MIRA INFORM REPORT

 

 

Report Date :

15.02.2013

 

IDENTIFICATION DETAILS

 

Name :

HYDROLINE PRODUCTS PRIVATE LIMITED

 

 

Registered Office :

3/1, Varsova Layout, C V Raman Nagar, Bangalore – 560093, Karnataka

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

19.03.2001

 

 

Com. Reg. No.:

08-028773

 

 

Capital Investment / Paid-up Capital :

Rs. 66.563 Millions

 

 

CIN No.:

[Company Identification No.]

U33130KA2001PTC028773

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

BLRH0075AF

 

 

PAN No.:

[Permanent Account No.]

AAACH9129E

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Hydrolic Products

 

 

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 740000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a satisfactory track record.

 

Trade relations are reported as decent. Business is active. Payment terms are usually correct and as per commitment.

 

The company can be considered 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

 

 

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 :

3/1, Varsova Layout, C V Raman Nagar, Bangalore – 560093, Karnataka, India

Tel. No.:

91-80-28473911

Fax No.:

91-80-28473915

E-Mail :

sales@hydroline.com

hppl@hydroline.com

Website :

http://www.hydroline.com

 

 

Factory :

Plot 37/1 and 37/2,  Cheemasandra Village, Virgonagar PO, Old Madras Road , Bangalore- 560 049, Karnataka, India

Tel. No.:

91-80-30782768 / 30782780

 

 

DIRECTORS

 

As on 29.09.2012

 

Name :

Mr. Rajagopalam Desikan

Designation :

Managing Director

Address :

47, Versva Layout, kaggadasapura Road, C.V. Raman Nagar, Bangalore – 560093, Karnataka, India

Date of Birth/Age :

01.12.1942

Date of Appointment :

19.03.2001

PAN No. :

AANPD9453B

DIN No.:

00219111

 

 

Name :

Mrs. Hema Desikan

Designation :

Whole-Time Director

Address :

47, Versva Layout, kaggadasapura Road, C.V. Raman Nagar, Bangalore – 560093, Karnataka, India

Date of Birth/Age :

09.07.1949

Date of Appointment :

19.03.2001

PAN No. :

AANPD9452A

DIN No.:

00219124

 

 

Name :

Mr. Prabhu Krishnaswamy

Designation :

Whole-Time Director

Address :

1074/C, 11th Main, Hal II Sage, Bangalore – 560008, Karnataka, India

Date of Birth/Age :

30.10.1965

Date of Appointment :

19.03.2001

PAN No. :

ADIPK7612H

DIN No.:

00219139

 

 

KEY EXECUTIVES

 

Name :

Mr. Janardanan Subramanian

Designation :

Secretary

Address :

Sreyas 1266, 2nd Cross, Hal III Stage, Bangalore – 560075, Karnataka, India

Date of Appointment :

06.03.2003

PAN No. :

AFOPJ6458A

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 29.09.2012

 

Names of Shareholders

 

No. of Shares

Rajagopalam Desikan

 

531480

Hema Desikan

 

67250

Prabhu Krishnaswamy

 

66900

Total

 

665630

 

 

As on 29.09.2012

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Hydrolic Products

 

 

Products :

Description of product or services

ITC number of product

Hydraulic Products Level Gauges, Breathers, Strainers, Filters, Valves, Magnetic Tank, Diffusers

84818010

 

PRODUCTION STATUS (As on 31.03.2012)

 

Particulars

Unit

Actual Production

Level Gauges

Nos

146110

Breathers

Nos

402851

Strainers

Nos

256927

Filters

Nos

649084

Valves

Nos

14408

Magnetic Tank

Nos

2280

Diffusers

Nos

4593

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

Not Available

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Shankar Rajan Kalyan

Chartered Accountants

Address :

Kalyan, No. 499, 6th Cross 1st Block, Rajajinagar Bangalore – 560010, Karnataka, India

PAN.:

ABVPS3363C

 

 

CAPITAL STRUCTURE

 

As on 31.03.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

750000

Equity Shares

Rs.100/- each

Rs.75.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

665630

Equity Shares

Rs.100/- each

Rs.66.563 Millions

 

 

 

 

 

 

Disclosure of shareholding more than five per cent in company

Name of shareholder

Number of shares held in company

Percentage of shareholding in company

R. Desikan

5,31,480

80.00%

Hema Desikan

67,250

10.00%

Prabhu Krishnaswamy

66,900

10.00%

 


 

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

66.563

66.563

66.563

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

120.861

98.600

87.545

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

187.424

165.163

154.108

LOAN FUNDS

 

 

 

1] Secured Loans

0.000

0.000

0.000

2] Unsecured Loans

2.899

2.678

2.624

TOTAL BORROWING

2.899

2.678

2.624

DEFERRED TAX LIABILITIES

2.121

3.191

4.332

 

