MIRA INFORM REPORT

 

 

Report Date :

26.08.2013

 

IDENTIFICATION DETAILS

 

Name :

SHAYBURG VALVES PRIVATE LIMITED

 

 

Registered Office :

604, Mahavir Tower, L. B. S. Marg, Mulund (West), Mumbai-400080, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

16.05.2008

 

 

Com. Reg. No.:

11-182305

 

 

Capital Investment / Paid-up Capital :

Rs. 9.560 Millions

 

 

CIN No.:

[Company Identification No.]

U27201MH2008PTC182305

 

 

Legal Form :

Private Limited Liability Company.

 

 

Line of Business :

Manufacturer and Exporter of Industrial Valves.

 

 

No. of Employees :

350 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (34)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 130000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow But Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a moderate track record. Profitability of the company seems to be low. The external borrowing seems to be huge.

 

However, net worth of the company is strong. Trade relations are reported to be slow but correct.

 

The company can be considered for business dealings with some caution.

 

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

 

We are living in a world where volatility and uncertainty have become the New Normal. We saw a change of government in countries like Tunisia, Egypt, Libya and Vietnam. Once powerful countries in Europe are now fighting for bankruptcy. We have taken growth in the developing part of the world for granted but economic growth in China and India has begun to slow. Companies that were synonymous with their product categories just a few years ago are now no longer in existence. Kodak, the inventor of the digital camera had to wind up its operations, HMV, the British entertainment retailing company and Borders, once the second largest bookstore have shut down due to their inability to evolve their business models with the changing time. Readers’ Digest, Thomson Register are no more !

 

There is another megatrend happening. The World order is changing as economic power shifts from West to East. According to McKinsey study, it took Britain more than 100 years to double its economic output per person during its industrial revolution and the US later took more than 50 years to do the same. More than a century later, China and India have doubled their GDP per capital in 12 and 18 years respectively. By 2020, emerging Asia will become the world’s largest consuming block, overtaking North America.

 

The years after the outbreak of the global financial crisis, the world economy continues to remain fragile. The Indian economy demonstrated remarkable resilience in the initial years of the contagion but finally lost ground last year. GDP growth slowed down. Currency has been weakening. There is a marked deceleration in agriculture, industry and services. Dampening sentiment led to a cut-back in investment as well as private consumption expenditure.  Inflation remained at high levels fuelled by the pressure from the food and fuel sectors. The large fiscal and current account deficit s continued to cause grave concern. It is imperative that India regains its growth trajectory of 8-9 % sooner than later. This is crucially important given the need to create gainful livelihood opportunities for the millions living in poverty as also the large contingent of young people joining the job market every year.

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL

Rating

BBB– (Long Term Loan)

Rating Explanation

Having moderate degree of safety regarding timely servicing of financial obligation. It carry moderate credit risk.

Date

April 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.

 

 

INFORMATION PARTED BY

 

Name :

Mr. Anant

Designation :

Commercial Manager

Contact No.:

91-9223252289

Date :

24.08.2013

 

 

LOCATIONS

 

Registered Office :

604, Mahavir Tower, L. B. S. Marg, Mulund (West), Mumbai-400080, Maharashtra, India

Tel. No.:

91-22-21642626

Mobile No.:

91-9223252289 (Mr. Anant)

Fax No.:

91-22-21645454

E-Mail :

naveenrmandovara@yahoo.co.in

srs_85@yahoo.co.uk

rssd1@rediffmail.com

shayburgvalves@gmail.com 

Website :

www.shayburgvalves.com

 

 

Factory 1 :

Plot No 176-186, Paiki B/1, Ajantha Industrial Estate, Vasna, Iyava Sanand, Ahmedabad-382170, Gujarat, India

Tel. No.:

91-2717-619131

Fax No.:

91-2717-619134

Email :

works@shayburgvalves.com

 

 

DIRECTORS

 

AS ON 29.09.2012

 

Name :

Ms. Smita Ramesh Shetty

Designation :

Director

Address :

604, Mahavir Tower, L. B. S. Marg, Mulund (West), Mumbai-400080, Maharashtra, India

Date of Appointment :

16.05.2008

DIN No :

00743291

 

 

Name :

Mr. Sagar Ramesh Shetty

Designation :

Director

Address :

604, Mahavir Tower, L. B. S. Marg, Mulund (West), Mumbai-400080, Maharashtra, India

Date of Appointment :

16.05.2008

DIN No :

02139996

 

 

KEY EXECUTIVES

 

Name :

Mr. Anant

Designation :

Commercial Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 29.09.2012

 

Names of Shareholders

No. of Shares

Smita Ramesh Shetty

685000

Sagar Ramesh Shetty

50000

Saishraddha Engineering Private Limited, India

221000

TOTAL

956000

 

AS ON 29.09.2012

 

Equity Shares Break Up

Percentage of Holding

Bodies corporate

23.12

Directors or relatives of Directors

76.88

TOTAL

100.00

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Exporter of Industrial Valves.

