MIRA INFORM REPORT

 

 

Report Date :

09.04.2012

 

IDENTIFICATION DETAILS

 

Name :

WMI KONECRANES INDIA LIMITED [w.e.f. 28.09.2011]

 

 

Formerly Known As :

WMI CRANES LIMITED

 

 

Registered Office :

Bhandup Village Road, Bhandup (West), Mumbai-400078, Maharashtra 

 

 

Country :

India

 

 

Financials (as on) :

31.03.2011

 

 

Date of Incorporation :

06.10.1975

 

 

Com. Reg. No.:

11-018585

 

 

Capital Investment / Paid-up Capital :

Rs.10.559 Millions

 

 

CIN No.:

[Company Identification No.]

U74210MH1975PLC018585

 

 

Legal Form :

Closely held Public Limited Liability Limited Company

 

 

Line of Business :

Manufacture of EOT Cranes and Materials Handling Equipments.

 

 

No. of Employees :

800 [Approximately]

 

 

RATING & COMMENTS

 

MIRA’s Rating :

A (63)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

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

 

Maximum Credit Limit :

USD 4000000

 

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is a well established and reputed company having satisfactory track. Fundamentals are strong and healthy. Trade relations are fair. Business is active. Payments are correct and as per commitments.

 

The company can be considered good for normal 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.

 

 

INFORMATION PARTED BY

 

Name :

Mr. N. Narasimha

Designation :

Vice President in Finance and Company Secretary

Contact No.:

91-22-25657500

 

 

LOCATIONS

 

Registered / Head Office / Factory 1 / Global Services Office :

Bhandup Village Road, Bhandup (West), Mumbai-400078, Maharashtra, India

Tel. No.:

91-22-25661661/25657500

Fax No.:

91-22-25664932

E-Mail :

vijaykumarmodi@gmail.com

erection@wmicranes.com

 

 

Factory 2:

Plot C/63, MIDC, Jejuri, Taluka Purandar, Pune-412302, Maharashtra, India

 

 

Branches / Regional Office:

Located At:

 

  • Kolkata
  • Bangalore
  • New Delhi

 

 

DIRECTORS

 

As on 10.08.2011

 

Name :

Sami Kalle Korpela

Designation :

Managing Director

Address :

C/O. Vimal Manwani, 301, Oxford Hallmark, FP No. 391, Lane No. 7, Koregaon Park, Pune-411001, Maharashtra, India

Date of Birth/Age :

04.04.1963

Date of Appointment :

10.08.2011

Din No.:

03538527

 

 

Name :

Mikko Johannes Uhari

Designation :

Director

Address :

Vuokontie 13, FI 13500 Hameenlinna, Finland

Date of Birth/Age :

08.05.1951

Date of Appointment :

19.02.2011

Din No.:

00929809

 

 

Name :

Juha Markus Vanhanen

Designation :

Director

Address :

Metsapirtintie 12 D 19, FI 02130 ESPOO, Finland

Date of Birth/Age :

22.02.1969

Date of Appointment :

19.02.2011

Din No.:

03112303

 

 

Name :

Sirpa Talvikki Poitsalo

Designation :

Director

Address :

Kunnarlantie 80, FI 02740 ESPOO, Finland

Date of Birth/Age :

04.04.1963

Date of Appointment :

19.02.2011

Din No.:

00929783

 

 

KEY EXECUTIVES

 

Name :

Mr. N. Narasimha

Designation :

Vice President in Finance and Company Secretary

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 10.08.2011

 

Names of Shareholders

 

No. of Shares

Konecranes Finance Corporation, Finland

 

538519

Dinesh G. Vazirani and Gopal A. Vazirani

 

166781

Gopal A. Vazirani and Padma G. Vazirani

 

157400

Padma G. Vazirani and Gopal A. Vazirani

 

99000

Granada Energy Systems Private Limited, India

 

48800

Padma G. Vazirani and Dinesh G. Vazirani

 

45400

Gopal A. Vazirani

 

20

 

 

 

TOTAL

 

1055920

 

As on 10.08.2011

 

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]

 

51.00

Other top fifty shareholders

 

49.00

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacture of EOT Cranes and Materials Handling Equipments.

