MIRA INFORM REPORT

 

 

Report Date :

19.06.2013

 

IDENTIFICATION DETAILS

 

Name :

D C N S SA

 

 

Registered Office :

40-42 rue du Docteur Finlay, Paris Cedex 15 Paris, 75732

 

 

Country :

France

 

 

Financials (as on) :

31.12.2011

 

 

Date of Incorporation :

15.01.2002

 

 

Com. Reg. No.:

441133808

 

 

Legal Form :

Private Parent

 

 

Line of Business :

Subject is primarily in the field of naval defense systems.

 

 

No. of Employees :

7,368

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

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)

France

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 


 

FRANCE - ECONOMIC OVERVIEW

 

The French economy is diversified across all sectors. The government has partially or fully privatized many large companies, including Air France, France Telecom, Renault, and Thales. However, the government maintains a strong presence in some sectors, particularly power, public transport, and defense industries. With at least 79 million foreign tourists per year, France is the most visited country in the world and maintains the third largest income in the world from tourism. France''s leaders remain committed to a capitalism in which they maintain social equity by means of laws, tax policies, and social spending that reduce income disparity and the impact of free markets on public health and welfare. France''s real GDP contracted 2.6% in 2009, but recovered somewhat in 2010 and 2011, before stagnating in 2012. The unemployment rate increased from 7.4% in 2008 to 10.3% in 2012. Youth unemployment shot up to 24.2% during the third quarter of 2012 in metropolitan France. Lower-than-expected growth and high unemployment costs have strained France''s public finances. The budget deficit rose sharply from 3.4% of GDP in 2008 to 7.5% of GDP in 2009 before improving to 4.5% of GDP in 2012, while France''s public debt rose from 68% of GDP to 89% over the same period. Under President SARKOZY, Paris implemented some austerity measures to bring the budget deficit under the 3% euro-zone ceiling by 2013 and to highlight France''s commitment to fiscal discipline at a time of intense financial market scrutiny of euro-zone debt. Socialist Party candidate Francois HOLLANDE won the May 2012 presidential election, after advocating pro-growth economic policies, the separation of banks'' traditional deposit taking and lending activities from more speculative businesses, increasing the top corporate and personal tax rates, and hiring an additional 60,000 teachers during his five-year term. The government''s attempt to introduce a 75% wealth tax on income over one million euros for two years was struck down by the French Constitutional Council in December 2012 because it applied to individuals rather than households. France ratified the EU fiscal stability treaty in October 2012 and HOLLANDE''s government has maintained France''s commitment to meeting the budget deficit target of 3% of GDP during 2013 even amid signs that economic growth will be lower than the government''s forecast of 0.8%. Despite stagnant growth and fiscal challenges, France''s borrowing costs declined during the second half of 2012 to euro-era lows.

 

Source : CIA

 


Company name and address

 

D C N S SA                 

 

40-42

rue du Docteur Finlay, Paris Cedex 15

Paris, 75732

France

 

 

Tel:

33-1-40595000

Fax:

33-1-40595648

 

en.dcnsgroup.com

 

Employees:

7,368

Company Type:

Private Parent

Corporate Family:

4 Companies

 

 

Incorporation Date:

15-Jan-2002

Financials in:

USD (In Millions)

Fiscal Year End:

31-Dec-2011

Reporting Currency:

Euro

Annual Sales:

3,535.2

Total Assets:

16,401.4

 

 

Business Description

 

 

DCNS SA is a France-based company which is active primarily in the field of naval defense systems. DCNS SA designs, builds and supports submarines and surface combatants as well as associated systems and infrastructures. It proposes services for naval shipyards and bases. It also develops solutions in civil nuclear engineering and marine renewable energy. The Company’s five groups of activity include: naval architecture, systems engineering from the design concept to delivery, ship assembly and integration, subsystem and equipment design and production, and through-life support for ships,. naval systems, infrastructure and equipment for ports and harbors, among others. The Company plans to expand also into two new markets, including civil nuclear engineering and marine renewable energy. In addition to 10 centers in France, DCNS SA is present in 10 other countries.

