+ All Categories
Home > Documents > SAMPLE INDIA LIMITED - 株式会社東京商工 ...

SAMPLE INDIA LIMITED - 株式会社東京商工 ...

Date post: 15-Jan-2022
Category:
Upload: others
View: 8 times
Download: 0 times
Share this document with a friend
28
D&B BIR Comprehensive Report SAMPLE INDIA LIMITED ACTIVE BUSINESS TRADESTYLE(S) : SAMPLE Location: C - 123, XYZ, Corporate Centre Prabhakar Road, Ambattur Silvassa 123456 Dadra & Nagar Haveli and Daman & Diu India Telephone(s): (+91) 022 49***6 D-U-N-S Number: 91-859-2841 IDENTIFICATION & SUMMARY D-U-N-S Number: 91-859-2841 Registration No: L1**33MH1961PLC01**** Hand Phone(s): (+91) 987******0 Business Group: SAMPLE GROUP Facsimile(s): (+91) 022 49***7 E-Mail: [email protected] Website: www.sampleindia.com IDENTIFICATION Type of Business: Public Limited Liability Company Established: Sep 02, 1999 Control: Apr 20, 2017 Imports: Yes Primary SIC: 2895 0000 Line of Business Description: Engaged in manufacturing and exporting of Virgin Activated Carbon. Exports: Yes Registered charge: Yes Employs: 187 (Total) Principal: * * Kumar,Director SUMMARY RISK ASSESSMENT
Transcript

D&B BIR Comprehensive Report

SAMPLE INDIA LIMITEDACTIVE BUSINESS

TRADESTYLE(S) : SAMPLE

Location:C - 123, XYZ, Corporate Centre Prabhakar Road, Ambattur Silvassa 123456 Dadra & Nagar Haveli and

Daman & Diu India

Telephone(s): (+91) 022 49***6

D-U-N-S

Number:91-859-2841

IDENTIFICATION & SUMMARY

D-U-N-S Number:

91-859-2841

Registration No:

L1**33MH1961PLC01****

Hand Phone(s):

(+91) 987******0

Business Group:

SAMPLE GROUP

Facsimile(s):

(+91) 022 49***7

E-Mail:

[email protected]

Website:

www.sampleindia.com

IDENTIFICATION

Type of Business:

Public Limited Liability Company

Established:

Sep 02, 1999

Control:

Apr 20, 2017

Imports:

Yes

Primary SIC:

2895 0000

Line of Business Description:

Engaged in manufacturing and

exporting of Virgin Activated

Carbon.

Exports:

Yes

Registered charge:

Yes

Employs:

187 (Total)

Principal:

* * Kumar,Director

SUMMARY

RISK ASSESSMENT

Risk Indicator

Low Risk (1) High Risk (4)

3 Risk Level of the Company is : AVERAGE

D&B Rating

Financial Strength

5A

Based on Networth

Risk Indicator

3

Fair (Slightly Above

Average Risk - Monitor)

Former Rating

Financial Strength

5A

Based on net worth

Risk Indicator

3

Fair

The Dun & Bradstreet Rating of 5A3 indicates:

Financial Strength of INR over 645,950,000 based on net worth

A Risk Indicator which is Fair

COMPLIANCE ASSESSMENT SUMMARY

RBI Defaulter List Match Found.

EPF Delay List Match Found.

NCLT Match Found.

COMPANY PROFILE & SWOT ANALYSIS

COMPANY PROFILE:

SAMPLE INDIA LIMITED (hereinafter referred as the Company or SAMPLE INDIA) was incorporated on 2nd

September 1999 as a Limited Liability Company.

The Company is engaged in manufacturing and exporting of Virgin Activated Carbon.

The Company controls its business operations from Silvassa, Dadra & Nagar Haveli and Daman & Diu

STRENGTHS:

WEAKNESSES:

OPPORTUNITIES:

THREATS:

The Company is into existence for more than 20 years.

Experienced and quali�ed management.

Tangible Net worth of the Company has increased during the period under review

Leverage position of the Company has remained comfortable

Net Pro�t of the Company has �uctuated during the period under review.

Operating Margin of the Company �uctuated during the period under review.

Return on Net worth (RoNW) has declined during the period under review.

Return on Capital Employed (RoCE) has �uctuated during the period under review.

The growth outlook for India has improved with recent changes in economic policies, the Government’s

vision of ‘Atmanirbhar Bharat’ and its focus on manufacturing sector.

India could be one of the biggest bene�ciaries of rapidly changing global trade relations.

The growing use of activated carbon in industrial applications has led to increase its share in the gas phase

applications, which is driving the activated carbon market in the Asia-Paci�c region. Moreover, the growing

use of activated carbon for soil remediation applications as well as in pharmaceutical applications have

witnessed signi�cant growth during the last �ve years is further expected to boost the growth of the

activated carbon market.

The Asia-Paci�c region is the fastest-growing market for activated carbon, in terms of value and volume.

Increasing investments by companies, especially in automotive sector, the growing shift of production

facilities to the emerging economies of the region; the strong industrial base, are the major factors

contributing to the growth of the activated carbon market in this region.

COVID-19 impacted the carbon black industry. Demand reduced signi�cantly during the �rst quarter of FY21,

with most of the major players keeping their manufacturing units shut or operating at a very low capacity

utilization.

Entry of new carbon black manufacturers that would increase competition in the domestic market.

scarcity of raw material especially in Asia-Paci�c is major factor restraining the growth of the activated

carbon market globally.

CURRENT INVESTIGATION

INVESTIGATION INFORMATION

Other comments :

The information in this report has been compiled from D&B known sources and its independent research

Date : Aug 31, 2021

INDUSTRY HIGHLIGHTS

PRODUCT PROFILE:

Activated carbon (also known as activated charcoal) is a compressed form of carbon with small volume poresthat increases the surface area that is available for adsorption or chemical reaction. Due to this structuralfeature, activated carbon is used extensively as an adsorption agent. It also �nds applications for itsdecolorization and deodorization properties. Based on its physical structure activated carbon is segmentedinto granulated, pelletized, powdered, impregnated, and catalytic.

