MIRA INFORM REPORT

 

 

Report Date :

14.06.2013

 

IDENTIFICATION DETAILS

 

Name :

DENSO INTERNATIONAL INDIA PRIVATE LIMITED (w.e.f. 29.10.2010)

 

 

Formerly Known As :

DENSO SALES INDIA PRIVATE LIMITED

 

 

Registered Office :

B-1/D-4, Ground Floor, Mohan Co - operative Industrial Estate, Mathura Roa New Delhi-110044

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

29.04.1999

 

 

Com. Reg. No.:

55-099530

 

 

Capital Investment / Paid-up Capital :

Rs. 104.400 millions

 

 

CIN No.:

[Company Identification No.]

U74210DL1999PTC099530

 

 

PAN No.:

[Permanent Account No.]

AABCD1103D

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Providing Management and Technical Consultancy services

 

 

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 2500000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a subsidiary of ‘Denso Corporation, Japan’. It is an established company having a satisfactory track record.

 

There appears some dip in the profitability of the company during 2012. However, trade relations are reported as decent. Business is active. Payment terms are usually correct and as per commitment.

 

The concern 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 – March 31st, 2013

 

Country Name

Previous Rating

(31.12.2012)

Current Rating

(31.03.2013)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

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 :

B-1/D-4, Ground Floor, Mohan Co - operative Industrial Estate, Mathura Roa New Delhi-110044, India

Tel. No.:

91- 11-26952308 / 26953994

Fax No.:

91- 11-26953993

E-Mail :

deepak_aneja@denso.co.in

dnin_cs@denso.co.in

Website :

http://www.denso.co.in

 

 

Corporate Office :

Chimes 61, Sector 44, Gurgaon-122003, Haryana, India

Tel. No.:

91-124-4803200

Fax No.:

91-124-4803201

 

 

Branch Office:

Located at

 

·         Plot No - 3, Sector - 3, IMT Manesar, Gurgaon -122050, Haryana, India

·         Chennai

·         Kolkata

·         Mumbai

·         Pune

 

 

Sales Office :

Located at

 

·         Kolkata

·         Mumbai

·         Pune

·         Bangalore

·         Chennail

 

 

Technical Centre :

Located at

 

·         Manesar, Gurgaon, Haryana, India

 

 

DIRECTORS

 

As on 28.09.2012

 

Name :

Yoshitaka Kajita

Designation :

Managing Director

Address :

F-81, Raheja Atlantis, NH-8, Gurgaon-122002, Haryana, India

Date of Birth/Age :

04.04.1957

Qualification :

Bachelor of Economics

Experience :

30 Years

Date of Appointment :

06.05.2009

DIN No.:

02677480

 

 

Name :

Takao Nojiri

Designation :

Director

Address :

1701, Tower A-2, World SPA, Sector-31, Gurgao-122001, Haryana, India

Date of Birth/Age :

09.09.1960

Qualification :

Master of Mechanical Engg.

Experience :

27 Years

Date of Appointment :

01.11.2010

DIN No.:

03264647

 

 

Name :

Shigehiro Nishimura

Designation :

Director

Address :

#3-205, OSU Nagoya, Aichi, Japan

Date of Birth/Age :

19.07.1950

Date of Appointment :

17.07.2012

DIN No.:

01768704

 

 

KEY EXECUTIVES

 

Name :

Mr. Deepak Aneja

Designation :

Secretary

Address :

206, Tower-2, Valley View Estate, Gurgaon-122003, Haryana, India

Date of Birth/Age :

19.11.1972

Date of Appointment :

01.04.2012

PAN No.:

ADIPA4486D

 

 

Name :

Mr. M. Shimazaki

Designation :

Senior General Manager

 

 

Name :

Mr. R. Seita

Designation :

Senior General Manager

 

 

Name :

Mr. T. Yamada

Designation :

Assistant General Manager

 

 

Name :

Mr. H. Morii

Designation :

General Manager

 

 

Name :

MR. T. Itabashi

Designation :

Dy General Manager

 

 

Name :

Mr. Chang-Hoon Jung

Designation :

General Manager

 

 

Name :

Mr. Issei Nohara

Designation :

Senior Advisor

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 28.09.2012

 

Names of Shareholders

 

No. of Shares

Denso Corporation, Japan

 

10440000

Denso International Asia Pte. Limited, Singapore

 

20

Total

 

10440020

 

As on 28.09.2012

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

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 :

Providing Management and Technical Consultancy services

 

 

Products :

Item Code No. (ITC Code)

Product Description

99831120

Management Services

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

Not Available

 

 

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Deloitte Haskins and Sells

Chartered Accountants

Address :

T 4 – 4301, Planet Godrej, K K Marg, Mumbai-400011, Maharashtra, India

PAN No.:

AABFD2095B

 

 

Holding Company :

Denso Corporation

 

 

Fellow Subsidiary Company :

·         Denso India Limited

CIN No.: L52110DL1984PLC019375

·         Denso Haryana Private Limited

CIN No.: U74899DL1997PTC089205

·         Denso Kirloskar Industries Private Limited

CIN No.: U34300KA1998PTC023708

·         Denso Subros Thermal Engineering Centre India Limited

CIN No.: U93000DL2011FLC212269

·         Denso International Asia Company Limited

·         Denso International Singapore Pte Limited

·         Denso Thailand Company Limited

·         Denso Sales Korea Corporation

·         Siam Denso Manufacturing Company Limited

·         Denso International

·         Denso Marston Limited

·         Hamakano Denso

 

