MIRA INFORM REPORT

 

 

Report Date :

28.02.2013

 

IDENTIFICATION DETAILS

 

Name :

MUSASHI AUTO PARTS INDIA PRIVATE LIMITED

 

 

Registered Office :

A-16/9, Vasant Vihar, New Delhi – 110057

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

23.07.2002

 

 

Com. Reg. No.:

55-116292

 

 

Capital Investment / Paid-up Capital :

Rs.1996.696 Millions

 

 

CIN No.:

[Company Identification No.]

U34300DL2002PTC116292

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

DELM07118G

 

 

PAN No.:

[Permanent Account No.]

AADCM1239R

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and seller of automotive components.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (49)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 16000000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an 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

 

 

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 :

A-16/9, Vasant Vihar, New Delhi – 110057, India

Tel. No.:

91-11-46542011

Fax No.:

Not Available

E-Mail :

dinesh.gupta@map-id.com

registeredoffice@musashi.co.in

Website :

www.musashi.co.in

 

 

DIRECTORS

 

As on: 07.09.2012

 

Name :

Mr. Sandeep Kalia

Designation :

Director

Address :

D-6/8, Ground Floor, Exclusive Floors, DLF City – V, Gurgaon – 12002, Haryana, India

Date of Birth/Age :

21.08.1962

Date of Appointment :

27.05.2008

DIN No.:

02175265

 

 

Name :

Mr. Hideyo Saito

Designation :

Managing Director

Address :

C – 61, The Pinnacle DLF Phase V, Gurgsaon – 122018, Haryana, India

Date of Birth/Age :

24.11.1952

Date of Appointment :

01.04.2010

DIN No.:

03041177

 

 

Name :

Mr. Ko Kumazaki

Designation :

Director

Address :

Icon E – 42, Icon DLF Phase, Gurgaon – 122018, Haryana, India

Date of Birth/Age :

24.11.1963

Date of Appointment :

01.04.2012

DIN No.:

05233255

 

 

Name :

Mr. Yoshitaka Naganuma

Designation :

Director

Address :

50 Sukhumvit, Soi 19 Sukhumvit Road, Klongtoey Nua Wattana, Bangkok, Thailand

Date of Birth/Age :

12.07.1952

Date of Appointment :

11.07.2011

DIN No.:

05163505

 

 

Name :

Mr. Kenji Morisaki

Designation :

Director

Address :

1217, Prachi, 14th Main Road, 8th Cross Judicial Layout, GKVK Post, Bangalore,  Karnataka, India

Date of Birth/Age :

21.11.1966

Date of Appointment :

01.04.2012

DIN No.:

05233243

 

 

Name :

Mr. Akihiro Matsui

Designation :

Director

Address :

20 – 6, Uchibari cho Toyohashi – shi, Aichi, Japan

Date of Birth/Age :

22.10.1962

Date of Appointment :

07.09.2012

DIN No.:

06380502

 

 

KEY EXECUTIVES

 

Name :

Mr. Dinesh Kumar Gupta

Designation :

Secretary

Address :

VPO Kund, District – Rewari - 123102, Kund, India

Date of Birth/Age :

08.10.1976

Date of Appointment :

10.11.2011

PAN No.:

AHMPG1914G

 

 

MAJOR SHAREHOLDERS

 

As on: 07.09.2012

 

Names of Shareholders

 

No. of Shares

Musashi Seimitsu Industry Company Limited

 

19964958

Kyushu Musashi Semitsu Company Limited

 

2000

Total

 

19966958

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 07.09.2012

 

Category

Percentage

Foreign holdings( Foreign institutional investor(s), Foreign companie(s) Foreign financial institution(s), Non-resident Indian(s) or Overseas Corporate bodies or Others

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and seller of automotive components.

 

 

Products :

Product

ITC Code

Transmission Gears and Shafts

8483

Transmission Gerars and Shafts

84834000

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

Mizuho Corporate Bank Limited, 4th Floor, East Tower, Sood Tower, 25, Barakhamba Road,, New Delhi - 110001, Delhi, India

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2012

As on

31.03.2011

Short Term Borrowing

 

 

Term Loans From Banks

0.000

616.500

Total

0.000

616.500

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

B S R and Associates

Chartered Accountants

Address :

Building No.10, 8th Floor, Tower-B, DLF Cyber City, Phase II, Gurgaon - 122002, Haryana, India

PAN.:

AAAFB9852F

 

 

CAPITAL STRUCTURE

 

As on: 31.03.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

36000000

Equity Shares

Rs.100/- each

Rs.3600.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

19966958

Equity Shares

Rs.100/- each

Rs.1996.696 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

1996.696

1289.782

1100.000

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

2111.973

645.256

195.723

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

4108.669

1935.038

1295.723

LOAN FUNDS

 

 

 

1] Secured Loans

0.000

616.500

441.800

2] Unsecured Loans

2736.113

509.986

547.057

TOTAL BORROWING

2736.113

1126.486

988.857

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

6844.782

3061.524

2284.580

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

3815.633

1943.924

1637.719

Capital work-in-progress

2375.905

662.292

31.378

 

 

 

 

INVESTMENT

25.492

0.000

0.000

DEFERREX TAX ASSETS

45.187

49.020

39.043

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

599.590

447.495

450.847

 

