MIRA INFORM REPORT

 

 

Report Date :

02.06.2012

 

IDENTIFICATION DETAILS

 

Name :

DIVGI WARNER PRIVATE LIMITED (w.e.f. 18.09.1995)

 

 

Formerly Known As :

Divgi transmissions private limited

 

 

Registered Office :

75, General Block, MIDC, Bhosari, Pune – 411026, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2011

 

 

Date of Incorporation :

18.09.1995

 

 

Com. Reg. No.:

11-092803

 

 

Capital Investment/ Paid-up Capital:

Rs.43.916 Millions

 

 

CIN No.:

[Company Identification No.]

u34300MH1995PTC092803

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Gears, Gear Boxes, Precision Gears, Reducer Gear – Boxes, etc.

 

 

No. of Employees:

Information declined by management  

 

 

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 590000

 

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is a well established company having fine track. Financial position appears to be good. Trade relations are reported as fair. Business is active. Payments are reported to be regular and as per commitments.

 

The company can be considered normal 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.

 

INFORMATION DENIED BY

 

Name :

Ms. Shakuntda

Designation :

Accountant

Date :

01.06.2012

 

 

LOCATIONS

 

Registered Office/

Head office :

75, General Block, MIDC, Bhosari, Pune – 411026, Maharashtra, India

Tel. No.:

91-20-27123331 / 27129690 / 27119754

Fax No.:

91-20-27129691

E-Mail :

dwplreturns@divgi-warner.com

ketansavale@divgi-warner.com

nvgopal@vsnl.co.in

akmantry@divgi-warner.com

drkulkarni@divgi-warnr.com

Website :

www.divgi-warner.com

 

 

Sirsi Plant :

Banavasi Road, Sirsi - 581401, Karnataka, India

Tel. No.:

91-8384-229285

Fax No.:

91-8384-229284

 

 

Sales and Customer Support:

Bhosari, Pune - 411026, Maharashtra, India

Mobile No.:

91-8975760410 (Mr. Kunar Narwade)

E-Mail :

klnarwade@divgi-warner.com

 

 

Advanced Business Development and Marketing :

Bhosari, Pune – 411026, Maharashtra, India

Mobile No.:

91-8975760410 (Mr. Kunar Narwade)

E-Mail :

klnarwade@divgi-warner.com

 

 

Overseas Office :

 

Service Support :

Auto Alliance, Thailand

Mobile No.:

91-9850887505 (Mr. Mahesh Yadav)

E-Mail :

msyadav@divgi-warner.com

 

 

Sales :

Bhosari, Pune, Maharashtra, India

Mobile No.:

91-8975760408 (Mr. Romeo Braganza)

E-Mail :

rabraganza@divgi-warner.com

 

 

DIRECTORS

 

As on: 18.08.2011

 

Name :

Mr. Jiten Bhaskar Divgi

Designation :

Managing Director    

Address :

S. N. 273/1/2, Omkar Baner Road, Pune – 411045, Maharashtra, India

Date of Birth/Age :

26.10.1962

Date of Appointment :

12.03.1997

DIN No.:

00471531

 

 

Name :

Mr. Bhalchandra Kashinath Khare

Designation :

Director

Address :

Flat No. 17/18 Shivsagar, 19 Worli Seaface, Mumbai – 400025, Maharashtra, India

Date of Birth/Age :

13.09.1927

Date of Appointment :

29.06.2002

DIN No.:

00049778

 

 

Name :

Mr. Ramesh Amrut Savoor

Designation :

Director

Address :

201 Pine View, 9 Edward Road,  Bangalore – 560 052, Karnataka, India 

Date of Birth/Age :

24.04.1944

Date of Appointment :

19.09.2002

DIN No.:

00149089

 

 

Name :

Mr. Arthur Cordwell Barrows

Designation :

Director

Address :

34095 Glouster Circle, Farmington Hills, Michigan, Detroit – 48331-1514, USA

Date of Birth/Age :

02.10.1954

Date of Appointment :

20.12.2002

DIN No.:

01394673

 

 

Name :

Mr. Robert James Morris

Designation :

Director    

Address :

1822 Lexington Drive, Troy Michigan, Detroit 48084, USA

Date of Birth/Age :

06.04.1963

Date of Appointment :

16.09.2009

DIN No.:

01394704

 

 

Name :

Mr. Christopher Jon Suydam

Designation :

Director

Address :

1041 S Holly Road, Fenton, Michigan, Detroit 48084, USA

Date of Birth/Age :

28.03.1968

Date of Appointment :

29.03.2007

DIN No.:

01683423

 

 

Name :

Mr. Vellore Dandapani Umashanker

Designation :

Alternate Director    

Address :

No. 1 Tarapore Avenue, Harrington Road, Chetpet, Chennai – 6000 31, Tamil Nadu, India 

Date of Birth/Age :

13.12.1951

Date of Appointment :

03.12.2008

DIN No.:

00680497

 

 

Name :

Mr. Charles Henry Polzin

Designation :

Director

Address :

21610 E. Valley Woods, Beverly Hills, Michigan 48025

Date of Birth/Age :

09.06.1954

Date of Appointment :

16.09.2009

DIN No.:

00254746

 

 

Name :

Mr. Hireadra Bhaskar Divgi

Designation :

Alternate Director

Address :

17, Kanchanjunga Housing Society, Gaikwadnagar, Aundh, Pune – 411007, Maharashtra, India

Date of Birth/Age :

05.11.1964

Date of Appointment :

30.03.2010

DIN No.:

01634431

 

 

KEY EXECUTIVES

 

Name :

Ms. Shakuntda

Designation :

Accountant

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 18.08.2011

 

Names of Shareholders

 

No. of Shares

Divgi Metalwares Private Limited, India

 

1756651

Borg-Warner Automotive South Asia Corporation, USA

 

2634975

 

 

 

Total

 

4391626

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 18.08.2011

 

Category

 

Percentage

 

 

 

Foreign holdings [Foreign institutional investors, Foreign Companies, Foreign Financial Institutions, Non-resident Indian or Overseas corporate bodies or others]

 

60.00

Bodies corporate

 

40.00

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Gears, Gear Boxes, Precision Gears, Reducer Gear – Boxes, etc.

 

 

PRODUCTION STATUS: (31.03.2011)

 

Particulars

Unit

Installed Capacity*

Actual Production

Transfer Case

Nos.

42000

23869

Automatic Locking Hub

Nos.

48000

22941

Transmission Component

Nos.

150000

525050

 

 

 

 

 

 

 

 

 

Note:

*As certified by the management and relied upon by the auditors, this being a technical matter.

 

GENERAL INFORMATION

 

Customers :

·         Auto alliance

·         Chrysler

·         Ford Motor Company

·         Hyundai Motor Company

·         Kia Motors

·         Tata Motors

·         Mahindra

·         Ssang Yong Motors

 

 

No. of Employees :

Information declined by management  

 

 

Bankers :

·         The Saraswat Co-Operative Bank Limited, Rasec, Fergussion College Road, Pune - 411004, Maharashtra, India 

·         The Saraswat Co-Operative Bank Limited, Karve Road, Pune – 410 004, Maharashtra, India

 

 

Facilities :

Secured Loan

As on

31.03.2011

As on

31.03.2010

Term Loans from Bank

1.773

11.126

Add: Interest Accrued and Due thereon

(Amount repayable within one year Rs.1.796 Millions (Previous year Rs.9.354 Millions )

0.023

0.126

Cash Credit

0.000

15.050

Vehicle Loan

1.790

2.766

 

 

 

Total

3.586

29.068

 

Note:

1.         Facilities availed from Banks are secured by an equitable mortgage of factory land and building situated at Bhosari, Pune and by hypothecation of movable plant and machinery. These facilities are further secured by a personal guarantee of the Managing Director of the Company.

2.         The loan from Saraswat Co-operative Bank is further secured by pledge of 2,500 equity shares of Rs.10 each of the said bank.

