MIRA INFORM REPORT

 

 

Report Date :

23.06.2011

 

IDENTIFICATION DETAILS

 

Name :

IL AND FS WATER LIMITED

 

 

Registered Office :

A4-A6, Navin Presidium, 103, Nelson Manickam Road, Amijikarai, Chennai-600029, Tamilnadu

 

 

Country :

India

 

 

Financials (as on) :

31.03.2010

 

 

Date of Incorporation :

14.06.2007

 

 

Com. Reg. No.:

18-071125

 

 

Capital Investment / Paid-up Capital :

Rs.100.000 Millions

 

 

CIN No.:

[Company Identification No.]

U45400TN2007PLC071125

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

CHEI06479E

 

 

PAN No.:

[Permanent Account No.]

AABCI8059B

 

 

Legal Form :

A closely held Public Limited Liability Company.

 

 

Line of Business :

Providing end to end solutions in developing and implementing projects in the water and waste water sectors.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (28)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 200000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

IL and FS Water Limited is a wholly owned subsidiary of Infrastructure Leasing and Financial Services Limited

 

It is an established company having moderate track. There appears some accumulated losses being recorded by the company. However, trade relations are reported as fair. Business is active. Payments are reported to be slow.

 

The company can be considered for business dealings with some cautions.

 

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 – April 1, 2010

 

Country Name

Previous Rating

(31.12.2009)

Current Rating

(01.04.2010)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

LOCATIONS

 

Registered Office :

A4-A6, Navin Presidium, 103, Nelson Manickam Road, Amijikarai, Chennai-600029, Tamilnadu, India

Tel. No.:

91-44-43443333

Fax No.:

91-44-43443399

E-Mail :

gbhooma@ilfswater.com

 

 

Regional Office 1:

Flat No. 306, Alokik Suryodaya Subhash Marg, C-Scheme, Jaipur-302006, India

Tel. No.:

91-141-4033194

Fax No.:

91-141-4033193

 

 

Regional Office 2:

1255, First Floor, Mahanadi Vihar, Above Reliance Fresh Outlet, Cuttack-754003, Orissa, India

Tel. No.:

91-671-2446828

 

 

DIRECTORS

 

As on 23.08.2010

 

Name :

Mr. Sameer Vyas

Designation :

Managing Director

Date of Appointment :

07.12.2007

Din No.:

00010988

 

 

Name :

Mr. Hari Sankaran

Designation :

Director

Date of Appointment :

07.12.2007

Din No.:

00002386

Date of Ceasing:

31.08.2009

 

 

Name :

Mr. L Krishnan

Designation :

Director

Date of Appointment :

07.12.2007

Din No.:

00049525

 

 

Name :

Mr. R C Bawa

Designation :

Director

Date of Appointment :

07.12.2007

Din No.:

00040523

 

 

Name :

Mr. Prasad Modak

Designation :

Director

Date of Appointment :

20.03.2008

Din No.:

02188122

 

 

KEY EXECUTIVES

 

Name :

Mr. G Bhooma

Designation :

Secretary

Date of Appointment :

18.06.2008

Pan No.:

AFMPB1936P

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 23.08.2010

 

Names of Shareholders

 

No. of Shares

Infrastructure Leasing and Financial Services Limited, India

 

9999930

Infrastructure Leasing and Financial Services Limited, India and Hari Sankaran

 

10

Infrastructure Leasing and Financial Services Limited, Indiaand Manu Kochhar

 

10

Infrastructure Leasing and Financial Services Limited, India and Avinash Bagul

 

10

Infrastructure Leasing and Financial Services Limited, India and S Prakash

 

10

Infrastructure Leasing and Financial Services Limited, India and Sameer Vyas

 

10

Infrastructure Leasing and Financial Services Limited, India and Mukund Sapre

 

10

Infrastructure Leasing and Financial Services Limited, India and S Srinivasan

 

10

 

 

 

Total

 

10000000

 

As on 23.08.2010

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Bodies corporate

 

99.99

Other top fifty shareholders

 

0.01

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Providing end to end solutions in developing and implementing projects in the water and waste water sectors.

