MIRA
INFORM REPORT
|
Report Date : |
06.11.2008 |
IDENTIFICATION DETAILS
|
Name : |
MITSUI KINZOKU COMPONENTS INDIA PRIVATE LIMITED |
|
|
|
|
Registered Office : |
Plot No. 242-243, Sector – 3, Industrial Growth Centre, Bawal – 123
501, Haryana |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as on) : |
31.12.2007 |
|
|
|
|
Date of Incorporation : |
23.06.2005 |
|
|
|
|
Com. Reg. No.: |
035782 |
|
|
|
|
CIN No.: [Company
Identification No.] |
U00379HR2005PTC035782 |
|
|
|
|
TAN No.: [Tax
Deduction & Collection Account No.] |
RTKM04157G |
|
|
|
|
PAN No.: [Permanent
Account No.] |
AAECM3062B |
|
|
|
|
Legal Form : |
Private Limited
Liability Company |
|
|
|
|
Line of Business : |
Manufacturer of Catalytic Converters. |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal commitments. |
Satisfactory |
|
Maximum Credit Limit : |
USD 1270000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Usually correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
The company is a subsidiary of Mitsui Kinzoku Kogyo Kabushiki Kaisha,
Japan. The company has produced satisfactory results in its first year. Trade
relations are fair. Payments are correct. The company can be considered normal for business dealings at usual
trade terms and condition. |
LOCATIONS
|
Registered Office : |
Plot No. 242-243, Sector – 3, Industrial Growth Centre, Bawal – 123
501, Haryana, India |
|
Tel. No.: |
91-1284-264350 |
|
E-Mail : |
DIRECTORS
|
Name : |
Mr. Tatsuo Hijiya |
|
Designation : |
Managing Director |
|
Address : |
S – 21 A, Windsor Court, DLF City Ph – IV, Gurgaon – 122 002, Haryana,
India |
|
Date of Birth/Age : |
12.08.1952 |
|
Date of Appointment : |
16.09.2005 |
|
|
|
|
Name : |
Mr. Yukinaga Nakagawa |
|
Designation : |
Director |
|
Address : |
2-9-18 Kasukabe – Higash, Kasukabeshi, Saitama, Japan |
|
Date of Birth/Age : |
21.03.1953 |
|
Date of Appointment : |
23.06.2005 |
|
|
|
|
Name : |
Mr. Kazumi Hiroe |
|
Designation : |
Director |
|
Address : |
52 – 1 Ohari, Inatyo, Kita – Adachigun, Japan |
|
Date of Birth/Age : |
21.04.1955 |
|
Date of Appointment : |
23.06.2005 |
|
Date of Ceasing : |
12.07.2007 |
|
|
|
|
Name : |
Mr. Jun Fujii |
|
Designation : |
Director |
|
Address : |
1380-1 Haraichi, Ageoshi Saitama, Saitama, Japan |
|
Date of Birth/Age : |
24.11.1950 |
|
Date of Appointment : |
23.06.2005 |
|
|
|
|
Name : |
Mr. Masahiko Yamamoto |
|
Designation : |
Director |
|
Address : |
Flat No.502 A, Beverly Park, Gurgaon – 122 002, Haryana, India |
|
Date of Birth/Age : |
29.01.1960 |
|
Date of Appointment : |
12.07.2007 |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 25.09.2007
|
Names of Shareholders |
No. of Shares |
|
Mitsui Kinzoku Kogyo Kabushiki Kaisha |
19999999 |
|
Nirasaki Kousan Company Limited |
1 |
|
Total |
20000000 |
As on 25.09.2007
|
Equity Share Breakup |
|
Percentage of Holding |
|
Category |
|
|
|
Foreign holdings [Foreign institutional investors, Foreign Companies, Foreign Financial Institutions, Non-resident Indian or Overseas corporate bodies or others] |
|
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer of Catalytic Converters. |
||||||
|
|
|
||||||
|
Products : |
|
GENERAL INFORMATION
|
No. of Employees : |
About 250 |
|
|
|
|
Banking
Relations : |
Satisfactory |
|
|
|
|
Auditors : |
|
|
Name : |
Vikram Aggarwal Chartered Accountants |
|
Address : |
4 B, DLF City, Phase – III, Gurgaon – 122 002, Haryana, India |
|
|
|
|
Parent Company : |
Mitsui Kinzoku Kogyo Kabushiki Kaisha, Japan |
|
|
|
|
Fellow Subsidiaries : |