Some of the major applications of activated carbon include

Removal of volatile organic compounds like benzene, and PCE

Removal of hydrogen sul�de and waste gases’

Used as a bacteria inhibitor in drinking water �lters (impregnated activated carbon)

Removal of chlorine and chloramine, as well as recovery of gold

MARKET SCENARIO:

The global market for activated carbon is estimated to be worth USD 4.5 Billion in 2020, and it is expected toreach USD 8.5 Billion by 2027, increasing by a CAGR of approximately 11.5%. This strong growth would befueled by higher demand from water puri�cation, sewage treatment and air puri�cation segments. Tighteningregulations around the world, with respect to environmental pollution would increase investment in wastetreatment segment, which in turn will create global demand for activated carbon.

APAC is the largest market for activated carbon, followed by North America. This ascendency of Asia Paci�ccan be attributed to the increasing public investment in waste treatment, as well as higher involvement ofprivate players. Drinking water treatment, waste water treatment and municipal sewage treatment iswitnessing higher investment, as the emerging economies like China and India strive to contain the economicdegradation. This has translated into higher demand for activated carbon in these large markets, which in turnis driving the demand in APAC market.

As per industry sources, Indian market for activated carbon is estimated to be worth USD 500 Million, and it isexpected to grow by a CAGR of nearly 11% till 2025.

DEMAND SCENARIO:

The biggest factor that is driving demand for activated carbon is its application in water & waste watertreatment.

Applications in waste water treatment

The huge surface area and micropore feature along with good adsorption properties helps activated carbon(combined with other chemicals) to adsorb various harmful particles in waste water. Because of this propertyit is �nding widespread application in waste water treatment plants. Powdered activated carbon is used inwater treatment plants for taste and odor control and for removal of organic chemicals. Hence the growth inwaste water / industrial e�uent treatment have a direct impact on the demand for activated carbon.

Global market for water treatment

The global market for water & waste water treatment products & services is estimated to be worth USD 263Billion in 2020, and it is expected to grow by a CAGR of 7% during 2020-28 to reach USD 465 Billion. Asia Paci�cis estimated to be the largest market followed by North America and Europe. Besides being the largestmarket, Asia Paci�c is expected to see the highest growth in the coming years, and will play a pivotal role inthe development of global water & waste water treatment industry.

One of the reasons behind the growth in Asia Paci�c, and its increasing relevance in the coming years can beattributed to the increasing measures taken at administration / Government level to improve municipal &sewage e�uent treatment as well as expanding as well as developing drinking water infrastructure. All majorAsian markets have revamped environmental guidelines thereby strengthening regulatory framework ine�uent treatment. Municipal and industrial waste water treatment is witnessing increasing traction, on theback of higher Government investment as well as private sector involvement.

Waste water treatment scenario in India

According to industry sources, Indian market for wastewater treatment plant is estimated to be worth USD 2.4Billion. Moving Bed Biological Reactor (MBBR) and Sequencing Batch Reactor (SBR) were the dominanttreatment process that have gained prominence in wastewater treatment market in India. Of this, MBBR isestimated to lead due to its high e�ciency, low maintenance as well as low space utilization.

According to CPCB there are nearly 900 STPs spread across the country. However, the number of operationalSTPs and the capacity utilization levels are far lower. While the demand supply scenario in few cities, in termsof sewage generated and treatment capacity, is optimal majority of the country face a supply de�cit when itcomes to sewage treatment facilities.

According to CPCB, the current sewage treatment capacity in India can handle only 38% of the total volume ofsewage produced. Thus, more than 60% of the sewage is discharged untreated. Considering the massivevolume of sewage generated in India, this 60% �gure translates into nearly 39,000 MLD of untreated sewage.

Waste water / Industrial e�uent generation in India

Urbanization: Increasing population and growth in industrial / service activities have fastened the pace ofurbanization. As a result, the number of cities with population of 1 million or more is expected to reach ~90 by2030, up from 2011 census tally of 53. Consequently, the amount of municipal waste generated is expected goup leading to a higher demand for waste water treatment services.

Industrialization: Private and public sector investments in the manufacturing sector are expected to go up inresponse to the National Manufacturing Policy launched by the government. Further the increasing domesticconsumption too would help in the growth. Growth in industrial sector would automatically lead to increase inindustrial e�uent discharge, leading to higher demand for industrial waste water treatment services.

Urgent need for sewage treatment:

In India, the estimated sewage generation from Class I cities and Class II towns (representing 72% of urbanpopulation) is 62,000 million liters/day (MLD), of which there exists treatment capacity to treat only 26,066MLD (about 35%). The major metropolitan areas (with population over 1 million) have a collective sewagetreatment capacity of just over 50%, but high variability exists among them. Only �ve metro cities(Hyderabad,Vadodara, Chennai, Ludhiana and Ahmedabad) have treatment capacity close to 100% of their sewagegeneration.

Delhi has the largest sewage treatment capacity in absolute terms but treats only about 60% of sewagegenerated; while Mumbai has the second largest treatment capacity in absolute terms but meets only 80% ofits sewage water treatment needs. Almost all other major metropolitan cities have treatment capacities below50% of their sewage generation. The Class I cities and metros (with population over 100,000) which account for93% of the urban sewage generated in the country, have a combined treatment capacity of about 32% ofgeneration, while the Class II towns (population between 50,000 and 100,000) have a combined treatmentcapacity of only 8% of their generation.