 

 

GENERAL INFORMATION

 

Bankers :

Not Available

 

 

Facilities :

Secured Loan

As on 31.03.2010

(Rs. in Millions)

As on 31.03.2009

(Rs. in Millions)

From Others

(Secured loan hypothecation vehicle)

0.415

0.520

Term loan from holding company

60.000

0.000

Total

60.415

0.520

 

 

 

Banking Relations :

--

 

 

Financial Institution:

Infrastructure Leasing and Financial Services Limited, The IL and FS Financial Centre, Plot No. C-22, G Block, Bandra-Kurla Complex, Mumbai-400051, Maharashtra, India

 

 

Auditors :

 

Name :

Delloitte Haskins and Sells

Chartered Accountant

Address :

ASV N Ramana Tower, 8th Floor, 52, Venkatnarayana Road, T Nagar, Chennai-600017, Tamilnadu, India

 

 

Holding Company:

Infrastructure Leasing and Financial Services Limited, India (U65990MH1987PLC044571)

 

 

Fellow Subsidiaries:

  • IL and FS Urban Infrastructure Services Limited
  • IL and FS Urban Infrastructure Managers Limited
  • IL and FS Property Management Services Limited
  • IL and FS Transportation Network Limited
  • IL and FS Technologies Limited
  • IL and FS Paradip Refinery Water Limited
  • IL and FS Financial Services Limited
  • Orix Auto Infrastructure Services Limited
  • Noida Toll Bridge Company Limited

 

 

Joint Venture:

Welspun IL and FS Water Project Development Fund

 

 

CAPITAL STRUCTURE

 

As on 23.08.2010

 

Authorised Capital :

No. of Shares

Type

Value

Amount

10000000

Equity Shares

Rs.10/- each

Rs.100.000 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

10000000

Equity Shares

Rs.10/- each

Rs.100.000 Millions

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2010

31.03.2009

31.03.2008

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

100.000

100.000

20.500

2] Share Application Money

5.000

0.000

0.000

3] Reserves & Surplus

0.000

0.000

1.304

4] (Accumulated Losses)

(54.604)

(57.929)

0.000

NETWORTH

50.396

42.071

21.804

LOAN FUNDS

 

 

 

1] Secured Loans

60.415

0.520

0.606

2] Unsecured Loans

0.000

0.000

0.000

TOTAL BORROWING

60.415

0.520

0.606

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

110.811

42.591

22.410

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

25.800

28.002

0.723

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.000

0.000

0.000

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

0.000

0.000

0.000

 

Sundry Debtors

31.173

48.135

42.974

 

Cash & Bank Balances

70.991

2.979

15.312

 

Other Current Assets

0.000

0.000

0.000

 

Loans & Advances

506.606

26.192

5.743

Total Current Assets

608.770

77.306

64.029

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

42.769

55.909

 

Other Current Liabilities

478.324

6.064

42.342

 

Provisions

2.666

0.744

0.000

Total Current Liabilities

523.759

62.717

42.342

Net Current Assets

85.011

14.589

21.687

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

110.811

42.591

22.410

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2010

31.03.2009

31.03.2008

 

SALES

 

 

 

 

 

Income

131.516

19.847

54.083

 

 

Other Income

0.314

0.028

0.000

 

 

TOTAL                                     (A)

131.830

19.875

54.083

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Contract Expenses

67.117

32.169

0.000

 

 

Employee Cost

40.335

23.186

0.000

 

 

General and Administration Expenses

9.009

19.705

51.663

 

 

TOTAL                                     (B)

116.461

75.060

51.663

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B)      (C)

15.369

(55.185)

2.420

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

5.198

0.135

0.000

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D)                                       (E)