Mitsui Siam Components Company Limited, Thailand |
CAPITAL STRUCTURE
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
20000000 |
Equity Shares |
Rs.10/- Each |
Rs.200.000 Millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
20000000 |
Equity Shares |
Rs.10/- Each |
Rs.200.000 Millions |
|
|
|
|
|
FINANCIAL DATA
[all figures are
in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
31.12.2007 |
31.03.2007 |
31.03.2006 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
200.000 |
200.000 |
200.000 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
53.910 |
9.572 |
0.000 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
(7.418) |
|
|
NETWORTH |
253.910 |
209.572 |
192.582 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
0.000 |
0.000 |
0.000 |
|
|
2] Unsecured Loans |
280.000 |
168.000 |
0.000 |
|
|
TOTAL BORROWING |
280.000 |
168.000 |
0.000 |
|
|
DEFERRED TAX LIABILITIES |
8.635 |
5.815 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
542.545 |
383.387 |
192.582 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
172.558 |
184.106 |
21.145 |
|
|
Capital work-in-progress |
6.264 |
0.161 |
118.645 |
|
|
|
|
|
|
|
|
INVESTMENT |
0.000 |
0.000 |
0.000 |
|
|
DEFERREX TAX ASSETS |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
311.843
|
278.464 |
0.000 |
|
|
Sundry Debtors |
146.934
|
183.486 |
0.000 |
|
|
Cash & Bank Balances |
7.595
|
9.623 |
99.780 |
|
|
Other Current Assets |
0.000
|
0.000 |
0.000 |
|
|
Loans & Advances |
67.102
|
51.052 |
5.989 |
|
Total
Current Assets |
533.474
|
522.625 |
105.769 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Current Liabilities |
169.508
|
322.804 |
52.747 |
|
|
Provisions |
0.243
|
0.701 |
0.230 |
|
Total
Current Liabilities |
169.751
|
323.505 |
52.977 |
|
|
Net Current Assets |
363.723
|
199.120 |
52.792 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
542.545 |
383.387 |
192.582 |
|
PROFIT & LOSS
ACCOUNT
|
PARTICULARS |
|
31.03.2007 |
31.03.2006 |
|
|
Sales Turnover |
|
453.855 |
0.000 |
|
|
Other Income |
|
16.379 |
0.000 |
|
|
Total Income |
|
470.234 |
0.000 |
|
|
|
|
|
|
|
|
Profit/(Loss) Before Tax |
|
26.270 |
(5.530) |
|
|
Provision for Taxation |
|
9.280 |
1.888 |
|
|
Profit/(Loss) After Tax |
|
16.990 |
(7.418) |
|
|
|
|
|
|
|
|
Imports : |
|
|
|
|
|
|
Raw Materials |
|
591.494 |
0.000 |
|
|
Stores & Spares |
|
0.238 |
0.000 |
|
|
Capital Goods |
|
5.812 |
0.188 |
|
|
Others |
|
0.599 |
0.000 |
|
Total Imports |
|
598.143 |
0.188 |
|
|
|
|
|
|
|
|
Expenditures : |
|
|
|
|
|
|
Manufacturing Expenses |
|
520.521 |
0.000 |
|
|
Administrative Expenses |
|
18.657 |
3.461 |
|
|
Increase/(Decrease) in Finished Goods |
|
(140.681) |
0.000 |
|
|
Excise Duty Expenses |
|
18.444 |
0.000 |
|
|
Interest |
|
6.731 |
0.000 |
|
|
Personnel Expenses |
|
7.241 |
1.835 |
|
|
Depreciation & Amortization |
|
13.051 |
0.234 |
|
Total Expenditure |
|
443.964 |
5.530 |
|
KEY RATIOS
|
PARTICULARS |
|
31.12.2007 |
31.03.2007 |
31.03.2006 |
|
PAT / Total Income |
(%) |
NA
|
3.61 |
0.00 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
NA
|
5.79 |
0.00 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
NA
|
3.72 |
(2.25) |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
NA
|
0.13 |
(0.03) |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
1.77
|
2.35 |
0.28 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
3.14
|
1.62 |
2.00 |
LOCAL AGENCY FURTHER INFORMATION
Note:
The address of the registered office has been shifted from K-5/ 11,
Phase – II DLF City Gurgaon, Haryana to the present address w.e.f. 01.06.2006.