 

 

Exports :

 

Products :

Valves

Countries :

·         USA

·         Gulf Countries

 

 

Terms :

 

Selling :

L/C, Cash, Credit (30 Days)

 

 

Purchasing :

Cash, Credit (30 Days)

 

 

GENERAL INFORMATION

 

Customers :

Wholesalers and Manufacturer

 

 

No. of Employees :

350 (Approximately)

 

 

Bankers :

·         Vijaya Bank, Industrial Finance Branch, Kamadhenu Complex, Opposite Polytechnic, Ambavadi, Ahmadabad-380015, Gujarat, India

 

 

Facilities :

Secured Loan

 

Rs. In Millions

31.03.2012

Rs. In Millions

31.03.2011

Long Term Borrowings

 

 

Term Loans From Banks

 

 

Term Loan I

(Repayable with in 66 EMI of Rs. 364000 each)

6.140

9.015

Term Loan II

(Repayable with in 66 EMI of Rs. 355380 each)

5.994

8.802

Term Loan III

(Repayable with in 57 EMI of Rs. 236842 each)

(All the above loans are secured by Equitable Mortgage of Land. Building, Plant and Machinery, Current assets of the company and personal guarantee of directors)

1.516

4.358

Car Loan I

(Repayable within 60 EMI of Rs. 25950 each)

0.776

0.992

Car Loan II

(Repayable within 60 EMI of Rs. 19800 each)

0.708

0.000

Car Loan III

(Repayable within 60 EMI of Rs. 18150 each)

0.352

0.529

Car Loan IV

(Repayable within 60 EMI of Rs. 9190 each)

0.177

0.265

Car Loan V

(Repayable within 60 EMI of Rs. 5070 each)

0.098

0.146

Short Term Borrowings

 

 

Loans repayable on demand from Banks

26.580

19.611

(Secured by hypothecation of entire current assets of the company and second charge on Equitable Mortgage of Land, Building, Plant and Machinery and personal guarantee of directors)

 

 

 

 

 

TOTAL

42.341

43.718

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Sunil Sandeep and Company

Chartered Accountant

Address :

306, President House, Opposite C N Vidhyalaya, Ambawadi, Ahmadabad-380006, Gujarat, India

Tel. No.:

91-79-30027422 / 23

E-Mail :

sunilsandeepandco@yahoo.co.in

PAN No.:

ACXPC6559M

 

 

Associates :

·         Steel Strong Valves Private Limited

·         Shogum Engineers

·         Steelstrong Engineers

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2012

 

Authorised Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

1000000

Equity Shares

Rs.10/- each

Rs. 10.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

956000

Equity Shares

Rs.10/- each

Rs. 9.560 Millions

 

 

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

 

31.03.2012

31.03.2011

I.        EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

 

9.560

9.560

(b) Reserves & Surplus

 

23.227

22.796

(c) Money received against share warrants

 

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

 

0.000

0.000

Total Shareholders’ Funds (1) + (2)

 

32.787

32.356

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

31.002

37.648

(b) Deferred tax liabilities (Net)

 

0.000

0.000

(c) Other long term liabilities

 

0.000

0.000

(d) long-term provisions

 

0.000

0.000

Total Non-current Liabilities (3)

 

31.002

37.648

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

26.580

19.611

(b) Trade payables

 

32.699

6.104

(c) Other current liabilities

 

15.277

13.492

(d) Short-term provisions

 

0.000

0.000

Total Current Liabilities (4)

 

74.556

39.207

 

 

 

 

TOTAL

 

138.345

109.211

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

75.887

73.665

(ii) Intangible Assets

 

0.366

0.000

(iii) Capital work-in-progress

 

0.000

3.338

(b) Non-current Investments

 

0.000

0.000

(c) Deferred tax assets (net)

 

0.000

0.000

(d)  Long-term Loan and Advances

 

3.315

3.301

(e) Other Non-current assets

 