EXPORT & IMPORT OF ACTIVATED CARBON:

India is a net exporter of activated carbon, with annual export value reaching INR 15 Billion in FY 2021. Thevalue of exports has increased by a CAGR of 15% between FY 2015-21. In contrast, the value of activatedcarbon annual imported to India has remained below INR 4 Billion. As on FY 2021, approximately INR 3.9Billion worth of activated carbon was imported to the country. Imports have increased by a CAGR of 12%during FY 2015-21.

USA is the largest export market for Indian activated carbon industry. In FY 2021, the value of activated carbonexported to the US accounted for nearly 20% of total export value. Germany, the second largest export marketaccounted for 6% of total exports. Other major export markets include Russia, China, South Korea and Japan.Top ten export markets accounted for nearly 50% of total value of activated carbon exports from India in FY2021

NOTABLE PLAYERS:

Indo German Carbon Limited (IGCL) was the �rst to set up an activated carbon plant in India, andmanufacturers and supplies coconut shell based activated carbon. The plant is located in Kerala – a stateabundant in coconut production – giving it easy access to raw material, at a lower rate. IGCL is the subsidiaryof Gulfar Engineering and Contracting LLC, a leading construction Company based in Oman. IGCL has aninstalled production capacity of nearly 6,000 TPA.

MICBAC India is a leading manufacturer of activated carbon from wood, coal and coconut shell. The Companyan installed capacity to produce 20,000 TPA of activated carbon (from all three input materials). Apart fromactivated carbon, MICBAC also supplies anthracite �lter media and hard coke.

Raj Carbon is a leading manufacturer of steam activated carbon in South India, with an installed productioncapacity of 1,300 TPA. The Company manufacturers coconut shell based activated carbon.

FINANCIAL INFORMATION

PARTIAL FINANCIALS

BALANCE SHEET

Particulars Jun 30, 20213

MillionsIndian Rupee

Sales / Income 41,303

Net Pro�t(Loss) before Tax 2,065

Net Pro�t(Loss) after Tax 1,530

Particulars Mar 31, 2019Thousands

Indian Rupee

Mar 31, 2020Thousands

Indian Rupee

Mar 31, 2021Thousands

Indian Rupee

Shareholders Fund

Equity Share Capital 475,100 475,100 475,100

Capital Reserve 64,300 64,300 64,300

General Reserve 8,656,400 8,656,400 8,656,400

Retained Earnings 23,504,500 27,055,400 31,567,400

Other Reserves 772,900 -70,300 946,300

Total ShareholdersFund

33,473,200 36,180,900 41,709,500

Non-Current Liabilities

Long Term Loans :Secured

1,570,800 1,608,900 1,512,000

Long Term Bank Loans 4,135,600 6,525,400 3,405,500

Sales Tax Deferral Loans 1,384,800 1,384,800 1,164,200

Deferred Tax Liability 2,126,300 1,580,500 1,954,500

Debentures and Bonds 0 0 4,982,100

Provident and Pensions(Long Term)

390,900 506,400 622,600

Provisions 195,200 419,600 540,400

Lease Liabilities (LongTerm)

0 857,900 937,600

Less : Current Portion ofLong Term Debt

0 -472,800 -708,000

Total Non-CurrentLiabilities

9,803,600 12,410,700 14,410,900

Current Liabilities

Accounts Payable 29,239,000 28,863,900 39,216,000

Creditors for CapitalGoods

232,500 235,900 144,200

Other Payables / Accruals 898,300 754,400 873,000

Lease Liabilities 0 238,900 297,000

Bank Loans 6,688,200 10,700,000 0

Current Portion of LongTerm Debt

220,600 472,800 708,000

Interest Accrued 24,100 42,600 342,600

Due to Customers 578,300 990,300 1,439,000

Trade Deposits 274,400 279,100 323,700

Unclaimed / UnpaidDividends

47,400 48,700 708,300

Provision for RetirementBene�ts

305,000 548,100 390,200

Other Provisions 291,500 288,400 372,200

Duties and Taxes Payable 1,428,300 994,400 1,039,900

Other Current Liabilities 189,200 484,100 0

Total Current Liabilitiesand Provisions

40,416,800 44,941,600 45,854,100

TOTAL LIABILITIES ANDEQUITY

83,693,600 93,533,200 101,974,500

Fixed Assets

Land and Buildings 7,440,200 7,790,000 7,765,800

Plant and Equipment 16,766,700 17,327,800 17,606,800

Transportation Vehicles 134,400 183,000 173,000

Furniture, Fixtures andFitting

411,800 351,700 331,900

O�ce Equipment 509,800 544,800 450,000

Capital Work in Progress 1,091,400 1,265,600 1,125,600

Other Fixed Assets 0 1,034,800 1,127,900

Total Fixed Assets 26,354,300 28,497,700 28,581,000

Intangibles

Software 152,800 116,600 115,300

Other Intangibles 1,858,300 3,239,400 4,193,800

Total Intangible Assets 2,011,100 3,356,000 4,309,100

Investments

Investment inSubsidiaries

20,213,700 24,844,900 31,333,900

Investment in GroupCompanies / A�liates

1,222,200 0 0

Investment in QuotedShares

722,700 332,300 809,500

Investment in UnquotedShares

434,000 415,700 319,500

Other Investments 414,100 465,900 682,300

Total Investments 23,006,700 26,058,800 33,145,200

Other Assets

Other Loans Receivable 167,800 107,100 756,200

PROFIT & LOSS

Other Deposits (NonCurrent)

