District
Solan-173205, Himachal Pradesh, India ·
Maharashtra Induri Factory, Talegaon, Dabhade, Pune-410507, Maharashtra, India ·
Madhya Pradesh Plot No 25, Malanpur, Industrial Area, Village Gurikha, Tehsil Gohad, Gwalior-477116, Madhya Pradesh, India ·
Andhra Pradesh # 6055, Central
Expressway, Sector 25, Sricity, Tada, Vardahaiyapalem Mandel, Chittoor
District - 517 544, Andhra Pradesh, India |
|
|
|
|
Cocoa
Operations: |
Sennakalpalayam, Dalavaipattinam P.O, Dharapuram - 638672, Tamilnadu, India |
|
|
|
|
Sales Offices : |
Located at : · Chennai · Kolkata · Delhi · Mumbai |
DIRECTORS
AS ON: 31.03.2017
|
Name : |
Mr. Deepak Iyer |
|||||||
|
Designation : |
Managing Director |
|||||||
|
Address : |
B -111, DLF Summit Apartments, Sector - 54, Phase - 5, Golf Course Road Gurugram- 122011, Haryana, India |
|||||||
|
Date of Birth/Age : |
01.11.1967 |
|||||||
|
Qualification : |
Master of Management Studies (MBA), Marketing from SP Jain Institute, Mumbai and a Bachelor of Engineering, Electronics from Sardar Patel University, Gujarat |
|||||||
|
Date of Appointment : |
09.08.2016 |
|||||||
|
DIN No.: |
06474773 |
|||||||
|
|
|
|||||||
|
Name : |
Ms. Sree Kirat Patel |
|||||||
|
Designation : |
Whole Time Director |
|||||||
|
Address : |
Flat No.12, Apurva, 5, Napean Sea Road, Mumbai – 400036, Maharashtra, India |
|||||||
|
Date of Birth/Age : |
12.06.1958 |
|||||||
|
Qualification : |
LLB |
|||||||
|
Date of Appointment : |
23.05.2011 |
|||||||
|
PAN No.: |
AADPP2800J |
|||||||
|
DIN No.: |
03554790 |
|||||||
|
||||||||
|
|
|
|||||||
|
Name : |
Mr. Nandkumar Vasant Kulkarni |
|||||||
|
Designation : |
Whole Time Director |
|||||||
|
Address : |
1003, Fiona Building, Hiranandani Estate, Ghodbunder Road, Thane-400607, Maharashtra, India |
|||||||
|
Date of Birth/Age : |
22.01.1976 |
|||||||
|
Qualification : |
Post-graduate |
|||||||
|
Date of Appointment : |
09.08.2016 |
|||||||
|
DIN No.: |
07577189 |
|||||||
KEY EXECUTIVES
|
Name : |
Mr. Vivek Mishra |
|
Designation : |
Company Secretary |
|
Address : |
103, B-Block, Suyog Co-Operative Housing Society, Tilak
Nagar, Chembur (East), Mumbai -400089 , Maharashtra, India |
|
Date of Appointment : |
01.05.2017 |
|
PAN No.: |
ATBPM3993L |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
AS ON: 31.03.2017
|
Names of Shareholders |
No. of Shares |
Percentage of Holding |
|
Cadbury Schweppes Overseas Limited, United Kingdom |
18213120 |
60.07 |
|
Cadbury Mauritius Limited, Mauritius |
12105313 |
39.93 |
|
|
|
|
|
Total |
30318433 |
100.00 |
AS ON: 28.09.2017
|
Equity Share Breakup |
Percentage of Holding |
|
Category |
|
|
Promoters – Body Corporate |
100.00 |
|
|
|
|
Total |
100.00 |

BUSINESS DETAILS
|
Line of Business : |
Manufacturing and Selling of Food Products. (Registered Activity) |
||||
|
|
|
||||
|
Products/ Services : |
|
||||
|
|
|
||||
|
Brand Names : |
· 5 STAR · BOURNVILLE · BOURNVITA · CADBURY CELEBRATIONS · GEMS · OREO · TOBLERONE · PERK · TANG · HALLS, etc |
||||
|
|
|
||||
|
Agencies Held : |
Not Available |
||||
|
|
|
||||
|
Exports : |
Not Divulged |