0.434

1.034

Total Non-Current Assets

 

80.002

81.338

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

30.861

20.125

(c) Trade receivables

 

18.875

2.570

(d) Cash and cash equivalents

 

1.821

0.736

(e) Short-term loans and advances

 

5.819

3.754

(f) Other current assets

 

0.967

0.688

Total Current Assets

 

58.343

27.873

 

 

 

 

TOTAL

 

138.345

109.211

 

 

SOURCES OF FUNDS

 

 

 

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

9.560

2] Share Application Money

 

 

2.650

3] Reserves & Surplus

 

 

31.585

4] (Accumulated Losses)

 

 

0.000

NETWORTH

 

 

43.795

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

45.004

2] Unsecured Loans

 

 

0.150

TOTAL BORROWING

 

 

45.154

DEFERRED TAX LIABILITIES

 

 

0.000

 

 

 

 

TOTAL

 

 

88.949

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

72.209

Capital work-in-progress

 

 

0.000

 

 

 

 

INVESTMENT

 

 

0.000

DEFERREX TAX ASSETS

 

 

2.101

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 

 

16.064

 

Sundry Debtors

 

 

10.432

 

Cash & Bank Balances

 

 

0.580

 

Other Current Assets

 

 

0.000

 

Loans & Advances

 

 

5.807

Total Current Assets

 

 

32.883

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

 

 

16.839

 

Other Current Liabilities

 

 

1.959

 

Provisions

 

 

0.401

Total Current Liabilities

 

 

19.199

Net Current Assets

 

 

13.684

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

0.955

 

 

 

 

TOTAL

 

 

88.949

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income from Operation

99.604

43.074

32.092

 

 

Other Income

NA

NA

NA

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

NA

NA

NA

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX

0.431

(6.688)

(7.003)

 

 

 

 

 

Less

TAX                                                                 

0.000

2.101

(2.101)

 

 

 

 

 

 

PROFIT / (LOSS) AFTER TAX

0.431

(8.789)

(4.902)

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

50.784

12.912

NA

 

TOTAL EARNINGS

50.784

12.912

NA

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

0.316

0.069

NA

 

TOTAL IMPORTS

0.316

0.069

NA

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

0.45

(9.19)

(5.13)

 

Expected Sales (2013-2014) : Rs. 100.000 Millions

 

The above information has been parted by Mr. Anant.

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

Net Profit Margin

(PBT/Sales)

(%)

0.43

(15.53)

(21.82)

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.31

(6.32)

(6.66)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.01

(0.21)

(0.16)

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.76

1.77

1.03

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.78

0.71

1.71

 

 

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

Yes

9]

Name of person contacted

Yes

10]

Designation of contact person

Yes

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

Yes

15]

Capital in the business

Yes

16]

Details of sister concerns

Yes

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

Yes

20]

Export / Import details (if applicable)

Yes

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

No

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 Loan

 

Rs. In Millions

31.03.2012

Rs. In Millions

31.03.2011

Long Term Borrowings

 

 

Loans and Advances from Related Parties

15.241

13.541

 

 

 

TOTAL

15.241

13.541

 

 

CURRENT MATURITIES OF LONG TERM DEBT

(Rs. In Millions)

Particulars

 

31.03.2012

31.03.2011

31.03.2010

Current maturities of long term debt

12.160

11.937

NA

 

 

 

 

TOTAL

12.160

11.937

NA

 

 

CORPORATE PROFILE OF THE COMPANY

 

Subject is an Indian Company having its head office and unit at Sanand Ahmedabad, Gujarat. The Company is engaged in the manufacturer of Industrial valves.

 

 

OPERATIONS

 

During the year, turnover of the company has significantly increased from Rs. 43.074 Millions to Rs. 99.604 Millions. The company has earned marginal profit during the year. The management expects improvement in operations and profitability in the operations and profitability in the coming years.

 

 

FIXED ASSETS

 

·         Land

·         Building

·         Plant and Machinery

·         Import Machinery

·         Electrical Installation

·         Computer

·         Office Equipments

·         Furniture and Fixtures

·         Maruti Alto Car

 


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. 64.68

UK Pound

1

Rs. 100.79

Euro

1

Rs. 86.30

 

 

INFORMATION DETAILS

 

Information Gathered by :

JML

 

 

Report Prepared by :

DPT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILIRY

1~10

4

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

4

--RESERVES

1~10

4

--CREDIT LINES

1~10

4

--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

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

34

 

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.