159,600 217,800 213,900

Other Assets 445,000 3,079,900 501,200

Total Other Assets 772,400 3,404,800 1,471,300

Current Assets

Cash 3,700 2,700 2,600

Balances with Bank 435,000 1,686,200 2,294,500

Fixed Deposit Account 0 2,502,800 7,001,000

Accounts Receivable 14,141,400 12,813,600 8,699,800

Other Receivables 4,396,000 3,608,700 3,292,100

Inventory : FinishedGoods

2,449,600 2,713,800 2,759,700

Inventory : Raw Material 7,228,400 6,084,400 7,156,400

Inventory : Work-in-Progress

925,100 437,600 360,000

Inventory : Trade Goods 730,500 734,500 838,700

Inventory : Others 425,800 419,000 403,300

Prepayments 223,500 253,200 226,400

Other Loans andAdvances

293,300 891,500 1,336,100

Security Deposits(Current Assets)

46,500 55,600 52,900

Other Deposits (CurrentAssets)

9,500 6,100 2,500

Tax Refund 229,400 6,200 41,900

Other Current Assets 11,400 0 0

Total Current Assets 31,549,100 32,215,900 34,467,900

TOTAL ASSETS 83,693,600 93,533,200 101,974,500

Particulars Mar 31, 2019Thousands

Indian Rupee

Mar 31, 2020Thousands

Indian Rupee

Mar 31, 2021Thousands

Indian Rupee

Number of Months 12 12 12

Revenue 179,125,100 160,736,300 166,034,500

Less: DirectExpenditure

-149,261,500 -132,028,200 -137,879,700

Cost of Materials andFinished GoodsConsumed

-138,422,700 -121,359,300 -127,238,500

Electricity / Power andFuel and Water Expenses

-1,100,800 -903,000 -759,000

Plant & MachineryRepairs & Maintenance

-546,400 -584,100 -523,100

Salaries and Wages -8,481,300 -8,666,800 -8,897,600

Other ManufacturingExpenses

-710,300 -515,000 -461,500

Gross Pro�t 29,863,600 28,708,100 28,154,800

Add: Other OperatingIncome

2,974,100 3,497,100 1,470,900

Less General andAdministrationExpenses

-6,838,600 -7,176,000 -5,996,200

Sta� Welfare Expenses -745,000 -717,300 -587,100

Insurance -151,600 -156,700 -210,800

Professional and LegalFees

-9,500 -16,400 -12,500

Repairs and Maintenance -112,100 -109,400 -127,400

Expenses towardsCommunity Developmentand Donations

-90,000 -60,000 0

Other General Expenses -5,730,400 -6,116,200 -5,058,400

Less: Selling andDistribution Expenses

-11,430,000 -11,570,600 -9,001,200

Advertising & MarketingExpenses

-7,514,000 -7,775,200 -5,924,700

Freight Expenses -3,916,000 -3,795,400 -3,076,500

Less: Loss on Sale ofFixed Assets

-19,100 0 -18,800

Less: Loss on ForeignExchange Transactions

-217,500 -1,000 -328,200

Less: Depreciation /Amortization andDepletion

-3,992,700 -4,890,300 -4,936,800

Operating Pro�t 10,339,800 8,567,300 9,344,500

Add: Other NonOperating Income

78,500 321,000 329,700

Dividend Income 32,800 33,700 2,000

Interest Income 32,900 255,800 319,500

Pro�t on Sale of FixedAssets

0 22,700 0

Pro�t on Sale ofInvestments

0 300 400

Pro�t on ForeignExchange Transactions

3,100 0 0

Miscellaneous Income 9,700 8,500 7,800

Earnings BeforeInterest and Tax (EBIT)

10,418,300 8,888,300 9,674,200

Less: InterestExpenditure

-808,700 -1,020,900 -1,411,800

Other Interest -808,700 -1,020,900 -1,411,800

Pro�t before Tax andExtraordinary Items

9,609,600 7,867,400 8,262,400

AUDITORS QUALIFICATION

Accounts are audited by V. Sankar Aiyar & Co.

Accounts quali�ed by auditor and / or other observations in Audit Report: No

FINANCIAL TREND (RATIOS)

Add / Less ExtraordinaryItems Before Tax

0 -323,300 0

Net Pro�t beforeTaxation and afterExtraordinary Items

9,609,600 7,544,100 8,262,400

Less: Total TaxProvision

-2,908,200 -1,621,600 -2,142,000

Tax Provision -2,764,600 -2,339,000 -2,033,900

Less: Current YearDeferred Tax

-140,600 717,400 -108,100

Other Tax -3,000 0 0

Pro�t after Tax 6,701,400 5,922,500 6,120,400

Pro�t after Tax andExtraordinary Items

6,701,400 5,922,500 6,120,400

Prior Year Adjustment 55,500 -371,300 54,400

Less: Dividends -1,999,800 -2,000,300 -1,662,800

Plus Retained Earningsb/f

18,747,400 23,504,500 27,055,400

Retained Earnings c/f 23,504,500 27,055,400 31,567,400

Statement (End) Date Mar 31, 2019Thousands

Indian Rupee

Mar 31, 2020Thousands

Indian Rupee

Mar 31, 2021Thousands

Indian Rupee

Number of Months 12 12 12

Financial Elements

Revenue 179,125,100 160,736,300 166,034,500

Pro�t after Tax 6,701,400 5,922,500 6,120,400

Net working capital -8,867,700 -12,725,700 -11,386,200

Tangible Networth 31,462,100 32,824,900 37,400,400

Total Debts 14,000,000 21,077,000 12,001,400

Capital Employed 45,462,100 53,901,900 49,401,800

Growth Ratios

Sales Growth (%) - - 3.30

Net Pro�t Growth (%) - - 3.34

Liquidity Ratios

Quick Ratio 0.48 0.48 0.50

Current Ratio 0.78 0.72 0.75

FINANCIAL ANALYSIS GRAPH

REVENUE AND PAT

TANGIBLE NETWORTH & CAPITAL EMPLOYED

Leverage Ratios

Total Debt Equity Ratio 0.44 0.64 0.32

Interest Coverage Ratio 12.88 8.71 6.85

E�ciency Ratios

Collection Period (Days) 29 29 19

A/Cs Payable (Days) 77 87 112

Inventory (Days) 24 24 25

Cash Conversion Cycle -24 -34 -68

Pro�tability Ratios

Net pro�t margin (%) 3.74 3.68 3.69

Return on Networth (%) 21.30 18.04 16.36

Return on CapitalEmployed (%)