3.         Cash Credit accounts are secured by hypothecation of stock of Raw Material, Stock - in-process, Stores and Spares (excluding Machinery Spares), Book debts and other current assets.

4.         Vehicle loans are secured by charge on vehicles purchased.

 

Unsecured Loan

As on

31.03.2011

As on

31.03.2010

Short Term Loan from Bank

(Secured by Corporate Guarantee from Borg Warner Inc., USA, the Ultimate Holding Company.)

0.000

27.500

 

 

 

Total

0.000

27.500

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Price Waterhous

Chartered Accountant

Address :

Muttha Towers, 5th Floor, Suite No. 8, Airport Road, Yerwada, Pune – 411006, Maharashtra, India

PAN No.:

AAEFP5579P

 

 

Holding Company :

Borg Warner South Asia Corporation      

 

 

Ultimate Holding Company :

Borg Warner South Asia Inc.

 

 

Fellow Subsidiaries :

Borg Werner Addison 746

·         Borg Werner TTS Muncie

·         Borg Warner TTs Auburn Hills

·         Borg Werner Bellwood

·         Borg Warner TTS (Bejing), China

·         Borg Warner TTS Ochang, Korea

·         Borg Warner TTS Margum, UK

·         Borg Warner TTS Seneca

·         Borg Warner Morse Tec Sallisaw

·         Borg Warner Morse Tec Ithaca

·         Borg Warner TTS Livonia

·         F- BWA Corporate – 300

·         F- Borg Warner Cooling System

·         Borg Warner Emissions Systems, Dixon-587

 

 

CAPITAL STRUCTURE

 

As on: 31.03.2011

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

5000000

Equity Share

Rs.10/- each

Rs. 50.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

4391626

Equity Share

Rs.10/- each

Rs.43.916 Millions

 

 

 

 

 

 

Note:

Out of the above, 2,634,975 Equity Shares are held by Borg-Wamer Automotive South Asia Corporation, the holding company. The Ultimate holding company is Borg Warner Inc., USA


 

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

43.916

43.916

43.916

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

104.671

120.233

130.507

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

148.587

164.149

174.423

LOAN FUNDS

 

 

 

1] Secured Loans

3.586

29.068

16.710

2] Unsecured Loans

0.000

27.500

22.500

TOTAL BORROWING

3.586

56.568

39.210

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

152.173

220.717

213.633

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

90.524

105.674

134.318

Capital work-in-progress

0.000

0.000

0.355

 

 

 

 

INVESTMENT

0.030

0.030

0.030

DEFERREX TAX ASSETS

0.634

8.405

(10.907)

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

124.533

95.077

82.452

 

Sundry Debtors

190.927

180.439

35.249

 

Cash & Bank Balances

127.752

72.574

50.748

 

Other Current Assets

1.014

1.050

0.461

 

Loans & Advances

37.571

63.796

41.215

Total Current Assets

481.797
412.936

210.125

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditor

200.295

216.074

105.188

 

Other Current Liabilities

17.231

11.907

3.493

 

Provisions

203.286

78.347

11.607

Total Current Liabilities

420.812

306.328

120.288

Net Current Assets

60.985

106.608

89.837

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

152.173

220.717

213.633

 


 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2011

31.03.2010

31.03.2009

 

SALES

1025.418

659.257

673.098

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL REVENUE

991.953

680.420

659.663

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                    

713.080

583.593

594.617

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

278.873

96.827

65.046

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

21.173

22.269

24.329

 

 

 

 

 

 

PROFIT BEFORE TAX

257.700

74.558

40.717

 

 

 

 

 

Less

TAX                                                                 

86.854

25.941

15.940

 

 

 

 

 

 

PROFIT AFTER TAX

170.846

48.617

24.777

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

368.067

292.969

285.337

 

TOTAL EARNINGS

368.067

292.969

285.337

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

218.133

171.552

146.381

 

 

Stores & Spares

0.164

1.333

1.926

 

TOTAL IMPORTS

218.297

172.885

148.307

 

 

 

 

 

 

Earnings Per Share (Rs.)