||||
|
|
|
||||
|
Imports : |
Not Divulged |
||||
|
|
|
||||
|
Terms : |
|
||||
|
Selling : |
Not Divulged |
||||
|
|
|
||||
|
Purchasing : |
Not Divulged |
PRODUCTION STATUS: (NOT AVAILABLE)
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||
|
|
|
||||||||||||||
|
Customers : |
|
||||||||||||||
|
|
|
||||||||||||||
|
No. of Employees : |
Not Divulged |
||||||||||||||
|
|
|
||||||||||||||
|
Bankers : |
· State Bank of India Madame Cama Road, Nariman Point, Mumbai-400021,
Maharashtra, India |
||||||||||||||
|
|
|
||||||||||||||
|
--- |
|
|
|
|
Auditors : |
|
|
Name : |
Lovelock and Lewes Chartered Accountants |
|
Address : |
President Plaza, Ist Floor, Plot No. 36, Opposite Muktidham Derasar, S G Highway, Thaltej Cross Road, Ahmedabad – 380054, Gujarat, India |
|
PAN No.: |
AABFL5878L |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Holding Company : |
Cadbury Schweppes Overseas Limited, UK |
|
|
|
|
Ultimate Holding Company : |
Mondelez International Inc., USA |
|
|
|
|
Subsidiary Company : |
Induri Farm Private Limited, India [U92410MH1946PTC004878] |
|
|
|
|
Associate Company : |
Cadbury Mauritius Limited |
|
|
|
|
Fellow Subsidiary companies : |
· Cadbury Adams (Thailand) Limited, Thailand (formerly Mondel ?z International · (Thailand) Company Ltd, Thailand) · Cadbury Confectionery Malaysia Sdn. Bhd., Malaysia · Cadbury Confectionery Sales Malaysia, Malaysia · Cadbury Schweppes Finance Limited, UK · Cadbury UK Ltd, UK · CS Business Services (India) Private Limited, India [U74900MH2007FTC170213] · Kent Gida Maddeleri Sanayii ve Ticaret Anonim Sirketi, Turkey · KJS India Private Limited, India [U15209MH1999FTC245078] · Mondelez UK Service Company, UK · Generale Biscuit, France · Mondelez Asia Pacific Pte. Limited, Singapore · Mondelez Australia Pty Limited, Australia (formerly Kraft Foods Australia Pty. Limited) · Mondelez International Amea PTE Ltd (formerly known as Cadbury Enterprises Pte. Limited) · Mondelez Australia(Foods) Ltd, Australia · Mondelez Bahrain WII, Bahrain · Mondelez Deutschland Services GmbH & Co. KG, Germany · Mondelez Eastern Europe, Middle East & Africa FZE, Dubai · Mondelez Europe GmbH, Switzerland · Mondelez Europe Services GmbH, Switzerland · Mondel?z Global LLC, USA · Intercontinental Great Brands LLC, USA · Mondelez International Holdings LLC, USA · Mondelez Japan Limited, Japan · Mondelez Malaysia Sales Sdn. Bhd., Malaysia (formerly Kraft Malaysia Sdn. Bhd.) · Mondelez Philippines, Inc., Philippines · Kraft Foods Schweiz Hold. GmbH, Switzerland · Taloca GmbH, Switzerland · Mondelez Singapore Pte Limited, Singapore · Mondelez UK Holding and Service Limited, UK · Mondelez UK Limited, UK · Mondelez UK R&D Limited, UK · Mondelez UK Confectionery Production Ltd., UK · PT Mondelez Indonesia Manufacturing, Indonesia · PT Mondelez Indonesia Trading, Indonesia · Cadbury Trading Hong Kong Limited, Hong Kong · Mondelez New Zealand, New Zealand |
CAPITAL STRUCTURE
AS ON: 31.03.2017
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
37500000 |
Equity Shares |
INR 10/- each |