22.92 16.49 19.58

FY 2019 FY 2020 FY 20210

20,000,000

40,000,000

60,000,000

80,000,000

100,000,000

120,000,000

140,000,000

160,000,000

(Am

ount

)

(Fiscal Years)

Revenue Pro�t After Tax

Figures in Thousands of Indian Rupee

Sales: Topline of The Company has �uctuated during the period under review. The Company reported NetSales of INR 179,125,100 thousand in FY 2019 which declined to INR 160,736,300 thousand in FY 2020,however it increased to INR 166,034,500 thousand in FY 2021.

Net Pro�t: Net Pro�t of the Company has �uctuated during the period under review. It declined from INR6,701,400 thousand in FY 2019 to INR 5,922,500 thousand in FY 2020, however it increased to 6,120,400thousand in FY 2021.

NET PROFIT MARGIN

Mar 31, 2019 Mar 31, 2020 Mar 31, 20210

5,000,000

10,000,000

15,000,000

20,000,000

25,000,000

30,000,000

35,000,000

40,000,000

45,000,000

50,000,000

(Am

ount

)

(Fiscal Years)

Tangible Networth Capital Employed

Figures in Thousands of Indian Rupee

Tangible Net worth: Tangible Net worth of the Company has increased during the period under review. Itincreased from INR 31,462,100 thousand as at the end of FY 2019 to INR 32,824,900 thousand as at the end ofFY 2020, and further to INR 37,400,400 thousand as at the end of FY 2021.

Capital Employed: Capital Employed of the Company has �uctuated during the period under review. Itincreased from INR 45,462,100 thousand as at the end of FY 2019 to INR 53,901,900 thousand as at the end ofFY 2020, however it declined to INR 49,401,800 thousand as at the end of FY 2021.

PROFITABILITY RATIOS

Mar 31, 2019 Mar 31, 2020 Mar 31, 20210.0

0.5

1.0

1.5

2.0

2.5

3.0

3.5

(Per

cent

age)

(Fiscal Years)

Net Pro�t Margin (%)

RETURN ON TANGIBLE NETWORTH

RETURN ON CAPITAL EMPLOYED

Net Pro�t Margin: Net Pro�t Margin of the Company has �uctuated during the period under review. Itdecreased from 3.74% in FY 2019 to 3.68% in FY 2020, however it increased to 3.69% in FY 2021.

Mar 31, 2019 Mar 31, 2020 Mar 31, 20210

2

4

6

8

10

12

14

16

18

20

(Per

cent

age)

(Fiscal Years)

Return On Networth (%)

Mar 31, 2019 Mar 31, 2020 Mar 31, 20210

2

4

6

8

10

12

14

16

18

20

22

(Per

cent

age)

(Fiscal Years)

Return On Capital Employed (%)

Return on Networth: Return on Net worth (RoNW) has declined during the period under review. It declinedfrom 21.3% in FY 2019 to 18.04% in FY 2020, and further to 16.36% in FY 2021.

Return on Capital Employed: Return on Capital Employed (RoCE) has �uctuated during the period underreview. It declined from 22.92% in FY 2019 to 16.49% in FY 2020, however it increased to 19.58% in FY 2021.

LEVERAGE RATIOS

TOTAL DEBT EQUITY RATIO

INTEREST COVERAGE RATIO

Mar 31, 2019 Mar 31, 2020 Mar 31, 20210.00

0.05

0.10

0.15

0.20

0.25

0.30

0.35

0.40

0.45

0.50

0.55

0.60(T

imes

)

(Fiscal Years)

Total Debt Equity Ratio

Total Debt Equity Ratio: Leverage position of the Company has remained comfortable as its Debt Equity Ratiohas remained below 2 times as on 3 years of Balance Sheet Reporting date.

Mar 31, 2019 Mar 31, 2020 Mar 31, 20210

1

2

3

4

5

6

7

8

9

10

11

12

(Tim

es)

(Fiscal Years)

Interest Coverage

Interest Coverage Ratio: Interest Coverage Ratio of the Company has declined during the period under review.It declined from 12.88 times in FY 2019 to 8.71 times in FY 2020, and further to 6.85 times in FY 2021.

LIQUIDITY RATIOS

CURRENT RATIO

QUICK RATIO

Mar 31, 2019 Mar 31, 2020 Mar 31, 20210.0

0.1

0.2

0.3

0.4

0.5

0.6

0.7(T

imes

)

(Fiscal Years)

Current Ratio

Mar 31, 2019 Mar 31, 2020 Mar 31, 20210.00

0.05

0.10

0.15

0.20

0.25

0.30

0.35

0.40

0.45

0.50

(Tim

es)

(Fiscal Years)

Quick Ratio

Current Ratio: The Current Ratio of the company has declined from 0.78 times in FY 2019 to 0.72 times in FY2020, however it increased to 0.75 times in FY 2021.

Quick Ratio: The Quick Ratio of the company stood at 0.48 times in FY 2019 and FY 2020, however it increasedto 0.50 times in FY 2021.

BANKS

Information in this report may not represent the full extent of subject's bank relationships.

Bank Name: Bank of India

Location: Pune, Maharashtra, 4000**, India

Bank Name: Canara Bank

Location: 63/65, Moraji Kanji Bldg., Dr. Atmaram Merchant Road, Mumbai,Maharashtra, 40***2, India

No independent con�rmations were obtainable from banker/(s).

REGISTERED CHARGE DETAILS

A search was conducted and the following charges were found.

