MIRA INFORM REPORT

 

 

Report Date :

04.04.2013

 

IDENTIFICATION DETAILS

 

Name :

INDIAN COMPRESSORS LIMITED

 

 

Formerly Known As :

DIDWANIA BROTHERS  LIMITED (w.e.f.16.05.1988)

 

DIDWANIA BROTHERS  PRIVATE LIMITED

 

 

Registered Office :

33 and 35, Okhla Industrial Estate, New Delhi - 110020

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

26.08.1943

 

 

Com. Reg. No.:

55-000712

 

 

Capital Investment / Paid-up Capital :

Rs. 50.044 Millions

 

 

CIN No.:

[Company Identification No.]

U34300DL1943PLC000712

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

DELI00656F

 

 

PAN No.:

[Permanent Account No.]

AAACI0752Q

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Manufacturer and Supplier of Specialised Air and Gas Compressors, Cylinder, Related Accessories and Spares.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (48)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 830000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an old and well established company having satisfactory track record. Trade relations are reported as fair. Business is active. Payments are reported to be usually correct 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.

 

 

ECGC Country Risk Classification List – June 30, 2012

 

Country Name

Previous Rating

(31.03.2012)

Current Rating

(30.06.2012)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

INDIAN ECONOMIC OVERVIEW

 

India is developing into an open-market economy, yet traces of its past autarkic policies remain. Economic liberalization, including industrial deregulation, privatization of state-owned enterprises, and reduced controls on foreign trade and investment, began in the early 1990s and has served to accelerate the country's growth, which has averaged more than 7% per year since 1997. India's diverse economy encompasses traditional village farming, modern agriculture, handicrafts, a wide range of modern industries, and a multitude of services. Slightly more than half of the work force is in agriculture, but services are the major source of economic growth, accounting for more than half of India's output, with only one-third of its labor force. India has capitalized on its large educated English-speaking population to become a major exporter of information technology services and software workers. In 2010, the Indian economy rebounded robustly from the global financial crisis - in large part because of strong domestic demand - and growth exceeded 8% year-on-year in real terms. However, India's economic growth in 2011 slowed because of persistently high inflation and interest rates and little progress on economic reforms. High international crude prices have exacerbated the government's fuel subsidy expenditures contributing to a higher fiscal deficit, and a worsening current account deficit. Little economic reform took place in 2011 largely due to corruption scandals that have slowed legislative work. India's medium-term growth outlook is positive due to a young population and corresponding low dependency ratio, healthy savings and investment rates, and increasing integration into the global economy. India has many long-term challenges that it has not yet fully addressed, including widespread poverty, inadequate physical and social infrastructure, limited non-agricultural employment opportunities, scarce access to quality basic and higher education, and accommodating rural-to-urban migration.

Source : CIA

           

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

ICRA

Rating

NSIC Rating : SP2B

Rating Explanation

Performance capability is high and financial strength is moderate. 

Date

February 2013

 

 

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.

 

 

LOCATIONS

 

Registered Office :

33 and 35, Okhla Industrial Estate, New Delhi – 110020, India

Tel. No.:

91-11-30839000/ 41612183

Fax No.:

91-11-26840020/ 26839440

E-Mail :

accounts@didwania.com

sales@didwania.com

info@didwania.com

Website :

www.didwania.com

 

 

Factory :

33, 35, and 37 Okhla Industrial Estate, New Delhi - 110020, India

 

 

DIRECTORS

 

AS ON 30.09.2010

 

Name :

Mr. Girdhari Lal Didwania

Designation :

Chairman

Address :

173, Western Avenue, Sanik Farms, New Delhi – 110062, India

Date of Birth/Age :

02.12.1923

Date of Appointment :

01.11.1944

DIN No :

00293221

 

 

Name :

Mr. Hemant Didwania

Designation :

Managing Director

Address :

173, Western Avenue, Sanik Farms, New Delhi – 110062, India

Date of Birth/Age :

13.09.1958

Qualification :

MBA

Date of Appointment :

14.08.1978

DIN No :

00293358

 