10.171

(55.320)

2.420

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

6.828

3.228

0.051

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

3.343

(58.548)

2.369

 

 

 

 

 

Less

TAX                                                                  (H)

0.018

0.686

1.065

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

3.325

(59.234)

1.304

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

(57.930)

1.304

0.000

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

(54.605)

(57.930)

1.304

 

 

 

 

 

 

Earnings Per Share (Rs.) Basic

0.33

(10.72)

2.61

 

Earnings Per Share (Rs.) Diluted

0.33

(7.63)

2.61

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2010

31.03.2009

31.03.2008

PAT / Total Income

(%)

2.52

(298.03)

2.41

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

2.54

(295.00)

4.38

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.53

(55.60)

3.66

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.07

(1.39)

0.11

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

11.59

1.50

1.97

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.16

1.23

1.51

 

 

LOCAL AGENCY FURTHER INFORMATION

 

 

NOTE: The registered office of the company has been shifted from The IL and FS Financial Centre, Plot No. C-22, G Block, Bandra-Kurla Complex, Mumbai-400051, Maharashtra, India to the present address w.e.f. 05.02.2009.

 

 

REVIEW OF OPERATIONS:

 

The Company was incorporated on June 14,2007 with the primary objective to undertake in India or abroad, development, promotion, investment, implementation, operation and maintenance of water supply and water reuse projects including sewage treatment, desalination, effluent treatment projects etc., and to provide advisory services for the aforesaid projects.

 

During the period, the Company has undertaken the following mandates for water supply and water reuse projects as below:

 

IOCL Project at Paradip - Project Development and Construction of a 100 MLD water supply project for IOCL’s refinery at Paradip on behalf of IL and FS Paradip Refinery Water Limited, the BOOT Contractor to IOCL for a total compensation of Rs. 5624.400 million with the physical construction of the project estimated to be completed by November 2011.

 

Sanganeer - Preparation of DPR and related project management services for Sanganer Kapada Rangai Chapai Association for effluent treatment of textile dyeing units at Sanganeer, Rajasthan aggregating to approximately 12 MLD

 

 

FUTURE OUTLOOK:

 

The Company seeks to own, manage and/or operate and maintain water/waste water assets in India. The projects which are proposed to be developed are broadly classified into (a) Water Supply and Sewage Systems and (b) Water reuse systems consisting of effluent, sewage recycling and desalination. The Company is also pursuing opportunities in retailing of water.

 

 

 

 

Bankers Charges Report as per Registry

 

This form is for

Creation of charge

Corporate identity number of the company

U45400TN2007PLC071125

Name of the company

IL&FS WATER LIMITED

Address of the registered office or of the principal place of  business in India of the company

A4-A6, Navin Presidium, 103, Nelson Manickam Road, Amijikarai, Chennai-600029, Tamilnadu, India

Type of charge

Book Debts

Movable Property (not being pledge)

Floating Charge

Particular of charge holder

Infrastructure Leasing and Financial Services Limited, The IL and FS Financial Centre, Plot No. C-22, G Block, Bandra-Kurla Complex, Mumbai-400051, Maharashtra, India

Email

secretarialbkc@ilfsindia.com

Nature of description of the instrument creating or modifying the charge

Term Loan and Hypothecation Agreement for Rs. 6 cr. with hypothecation and charge on all moveable assets and receivables of the company, as security

Date of instrument Creating the charge

16.07.2009

Amount secured by the charge

Rs.60.000 Millions

Brief particulars of the principal terms an conditions and extent and operation of the charge

Rate of Interest

17% p.a.

 

Terms of Repayment

Repayable in full within 36 months from the date of the first disbursement

 

Extent and Operation of the charge

First Charge

Short particulars of the property charged

Moveable assets along with receivables

 

 

Fixed Assets:

 

  • Data Processing Equipment
  • Improvements to Lease Hold
  • Office Equipments
  • Vehicles
  • Software

 

 

AS PER WEBSITE DETAILS:

 

PROFILE:


Subject is a Company specialized in providing end to end solutions in developing and implementing projects in the water and waste water sectors.


