MIRA INFORM REPORT

 

 

Report Date :

09.05.2011

 

IDENTIFICATION DETAILS

 

Name :

EPCOS INDIA PRIVATE LIMITED

 

 

Formerly Known As :

EPCOS FERRITES PRIVATE LIMITED

 

 

Registered Office :

Kulia Kancharapara, P. O. Netaji Subhash Sanatorium, Kalyani, Nadia-741251, West Bengal

 

 

Country :

India

 

 

Financials (as on) :

31.03.2010

 

 

Date of Incorporation :

08.11.1976

 

 

Com. Reg. No.:

21-30763

 

 

Capital Investment/ Paid-up Capital:

Rs.886.014 millions

 

 

CIN No.:

[Company Identification No.]

U92131WB1976PTC030763

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

NSKE00321G

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturers of Capacitors, Solar Modules, Metallised Film Capacitors, etc.

 

 

No. of Employees:

700 (Approximately) 

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (46) 

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Maximum Credit Limit :

USD 7800000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a 100% subsidiary of EPCOS AG, Germany and a part of Epcos Group, worldwide.

 

It is an established company having satisfactory track. Trade relations are reported as fair. Business is active. Payments are reported to be usually correct and as per commitments.

 

In view of strong parent company, the subject can be considered for business dealings at usual trade terms and conditions.

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

ECGC Country Risk Classification List – 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

 

 

 

INFORMATION PARTED BY

 

Name :

Mr. Ghoshroi

Designation :

Finance Manager

Date :

03.05.2011

 

 

LOCATIONS

 

Registered Office :

Kulia Kancharapara, P. O. Netaji Subhash Sanatorium, Kalyani, Nadia-741251, West Bengal, India

Tel. No.

91-253-2205103 / 2353756 – 60 / 33-25891410

Fax No.

91-253-2353761 / 33-25891418

E-Mail

hs.banerjee@epcos.com

aniruddha.patil@epcos.com 

nilanjan.ghatak@epcos.com

aniruddha.patil@epcos.com

jayesh.thakkar@epcos.com

Website

http://www.epcos.com

Area :

1000 sq. ft. (Owned)

 

 

Factory/ Godown :

Plot No. E-22/25, MIDC Industrial Area, Satpur, Nasik-422007, Maharashtra, India

Tel. No.

91-253-2353756

Fax No.

91-253-2353761

Area :

24000 sq. mtrs. (Owned)

 

 

Branches :

Located at :

                            

  • New Delhi
  • Kolkata, West Bengal
  • Mumbai, Maharashtra
  • Bangalore, Karnataka

 

 

DIRECTORS

 

As on 04.08.2010

 

Name :

Mr. Tushar Kanta Mishra

Designation :

Director

Address

217-A, Kedar Gouri Road, Bubneshwar – 751 002, Orissa, India

Date of Birth

25.09.1936

Date of Appointment :

30.09.2002

 

 

Name :

Mr. Hari Shankar Banerjee

Designation :

Managing Director

Address

G 18 and 19, Serene Meadows, Gangapur Road, Nashik – 422 013, Maharashtra, India

Date of Birth

05.07.1958

Date of Appointment :

22.02.2001

 

 

Name :

Mr. Nagesh Vishnu Nadig

Designation :

Director

Address :

3rd Floor, Adimay 55, Navshya Ganpati, Sector B, Gangapur Road, Nashik – 422 013, Maharashtra, India

Date of Birth :

23.06.1962

Date of Appointment :

17.09.2008

 

 

Name :

Mr. Earner Faber

Designation :

Director

Address :

Ganghoferstr 19, Brannenburg, Germany-83098

Date of Birth :

24.09.1948

Date of Appointment :

25.01.2010

 

 

Name :

Mr. N. Balakrishnan

Designation :

Director

Date of Birth/ Age :

55 Years

 

 

Name :

Mr. B.B. Das

Designation :

Director

Date of Birth/ Age :

55 Years

 

 