INR 375.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
30318433 |
Equity Shares |
INR 10/- each |
INR 303.184 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 |
303.184 |
303.184 |
303.200 |
|
(b) Reserves & Surplus |
19712.516 |
17670.316 |
17045.500 |
|
(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) |
20015.700 |
17973.500 |
17348.700 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) Long-term borrowings |
5869.200 |
6768.800 |
4336.700 |
|
(b) Deferred tax liabilities (Net) |
0.000 |
0.000 |
0.000 |
|
(c)
Other long term liabilities |
0.000 |
0.000 |
0.000 |
|
(d)
long-term provisions |
2043.500 |
3137.100 |
2387.900 |
|
Total
Non-current Liabilities (3) |
7912.700 |
9905.900 |
6724.600 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a)
Short term borrowings |
1523.300 |
1439.200 |
1503.400 |
|
(b)
Trade payables |
12430.400 |
11338.900 |
9936.300 |
|
(c)
Other current liabilities |
3347.000 |
2991.700 |
3762.000 |
|
(d)
Short-term provisions |
78.700 |
94.200 |
96.100 |
|
Total
Current Liabilities (4) |
17379.400 |
15864.000 |
15297.800 |
|
|
|
|
|
|
TOTAL |
45307.800 |
43743.400 |
39371.100 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a)
Fixed Assets |
|
|
|
|
(i)
Tangible assets |
23020.300 |
13000.300 |
12861.500 |
|
(ii)
Intangible Assets |
0.000 |
0.000 |
0.000 |
|
(iii)
Capital work-in-progress |
4321.900 |
13454.800 |
7810.200 |
|
(iv) Intangible assets under development |
0.000 |
0.000 |
0.000 |
|
(b) Non-current
Investments |
1508.300 |
1089.200 |
0.200 |
|
(c) Deferred tax assets
(net) |
495.100 |
1020.200 |
132.100 |
|
(d) Long-term Loan
and Advances |
246.500 |
232.400 |
5007.200 |
|
(e)
Other Non-current assets |
760.600 |
933.800 |
0.000 |
|
Total
Non-Current Assets |
30352.700 |
29730.700 |
25811.200 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a)
Current investments |
0.000 |
0.000 |
0.000 |
|
(b)
Inventories |
7386.600 |
6589.400 |
7414.800 |
|
(c)
Trade receivables |
675.900 |
1001.200 |
826.000 |
|
(d)
Cash and cash equivalents |
4796.200 |
3497.600 |
3509.600 |
|
(e)
Short-term loans and advances |
5.900 |
7.600 |
1733.000 |
|
(f)
Other current assets |
2090.500 |
2916.900 |
76.500 |
|
Total
Current Assets |
14955.100 |
14012.700 |
13559.900 |
|
|
|
|
|
|
TOTAL |
45307.800 |
43743.400 |
39371.100 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
|
|
SALES |
|
|
|
|
|
|
|
Revenue from Operations |
57489.400 |
56852.400 |
65077.200 |
|
|
|
Other Income |
317.700 |
134.200 |
549.400 |
|
|
|
TOTAL |
57807.100 |
56986.600 |
65626.600 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Cost of Materials Consumed |
22338.700 |
23390.500 |
32637.000 |
|
|
|
Changes in inventories of finished goods, work-in-progress
and Stock-in-Trade |
(542.700) |
(674.100) |
(255.700) |
|
|
|
Employees benefits expense |
4896.900 |
5057.100 |
5280.600 |
|
|
|
Other expenses |
25148.700 |
24557.400 |
22062.700 |
|
|
|
CSR Expenditure |
0.000 |
0.000 |
17.400 |
|
|
|
Exceptional Items |
(882.900) |
1203.400 |
2661.800 |
|
|
|
TOTAL |
50958.700 |
53534.300 |