 

 

 

 

Industry

 

Industry

Aerospace and Defense

ANZSIC 2006:

2419 - Other Professional and Scientific Equipment Manufacturing

NACE 2002:

3320 - Manufacture of instruments and appliances for measuring, checking, testing, navigating and other purposes, except industrial process control equipment

NAICS 2002:

334511 - Search, Detection, Navigation, Guidance, Aeronautical, and Nautical System and Instrument Manufacturing

UK SIC 2003:

3320 - Manufacture of instruments and appliances for measuring, checking, testing, navigating and other purposes, except industrial process control equipment

UK SIC 2007:

2651 - Manufacture of instruments and appliances for measuring, testing and navigation

US SIC 1987:

3812 - Search, Detection, Navigation, Guidance, Aeronautical, and Nautical Systems and Instruments

 

 

Key Executives

 

Name

Title

Patrick Boissier

Chairman of the Board, Chief Executive Officer, Chairman of General Management Com.

Olivier Dambricourt

Member of General Management Com., Senior Vice President Transformation Program

Jean Des Courtis

Director

Yves Dubreuil-Chambardel

Direction des Système d'Information

Diane de Sarnez

Direction du Patrimoine Immobilier

 

 

Significant Developments   

 

 

Topic

#*

Most Recent Headline

Date

Equity Investments

1

DCNS SA To Acquire 15% Stake In Pipavav Defence & Offshore Engineering Co Ltd-The Economic Times

16-Dec-2012

 

* number of significant developments within the last 12 months

 

Registered No.(FRA):    441133808

 

1 - Profit & Loss Item Exchange Rate: USD 1 = EUR 0.7191895
2 - Balance Sheet Item Exchange Rate: USD 1 = EUR 0.770327

 

 

Corporate Overview

 

Location
40-42
rue du Docteur Finlay, Paris Cedex 15
Paris, 75732
France

 

Tel:

33-1-40595000

Fax:

33-1-40595648

 

en.dcnsgroup.com

Sales EUR(mil):

2,542.5

Assets EUR(mil):

12,634.5

Employees:

7,368

Fiscal Year End:

31-Dec-2011

 

Industry:

Aerospace and Defense

Incorporation Date:

15-Jan-2002

Company Type:

Private Parent

Quoted Status:

Not Quoted

Previous Name:

DCN

Registered No.(FRA):

441133808

 

Chairman of the Board, Chief Executive Officer, Chairman of General Management Com.:

Patrick Boissier

 

 

Industry Codes

 

ANZSIC 2006 Codes:

2419

-

Other Professional and Scientific Equipment Manufacturing

2391

-

Shipbuilding and Repair Services

3109

-

Other Heavy and Civil Engineering Construction

26

-

Electricity Supply

 

NACE 2002 Codes:

3320

-

Manufacture of instruments and appliances for measuring, checking, testing, navigating and other purposes, except industrial process control equipment

4011

-

Production of electricity

4521

-

General construction of buildings and civil engineering works

3511

-

Building and repairing of ships

 

NAICS 2002 Codes:

334511

-

Search, Detection, Navigation, Guidance, Aeronautical, and Nautical System and Instrument Manufacturing

334519

-

Other Measuring and Controlling Device Manufacturing

2211

-

Electric Power Generation

336611

-

Ship Building and Repairing

237990

-

Other Heavy and Civil Engineering Construction

 

US SIC 1987:

3812

-

Search, Detection, Navigation, Guidance, Aeronautical, and Nautical Systems and Instruments

1629

-

Heavy Construction, Not Elsewhere Classified

3829

-

Measuring and Controlling Devices, Not Elsewhere Classified

3731

-

Ship Building and Repairing

4911

-

Electric Services

 

UK SIC 2003:

3320

-

Manufacture of instruments and appliances for measuring, checking, testing, navigating and other purposes, except industrial process control equipment

45213

-

Construction of civil engineering constructions

3511

-

Building and repairing of ships

4011

-

Production of electricity

 

UK SIC 2007:

2651

-

Manufacture of instruments and appliances for measuring, testing and navigation

3011

-

Building of ships and floating structures

4221

-

Construction of utility projects for fluids

3511

-

Production of electricity

 

 

Business Description

 

DCNS SA is a France-based company which is active primarily in the field of naval defense systems. DCNS SA designs, builds and supports submarines and surface combatants as well as associated systems and infrastructures. It proposes services for naval shipyards and bases. It also develops solutions in civil nuclear engineering and marine renewable energy. The Company’s five groups of activity include: naval architecture, systems engineering from the design concept to delivery, ship assembly and integration, subsystem and equipment design and production, and through-life support for ships,. naval systems, infrastructure and equipment for ports and harbors, among others. The Company plans to expand also into two new markets, including civil nuclear engineering and marine renewable energy. In addition to 10 centers in France, DCNS SA is present in 10 other countries.