KEY EXECUTIVES

 

Name :          

Mr. Jayesh Kumar Thakkar

Designation :

Secretary

Address :

D – 1, Atharva Bungalows, Kale Nagar, Ananadwalli Gangapur Road, Nashik – 422013, Maharashtra, India

Date of Birth

23.09.1977

Date of Appointment :

09.12.2008

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 04.08.2010

 

Names of Shareholders

 

No. of Shares

EPCOS AG, Germany

 

88601337

EPCOS AG  Jointly with EPCOS Electronic Components S. A., Spain

 

42

Total

 

88601379

 

As on 04.08.2010

 

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

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturers of Capacitors, Solar Modules, Metallised Film Capacitors, etc.

 

 

Products :

Item Code No.

 

Product Description

8532

Metallized Film Capacitors

3920

Capacitor Grade Metallized Film

8505

Parts of Soft Ferrites

 

 

Brand Names :

 “EPCOS”

 

 

Exports :

 

Products :

 Capacitors

Countries :

  • Hong Kong
  • Germany
  • Africa
  • Asian Countries

 

 

Imports :

 

Products :

Raw Material

Countries :

  • Korea
  • China
  • Japan

 

PRODUCTION STATUS (AS ON 31.03.2009)

 

Particulars

 

Unit

Installed Capacity*

Actual Production

AC Capacitors and Sprayed Coils

 

Nos.

11000000

18539000

DC Capacitors

 

Nos.

190068000

226671000

Metallised Film

 

Kgs.

1900000

1458000

Soft Ferities Components

 

Kgs.

4400000

2858000

 

* Installed capacities have been given based on annual period 12 months.

 

GENERAL INFORMATION

 

Suppliers :

·         Aee Polybond Private Limited

·         Akik Insupack

·         Anmol Package Private Limited

·         Anu Enterprises

·         Bharat Products

·         Bijutkar Plastomould

·         Cermet Resistronis Private Limited

·         D.D.Packers private Limited

·         Desai ackwell Private Limited

·         Electro Crimp Contact private Limited

·         Electro Lead

·         Icon Industries

·         Impact Packaging

·         Khosla Engineers Private Limited

·         Linko Servo System Private Limited

·         Mallya Enterprises

·         Patil Engineering Works

 

 

No. of Employees :

700 (Approximately) 

 

 

Bankers :

·         Deutsche Bank, Hazarimal Somani Marg, Near Sterling Cinema, Fort, Mumbai – 400 001, Maharashtra, India

·         Citi Bank, 2413, Kumar Capital, East Street, Camp, Pune-411001, Maharashtra, India

·         Citi Bank N.A., 41, Chowringhee Road, Kolkata – 700 071, West Bengal, India  

 

 

Facilities :

Secured Loan

(As on 31.03.2010)

Rs. in millions

(As on 31.03.2009)

Rs. in millions

From Banks

 

 

Cash credit and packing credit facilities from banks

698.020

724.380

 

 

 

Total

698.020

724.380

 

Unsecured Loan

(As on 31.03.2010)

Rs. in millions

(As on 31.03.2009)

Rs. in millions

From Others

 

 

Holding Company

 

 

Due within one year

0.000

535.991

Due more than one year

840.516

606.528

 

 

 

Total

840.516

1142.519

 

 

 

Banking Relations :

--

 

 

Financial Institution:

The Hongkong and Shanghai Banking Corporation Limited, ‘Hongkong Bank’, 31 B B D Bag, Kolkata-700001, West Bengal, India

 

 

Auditors :

 

Name :

S. R. Batliboi and Company

Chartered Accountants

Address :

C-401, 4th Floor, Panchshil Tech park, Yerwada, Pune-411 006, Maharashtra, India

 

 

Holding Company :

  • EPCOS AG, Germany

 

 

Ultimate Holding :

  • TDK Corporation, Japan

 

 

Associates/Subsidiaries :

  • EPCOS Electronic Components, S.A., Spain
  • EPCOS Do Brazil Limited, Brazil
  • EPCOS SAS, France
  • EPCOS, S.R.O., Czech Republic
  • EPCOS Zhuhai Company Limited, China
  • EPCOS Zhuhai (FTZ) Company Limited, China
  • EPCOS Pte Limited, Singapore
  • EPCOS Elektronikai  Alkatresz  Kft., Hungary
  • EPCOS Limited, Hong Kong
  • EPCOS Inc., Iselin, USA
  • EPCOS OHG Deutschlandberg, Austria
  • EPCOS Japan K.K.