Management Vision:
Performance of the Company in the current
year. The outlook remains encouraging and it is expected that positive trend
will continue in furthering the growth of the company.
Background:
Subject was incorporated on 23.06.2005 in
India as a private limited company to manufacture catalytic converters for the
automobile industry. The company has set up production facilities at Bawal,
Haryana, and commenced commercial production from 01.09.2006.
FIXED ASSETS:
- Freehold Land
- Factory Building
- Plant and Machinery
- Furniture and Fixtures
- Office Equipment
- Computers
- Vehicles
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 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
|
Indian Rupees |
|
US Dollar |
1 |
Rs.47.18 |
|
UK Pound |
1 |
Rs.75.05 |
|
Euro |
1 |
Rs.60.89 |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
5 |
|
PAID-UP CAPITAL |
1~10 |
5 |
|
OPERATING SCALE |
1~10 |
5 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
5 |
|
--PROFITABILIRY |
1~10 |
5 |
|
--LIQUIDITY |
1~10 |
5 |
|
--LEVERAGE |
1~10 |
5 |
|
--RESERVES |
1~10 |
5 |
|
--CREDIT LINES |
1~10 |
5 |
|
--MARGINS |
-5~5 |
-- |
|
DEMERIT POINTS |
|
|
|
--BANK CHARGES |
YES/NO |
YES |
|
--LITIGATION |
YES/NO |
NO |
|
--OTHER ADVERSE INFORMATION |
YES/NO |
NO |
|
MERIT POINTS |
|
|
|
--SOLE DISTRIBUTORSHIP |
YES/NO |
NO |
|
--EXPORT ACTIVITIES |
YES/NO |
NO |
|
--AFFILIATION |
YES/NO |
YES |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
TOTAL |
|
45 |
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 and their relative weights (as indicated through %) are as
follows:
Financial
condition (40%) Ownership
background (20%) Payment
record (10%)
Credit history
(10%) Market trend
(10%) Operational
size (10%)
RATING EXPLANATIONS
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
>86 |
Aaa |
Possesses an extremely sound financial base with the strongest
capability for timely payment of interest and principal sums |
Unlimited |
|
71-85 |
Aa |
Possesses adequate working capital. No caution needed for credit
transaction. It has above average (strong) capability for payment of interest
and principal sums |
Large |
|
56-70 |
A |
Financial & operational base are regarded healthy. General
unfavourable factors will not cause fatal effect. Satisfactory capability for
payment of interest and principal sums |
Fairly Large |
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
26-40 |
B |
Unfavourable & favourable factors carry similar weight in credit consideration.
Capability to overcome financial difficulties seems comparatively below
average. |
Small |
|
11-25 |
Ca |
Adverse factors are apparent. Repayment of interest and principal sums
in default or expected to be in default upon maturity |
Limited with
full security |
|
<10 |
C |
Absolute credit risk exists. Caution needed to be exercised |
Credit not
recommended |
|
NR |
In view of the lack of information, we have no basis upon which to
recommend credit dealings |
No Rating |
|