 

More Business Descriptions

Manufacture of a complete range of naval defence systems including surface combattants, submarines and related systems and equipment

Dcns is primarily engaged in building of commercial vessels: passenger vessels, ferry-boats, cargo ships, tankers, etc.; building of warships; and building of fishing boats. This class also includes: construction of drilling platforms, floating or submersible; construction of floating structures (floating docks, pontoons, coffer-dams, floating landing stages, buoys, floating tanks, barges, lighters, etc.); and maintenance, repair or alteration of ships.

Shipbuilding and repairing

DCNS Group (DCNS) is an advanced technology company, based in France. It designs, builds, and supports advanced naval defense systems such as submarines and surface combatants as well as associated systems and infrastructures in France. The company offers propulsion equipment, which includes systems and subsystems, mechanical propulsion equipment, and nuclear propulsion; naval equipment; and anti submarine warfare. Its surface combatants comprises, force projection vessels, aircraft carriers, frigates, corvette, SSKs, SSN, SSBN, mine warfare, and integrated naval UXVS; and naval combat systems. DCNS provides maintenance and repair, organization of maintenance, fleet optimization, technical services, e-services NAVEO, naval base service management, and services for navy personnel. In the renewable energy, it is investing in offshore windfarms, tidal stream turbines and ocean thermal energy conversion. DCNS is headquartered in Paris, France.

Ship and Boat Building

 

 

Financial Data

 

Financials in:

EUR(mil)

 

Revenue:

2,542.5

Assets:

12,634.5

Current Assets:

11,674.2

 

Total Liabilities:

12,634.5

 

Issued Capital:

563.0

 

Net Worth:

952.1

 

 

 

Date of Financial Data:

31-Dec-2011

 

1 Year Growth

5.7%

NA

 

 

Subsidiaries

 

Company

Percentage Owned

Country

DCNS Far East

100%

SINGAPORE

DCN International SA

100%

FRANCE

DCNS do Brazil

100%

BRAZIL

DCNS India

100%

INDIA

DCNS Support

100%

SAUDI ARABIA

Sirehna

100%

FRANCE

TNF SA

100%

FRANCE

Soc Ingenierie Recher Hydro Naval

 

France

Dcns Far East Pte. Ltd.

 

Singapore

Openhydro Group Ltd

 

Ireland

Dcn International

 

France

 

Key Corporate Relationships

 

Bank:    Lcl Le Credit Lyonnais

 

 

 

Corporate Family      

 

Corporate Structure News:

 

 

Company Name

Company Type

Location

Country

Industry

Sales
(USD mil)

Employees

D C N S SA

Parent

Paris

France

Aerospace and Defense

3,535.2

7,368

Ingenierie De Recherches Et Detudes En Hydrodynamique Navale (Ste De)

Subsidiary

Nantes

France

Miscellaneous Financial Services

6.9

53

DCN International SA

Subsidiary

Paris

France

Aerospace and Defense

54.6

20

DCN Services Far East Pte Ltd

Subsidiary

Singapore

Singapore

Aerospace and Defense

11.7

5

 

 

 

 

Executives Report

 

Board of Directors

 

Name

Title

Function

Patrick Boissier

 

Chairman of the Board, Chief Executive Officer, Chairman of General Management Com.

Chairman

Biography:

Mr. Patrick Boissier is Chairman of the Board, Chief Executive Officer and Chairman of General Management Committee of DCNS SA. He was appointed Chairman of the Board on March 8, 2010. He is also Chairman of the Company's Executive Committee. He is Chairman of the Company's Strategic Committee. He graduated from Ecole Polytechnique.

Age: 62

Education:

Ecole Polytechnique

Jacques Andre

 

Director, Workforce Representative

Director/Board Member

 

Pierre Aubouin

 

Director, Representative of the French State

Director/Board Member

 

Biography:

Mr. Pierre Aubouin serves as Director, Representative of the French State at DCNS SA. He is also Member of the Company's Audit and Accounts Committee and the Appointments and Compensation Committee, as well as the Proposals Committee and the Strategic Committee. He graduated from ESSEC Business School.

Age: 41

Education:

ESSEC Business School

Thierry Barbarin

 

Administrateur représentant les Salariés

Director/Board Member

 

Gerard Barbereau

 

Director, Workforce Representative

Director/Board Member

 

Raphael Bello

 

Director, Representative of the French State

Director/Board Member

Hugues Bied-Charreton

 

Director, Representative of the French State

Director/Board Member

 

Biography:

Mr. Hugues Bied-Charreton serves as Director, Representative of the French State at DCNS SA. He is also Member of the Company's Audit and Accounts Committee.