 

 

 

TOTAL

192.444

171.032

161.064

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

58.274

62.027

64.899

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

20.288

8.998

8.535

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

21.277

19.746

15.295

 

Sundry Debtors

29.843

29.207

27.501

 

Cash & Bank Balances

100.899

86.133

15.516

 

Other Current Assets

0.000

0.000

0.000

 

Loans & Advances

11.016

11.481

73.702

Total Current Assets

163.035

146.567

132.014

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

25.171

24.353

32.013

 

Other Current Liabilities

19.327

22.207

3.000

 

Provisions

4.655

0.000

9.393

Total Current Liabilities

49.153

46.560

44.406

Net Current Assets

113.882

100.007

87.608

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.022

 

 

 

 

TOTAL

192.444

171.032

161.064

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

348.731

299.015

205.497

 

 

Other Income

12.378

9.533

7.572

 

 

TOTAL                                     (A)

361.109

308.548

213.069

 

 

 

 

 

 

EXPENSES

 

 

 

 

 

Office Expenses

 

 

 

 

 

Administrative Expenses

291.439

257.020

174.928

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                     (B)

291.439

257.020

174.928

 

 

 

 

 

 

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

69.670

51.528

38.141

 

 

 

 

 

 

FINANCIAL EXPENSES                         (D)

1.993

1.573

1.449

 

 

 

 

 

 

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

67.677

49.955

36.692

 

 

 

 

 

 

DEPRECIATION/ AMORTISATION                     (F)

10.755

9.931

10.140

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

56.922

40.024

26.551

 

 

 

 

 

 

TAX                                                                  (H)

(1.070)

(1.142)

(1.092)

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

57.992

41.166

27.643

 

 

 

 

 

 

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

3.099

2.045

2.600

 

 

 

 

 

 

APPROPRIATIONS

 

 

 

 

 

Transfer to General Reserve

10.000

10.000

10.000

 

 

Deferred Tax Asset- Reversal

0.000

0.002

0.000

 

 

Provision for Income Tax

20.000

14.638

10.410

 

 

Provision for Dividend

13.312

13.312

6.656

 

 

Provision for Dividend Tax

2.314

2.159

1.131

 

BALANCE CARRIED TO THE B/S

15.465

3.099

2.045

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

129.109

98.171

40.173

 

 

 

 

 

 

Earnings Per Share (Rs.)

53.000

37.00

26.00

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

16.06

13.34

12.97

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

16.32

13.39

12.92

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

25.72

19.20

13.48

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.30

0.24

0.17

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.02

0.02

0.02

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

3.32

3.15

2.97

 

 

 

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

No

 

 

FINANCIAL RESULTS

 

The year a growth of 16.63% in sales was achieved. There has been an increase in sales from Rs. 299.015 Millions in previous year to Rs. 348.731 Millions during the year. Net Profit before tax for the year ended 31st March 2012 was Rs. 56.922 Millions as compared to Rs. 43.210 Millions for the previous, thus recording a growth of 31.73%. Export Sales developed by 41.59% from Rs. 97.554 Millions in the previous year to Rs. 138.125 Millions during the year, while domestic sales recorded an increase of 4.54% from Rs. 201.461 Millions in the previous year to Rs. 210.606 Millions during the year.

 

OPERATIONS AND FUTURE OUTLOOK

 

The Company is engaged in manufacture of hydrolic products, the main products being filters, level gauges and strainers. Other products include breathers, valves, magnetic tanks and diffusers.

 

The Company is committed to maintaining quality standards and its products are well received in the market because of their quality standards and brand image. The Company also obtained ISO Certification. As in the previous year, the outlook for the current financial year appears encouraging. The current order book position is satisfactory and it is proposed to continue the momentum of growth during the current year. Plans have been drawn up and are being implemented in stages for re-engineering of production facilities and layouts and for installing additional machineries and equipment to meet the anticipated increase in demand. Adequate measures have been taken to increase sales through wider scope of product applications and vigorous marketing efforts, and to improve profitability by cost control and better price realizations.

 

 

UNSECURED LOAN

(Rs. In Millions)

Particular

As on

31.03.2012

As on

31.03.2011

Long-Term Borrowings

 

 

Deposits from directors

0.350

0.350

Other loans and advances

2.549

2.328

Total

2.899

2.678

 

Fixed Assets

 

·         Buildings

·         Factory building

·         Plant and equipment

·         Furniture and fixtures

·         Vehicles

·         Office equipment

·         Computer equipments

 

 


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.53.87

UK Pound

1

Rs.83.59

Euro

1

Rs.72.38

 

 

INFORMATION DETAILS

 

Report Prepared by :

NTH

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

6

--LEVERAGE

1~10

5

--RESERVES

1~10

6

--CREDIT LINES

1~10

6

--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

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.