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

PRODUCTION STATUS [AS ON 31.03.2011]

 

Particulars

Unit

Installed Capacity

Actual Production

Cranes

Nos.

265

163

Fabrication

Nos.

200

200

 

 

GENERAL INFORMATION

 

Suppliers :

·         Steel Authority of India

 

 

Customers :

Wholesalers and Retailers

 

·         Bhushan Steels

·         S R Steels

 

 

No. of Employees :

800 [Approximately]

 

 

Bankers :

ING Vysya Bank Limited, Mittal Towers, A – Wing, Ground Floor, 210, Nariman Point, Mumbai – 400021, Maharashtra, India

 

 

Facilities :

SECURED LOAN

As on 31.03.2011

[Rs. in Millions]

As on 31.03.2010

[Rs. in Millions]

Other external commercial borrowing

215.541

34.458

Total

215.541

34.458

 

 

 

UNSECURED LOAN

 

 

Director loans

0.000

98.877

Deferred sales tax loan

20.844

20.844

Other debt

0.493

0.278

Total

21.337

119.999

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

H.N. Mehta Associates

Chartered Accountants

Address :

50 – 51, 4th Floor, Alli Chambers, Tamarind Lane, Flora Fountain, Mumbai – 400023, Maharashtra, India

Tel. No.:

91-22-22652956/ 22653482/ 22656089

Fax No.:

91-22-22651708

E-Mail :

hnmehtaassociates@mtnl.net.in

Pan No.:

AAAFH6348C

 

 

Parent Company:

Konecranes Finance Corporation, Finland

 

 

Associates/Subsidiaries :

  • Dynamic Designs and Systems Private Limited
  • Royal Systems and Mathods Private Limited
  • WMI Real Estate Development Private Limited 
  • Granada Energy Systems Private Limited
  • Sensational Trading Private Limited
  • Strom Kraft Controls
  • WMI Power Private Limited

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2011

 

Authorised Capital :

No. of Shares

Type

Value

Amount

4000000

Equity Shares

Rs.10/- each

Rs.40.000 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

1055920

Equity Shares

Rs.10/- each

Rs.10.559 Millions

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2011

31.03.2010

31.03.2009

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

10.559

9.999

9.999

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

1012.646

553.720

511.050

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

1023.205

563.719

521.049

LOAN FUNDS

 

 

 

1] Secured Loans

215.541

34.458

89.256

2] Unsecured Loans

21.337

119.999

74.380

TOTAL BORROWING

236.878

154.457

163.636

DEFERRED TAX LIABILITIES

28.264

32.239

102.096

 

 

 

 

TOTAL

1288.347

750.415

786.781

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

357.147

317.098

528.002

Capital work-in-progress

0.000

37.377

20.548

 

 

 

 

INVESTMENT

0.000

0.000

1.021

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

655.136
456.192

466.435

 

Sundry Debtors

1047.358
545.027

658.434

 

Cash & Bank Balances

162.676
51.583

11.257

 

Other Current Assets

0.000
0.000

0.000

 

Loans & Advances

299.021
217.654

57.246

Total Current Assets

2164.191
1270.456

1193.372

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

482.276
316.945

336.690

 

Other Current Liabilities

450.252
331.546

455.808

 

Provisions

300.463
226.025

163.664

Total Current Liabilities

1232.991
874.516

956.162

Net Current Assets

931.200
395.940

237.210

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

1288.347

750.415

786.781

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2011

31.03.2010

31.03.2009

 

SALES

 

 

 

 

 

Income

2298.896

1695.026

1522.982

 

 

Other Income

29.355

15.807

38.676

 

 

TOTAL                                     (A)

2328.251

1710.833

1561.658

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Consumption Materials Changes Inventories

