|
Report Date : |
05.09.2012 |
IDENTIFICATION DETAILS
|
Name : |
CHEVROLET SALES INDIA PRIVATE LIMITED (w.e.f. 31.03.2009) |
|
|
|
|
Formerly Known
As : |
GENERAL MOTORS ( |
|
|
|
|
Registered
Office : |
Block-B, Chandrapura Industrial Estate, District Panchmahals, Halol –
389 351, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2011 |
|
|
|
|
Date of
Incorporation : |
20.06.2008 |
|
|
|
|
Com. Reg. No.: |
04-054265 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.267.000
Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U34102GJ2008PTC054265 |
|
|
|
|
PAN No.: [Permanent Account No.] |
AADCG2067M |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Purchaser and Seller of Motor Vehicles and Spare Parts
("Automobiles"). |
|
|
|
|
No. of Employees
: |
Information declined by the management |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (50) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
Maximum Credit Limit : |
USD 2277000 |
|
|
|
|
Status : |
Good |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established and reputed company having fine track.
Financial position of the company 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.
INDIAN ECONOMIC OVERVIEW
|
Source
: CIA |
RBI DEFAULTERS’ LIST STATUS
Subject’s name is not enlisted as a defaulter in
the publicly available RBI Defaulters’ list.
EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS
Subject’s name is not enlisted as a defaulter
in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of
31-03-2012.
INFORMATION DECLINED
Management non-cooperative
Contact No.: 91-2676-221000
91-124-3080000
LOCATIONS
|
Registered Office : |
Block-B, Chandrapura Industrial Estate, District Panchmahals, Halol –
389 351, |
|
Tel. No.: |
91-2676-221000 |
|
Fax No.: |
91-2676-220666 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Corporate Office : |
1st Floor, Plot No.15, Sector - 32, Gurgaon – 122 001, |
|
Tel. No.: |
91-124-3080000/ 4213333 |
|
Fax No.: |
91-124-4213334 |
|
E-Mail : |
DIRECTORS
As on 30.09.2011
|
Name : |
Mr. Sumit Sawhney |
|
Designation : |
Director |
|
Address : |
37, |
|
Date of Birth/Age : |
06.03.1971 |
|
Qualification : |
B. Sc (Rohilkhand Uni) / MARE (Rohilkhand Uni) / MBA (IMS, |
|
Date of Appointment : |
14.09.2011 |
|
DIN No.: |
02318359 |
|
|
|
|
Name : |
Mr. Xiaodong Chen |
|
Designation : |
Director |
|
Address : |
515B, Aralias Golf Course Links, Gurgaon – 122 001, |
|
Date of Birth/Age : |
21.04.1977 |
|
Date of Appointment : |
02.02.2011 |
|
DIN No.: |
03420344 |
KEY EXECUTIVES
|
Name : |
Mr. Anil Kumar Dulani |
|
Designation : |
Secretary |
|
Address : |
House No.69, Sector 41, Gurgaon – 122 001, |
|
Date of Birth/Age : |
06.10.1969 |
|
Date of Appointment : |
25.05.2009 |
|
PAN No.: |
ACIPD6183B |
|
|
|
|
Name : |
Mr. Ankush Arora |
|
Designation : |
Vice President - VSSM |
|
Qualification : |
BE (MECH), AISSCE |
|
Date of Birth/Age : |
11.01.1967 |
|
Date of Appointment : |
13.01.1997 |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 30.09.2011
|
Names of Shareholders |
|
No. of Shares |
|
SAIC General Motors Investment Limited, |
|
26696244 |
|
SAIC Motor HK Investment Limited, |
|
1 |
|
General Motors (Hong Kong) Company Limited, |
|
1 |
|
Total |
|
26696246 |
As on 30.09.2011
|
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] |
|
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Purchaser and Seller of Motor Vehicles and Spare Parts
("Automobiles"). |
|
|
|
GENERAL INFORMATION
|
No. of Employees : |
Information declined by the management |
|
|
|
|
Bankers : |
Not Available |
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Deloitte Haskins and Sells Chartered Accountants |
|
Address : |
7th Floor, Building 10, Tower-B, DLF Cyber City Complex,
DLF City Phase-II, Gurgaon - 122 002, Haryana, India. |
|
Tel. No.: |
91-124-6792000 |
|
Fax No.: |
91-124-6792012 |
|
PAN No. : |
AABFD2095B |
|
|
|
|
Ultimate Holding
Company : |
v
General Motors Company (upto January 31, 2010) |
|
|
|
|
Holding Company
: |
v
General Motors Asia Pacific Holdings LLC
(GMAPHLLC) (upto January 31, 2010) v
SAIC General Motors Investment Limited, Hong Kong
(HKJV) (with effect from February 1, 2010) |
|
|
|
|
Ultimate Joint
Venturer (Shareholders of HKJV) (with effect from February 1, 2010) : |
v
General Motors Company v
Shanghai Automotive Industry Corporation (SAIC) |
|
|
|
|
Fellow subsidiaries/ associates of General Motors
Company and Shanghai Automotive Industry Corporation (SAIC), where
transactions exists : |
v General Motors
Overseas Distribution Corporation ( v General Motors
Technical Centre India Private Limited, v General Motors
Overseas Corporation ( v
General Motors South Africa, v GM Korea