Subject is a wholly owned subsidiary of Infrastructure Leasing and Financial Services Limited (IL and FS) mandated to develop, finance, operate and maintain water and waste water projects. IWL has a distinct mandate - catalyzing the development of infrastructure in the country in the water and waste water sectors. IWL has focused on the commercialization and development of infrastructure projects in the water and waste water sector. From concept to execution, IWL houses the expertise to provide the complete array of services necessary for successful project completion i.e. Technology selection, Technical and Commercial feasibility study, Project financing, Project implementation and Project Operations and Maintenance (O and M).

 

IL and FS is one of India's leading infrastructure development and finance companies. IL and FS was promoted by the Central Bank of India (CBI), Housing Development Finance Corporation Limited (HDFC) and Unit Trust of India (UTI). Over the years, IL and  FS has broad-based its shareholding and inducted Institutional shareholders including State Bank of India, Life Insurance Corporation of India, ORIX Corporation - Japan and Abu Dhabi Investment Authority. To know more about IL and FS Group of Companies, please visit www.ilfsindia.com


Apart from subject, the IL and FS Water Business Group consists of the following entities

 

  1. Tamilnadu Water Investment Company (TWIC) – Joint venture of IL and FS and Government of Tamilnadu (GoTN) to develop projects in the water sector in Tamilnadu

 

  1. New Tirupur Area Development Corporation Limited (NTADCL) – A Special Purpose Vehicle (SPV) formed to develop the Tirupur Water Supply and Sewerage Project

 

  1. IL and FS Paradip Refinery Water Limited – A Special Purpose Vehicle (SPV) formed to develop the Paradip Refinery Water Supply Project for Indian Oil Corporation Limited

 

Sectors

Though the water sector is engulfed with challenges and issues, in the context of the current water position in India, opportunities exist for development of water infrastructure projects. A project developer working in this area in India would require vision, initiative, and energy to come up with innovative and intelligent solutions to water asset management issues tailored to suit the local and specific requirements.


Subject has a vast resource pool with a wide range of experience and proficiency in the areas of design, engineering and finance relating to all areas of water sector including water supply, sanitation. It has an in-house team, from diverse backgrounds to provide a complete array of services necessary for the successful completion of projects.


Subject has identified opportunities in various segments of the water and waste water sector, which include the following

 

Bulk water supply: Opportunities exists for Augmentation of Drinking Water Supply System, Refurbishment, and Operations and Maintenance

 

Industrial Water Reuse and Effluent Treatment: Environmental regulations and scarcity of water are pushing industries to adopt water recycling techniques. Hence opportunities exist for recycling the industrial waste water/ effluent for reuse or to comply with the discharge norms of the regulatory authorities.

 

Urban Drinking Water Distribution: In order to improve operational efficiency in distribution of water, opportunities exists in Billing and Collection, Arresting distribution losses, Reduction in Non Revenue Water and Operations and Maintenance of the water distribution systems.

 

Urban Sewage Management: Due to rapid urbanization and population growth, management of sewage has become a critical obligation of the Government. Off late, the Government has started partnering with the private sector in the development and management of Sewage Treatment Plants (STPs). Hence this sector provides immense opportunities for development and maintenance of STPs to comply with the discharge norms of Pollution Control Board and also for reuse of the treated sewage for industrial use.

 

Desalination: Due to scarcity of water, opportunities exists in the coastal areas for treatment of sea water to fulfill domestic and industrial requirements.

 

In each of the above segments subject has considerable expertise in providing end to end solutions to projects. Projects in the above mentioned sectors can be executed on Build – Own – Operate – Transfer Basis (BOOT) through Joint Development on a Public Private Partnership (PPP) basis, or on the basis of management contracts.