1366.938

1005.551

 

 

Manufacturing Service Cost

91.537

74.047

 

 

 

Contract Cost

70.500

53.885

1171.828

 

 

Employee Related Expenses

111.095

87.625

 

 

 

Administrative Selling and Other Expenses

147.330

102.478

 

 

 

TOTAL                                     (B)

1787.400

1323.586

1171.828

 

 

 

 

 

Less

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

540.851

387.247

389.830

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

15.742

13.852

17.788

 

 

 

 

 

 

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

525.109

373.395

372.042

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

26.948

23.674

49.060

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

498.161

349.721

322.982

 

 

 

 

 

Less

TAX                                                                  (H)

176.914

51.220

121.436

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

321.247

298.501

201.546

 

 

 

 

 

 

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

NA

80.850

37.797

 

 

 

 

 

 

APPROPRIATIONS

 

 

 

 

 

Transferred to General Reserve

NA

100.000

100.000

 

 

Proposed Dividend @ 500% i.e. Rs.50/- Per Shares

NA

0.000

49.996

 

 

Dividend Distribution Tax

NA

0.000

8.497

 

BALANCE CARRIED TO THE B/S

608.547

279.351

80.850

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

NA

101.685

60.855

 

 

Commission Earnings

NA

10.264

4.062

 

TOTAL EARNINGS

NA

111.949

64.917

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

NA

19.269

46.004

 

 

Traveling Expenses

NA

1.303

0.539

 

TOTAL IMPORTS

NA

20.572

46.543

 

 

 

 

 

 

Earnings Per Share (Rs.)

326.96

298.52

201.56

 

Expected Sales (2011-12) : Rs.2200.000 Millions.

 

The above information has been parted by Mr. N. Narasimha.

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2011

31.03.2010

31.03.2009

PAT / Total Income

(%)

13.80

17.45

12.90

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

21.67

20.63

21.21

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

19.75

22.03

18.76

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.49

0.62

0.62

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

1.44

1.83

2.15

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.75

1.45

1.25

 

 

LOCAL AGENCY FURTHER INFORMATION

 

DETAILS OF SUNDRY CREDITORS:

 

Particulars

 

31.03.2011

(Rs. in millions)

31.03.2010

(Rs. in millions)

31.03.2009

(Rs. in millions)

Sundry Creditors

 

 

 

Due to Small Micro Enterprises

34.507

26.346

4.582

Due to Others

447.769

290.599

332.108

Total

482.276

316.945

336.690

 

Check List by Info Agents

Available in Report (Yes / No)

1) Year of Establishment

Yes

2) Locality of the firm

Yes

3) Constitutions of the firm

Yes

4) Premises details

Yes

5) Type of Business

Yes

6) Line of Business

Yes

7) Promoter’s background

Yes

8) No. of employees

Yes

9) Name of person contacted

Yes

10) Designation of contact person

Yes

11) Turnover of firm for last two years

Yes

12) Profitability for last three years

No

13) Reasons for variation <> 20%

Yes

14) Estimation for coming financial year

Yes

15) Capital in the business

Yes

16) Details of sister concerns

Yes

17) Major suppliers

Yes

18) Major customers

Yes

19) Payments terms

Yes

20) Export / Import details (if applicable)

No

21) Market information

--

22) Litigations that the firm / promoter involved in

--

23) Banking Details

Yes

24) Banking facility details

Yes

25) Conduct of the banking account

--

26) Buyer visit details

--

27) Financials, if provided

Yes

28) Incorporation details, if applicable

--

29) Last accounts filed at ROC

--

30) Major Shareholders, if available

--

 

PRODUCTION CENTERS:

 

They have two Production Centers, one situated at Bhandup (Mumbai) and the other at Jejuri (Pune). With the help of these two Plants, this year they have recorded the Turnover of Rs. 2328.000 Million compared to last year turnover of Rs. 1711.000 Million. Goods worth more than Rs. 80.000 Million could not be dispatched on account of constraint of inspection procedures, non-availability of Trailers in time etc.