Pascal Bouchiat

 

Administrateur

Director/Board Member

 

Christophe Burg

 

Director, Representative of the French State

Director/Board Member

 

Biography:

Mr. Christophe Burg serves as Director, Representative of the French State at DCNS SA. He is Member of the Company's Proposals Committee and the Appointments and Compensation Committee, as well as Member of the Strategic Committee. He graduated from Ecole Nationale Polytechnique and from Institut Superieur de l'Aeronautique et de l'Espace.

Age: 49

Education:

Ecole Nationale Polytechnique
Institut Superieur de l'Aeronautique et de l'Espace

Eric David

 

Administrateur représentant l'État

Director/Board Member

 

Gilles Denoyel

 

Director

Director/Board Member

 

Biography:

Mr. Gilles Denoyel serves as Director of DCNS SA. He is also Chairman of the Company's Audit and Accounts Committee.

Patrice Durand

 

Director

Director/Board Member

 

Biography:

Mr. Patrice Durand serves as Director of DCNS SA. He is also Member of the Company's Audit and Accounts Committee, and Strategic Committee, and Chairman of the Appointments and Compensation Committee.

Gabrielle Gauthey

 

Director

Director/Board Member

 

Biography:

Ms. Gabrielle Gauthey serves as Director of DCNS SA. She is Member of the Company's Proposals Committee and Member of the Appointments and Compensation Committee, as well as Member of the Strategic Committee.

Patrick Hebrard

 

Director, Representative of the French State

Director/Board Member

 

Yves Michaud

 

Director, Workforce Representative

Director/Board Member

 

Astrid Milsan

 

Administrateur Représentant l'État

Director/Board Member

 

Gilles Montaland

 

Director, Workforce Representative

Director/Board Member

 

Yannick Peronnet

 

Board Member

Director/Board Member

 

Arnaud Phelep

 

Director, Representative of the French State

Director/Board Member

 

Biography:

Mr. Arnaud Phelep serves as Director, Representative of the French State at DCNS SA. He is Member of the Company's Proposals Committee.

Éric Querenet de Bréville

 

Administrateur représentant l'État

Director/Board Member

 

Nathalie Ravilly

 

Board Member

Director/Board Member

 

Bernard Retat

 

Director

Director/Board Member

 

Biography:

Mr. Bernard Retat serves as Director of DCNS SA. He is Chairman of the Company's Proposals Committee and Member of the Strategic Committee.

Joel Ricaud

 

Director, Workforce Representative

Director/Board Member

 

Michel Rouze

 

Director, Workforce Representative

Director/Board Member

 

Pascale Sourisse

 

Director

Director/Board Member

 

Biography:

Ms. Pascale Sourisse serves as Director of DCNS SA. She is Member of the Company's Proposals Committee and Strategic Committee. She graduated from Ecole Polytechnique and Ecole Nationale Superieure des Telecommunications.

Age: 50

Education:

Ecole Polytechnique
Ecole Nationale Superieure des Telecommunications

Luc Vigneron

 

Administrateur

Director/Board Member

 

 

 

Executives

 

Name

Title

Function

Patrick Boissier

 

Chairman of the Board, Chief Executive Officer, Chairman of General Management Com.

Chief Executive Officer

Biography:

Mr. Patrick Boissier is Chairman of the Board, Chief Executive Officer and Chairman of General Management Committee of DCNS SA. He was appointed Chairman of the Board on March 8, 2010. He is also Chairman of the Company's Executive Committee. He is Chairman of the Company's Strategic Committee. He graduated from Ecole Polytechnique.

Age: 62

Education:

Ecole Polytechnique

Thierry Kalanquin

 

Member of General Management Com., Senior Vice President Services Division

Division Head Executive

 

Biography:

Mr. Thierry Kalanquin serves as Member of General Management Committee and Senior Vice President Services Division at DCNS SA. He is also Member of the Company's Executive Committee.

Pierre Legros

 

Member of General Management Com., Senior Vice President Surface Ships & Naval Systems Division

Division Head Executive

 

Biography:

Mr. Pierre Legros serves as Member of General Management Committee and Senior Vice President Surface Ships & Naval Systems Division at DCNS SA. He is also Member of the Company's Executive Committee.

Pierre Quinchon

 

Member of General Management Com., Senior Vice President Submarines Division

Division Head Executive

 

Biography:

Mr. Pierre Quinchon serves as Member of General Management Committee and Senior Vice President Submarines Division at DCNS SA. He is also Member of the Company's Executive Committee.