 

Management Profile:

 

Sameer Vyas – Managing Director


Mr. Sameer Vyas is the Managing Director of subject, and is spearheading the company’s initiatives in the water and waste water sector. He was earlier the Managing Director of New Tirupur Area Development Corporation Limited (NTADCL), and Director of Tamilnadu Water Investment Company (TWIC). NTADCL is the joint venture between IL and FS and Government of Tamilnadu which developed the Tirupur Water Supply Project, the first water sector project in India to be developed o a PPP basis. He held that position since July 2001 till 7th September 2007.

 

Mr. Vyas joined the Indian Administrative Service in 1977, and was assigned to various positions of office in the State of Tamilnadu as well as Government of India. His assignments included being Director in the Department of Economic Affairs, Government of India, Private Secretary to the Finance Minister of India and Advisor to the

Executive Director, World Bank – Washington D. C.


Mr. Vyas first completed his Masters in English Literature from St Stephen’s College, Delhi University. Subsequently in 1987 he completed his Masters in Public Administration from the University of Delaware, USA. In 1998 he attended the George Mason University USA, and completed his third Masters degree in Inter Disciplinary Studies on Urban Infrastructure.



Mr. L Krishnan – Director


Mr. L Krishnan was till recently a member of the Indian Administrative Service. Apart from various executive assignments in districts, he had a long stint in the State Finance department and till he took voluntary retirement in 2005, he was Special Secretary in the finance department overseeing important functions in public expenditure management, budgeting and planning, infrastructure modeling and financing, treasury management and relations with Reserve Bank of India. He was heading the Public Private Partnership cell in Government of Tamilnadu and actively collaborated with private sector promoters in modeling several PPP initiatives in Tamilnadu. He was actively involved as counterpart for several multilateral agencies such as the World Bank, the Asian Development Bank etc., as head of the externally aided project cell in the state government. He was actively involved in guiding the policies of many public sector agencies and planning bodies involved in infrastructure planning and execution in Tamilnadu as member of the respective Board of Directors. He was instrumental in the formation and successful evolution of a financial intermediary for financing the power projects of state electricity board. He had successfully collaborated with the World Bank and several financial institutions such as the IL and FS in forming the Tamilnadu Urban Development Fund as a successful financial intermediation in the municipal financing sector in Tamilnadu which is considered as a pioneering institutional and capacity building programme in the PPP format in the urban sector.


He is currently the Chief Executive Office (CEO) of IL and FS Urban Infrastructure Managers Limited, an IL and FS group company acting as Asset Manager for the Pooled Municipal Debt Obligations Facility. This Facility has been floated with a corpus of Rs 27000.000 Millions (550 million US dollars) by fifteen Public sector financial institutions in India with a specific mandate to identify urban sector infrastructure projects and provide long tenor project finance to the ULBs and operators rendering municipal services in PPP formats.


Mr. Ramesh C. Bawa – Director


Mr. Ramesh C. Bawa is the Managing Director and CEO, IL and FS Financial Services Limited, with a tremendous and rich experience of 3 decades in the Banking Sector. He holds degrees of Post Graduate in Personnel Management and Industrial Relationships, M.A. (Political Science) from Meerut University, and B.A. from Punjab University. After serving organisations like Syndicate Bank and National Housing Bank, he joined the IL and FS Group in 1995 and was elevated as an Executive Director in 2002.


Mr. Bawa has been instrumental for a number of initiatives of the IL and FS group with the Banking Sector / Insurance Companies and Financial Institutions at the domestic and international level.

 

 

 


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

Indian Rupees

US Dollar

1

Rs.44.82

UK Pound

1

Rs.72.84

Euro

1

Rs.64.58

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILIRY

1~10

4

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--CREDIT LINES

1~10

2

--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

 

28

 

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

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

-

NB

                                       New Business

-

 

 

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

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