62403.800 |
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION |
6848.400 |
3452.300 |
3222.800 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
899.900 |
255.500 |
168.100 |
|
|
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
5948.500 |
3196.800 |
3054.700 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
2908.500 |
2531.000 |
2140.800 |
|
|
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX |
3040.000 |
665.800 |
913.900 |
|
|
|
|
|
|
|
|
|
Less |
TAX |
820.000 |
287.800 |
(37.900) |
|
|
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX |
2220.000 |
378.000 |
951.800 |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN FOREIGN
CURRENCY |
|
|
|
|
|
|
|
Export Earnings [FOB basis] |
|
131.400 |
67.500 |
|
|
|
Earnings on other income |
|
2116.500 |
576.200 |
|
|
TOTAL EARNINGS |
NA |
2247.900 |
643.700 |
|
|
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
|
|
Raw Materials |
|
3716.300 |
6002.900 |
|
|
|
Stores & Spares |
|
33.300 |
72.000 |
|
|
|
Capital Goods |
|
4977.100 |
1564.900 |
|
|
TOTAL IMPORTS |
NA |
8726.700 |
7639.800 |
|
|
|
|
|
|
|
|
|
|
Earnings/ (Loss)
Per Share (INR) |
73.22 |
12.47 |
30.99 |
|
CURRENT MATURITIES OF LONG TERM DEBT DETAILS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Maturities of Long term debt |
NA |
NA |
6.900 |
|
|
|
|
|
|
Net cash flows from (used in) operations |
7543.400 |
5136.800 |
6237.000 |
|
|
|
|
|
|
Net cash flows from (used in) operating activities |
6818.700 |
6147.700 |
5202.000 |
KEY
RATIOS
EFFICIENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Average Collection Days (Sundry
Debtors / Income * 365 Days) |
4.29 |
6.43 |
4.63 |
|
|
|
|
|
|
Account Receivables Turnover (Income / Sundry Debtors) |
85.06 |
56.78 |
78.79 |
|
|
|
|
|
|
Average Payment Days (Sundry Creditors / Purchases * 365 Days) |
203.10 |
176.94 |
111.12 |
|
|
|
|
|
|
Inventory Turnover (Operating Income / Inventories) |
0.93 |
0.52 |
0.43 |
|
|
|
|
|
|
Asset Turnover (Operating Income / Net Fixed Assets) |
0.25 |
0.13 |
0.16 |
LEVERAGE RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Debt Ratio ((Borrowing
+ Current Liabilities) / Total Assets) |
0.51 |
0.52 |
0.50 |
|
|
|
|
|
|
Debt Equity Ratio (Total Liability / Networth) |
0.37 |
0.46 |
0.34 |
|
|
|
|
|
|
Current Liabilities to Networth (Current Liabilities / Net Worth) |
0.87 |
0.88 |
0.88 |
|
|
|
|
|
|
Fixed Assets to Networth (Net Fixed Assets / Networth) |
1.37 |
1.47 |
1.19 |
|
|
|
|
|
|
Interest Coverage Ratio (PBIT / Financial Charges) |
7.61 |
13.51 |
19.17 |
PROFITABILITY RATIOS
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Net Profit Margin ((PAT / Sales) * 100) |
% |
3.86 |
0.66 |
1.46 |
|
|
|
|
|
|
|
Return on Total Assets ((PAT / Total Assets) * 100) |
% |
4.90 |
0.86 |
2.42 |
|
|
|
|
|
|
|
Return on Investment (ROI) ((PAT / Networth) * 100) |
% |
11.09 |
2.10 |
5.49 |
SOLVENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Ratio (Current
Assets / Current Liabilities) |
0.86 |
0.88 |
0.89 |
|
|
|
|
|
|
Quick Ratio ((Current Assets – Inventories) / Current