Bernard Huet

 

Member of General Management Com., Executive Vice President, Deputy Managing Director

Managing Director

 

Biography:

Mr. Bernard Huet serves as Member of General Management Committee, Executive Vice President and Deputy Managing Director at DCNS SA. He is also Member of the Company's Executive Committee.

Bernard Planchais

 

Member of General Management Com., Executive Vice President & Chief Operating Officer

Operations Executive

 

Biography:

Mr. Bernard Planchais serves as Member of General Management Committee, Executive Vice President & Chief Operating Officer at DCNS SA. He is also Member of the Company's Executive Committee.

Olivier Aubrun

 

Direction de la Sûreté

Environment/Safety Executive

 

Didier Husson

 

Directeur Qualité, Sécurité et Environnement

Environment/Safety Executive

 

Olivier Dambricourt

 

Member of General Management Com., Senior Vice President Transformation Program

Administration Executive

 

Biography:

Mr. Olivier Dambricourt serves as Member of General Management Committee and Senior Vice President Transformation Program at DCNS SA. He is also Member of the Company's Executive Committee.

Jean Des Courtis

 

Director

Administration Executive

 

Herve Dufoix

 

Director

Administration Executive

 

Christian Foissey

 

Director

Administration Executive

 

Alain Fougeron

 

Director

Administration Executive

 

Alain Guillou

 

Directeur de la Division Sous-Marins

Administration Executive

 

André Kolmayer

 

Directeur BU Nucléaire Civil

Administration Executive

 

Christophe Lachnitt

 

Director

Administration Executive

 

Didier Leclere

 

Direction du ContrĂ´le Export

Administration Executive

 

Stephane Lhopiteau

 

Director

Administration Executive

 

Bernard Lucas

 

Director

Administration Executive

 

Frédéric Ludet

 

Directeur BU Simulateurs et Formation

Administration Executive

 

Jacques Mouysset

 

Director

Administration Executive

 

Philippe Sauvegeot

 

Director

Administration Executive

 

Michel Vode

 

Director

Administration Executive

 

Patrick de Leffe

 

Directeur de l'Audit et des Risques

Accounting Executive

 

Yves Dubreuil-Chambardel

 

Direction des Système d'Information

Information Executive

 

Michel Accary

 

Direction Technique et Innovation

Engineering/Technical Executive

 

Diane de Sarnez

 

Direction du Patrimoine Immobilier

Facilities Executive

 

Sylvain Rousseau

 

Directeur des Achats et de la Supply Chain

Purchasing Executive

 

 

 

Significant Developments

 

 

 

DCNS SA To Acquire 15% Stake In Pipavav Defence & Offshore Engineering Co Ltd-The Economic Times

Dec 16, 2012


The Economic Times reported that French warship maker DCNS SA will buy close to 15% stake in Nikhil Gandhi-promoted shipbuilder Pipavav Defence & Offshore Engineering for about INR1,350 crore, according to people close to the development. DCNS will invest a little more than INR1,350 crore to acquire minority stake in Pipavav Defence, one of the persons said. They had earlier signed a strategic alliance with Pipavav, but have now decided to be a strategic investor. The stake sale will be completed over the next few days. A formal announcement is likely soon.

 

 

Annual Profit & Loss

 

 

 

 

31-Dec-2011

31-Dec-2010

31-Dec-2009

Period Length

12 Months

12 Months

12 Months

Filed Currency

EUR

EUR

EUR

Exchange Rate (Period Average)

0.71919

0.755078

0.719047

Consolidated

No

No

No

 

 

 

 