Company, v General Motors
Overseas Distribution Corporation ( v General Motors
do v General Motors
Powertrain ( v Adam Opel GmbH, v Adam Opel
Aktiengesellschaft v
General Motors India Private Limited, |
CAPITAL STRUCTURE
As on 31.03.2011
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
30000000 |
Equity Shares |
Rs.10/- each |
Rs.300.000 Millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
26696246 |
Equity Shares |
Rs.10/- each |
Rs.267.000 Millions |
|
|
|
|
|
Notes:
The Company is a
subsidiary of SAIC General Motors Investment Limited ("HKJV") 2- HKJV
holds 26696244 equity shares of Rs.10 each. Both General Motors (
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 |
267.000 |
267.000 |
267.000 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
302.200 |
98.600 |
0.000 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
(4.100) |
|
|
NETWORTH |
569.200 |
365.600 |
262.900 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
0.000 |
0.000 |
0.000 |
|
|
2] Unsecured Loans |
0.000 |
0.000 |
0.000 |
|
|
TOTAL BORROWING |
0.000 |
0.000 |
0.000 |
|
|
DEFERRED TAX LIABILITIES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
569.200 |
365.600 |
262.900 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
212.800 |
206.800 |
186.800 |
|
|
Capital work-in-progress |
82.800 |
5.800 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
0.000 |
0.000 |
0.000 |
|
|
DEFERRED TAX ASSETS |
7.800 |
13.100 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
1545.200
|
1316.500 |
413.400 |
|
|
Sundry Debtors |
490.000
|
141.900 |
0.000 |
|
|
Cash & Bank Balances |
489.400
|
389.400 |
267.000 |
|
|
Other Current Assets |
0.000
|
0.000 |
0.000 |
|
|
Loans & Advances |
2631.000
|
1335.800 |
135.400 |
|
Total
Current Assets |
5155.600
|
3183.600 |
815.800 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
3693.000
|
2251.100 |
739.700 |
|
|
Other Current Liabilities |
668.200
|
515.300 |
0.000 |
|
|
Provisions |
528.600
|
277.300 |
0.000 |
|
Total
Current Liabilities |
4889.800
|
3043.700 |
739.700 |
|
|
Net Current Assets |
265.800
|
139.900 |
76.100 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
569.200 |
365.600 |
262.900 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
|
|
SALES |
|
|
|
|
|
|
|
Net Revenue from sale of products |
49965.400 |
35006.800 |
0.000 |
|
|
|
Other Income |
NA |
356.700 |
0.000 |
|
|
|
TOTAL (A) |
NA |
35363.500 |
0.000 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Manufacturing and other Expenses |
NA |
35190.700 |
4.100 |
|
|
|
TOTAL (B) |
NA |
35190.700 |
4.100 |
|
|
|
|
|
|
|
|
Less |
PROFIT/
(LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
NA |
172.800 |
(4.100) |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
NA |
1.900 |
0.000 |
|
|
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
NA |
170.900 |
(4.100) |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
NA |
13.100 |
0.000 |
|
|
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX (E-F) (G) |
NA |
157.800 |
(4.100) |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
NA |
55.100 |
0.000 |
|
|
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX (G-H) (I) |
203.600 |
102.700 |
(4.100) |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
98.600 |
(4.100) |
-- |
|
|
|
|
|
|
|
|
|
|
BALANCE CARRIED
TO THE B/S |
NA |
98.600 |
(4.100) |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN
FOREIGN CURRENCY |
|
|
|
|
|
|
|
Reimbursement of Expenses |
NA |
8.200 |
0.000 |
|
|
|
FOB value of Goods Exported |
NA |
0.100 |
0.000 |
|
|
TOTAL EARNINGS |
NA |
8.300 |
0.000 |
|
|
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
|
|
Vehicles |
1337.400 |
858.500 |
0.000 |
|
|
|
Parts and Accessories |
800.400 |
853.200 |
0.000 |
|
|
TOTAL IMPORTS |
2137.800 |
1711.700 |
0.000 |
|
|
|
|
|
|
|
|
|
|
Earnings/ (Loss)
Per Share (Rs.) |
7.63 |
3.85 |
(20.78) |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
PAT / Total Income |
(%) |
NA |
0.29 |
0.00 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
NA |
0.45 |
0.00 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
NA |
4.65 |
(0.41) |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
NA |
0.44 |
(0.02) |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
8.59
|
8.54 |
2.81 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.05
|
1.05 |
1.10 |
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 |
|
|
|
|
- Creditors due small micro enterprises |
1.500 |
0.000 |
0.000 |
|
- Creditors due others |
3691.500 |
2251.100 |
739.700 |
|
Total |
*3693.000 |
2251.100 |
739.700 |
*Sundry creditors
do not include any amounts outstanding as on March 31, 2011 which are required to
be credited to the Investor Education and Protection Fund.