 

The combined manufacturing Capacity is not adequate to meet the demand of the Cranes from the Customers. As on today, the backlog is in excess of Rs. 2500.000 Millions. In order to take part in the economic growth of the Country, additional land of 12 Acres has been leased out from MIDC. The Layout of the Plant has been finalized by Indian and Finnish Engineers and the Contract for the Construction of the Sheds have been awarded to M/s. Zamil Steel Buildings India Private Limited, Pune who have agreed to complete the Fabrication and Installation of the Sheds by October / November 2011. The team of Engineers from Finland along with their Indian Engineers has also worked out the new Machines to be ordered which will help us to cope-up with increased Production. The CNC Machines installed at Bhandup has helped us to manufacture in-house Gear Boxes, Wheels, Couplings etc. and this is one of the reasons that they are able to maintain Control on Quality and also on the delivery time. On the Fabrication side, Plasma Cutting CNC Machine has shown excellent results on the productivity and quality of the Fabrication.

 

For the past several years, their Company has given attention in developing new Designs and Drawings suitable for Process Cranes, and on analyzing the Production of this year and the backlog of the Orders, it will be seen that they have maximum No. of Cranes from the Steel Plant and the Process Industries. Some of the important Customers are Bhushan Steel who are putting up 6 Million Ton Steel Plant in Orissa, and JSW, who are the largest producers of Steel in the Private Sector. Other Companies like Visa Steel, Welspun, Salem Steel, Bokaro Steel etc. are their valued Customers.

 

In the international arena, WMI secured Order for supply of 29 EOT Cranes for a project in Saudi Arabia. This Project is a Joint Venture between Arcelor Mittal – Luxembourg and a local Party in Saudi Arabia. The Value of the Order is USD 15.5 Million. Upto 31st March 2011, Cranes worth USD 7.7 Million has already been dispatched and the Balance Cranes are under execution and will be dispatched by end September 2011.

 

The another prestigious Order received, which is under execution, is an Order for 23 Nos. Process Cranes from Bokaro Steel Plant. The value of the Order is Rs. 900 Million. Out of Rs. 900.000 Million, Cranes worth Rs. 250 Million have already been supplied and the balance Cranes will be dispatched by 31st March, 2012.

 

EXPORTS:

 

During the Year the Company received Order for 19 Nos. EOT Cranes for Jindal Saw Middle East FZC, U.A.E. Out of these, 14 Cranes have already been dispatched and the balance 5 Nos. Cranes will be dispatched by end July 2011. The details of 29 Cranes for Arcelor Mittal Project have already been furnished.

 

A new Order has been received for 65/15T and 15T Crane for Abdullah Al Nemer Steel Company, Saudi Arabia and the value of the Order is approx. Rs. 390 Million.

 

Demerger – II

 

Subject have filed the necessary application in the Hon’ble High Court of Judicature, Bombay for Demerged Undertaking comprising of Bhandup Land, Office premises, Factory Sheds, Cranes, Generators, Electric Fittings into new Company namely WMI Real Estate Developers Private Limited and the said application has been approved by Hon’ble High Court of Judicature vide its Order dated 21st January 2011.

 

KONECRANES FINANCE CORPORATION:

 

Change of Shareholding Pattern:

 

Konecranes Finance Corporation, Koneenkatu 8, FI-05830 , Hyvinkää , Finland have acquired 51% Equity Shares of Rs. 10/- each Fully Paid-up comprising of i.e. 56,000 Subscription Shares from the Company and balance 482519 Shares from the existing Shareholders. Konecranes Finance Corporation are also in the process of acquiring balance 49% Shares equivalent to 517401 from the existing Shareholders during the year 2011-2012 and the same is in process.