The records items above under 'Registered Charges' may have been paid, vacated, settled or released prior to

the date this report was printed.

Charge Date Charge Number Amount Secured Currency Chargee Name

Jan 01, 2010 1065**** 1,750,000 Indian Rupee State Bank of India

Feb 01, 2019 106***** 50,000,000 Indian Rupee Yes Bank

Apr 02, 2020 10768*** 4,343,000 Indian Rupee American ExpressBank Ltd

Apr 18, 2019 10900*** 5,000,000 Indian Rupee ABN Amro BankBhd

HISTORY

BACKGROUND

This Public Limited Liability Company started on Sep 02, 1999, having registration no.L1**33MH1961PLC01****,

and has its registered o�ce at O�ce No 6,3rd Floor,C Wing Laxmi Towers, Bandra Kurla Complex, Bandra (east),

Mumbai, Maharashtra, 400051 India

The last AGM date was Sep 29, 2021. The last Financial Statement Date being Mar 31, 2021.

MERGER

Date of Event: Apr 09, 2017

Event Type: Amalgamation

Name of the Company/Entity: XYZ Associates

Date of Event: Apr 09, 2018

The subject shares are publicly listed on the belowstock exchange/s:

Bombay Stock Exchange India

National Stock Exchange of India India

Event Type: Merger

Name of the Company/Entity: Ber*** International Limited

Date of Event: Apr 09, 2019

Event Type: Amalgamation

Name of the Company/Entity: Spa***** India Private Lim***

CHANGES

Name Changes:

Original business name registered as: Sample Maha****** Limited

the subject registered a change in name to Mar** Steel India Private Limited

On May 28, 2019, the subject registered a change in name to Present name

Legal Status changes:

Date of Change: Apr 20, 2017

Nature of Change: Reconstitution under local laws

Former Legal Structure: Public Limited Liability Company

Name of Previous Change: Sample Maha****** Limited

Previous Registration #: 100****1

Date of Change: Jan 01, 2018

Nature of Change: Conversion from a private to a public limited company

Former Legal Structure: Private limited co

Name of Previous Change: Mar** Steel India Private Limited

Previous Registration #: 20****00

Date of Change: Jan 01, 2019

Nature of Change: Move to a new state

Former Legal Structure: Proprietorship

Name of Previous Change: JJP Associates India Limited

Previous Registration #: 100***0

Date of Change: May 07, 2020

Nature of Change: Move to a new state

Former Legal Structure: Limited liablity company

Name of Previous Change: XYZ Corporation

Previous Registration #: AP128***J

Date of Change: May 07, 2020

Nature of Change: Conversion from a private to a public limited company

Former Legal Structure: Limited Liability Partnership

Name of Previous Change: AHH Company Pvt. Ltd.

CAPITAL

Authorized Capital: 3,000,000.00 INR

Issued Capital: 3,000,000.00 INR

Paid-up Capital 3,000,000.00 INR as on date Jun 30, 2021

Ordinary Shares: 300,000.00 at par value 10 INR

Capital Distribution:

The following details represent the Full Shareholders List

Ordinary Shares:

Shareholding as at Jun 30, 2021

Shareholding details provided by: stock exchange

CAPITAL HISTORY

LEGAL REPRESENTATIVES

Auditors

SHAREHOLDERS % Capital

Ned *** **** 8.5

Dh***a Consultan** 20

XYZ Ventures Pte ****** 35

Mutual Funds 10

Foreign Portfolio Investors 5

Manav Joshi 5

B*I Mut*** Pte Ltd 5

Pranav R****** 5

State Bank of ******* 5

Others 1.5

Year of Change Capital Type Nature ofChange

From To Currency

Jun 19, 2002 AuthorizedCapital

increased 300,000,000.00 500,000,000.00 Indian Rupee

Jan 25, 2003 AuthorizedCapital

increased 500,000,000.00 600,000,000.00 Indian Rupee

Jan 10, 2004 Issued Capital increased 50,000,000.00 55,000,000.00 Indian Rupee

Mar 17, 2007 Issued Capital increased 200,000,000.00 500,000,000.00 Indian Rupee

Apr 18, 2008 Issued Capital increased 500,000,000.00 800,000,000.00 Indian Rupee

Sep 30, 2019 Issued Capital increased 800,000,000.00 900,000,000.00 Indian Rupee

****& Sells Chartered Accountants

Plot No- A -05, ****, Pune, Maharashtra, 412***, India

CORPORATE STRUCTURE

SUBSIDIARIES

D-U-N-S: 999999999

Name: Devi**** Ha**an Tollway Limited

Address: Mount Poonamalle Road,, Post Box No. 979,, Dragon Fly Building, Chennai,Tamil Nadu, 600089, India

No.of Shares owned: 100 %

Name: Sea****s Retail Private Limited

Address: Ballard Estate,, P&T House, Mumbai, Maharashtra, 40***1, India

No.of Shares owned: 69 %

Name: J&T Global ***** Lim****

Address: Unit 7, Level 3, Gate Precinct,, Building 2, Dubai

No.of Shares owned: 75 %

Name: Thal*** Limited

Address: Bentalls Industrial Estate Holloway Road, Maldon Essex, Endeavour House,United Kingdom

No.of Shares owned: 51 %

Name: Pt Ta*** Indonesia

Address: Jalan Raya Pasar Serang, No. 15,, Bekasi, 17330, Indonesia

No.of Shares owned: 99.99 %

Name: Mu*** Cement Private Limited

Address: 5th Floor,, Barakhamba Road, Cannaught Place,, Dcm Building,, New Delhi,Delhi, 11***01, India

No.of Shares owned: 100 %

Name: Ray*** Aluminium Company Private Limited

Address: Annapurna Complex, 559,, Bhubaneswar, Odisha, 751014, India

No.of Shares owned: 90 %

AFFILIATES

The A�liate is a Joint Venture: Yes

Name: BCD ****** Private Limited

Address: India

Subject holds shares inA�liate:

49 %

The A�liate is a Joint Venture: No

Name: Intern******* Me*** Civil Contractors

Address: Plot No - 16,, Pune, Maharashtra, 417***, India

A�liate holds shares insubject:

30 %

The A�liate is a Joint Venture: No

Name: Ad***a B**la Renewable Subsidary Limited

Address: Centre S.K. Ahire Marg,, Worli, Mumbai, Maharashtra, India

Subject holds shares inA�liate:

35 %

The A�liate is a Joint Venture: No

Name: ABC Group ****** Private Limited

Address: Dr Annie Besant Road, 3rd Floor, Century Bhavan, Mumbai, Maharashtra,40***7, India

Subject holds shares inA�liate:

15 %

The A�liate is a Joint Venture: Yes

Name: XYZ Pte. *****

Address: Jaipur, Rajasthan, 31***01, India

A�liate holds shares insubject:

15 %

PREVIOUS ADDRESSES

Type of Address Registered O�ce Address

Address: AB Sarkar Road Ahmedabad Gujarat 400*** India

BRANCHES

The Principle branch location(s) are as follows:

Address: 22 Mount Poonamallee Road, Manapakkam, P.B.No.979, Chennai, TamilNadu, 60***9, India

Location Type: O�ce

Address: 19, Kumara Krupa Road,, N M Road, Bengaluru, Karnataka, 5***01, India

Location Type: Warehouse

Address: 211, Okhla Industrial Estate,, Nasper Building, New Delhi, Delhi, 11***20,India

Location Type: Warehouse

Address: Park Plaza, 2nd Floor, 71, Park Street,, P.B.No. 9010, Kolkata, West Bengal,India

Location Type: Administrative o�ce

Address: Sublot 24, Lot 16505, Jalan Keluli 1, Jakarta, Indonesia

Location Type: O�ce

DIVISION

The Principle division location(s) are as follows:

Division Name: Aluminium Division

Address: Nasper Building, Kshirsagar Complex,, Mumbai,, Maharashtra, India

Division Name: Nuclear Power Plant Equipment

Address: P.O.Box 8901, Powai Campus,, Nasper Building, Mumbai,, Maharashtra,4***72, India

Division Name: Aerospace

Address: TC-1 Building, B Wing,, P B No. 979, 22 Mount Poonamalee Road,, NasperBuilding, B**le Building,, Chennai,, Tamil Nadu, 600089, India

Division Name: Strategic Electronics Centre

Address: No. 145/2, Nagavarapalya, CV Raman Nagar,, Old Madras Road,, NasperBuilding, Bengaluru,, Karnataka, 56**93, India

Division Name: Electrical & Automation

Address: North Wing, Level 0,, Nasper Building, Citrus Building,, Mumbai,,Maharashtra, 4***76, India

OPERATIONS

LINE OF BUSINESS

LOB Description: Engaged in manufacturing and exporting of Virgin Activated Carbon.

Manufactures carbon black

Manufactures charcoal (carbon), activated

EMPLOYEES

Current:

Total Employees: 187 Estimated

2895-0000

2819-1003

Previous:

Year 2020

PRINCIPALS

PRINCIPALS

Name: * * Kumar

identity number : 800*****1

Name: Allen B***er

identity number : 800****2

Name: * * Mohta

identity number : 800****3

Name: Nand**a Par**h

identity number : 800****4

Name: * Swa**p

identity number : 800****5

Name: D N Dammani

Name: Premlata N Kapoor

EXECUTIVES

Name: * * Kumar

Current Title: Director

Related Experience Since: NA

Education: Bachelor of Chemical Engineering

Founder of the subject: Yes

Active in daily operations: Yes

identity number : 800*****1

Name: Allen B***er

Current Title: Director

Related Experience Since: NA

Founder of the subject: No

Active in daily operations: Yes

identity number : 800****2

Name: * * Mohta

Current Title: Director

Related Experience Since: NA

Founder of the subject: No

Active in daily operations: Yes

identity number : 800****3

Name: Nand**a Par**h

Current Title: Director

Related Experience Since: NA

Founder of the subject: No

Active in daily operations: Yes

identity number : 800****4

Name: * Swa**p

Current Title: Director

Related Experience Since: NA

Founder of the subject: No

Active in daily operations: Yes

identity number : 800****5

Name: D N Dammani

Current Title: Director

Related Experience Since: NA

Founder of the subject: No

Active in daily operations: No

Name: Premlata N Kapoor

Current Title: Director

Related Experience Since: NA

Founder of the subject: No

Active in daily operations: Yes

STATUTORY REGISTRATION

Registration Type Registration Number

Permanent Account Number AAAAA0000A

Goods and Services Tax (GST) 22AAAAA0000A1Z5

Provident Fund Registration Number WBXXX005XXX7000

Importer exporter code 14XXXXX719

COMPLIANCE ASSESSMENT

RBI DEFAULTER LIST

EPF DELAY LIST

NCLT

Match Found.

Source CIBIL

Date of Search Nov 20, 2020

Defaulter Name Bank Branch Quarter OutstandingAmount (In lacs)

SAMPLE INDIA Abhyudaya Co-Operative BankLimited

Mumbai Sep 30, 2020 12345

Match Found.

Source EPFO

Date of Search Nov 20, 2020

Keyword Used Match Found Status Date

SAMPLE INDIA Match Found Defaulted in Jan 31, 2020

SAMPLE INDIA Match Found Delayed in Dec 31, 2020

Match Found.