 

CAPITAL STRUCTURE

 

As on 31.03.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

50010000

Equity Shares

Rs.10/- each

Rs. 500.100 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10440020

Equity Shares

Rs.10/- each

Rs. 104.400 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

 

104.400

70.000

(b) Reserves & Surplus

 

511.696

108.821

(c) Money received against share warrants

 

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

 

0.000

0.000

 

 

 

 

(3) Non-current liabilities

 

 

 

(a) Long-term borrowings

 

500.000

0.000

(b) Deferred tax liabilities (Net)

 

0.000

0.000

(c) Other long term liabilities

 

0.000

0.000

(d) long-term provisions

 

6.224

3.269

 

 

 

 

(4) Current liabilities

 

 

 

(a) Short term borrowings

 

0.000

0.000

(b) Trade payables

 

42.950

16.885

(c) Other current liabilities

 

180.877

11.218

(d) Short-term provisions

 

23.514

0.465

TOTAL

 

1369.661

210.658

 

 

 

 

II.             ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

131.474

37.036

(ii) Intangible Assets

 

4.932

0.000

(iii) Capital work-in-progress

 

572.781

0.000

(iv) Intangible assets under development

 

0.000

0.000

(b) Non-current Investments

 

0.000

0.000

(c) Deferred tax assets (net)

 

9.406

5.237

(d)  Long-term Loan and Advances

 

84.160

61.543

(e) Other Non-current assets

 

0.000

0.000

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

0.000

0.000

(c) Trade receivables

 

147.803

80.768

(d) Cash and cash equivalents

 

388.535

8.183

(e) Short-term loans and advances

 

20.430

12.966

(f) Other current assets

 

10.140

4.925

TOTAL

 

1369.661

210.658

 

SOURCES OF FUNDS

 

 

 

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

70.000

2] Share Application Money

 

 

0.000

3] Reserves & Surplus

 

 

43.987

4] (Accumulated Losses)

 

 

0.000

NETWORTH

 

 

113.987

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

13.500

2] Unsecured Loans

 

 

0.000

TOTAL BORROWING

 

 

13.500

DEFERRED TAX LIABILITIES

 

 

0.000

 

 

 

 

TOTAL

 

 

127.487

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

14.584

Capital work-in-progress

 

 

0.000

 

 

 

 

INVESTMENT

 

 

0.000

DEFERRED TAX ASSETS

 

 

4.629

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 

 

0.000

 

Sundry Debtors

 

 

30.879

 

Cash & Bank Balances

 

 

1.949

 

Other Current Assets

 

 

0.573

 

Loans & Advances

 

 

94.328

Total Current Assets

 

 

127.729

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

 

 

9.213

 

Other Current Liabilities

 

 

6.281

 

Provisions

 

 

3.961

Total Current Liabilities

 

 

19.455

Net Current Assets

 

 

108.274

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

0.000

 

 

 

 

TOTAL

 

 

127.487

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

 

SALES

 

 

 

Income

 

 

 

 

 

Other Income

 

 

 

 

 

TOTAL                                    

643.539

424.574

285.240

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

 

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                    

579.972

316.096

217.468

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

63.567

108.478

67.772

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

17.714

9.288

6.761

 

 

 

 

 

 

PROFIT BEFORE TAX 

45.853

99.190

61.011

 

 

 

 

 

Less

TAX                                                                 

24.631

34.356

23.607

 

 

 

 

 

 

PROFIT AFTER TAX                

21.222

64.834

37.404

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

106.387

41.553

4.149

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

127.609

106.387

41.553

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Entrustment Income

56.257

3.889

2.259

 

TOTAL EARNINGS

56.257

3.889

2.259

 

 

 

 

 

 

Earnings Per Share (Rs.)

2.03

9.26

5.34

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

 

PAT / Total Income

(%)

3.30

15.27

13.11

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

6.52

68.94

42.87

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.07

0.55

0.54

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.81

0.00

0.12

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.29

3.73

6.57

 

 

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

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

 

 

]BUSINESS, EXPANSIONA CTIVITIES :

 

The Directors are taking all possible steps for business expansion for the Company. Now the Company has also started its R and D functions in the newly built up Technical Centre in the leased premises at Manesar, Gurgaon.

 

 

UNSECURED LOAN

 

Particulars

31.03.2012

(Rs. in Millions)

31.03.2011

(Rs. In Millions)

Long term Borrowing

 

 

Foreign currency term loans from others

500.000

0.000

Total

 500.000

0.000

 

 

CONTINGENT LIABILITIES:

 

(Rs. in millions)

PARTICULARS

31.03.2012

31.03.2011

i) Claims against the Company not acknowledged as debts:

 

 

- Income Tax

0.492

0.000

 

 

FIXED ASSETS

 

¯  Tangible Assets

·         Plant and Equipment

·         Factory Equipments

·         Other Plant and Equipment

·         Furniture and Fixtures

·         Vehicles

·         Office Equipment

·         Computer Equipments

¯  Intangible Assets

·         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.58.41

UK Pound

1

Rs.91.62

Euro

1

Rs.78.12

 

 

INFORMATION DETAILS

 

Report Prepared by :

MRI

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

6

--RESERVES

1~10

6

--CREDIT LINES

1~10

6

--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

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

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

 

 

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.