38.90

11.07

5.64

 

 

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2011

31.03.2010

31.03.2009

Net Profit Margin

(PBT/Sales)

(%)

25.13

11.31

6.05

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

45.03

14.38

11.82

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

1.73

0.45

0.23

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

2.86

2.21

0.91

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.14

1.35

1.75

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Details of Sundry Creditors

                                                                                                                                                (Rs. In Millions)

Particulars

 

31.03.2011

31.03.2010

31.03.2009

Sundry Creditor

 

 

 

Due to Micro, Small and Medium Enterprises

8.109

13.478

1.324

Due to Others

192.186

202.596

103.864

 

 

 

 

Total

200.295

216.074

105.188

 

 

Check List by Info Agents

Available in Report [Yes/No]

Year of Establishment

Yes

Locality of the Firm

Yes

Construction of the firm

Yes

Premises details

No

Type of Business

Yes

Line of Business

Yes

Promoters background

Yes

No. of Employees

No

Name of Person Contacted

Yes

Designation of contact person

Yes

Turnover of firm for last three years

Yes

Profitability for last three years

Yes

Reasons for variation <> 20%

-

Estimation for coming financial year

No

Capital the business

Yes

Details of sister concerns

No

Major Suppliers

No

Major Customers

No

Payment Terms

No

Export / Import Details [If Applicable]

No

Market Information

-

Litigations that the firm / promoter involved in

-

Banking Details

Yes

Banking Facility Details

Yes

Conduct of the banking account

-

Buyer visit details

-

Financials, if provided

Yes

Incorporation details, if applicable

Yes

Last accounts filed at ROC

Yes

Major Shareholders, if applicable

Yes

 

 

CONTINGENT LIABILITIES

(Rs In Millions)

 

As on

31.03.2011

As on

31.03.2010

Bills discounted with bank

57.266

80.000

Claim against Company not acknowledged as debt*

0.200

0.200

Interest / Penalty on Differential Customs Duty*

0.278

0.247

 

Note:

*Cash flows will be determined upon settlement of the respective matters.

 

 

Bankers Charges Report as per Registry

 

Corporate identity number (CIN) or foreign company

registration number of the company

U34300MH1995PTC092803

Name of the company

DIVGI WARNER PRIVATE LIMITED

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

75 General Block MIDC bhosari, Pune – 411026, Maharashtra, India

E-mail: nvgopal@vsnl.co.in

This form is for

Creation of charge

Type of charge

Vehicle

Particular of charge holder

The Saraswat Co-Operative Bank Limited, Rasec, Fergussion College Road, Pune - 411004, Maharashtra, India 

E-mail: csadeshpande@gmail.com

Nature of instrument creating charge

Agreement of hypothecation of vehicle dated 23rd March 2010.

Date of instrument Creating the charge

23.03.2010

Amount secured by the charge

Rs. 1.358 Millions

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

Rate of Interest

At 9.50% p. A. With monthly rests or at such rates as may be prescribed by the bank from time to time.

 

Terms of Repayment

To be repayable on demand but not later than 60 months with a monthly installment of Rs.0.029 Million each.

 

Margin

Min 10%

 

Extent and Operation of the charge

Type of facility :- term loan vehicle

 

Others

All the terms and conditions as per agreement.

Short particulars of the property or asset(s) charged (including complete address and location of the property)

The borrower/s doth do hereby hypothecate to and in favour of the bank the motor vehicle viz. Scorpio RFHWK. Registered with the RTO Pune.

 

 

Fixed assets

·         Leasehold land

·         Buildings

·         Plant and machinery

·         Office Equipment

·         Vehicles

·         Furniture and Fixtures

·         Computer

 


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.55.92

UK Pound

1

Rs.86.03

Euro

1

Rs.69.13

 

 

INFORMATION DETAILS

 

Information Gathered by :

PJA

 

 

Report Prepared by :

VRN

 

 


 

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

7

--PROFITABILIRY

1~10

7

--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

NO

--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.