Source NCLT

Date of Search Nov 20, 2020

Match Found/ Match NotFound

Match Found

Natureof Filing

CP_CANo

CasePurpose

SectionRemark

Date ofOrder

Bench Court Applicant Respondent

CompanyAct

305/241-242/PB/2018

Others Others Dec 18,2020

PrincipalBench

Court - I AkashKhilwani

GlowInfocomPvt Ltd

Insolvency andBankruptcy code

(IB)-578(PB)/2020

FurtherConsideration

7 of IBC Dec 18,2020

PrincipalBench

Court - II AmbawattaBuildwellPrivateLimited

ImperiaStructures Limited

NEWS & ALERTS

Report Date: Apr 10, 2019

Source: Economic Times

Reported Data: Infrastructure major ABC Limited picked up 7.11 lakh shares of IT �rm XYZSoftware Limited between May 27-30 for about INR 70 crore, according toregulatory data.

Report Date: Sep 29, 2019

Source: Mint

Reported Data: The company is planning to open new manufacturing facility in Chakan,Pune

Report Date: Jan 01, 2020

Source: Economic Times

Reported Data: XYZ Company is planning to hive o� its Chemical Division

Report Date: Mar 31, 2021

Source: Auditors Observation

Reported Data: As on 31st March 2021 the company has disputed due of Rs 76.55 Crpayable towards Excise Duty,Service Tax,Custom Duty,Sales Tax dues whichare not deposited as they are pending under disputes.

Report Date: Mar 31, 2021

Source: Auditors Observation

Reported Data: As on 31/03/2021, The Total Contingent Liabilities & Commitments isamounting to Rs. 547.43 cr.

APPENDICES

D&B RATING GLOSSARY

The D&B Rating - The D&B rating consists of two parts, the Financial Strength Indicator and the Risk

Indicator.

For example: in the case of a 2A 4 rating, 2A means the �nancial strength of the business and the 4 is the risk

indicator.

The Risk Indicator is used in conjunction with the Financial Strength Indicator. The Risk Indicator re�ects D&B's

opinion of the risk associated with trading with a speci�c business, notably the likelihood of business

continuance or failure over the next 12 months. Created from expert rules system, the Risk Indicator is refreshed

whenever data is loaded onto our database. Please see the table below for the Risk Indicators and their

corresponding values.

ER Rating

Financial Strength Indicator

Rating # of Employees

ER 1 1000 +

ER 2 500-999

ER 3 100-499

ER 4 50-99

ER 5 20-49

ER 6 10-19

ER 7 5-9

ER 8 1-4

ER N Not Available

Rating table - India Figures in Indian Rupee

NetWorth Range

5A 645950000 and over

4A 129190000 to 645949999

3A 64595000 to 129189999

2A 12919000 to 64594999

1A 7751400 to 12918999

B 3875700 to 7751399

C 1219900 to 3875699

D 516760 to 1219899

E 155028 to 516759

F 51676 to 155027

G Up to 51675

Risk Indicator Condition Credit Risk Interpretation

CONFIDENTIALITY

1 Strong MinimumRisk Proceed with transaction- o�er extended terms ifrequired

2 Good LowRisk Proceed with transaction

3 Fair Slightly greater thanaverage risk

Proceed with transactionbut monitor closely

4 Limited Signi�cant level of risk Review each case beforeextending credit andobtain more information.Take suitable assurancesbefore extending credit,guarantees may beneeded

- Undetermined Insu�cient informationto assign a Rating

Assigned to concernswhere there isinsu�cient informationto express any opinionon the condition,�nancial soundness orpayment history of theconcern. A concern withno telephone numberwill also be assigned a "-"condition

Alternate Ratings Used

NQ Subject is Not Quali�ed for rating, as its ceasedoperations.

NB Commercial operation usually less than 24 months.

N Balance sheet shows negative net worth

FB Subject is the branch of a company located in anothercountry

BR Subject is a branch location

- A situation exists which is not ratable

DS This is a Dun Support record with limited information.

O A Financial Strength which is Undisclosed.

This report has been prepared by Dun & Bradstreet Information Services India Private

Limited (`D&B`) and is forwarded to the Subscriber in strict con�dence for fair use by the

Subscriber. This report may be considered as one of the decisive factors in connection

with any credit and other business decisions, but under no circumstances shall be

considered as a sole decisive factor. D&B follows ethical practices in the discharge of its

professional services and amongst others, as part of such ethical practices, it follows the

general rules relating to honesty, competence and con�dentiality, and attempts to

provide the most current, complete, and accurate information as possible within the

limitations of available �nance, time constraint and other practical di�culties relating

thereto and arising as a consequence thereof. This report contains information compiled

from various sources (including tele-calling, web search, etc.) over which D&B does not

have control and / or which have not been veri�ed independently by D&B, unless

otherwise indicated in this report. D&B, therefore, does not accept any responsibility for

the accuracy, completeness, timeliness or truthfulness of the information in this report,

which information are believed to be accurate, updated and complete as obtained by

D&B. D&B disclaims any and all liabilities for any loss or damage arising out of or in any

way related to the contents of this report. The Subscriber has to draw its own conclusions

on making independent enquiries and veri�cations and D&B cannot be held liable for any

�nancial loss incurred by anyone basis this report. This report is con�dential and

proprietary to D&B and the Subscriber shall not copy, reproduce, repackage, resell,

publish, transmit, transfer, disseminate, redistribute or disclose to others, in whole or in

part any content of this report without the express written consent of D&B. D&B provides

no advice or endorsement of any kind through this report. The availability of data in this

report does not constitute a recommendation by D&B to enter into any transaction or

follow any course of action. All decisions made by the Subscriber shall be based solely on

the Subscriber`s evaluation of the circumstances and objectives. D&B recommends that

the Subscriber independently verify the current accuracy of any data made available in

this report, upon which the Subscriber intends to rely. The Report should be read as a

whole so as to avoid any divergence with respect to the inferences on account of a partial

reading of this Report where such inferences may be based on the entirety of this Report.


Recommended