Sundry Debtors

681.126

464.600

372.735

 

Cash & Bank Balances

24.472

43.700

1.580

 

Other Current Assets

0.150

0.000

0.000

 

Loans & Advances

937.072

367.046

204.317

Total Current Assets

2242.410

1322.841

1029.479

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

821.823

773.523

385.215

 

Other Current Liabilities

825.333

122.510

22.504

 

Provisions

12.689

20.520

45.320

Total Current Liabilities

1659.845

916.553

453.039

Net Current Assets

582.565

406.288

576.440

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

6844.782

3061.524

2284.580

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Net Sales

4255.488

3433.986

2740.093

 

 

Other Income

NA

NA

NA

 

 

TOTAL                                     (A)

NA

NA

NA

 

 

 

 

 

 

EXPENSES

 

 

 

 

 

Office Expenses

NA

NA

NA

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                     (B)

NA

NA

NA

 

 

 

 

 

 

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

780.136

687.861

579.061

 

 

 

 

 

 

FINANCIAL EXPENSES                         (D)

91.475

60.039

56.973

 

 

 

 

 

 

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

688.661

627.822

522.088

 

 

 

 

 

 

DEPRECIATION/ AMORTISATION                     (F)

508.060

416.326

377.782

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

180.601

210.039

145.132

 

 

 

 

 

 

TAX                                                                  (H)

6.970

70.724

50.662

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

173.631

139.315

94.470

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

218.324

252.040

NA

 

 

 

 

 

 

Earnings Per Share (Rs.)

8.70

11.88

8.59

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

Net Profit Margin

(PBT/Sales)

(%)

4.24

6.12

5.30

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

2.98

6.43

5.44

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.04

0.11

0.11

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.67

0.58

0.76

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.35

1.44

2.27

 

 

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

 

Note: The Company had shifted its Registered Office with effect from the 2 nd Day of June,2012 from 1314, Devika Towers, 13th Floor, 6, Nehru Place-110019 to A-16/9, Vasant Vihar ,New Delhi-110057.

 

PERFORMANCE:

 

Financial Year 2011-12 was year of further expansion of operations of Company. Sales have increased from. Millions Rs 3,433 in 2010-11 to Rs. 4,255 Millions in Financial Year 2011-12. Company achieved the growth of 24% in sales in Financial Year 2011-12 as compared to the previous Year

 

The company has earned Net profit of Rs. 173.631 Million as compared to previous year Net profit of Rs. 139.315 Millions. The directors are pleased to inform you that net profit is increased by 24.63 % as compared to previous year.

 

The Company has made its presence in the auto parts (two wheeler) industry in India. This year also witnessed growth in volumes and expanded its supply to Honda Motorcycle and Scooter India Private Limited for their two wheeler models.

 

 

QUALITY CERTIFICATIONS:

 

The Company is an ISO/TS 16949:2009. Company is also having OHSAS Certification 18001:2007 and ISO 14001:2004 for Company’s dynamic Environmental Management System and Occupational Health Safety Management system. Company has always maintained high quality standard in manufacturing of components and strives to improve further.

 

 

PROSPECTS:

 

The Company is fully aware about the growth prospects in the automobile sector especially in two wheeler market in India. Working in the second largest two wheeler market, the company has undertaken extensive capacity expansion. While expanding its manufacturing capacities, Company has focused on manufacturing of components where quality and technology is crucial.

 

Company has been in operations since last ten years and therefore Company systems and process have been set and with expansion of Company’s business continuous improvements in operations, technology, kaizens in every area, increase in productivity are unavoidable factors to ensure competitiveness, long term sustainability, and overall growth of MAP-ID.

 

Keeping in view the acceleration in demand for four wheeler parts in the country your company has set up a plant in Bawal (Haryana) for manufacture four wheeler parts. The mass production of four wheeler parts is expected to commence in the 3rd Quarter of the Financial Year 2012-2013.

 

The Company has purchased 30 Acres of land in Bangalore Rural District to set up another plant .The mass production of Bangalore Plant is expected to commence in the 1st Quarter of the Financial Year 2013-2014.

 

 

UNSECURED LOAN:

 

Particulars

As on

31.03.2012

As on

31.03.2011

Long Term Borrowing

 

 

Foreign currency term loans from banks

1235.854

144.645

Short Term Borrowing

 

 

Term Loans From Banks

1500.259

365.341

Total

2736.113

509.986

 

Note:

 

Terms of repayment of long-term loans and other long-term loans

 

S. No. Amount (in Indian rupees) "Interest rate (p.a.)" Repayment date 1 249,285,194 LIBOR + 85 bps 31 May 2013 2 205,444,490 LIBOR + 85 bps 21 November 2013 3 446,199,983 LIBOR + 85 bps 19 March 2014 4 334,924,706 LIBOR + 85 bps 19 March 2014

 

 

FIXED ASSETS:

 

·         Land

·         Building

·         Plant and Equipment

·         Furniture and Fixtures

·         Vehicles

·         Computer Equipments

·         Computer Software


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.53.84

UK Pound

1

Rs.81.24

Euro

1

Rs.70.39

 

 

INFORMATION DETAILS

 

Report Prepared by :

RAJ

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

6

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILIRY

1~10

6

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

6

--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

TOTAL

 

49

 

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.