Liabilities) |
0.44 |
0.47 |
0.40 |
|
|
|
|
|
|
G-Score Ratio Financial (Networth / Total Assets) |
0.44 |
0.41 |
0.44 |
|
|
|
|
|
|
G-Score Ratio Debt (Debts / Equity Capital) |
24.38 |
27.07 |
19.28 |
|
|
|
|
|
|
G-Score Ratio Liquidity (Total Current Assets / Total Current Liabilities) |
0.86 |
0.88 |
0.89 |
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 |
303.200 |
303.184 |
303.184 |
|
Reserves & Surplus |
17045.500 |
17670.316 |
19712.516 |
|
Money received against share
warrants |
0.000 |
0.000 |
0.000 |
|
Share Application money
pending allotment |
0.000 |
0.000 |
0.000 |
|
Net
worth |
17348.700 |
17973.500 |
20015.700 |
|
|
|
|
|
|
long-term borrowings |
4336.700 |
6768.800 |
5869.200 |
|
Short term borrowings |
1503.400 |
1439.200 |
1523.300 |
|
Total
borrowings |
5840.100 |
8208.000 |
7392.500 |
|
Debt/Equity
ratio |
0.337 |
0.457 |
0.369 |

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 |
65077.200 |
56852.400 |
57489.400 |
|
|
|
(12.639) |
1.120 |

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 |
65077.200 |
56852.400 |
57489.400 |
|
Profit |
951.800 |
378.000 |
2220.000 |
|
|
1.46% |
0.66% |
3.86% |

LEGAL CASES
|
City Civil Court, Calcutta Case Details Case Type: TS - TITLE SUIT
First Hearing Date: 28th February 2017 Petitioner and Advocate 1) Sampark Advertising And Media Pvt Ltd
1) T.E. Thomson And Co Ltd
Acts
|
|
Chief Judicial Magistrate , Nagpur Case Details Case Type: S.C.C. - Sum Case Case Status First Hearing Date: 21st January 2015 Petitioner and Advocate 1) State of Maharashtra
1)
Mohammad Rashid Nizamuddin Sabir and oth.
. Kalmeshwar, Dist.Nagpur
Acts
|
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 |
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 |
No |
|
32 |
Litigations that the firm/promoter
involved in |
Yes |
|
33 |
Market information |
-- |
|
34 |
Payments terms |
No |
|
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 |
B02661106 |
10008306 |
State Bank of India |
22/05/2006 |
- |
14/12/2010 |
750000000.0 |
Madame Cama RoadNariman PointMUMBAIMH400021IN |
UNSECURED LOANS
|
PARTICULARS |
31.03.2017 (INR
In Million) |
31.03.2016 (INR
In Million) |
|
LONG-TERM BORROWINGS |
|
|
|
Rupee term loans from banks |
5869.200 |
6768.800 |
|
|
|
|
|
SHORT TERM BORROWINGS |
|
|
|
Working capital loans from banks |
1523.300 |
1439.200 |
|
|
|
|
|
Total |
7392.500 |
8208.000 |
CHANGE OF ADDRESS:
The Registered address of the company has been shifted from Cadbury House,
Bhulabhai Desai Road, Mumbai-400026, Maharashtra, India to the present address
w.e.f 24.01.2014
FIXED ASSETS:
Tangible Assets
·
Land
·
Buildings
·
Plant and Equipment
·
Furniture and Fixtures
·
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 68.02 |
|
UK Pound |
1 |
INR 91.25 |
|
Euro |
1 |
INR 80.07 |
INFORMATION DETAILS
|
Information
Gathered by : |
PNM |
|
|
|
|
Analysis Done by
: |
NIY |
|
|
|
|
Report Prepared
by : |
IND |
SCORE FACTORS
|
DEMERIT POINTS |
|
|
|
--BANK CHARGES |
YES/NO |
YES |
|
--LITIGATION |
YES/NO |
YES |
|
--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.