Total income

3,810.9

3,580.2

3,657.8

Net sales

3,535.2

3,185.6

3,213.8

Change in stock

10.4

-11.4

1.1

Unfinished work in progress

84.0

90.9

-92.8

Own work capitalised

17.2

33.9

21.0

Subsidies for operating costs

3.0

4.8

1.8

Supplementary operating income

129.0

227.8

497.8

Other operating income

42.5

37.3

16.1

Other external charges

2,421.4

2,422.1

2,551.5

Cost of goods sold

42.7

38.4

27.3

Taxes and social security costs

68.5

58.4

51.2

Social charges

269.6

221.1

228.3

Total payroll costs

544.6

467.8

448.4

Cost of stock depreciation and amortisation

100.4

115.4

98.3

Fixed asset depreciation and amortisation

93.3

80.5

79.6

Other operating costs

5.9

2.5

8.8

Total operating costs

3,556.8

3,394.7

3,494.6

Net operating income

254.1

185.5

163.2

Total financial income

142.6

70.5

320.1

Interest payable on loans

0.7

-7.7

-0.5

Other expenses

16.1

69.6

318.3

Total expenses

16.8

61.9

317.8

Profit before tax

379.9

194.2

165.4

Extraordinary income

115.8

20.5

17.9

Extraordinary expenses

100.2

27.4

28.0

Extraordinary result

15.6

-7.0

-10.1

Total taxation

95.9

50.2

44.9

Profit distributed to employees

25.7

17.0

16.3

Net profit

273.9

120.1

94.2

 

 

Annual Balance Sheet

 

Financials in: USD (mil)

 

 

 

31-Dec-2011

31-Dec-2010

31-Dec-2009

Filed Currency

EUR

EUR

EUR

Exchange Rate

0.770327

0.745406

0.696986

Consolidated

No

No

No

 

 

 

 

Issued capital

730.9

755.3

807.8

Share premium account

23.9

24.7

26.5

Legal reserves

37.1

34.0

31.1

Total reserves

206.4

207.2

216.8

Profits for the year

255.7

121.6

97.1

Profit brought forward from previous year(s)

-18.0

19.9

30.8

Total stockholders equity

1,236.0

1,162.8

1,210.0

Provisions and allowances

332.0

368.9

539.1

Trade creditors

2,619.2

2,609.9

2,231.7

Advances received

11,231.6

9,698.1

11,368.5

Bank loans and overdrafts

0.1

-

0.0

Other loans

91.1

53.5

86.5

Other liabilities

40.8

67.5

52.8

Debts on fixed assets

29.6

41.7

23.8

Income stated in advance

18.1

18.9

17.8

Taxation and social security

802.9

665.1

868.5

Total current liabilities

3,601.4

3,455.6

3,279.9

Total debts

14,833.4

13,154.7

14,649.5

Regularisation account

0.0

0.2

0.3

Total liabilities (including net worth)

16,401.4

14,686.6

16,398.9

Patents

2.1

2.0

2.1

Goodwill

164.2

195.0

234.3

Other intangibles

23.9

11.3

11.7

Land

51.6

79.6

84.4

Buildings

243.1

233.1

230.4

Other fixed assets

354.2

343.9

307.5

Long-term investments

392.6

394.2

491.4

Other financial assets

14.9

16.0

9.1

Total non-current assets

1,246.6

1,275.0

1,370.8

Prepayments

2,107.9

1,762.8

1,605.8

Net stocks and work in progress

803.8

763.2

707.6

Trade debtors

9,163.4

7,789.4

9,904.7

Other receivables

248.4

307.0

360.6

Prepaid expenses

35.2

27.2

21.0

Cash and liquid assets

1.6

7.5

9.3

Marketable securities

2,794.6

2,754.3

2,418.9

Total current assets

15,154.9

13,411.4

15,027.8

Prepaid expenses and deferred costs

0.0

0.1

0.2

Total assets

16,401.4

14,686.6

16,398.9

 

 

Annual Ratios

 

Financials in: USD (mil)

 

 

 

31-Dec-2011

31-Dec-2010

31-Dec-2009

Period Length

12 Months

12 Months

12 Months

Filed Currency

EUR

EUR

EUR

Exchange Rate

0.770327

0.745406

0.696986

Consolidated

No

No

No

 

 

 

 

Current ratio

4.20

3.90

4.60

Quick ratio

4.00

3.70

4.40

Total liabilities to net worth

14.18%

13.78%

15.23%

Net worth to total assets

0.06%

0.07%

0.06%

Collection period

842.70

732.70

906.80

Stock turnover rate

4.10

4.20

4.70

Asset turnover

0.20%

0.22%

0.20%

Profit margin

0.11%

0.06%

0.05%

Return on assets

0.02%

0.01%

0.01%

Shareholders' return

0.34%

0.21%

0.18%

Sales per employee

2,263.50

2,376.93

2,431.94

Profit per employee

243.25

144.92

125.20

Average wage per employee

348.71

349.07

339.32

Net worth

1,236.0

1,162.8

1,210.0

Number of employees

7,368

6,638

6,233

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.58.45

UK Pound

1

Rs.91.60

Euro

1

Rs.77.91

 

INFORMATION DETAILS

 

Report Prepared by :

SDA

 

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

----

 

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%)

 

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.