 

Name :

Mrs. Nandita Didwania

Designation :

Director

Address :

173, Western Avenue, Sanik Farms, New Delhi – 110062, India

Date of Birth/Age :

22.05.1964

Qualification :

Graduate

Date of Appointment :

01.03.2002

DIN No :

00332162

 

 

Name :

Mr. Siddharth Dalmia

Designation :

Director

Address :

38, Hira Nagar, Ajmer Road, Jaipur – 302001, Rajasthan, India

Date of Birth/Age :

24.04.1967

Date of Appointment :

01.03.2003

DIN No:

00311671

 

 

Name :

Mr. Ujjwal Didwania

Designation :

Director

Address :

173, Western Avenue, Sanik Farms, New Delhi – 110062, India

Date of Birth/Age :

21.12.1988

Qualification :

MBA

Date of Appointment :

01.01.2009

DIN No:

02480821

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2010

 

Names of Shareholders

No. of Shares

Girdhari Lal Didwania

904928

Hemant Didwania

755398

Nandita Didwania

53081

Unnati Didwania

45072

Give Take Trade and Credit Private Limited, India

1589760

Ujjwal Didwania

73403

Nipro Trexim, Private Limited, India

1409100

Hemant Didwania (HUF)

166700

 

 

Total

4997442

 

 

AS ON 30.09.2010

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Bodies corporate

 

60.00

Directors or relatives of directors

 

40.00

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Supplier of Specialised Air and Gas Compressors, Cylinder, Related Accessories and Spares.

 

 

Products :

ITC Code

Product Descriptions

84.14

Compressors

84.13-80

Cryogenic Pumps

 

 

PRODUCTION STATUS (AS ON 31.03.2011)

 

Particulars

Actual Production [Qty.]

Compressors :

 

CNG

12

Diaphragm

19

Others

19

Pumps and Vaporisors:

84

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

Bank of India, 1Paras Cinema Building, Nehru Place, New Delhi - 110019, India

 

 

Facilities :

 

Secured Loans

31.03.2012

31.03.2011

 

 

(Rs. In Millions)

Term loans from banks

0.988

1.001

Rupee term loans from banks

90.000

90.000

Other loans and advances

13.676

0.000

Total

104.664

91.001

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

B. Chhawchharia and Company

Chartered Accountants

Address :

K-3/27, DLF City, Phase-11, Gurgaon - 122002, Haryana, India

Income-tax PAN of auditor or auditor's firm :

AAFPD3201P

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

5500000

Equity Shares

Rs. 10/- each

Rs. 55.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

4997442

Equity Shares

Rs. 10/- each

Rs. 49.974 Millions

 

Add: Forfeited Shares

 

Rs. 0.070 Million

 

Total

 

Rs. 50.044 Millions

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2012

31.03.2011

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

50.044

50.044

50.044

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

158.126

147.069

138.175

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

208.170

197.113

188.219

LOAN FUNDS

 

 

 

1] Secured Loans

104.664

91.001

26.439

2] Unsecured Loans

11.012

10.711

103.286

TOTAL BORROWING

115.676

101.712

129.725

DEFERRED TAX LIABILITIES

4.965

5.721

6.652

 

 

 

 

TOTAL

328.811

304.546

324.596

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

73.386

73.896

75.047

Capital work-in-progress

4.651

0.439

1.858

 

 

 

 

INVESTMENT

39.805

22.805

22.805

DEFERRED TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

108.175

89.344

114.544

 

Sundry Debtors

77.086

100.977

92.308

 

Cash & Bank Balances

14.562

34.549

17.693

 

Other Current Assets

9.782

10.745

11.754

 

Loans & Advances

71.509

34.018

52.011

Total Current Assets

281.114

269.633

288.310

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

9.309

11.897

11.819

 

Other Current Liabilities

43.706

39.100

36.323

 

Provisions

17.130

11.230

15.325

Total Current Liabilities

70.145

62.227

63.467

Net Current Assets

210.969

207.406

224.843

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.043

 

 

 

 