 

 

CAPITAL STRUCTURE

 

As on 31.03.2010

 

Authorised Capital :

No. of Shares

Type

Value

Amount

90000000

Equity Shares

Rs.10/- each

Rs.900.000 millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

88601379

Equity Shares

Rs.10/- each

Rs.886.014 millions

 

Note:  Of the above 88601337 equity shares of Rs. 10 /- each fully paid are held by EPCOS AG, Germany, the Holding Company.

 

 

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

886.014

886.014

886.014

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

269.606

60.943

27.569

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

1155.620

946.957

913.583

LOAN FUNDS

 

 

 

1] Secured Loans

698.020

724.380

856.219

2] Unsecured Loans

840.516

1142.519

1061.646

TOTAL BORROWING

1538.536

1866.899

1917.865

DEFERRED TAX LIABILITIES

6.658

0.000

0.000

 

 

 

 

TOTAL

2700.814

2813.856

2831.448

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

1394.300

1553.435

1599.867

Capital work-in-progress

179.231

139.227

109.092

 

 

 

 

INVESTMENT

0.000

0.000

0.000

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories       

683.083
662.755
665.095

 

Sundry Debtors

1061.696
773.515
890.740

 

Cash & Bank Balances

66.774
76.654
128.715

 

Other Current Assets

0.000
84.299
68.076

 

Loans & Advances

262.395
249.343
320.608

Total Current Assets

2073.948
1846.566
2073.234

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

634.199

574.227

 

Other Current Liabilities

277.165
87.158
905.249

 

Provisions

35.301
63.987
45.496

Total Current Liabilities

946.665
725.372
950.745

Net Current Assets

1127.283
1121.194
1122.489

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

2700.814

2813.856

2831.448

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2010

31.03.2009

31.03.2008

 

SALES

 

 

 

 

 

Sales and Other Income

4537.200

3782.357

3422.547

 

 

TOTAL                                    

4537.200

3782.357

3422.547

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

3825.371

3327.213

2982.541

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

711.829

455.144

440.006

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

443.508

430.332

381.329

 

 

 

 

 

 

PROFIT BEFORE TAX

268.321

24.812

58.677

 

 

 

 

 

Less

TAX                                                                 

59.658

(8.562)

10.633

 

 

 

 

 

 

PROFIT AFTER TAX

208.663

33.374

48.044

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

2224.089

2261.788

1952.613

 

 

Commission Earnings

27.967

29.110

31.612

 

 

 

1.743

0.000

0.000

 

 

Other Earnings

2.911

3.068

1.782

 

TOTAL EARNINGS

2256.71

2293.966

1986.007

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

1021.382

944.193

939.531

 

 

Stores & Spares

191.109

55.743

53.945

 

 

Capital Goods

142.243

157.711

120.712

 

 

Others

50.837

119.973

26.672

 

TOTAL IMPORTS

1405.571

1277.620

1140.860

 

 

 

 

 

 

Earnings Per Share (Rs.)

2.36

0.38

0.54

 

Expected Sales (2010-11): Rs.5000.000 Millions.