 

FINANCE AND ACCOUNTS

 

During the Year, the Company has achieved a turnover of Rs. 2328.000 Million as against Rs. 1711.000 Million in the previous year. For the Year the Gross Profit before depreciation and interest works out to Rs. 540.850 Million as against Rs. 387.25 Million in the previous year. A sum of Rs.26.948 Million towards depreciation and Rs. 15.142 Million towards interest have been provided resulting in a Profit of Rs. 498.160 Million and after providing Rs. 168.960 Million towards Income Tax /Deferred Income Tax, adjustment /reduction in deferred tax Windmills, Wealth Tax and previous Year Taxes, balance Rs. 329.196 Million is carried forward to Appropriation Account.

 

BANKERS CHARGES REPORT AS PER REGISTRY

 

This form is for

Modification of charge

Charge identification number of the modified 

80044318

Corporate identity number of the company

U74210MH1975PLC018585

Name of the company

WMI CRANES LIMITED

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

Industry Manor, Near Century Bazar, Prabhadevi, Mumbai-400025, Maharashtra, India

Type of charge

Book Debts

Floating Charge

Particular of charge holder

ING Vysya Bank Limited, Mittal Towers, A – Wing, Ground Floor, 210, Nariman Point, Mumbai – 400021, Maharashtra, India

Email

giridharvvrn@ingvysyabank.com

Nature of description of the instrument creating or modifying the charge

Eleventh Supplemental General Hypothecation Agreement

Date of instrument Creating the charge

29.07.2010

Amount secured by the charge

Rs.865.000 Millions

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

Terms of Repayment

CC : On Demand; PCL/PSL(Sub limit to CC) : 180 days maximum

ILC : Not exceeding 90 days

FLC : 180 days

BG(For 3 years) : On Demand

BG(For 4 years)(Sub limit to BG(For 3 years)) : On Demand

Bill Discounting : On Demand

BG(One Time) : On Demand

Foreign BG(One Time) : On Demand

 

Margin

CC : Inventory-25%

Receivables-25% (receivables with age upto 90 days shall only be eligible for drawing power computation)

PCL/PSL(Sub limit to CC) : Nil

ILC/FLC : 10% by way of Fixed Deposits under lien to the Bank

BG(For 3 years) : Nil

BG(For 4 years)(Sub limit to BG(For 3 years)) : Nil

Bill Discounting  : 10%

BG(One Time) : Nil

Foreign BG(One Time) : Nil

 

Extent and Operation of the charge

Exclusive first charge on inventory, receivables and other current assets of the company both present and future.

Short particulars of the property charged

All inventory, receivables and other current assets of the company both present and future at

 

I)WMI Cranes Limited, Village Road, Bhandup (West),Mumbai-400078

II) WMI Cranes Limited, Jejuri, Pune.

III) At various other places.

Particulars of the present modification 

The total limit has been enhanced from Rs.680.000 Millions to Rs.865.000 Millions as follows (Amount in Millions).

CC : 500 (Sublimit: PCL/PSL Rs.25.000,CC:5.000 for Pune unit)

BD : 80.000

ILC/FLC : 25.000

BG :450.000 (sub limit: BG of 1000 with maximum tenor of 3 years and 4 years)

BG (One Time) : 50.000

FBG (One Time): 210.000

 

FIXED ASSETS:

 

  • Land
  • Buildings
  • Railways Sidings
  • Plant and Machinery
  • Computers
  • Furniture and Fixtures
  • Typewriters
  • Telephone
  • Installations
  • Electrical
  • Fittings
  • Office Equipments
  • Vehicles
  • Air Conditioning

 

 


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.51.04

UK Pound

1

Rs.81.08

Euro

1

Rs.67.39

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

7

PAID-UP CAPITAL

1~10

7

OPERATING SCALE

1~10

7

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

8

--PROFITABILIRY

1~10

6

--LIQUIDITY

1~10

7

--LEVERAGE

1~10

7

--RESERVES

1~10

7

--CREDIT LINES

1~10

7

--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

YES

--OTHER MERIT FACTORS

YES/NO

YES

TOTAL

 

63

 

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.