|
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 |
No |
|
5) Type of Business |
Yes |
|
6) Line of Business |
Yes |
|
7) Promoter’s background |
Yes |
|
8) No. of employees |
No |
|
9) Name of person contacted |
No |
|
10) Designation of contact person |
No |
|
11) Turnover of firm for last three years |
Yes |
|
12) Profitability for last three years |
Yes |
|
13) Reasons for variation <> 20% |
-- |
|
14) Estimation for coming financial year |
No |
|
15) Capital in the business |
Yes |
|
16) Details of sister concerns |
Yes |
|
17) Major suppliers |
No |
|
18) Major customers |
No |
|
19) Payments terms |
No |
|
20) Export / Import details (if applicable) |
No |
|
21) Market information |
-- |
|
22) Litigations that the firm / promoter involved in |
-- |
|
23) Banking Details |
No |
|
24) Banking facility details |
No |
|
25) Conduct of the banking account |
-- |
|
26) Buyer visit details |
-- |
|
27) Financials, if provided |
Yes |
|
28) Incorporation details, if applicable |
Yes |
|
29) Last accounts filed at ROC |
Yes |
|
30) Major Shareholders, if available |
Yes |
|
31) Date of Birth of Proprietor/Partner/Director, if available |
Yes |
|
32) PAN of Proprietor/Partner/Director, if available |
No |
|
33) Voter ID No of Proprietor/Partner/Director, if available |
No |
|
34) External Agency Rating, if available |
No |
BACKGROUND:
General Motors India Private Limited (“GM India”), a subsidiary of
General Motors Company which manufactures and sells Chevrolet product in
The new company, Chevrolet Sales India Private Limited became
operational w.e.f. 1st April 2009. With GM’s operations in
Chevrolet Sales India Private Limited is expected to result in
significant cost efficiencies, and also involved the transfer of some employees
who are currently engaged in sales, marketing and distribution activities to
the new company.
REVIEW OF OPERATIONS:
The most significant
developments that had taken place in the financial year 2010-2011 is the
rolling out of the Smartech Engine from the Talegaon plant, the rapid expansion
of the dealership network, conducting country-wide free service camps for
Chevrolet vehicles at their dealerships, successful launches of Beat LPG and
Cruze new edition with black interiors, setting new vision of customer
ownership experience and introduction of social media activities. In addition,
the joint venture tie up with SAIC has also started moving forward in full
swing with Halol Plant starting expansion activities to increase the capacity
from 85,000 units to 110,000 units per annum to roll out the LCVs from the
plant going forward. The JV with SAIC is a great achievement as the tie up will
help create a number of new avenues to grow CSIPL’s business. The tie up will
provide CSIPL access to light commercial vehicles and other vehicles from SAIC
and SGMW’s stable. The JV will bring in lot of value additions and competitive
options to customers.
During the year
the company’s turnover was Rs.49965.400 millions against Rs.35006.800 millions
for the financial year ended 31st March, 2011 and Profit after Tax
for the year stood at Rs.203.600 millions.
SHARE CAPITAL:
As on March 31, 2011, Company’s Authorised Capital was Rs.300.000
millions and Paid up Capital was Rs.267.000 millions.
FIXED ASSETS:
v
Leasehold Improvements
v
Buildings – Non Factory
v
Plant and Machinery
v
Computers
v
Furniture and Fixtures
v
Vehicles
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
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.55.54 |
|
|
1 |
Rs.88.23 |
|
Euro |
1 |
Rs.70.02 |
INFORMATION DETAILS
|
Information
Gathered by : |
SVA |
|
|
|
|
Report Prepared
by : |
SMN |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
6 |
|
PAID-UP CAPITAL |
1~10 |
6 |
|
OPERATING SCALE |
1~10 |
5 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
5 |
|
--PROFITABILIRY |
1~10 |
6 |
|
--LIQUIDITY |
1~10 |
6 |
|
--LEVERAGE |
1~10 |
5 |
|
--RESERVES |
1~10 |
6 |
|
--CREDIT LINES |
1~10 |
5 |
|
--MARGINS |
-5~5 |
- |
|
DEMERIT POINTS |
|
|
|
--BANK CHARGES |
YES/NO |
NO |
|
--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 |
|
50 |
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 |
- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.