TOTAL

328.811

304.546

324.596

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Revenue from operations 

205.789

204.598

179.984

 

 

Other Income

13.788

4.378

2.935

 

 

TOTAL                                     (A)

219.577

208.976

182.919

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Material Consumed

114.336

96.082

87.611

 

 

Purchase of stock in trade

4.852

6.598

10.677

 

 

Changes in inventories of finished goods, work-in-progress and stock-in-trade

(16.046)

8.151

(15.095)

 

 

Employee benefit expense

26.523

22.467

22.061

 

 

Other expenses

59.969

48.142

48.674

 

 

TOTAL                                     (B)

189.634

181.440

153.928

 

 

 

 

 

Less

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

29.943

27.536

28.991

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

1.133

0.532

4.101

 

 

 

 

 

 

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

28.810

27.004

24.890

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

12.609

12.836

14.166

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

16.201

14.168

10.724

 

 

 

 

 

Less

TAX                                                                  (H)

5.144

5.273

5.488

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

11.057

8.895

5.236

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

3.991

2.596

1.360

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

Transfer to General Reserve

7.500

7.500

4.000

 

BALANCE CARRIED TO THE B/S

7.548

3.991

2.596

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

N.A.

20.434

24.929

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Finished goods

N.A.

6.598

10.677

 

 

Raw Materials

 

33.717

24.708

 

 

Components

 

0.000

4.623

 

TOTAL IMPORTS

N.A.

40.315

40.008

 

 

 

 

 

 

Earnings Per Share (Rs.) :

 

 

 

 

Basic

2.21

1.78

1.05

 

Diluted

0.79

0.64

0.37

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

5.04

4.26

2.86

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

7.87

6.92

5.96

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

4.57

4.12

2.95

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.08

0.07

0.06

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.55

0.52

0.69

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

4.01

4.33

4.54

 

 

LOCAL AGENCY FURTHER INFORMATION

 

 

Sr. No.

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

No

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

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

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

Yes

 

 

UNSECURED LOANS

 

Unsecured Loans

31.03.2012

31.03.2011

 

 

(Rs. In Millions)

Other loans and advances

11.012

10.711

Total

11.012

10.711

 

 

FINANCIAL RESULTS

 

The working of the Company during the year shows a net profit of Rs. 16.201 Millions after providing for depreciation of Rs.12.609 Millions and after adjustment for Current year. Out of the profit after tax Rs.5.900 Millions and brought forward surplus of Rs. 11.057 Millions an amount of Rs. 7.500 Millions was transferred to General Reserve and surplus of Rs. 7.547 Millions was carried to the Balance Sheet.

 

 

MANAGEMENT DISCUSSION AND ANALYSIS

 

The Company had a satisfactory year of performance, particularly in the backdrop of global meltdown of overall economy. The efforts made by the Company in the past few years came handy to tackle on the most difficult periods. Company’s international operation through its wholly owned subsidiary has been a success in China. Even though its turnover has decreased marginally this year the directors are hopeful to achieve a better growth in the current Financial Year.

 

 

CONTINGENT LIABILITIES (NOT PROVIDED FOR) IN RESPECT OF:

(Rs. in millions)

Particulars

31.03.2012

31.03.2011

Bank Guarantees

21.659

23.058

Income Tax demands under appeal (A.Y 2007-08 & 2008-09)

3.599

3.599

Sales Tax demands under appeal (F.Y 01-02 & 03-04)

2.026

2.026

Claims against the company not acknowledge as debts

1.003

1.003

 

 

FIXED ASSETS:

 

Ø  Building

Ø  Plant and Machinery

Ø  Air Conditioners

Ø  Vehicles

Ø  Office Equipments

Ø  Computers

Ø  Electrical Installation

Ø  Furniture and Fixtures

Ø  Capital work in Progress Building

 

 



 

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 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. 54.39

UK Pound

1

Rs. 82.05

Euro

1

Rs. 69.59

 

 

INFORMATION DETAILS

 

Report Prepared by :

BVA

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

7

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--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

NO

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTERS 

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

48

 

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.