 

The above information has been parted by Mr. Ghoshroi

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2010

31.03.2009

31.03.2008

PAT / Total Income

(%)

4.60

0.88

1.40

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

5.91

0.66

1.71

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

12.94

0.73

1.60

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.23

0.03

0.06

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

2.15

2.74

3.15

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.19

2.55

2.18

 

 

LOCAL AGENCY FURTHER INFORMATION

 

REVIEW OF BUSINESS OPERATIONS:

 

The division wise performance is as follows:

 

i) Film Capacitors Division

 

The Film Capacitors division at Nashik continued to maintain its trend of growth inspite of the economic meltdown triggered off by the global financial crisis in the first quarter of the financial year. At Rs 3,462 Millions, the turnover increased by 25% over the previous year (Rs.2,779 Millions). Correspondingly, the profit before tax (PBT) registered an increase of 69% at Rs.591 Millions as compared to Rs.350 Millions in the previous year. The PBT to Sales ratio also increased from 13% in last year to 17% in the current year due to growth in sales.

 

ii) Ferrites Division

 

Ferrites Division achieved a turnover of Rs.Rs.923 Millions (including trading sales of filter business) in the current year as compared to Rs. 878 Millions for the last year, registering a marginal increase of 5%. The growth in sales has been mainly attributed to change of product mix with more sales coming from larger cores. A Provision of Rs.156 million has been made towards impairment of assets as per AS - 28 resulting in a loss of Rs.Rs.323 million.

 

FUTURE OUTLOOK

 

Central government has announced high infrastructure spending budget which is expected to induce demand and accelerate growth to around 8-9 % in the next year. The company therefore expects to grow in all product segments. The company’s initiative to set up a separate division for medium voltage capacitors has helped in making substantial inroads for the supply to the electricity transmission and distribution sector. The company expects substantial growth in this segment pursuant to the budgetary support from the central government The Company will continue its focus on new product developments in AC and PFC capacitors in order to provide comprehensive range cater to additional segments and cost effective products. Market situation apart, the Company is continuously focusing on productivity improvement, effective cost control and efficient management of resources for achieving profitable growth.

 

FORM NO. 8:

 

This form is for

Creation of charge

Corporate identity number of the company

U92131WB1976PTC030763

Name of the company

EPCOS INDIA PRIVATE LIMITED

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

Kulia Kancharapara, P. O. Netaji Subhash Sanatorium, Kalyani, Nadia – 741 251, West Bengal, India

Type of charge

Book Debts

Floating Charge

Particular of charge holder

Citi Bank N.A.

41, Chowringhee Road, Kolkata – 700 071, West Bengal, India 

Nature of description of the instrument creating or modifying the charge

Goods security Agreement for Loan and cash credit facilities

Date of instrument Creating the charge

13.03.2008

Amount secured by the charge

Rs. 605.000 Millions

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

Rate of Interest

13.50% p.a.

 

Terms of Repayment

On demand 

 

Margin

25%

 

Extent and Operation of the charge

The whole of stocks and book debts

 

Others

Nil.

Short particulars of the property charged

All the borrowers stocks of raw materials, semi finished and finished goods, stores, in the borrowers premises or godowns situated at E – 22-25, MIDC, Satpur, Nashik – 422007 or at Kulia Kancharapara, P. O. Netaji Subhash Sanatorium, Kalyani, Nadia – 741 251, West Bengal

 

 

FIXED ASSETS

 

·         Leasehold Land

·         Buildings

·         Plant and Machinery

·         Computers

·         Vehicles

·         Furniture and Fixtures

·         Software

·         Technical Know-how

 

AS PER WEBSITE DETAILS:

 

PROFILE:

 

Subject received the supplier award from LG Electronics India as the Best Vendor in the electrical and electronics category for the year 2002. This award was assigned to us due to continuous quality performance with an error rate of better than 100 ppm as well as for excellence in logistics and overall performance.

 

LG Electronics is a major OEM customer for EPCOS India, as they enjoy a 100% share in AC capacitors for air-conditioners and a major share in components for washing machines. LG Electronics is one of the world’s largest manufacturers of consumer, household and computer peripheral electronics.

 

 


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.44.78

UK Pound

1

Rs.73.43

Euro

1

Rs.65.27

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

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

YES

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

TOTAL

 

46

 

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.