MIRA INFORM REPORT

 

 

Report Date :

27.06.2013

 

IDENTIFICATION DETAILS

 

Name :

ELECTROSTEEL STEELS LIMITED (w.e.f. 05.05.2010)

 

 

Formerly Known As :

ELECTROSTEEL INTEGRATED LIMITED

 

 

Registered Office :

801, Uma Shanti Apartments, Kanke Road, Ranchi – 834 008, Jharkhand 

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

20.12.2006

 

 

Com. Reg. No.:

03-012663

 

 

Capital Investment / Paid-up Capital :

Rs.20347.350 Millions

 

 

CIN No.:

[Company Identification No.]

L27310JH2006PLC012663

 

 

Legal Form :

Public Limited Liability Company. The Company’s Shares are Listed on the Stock Exchanges.

 

 

Line of Business :

Subject is engaged in setting up an integrated steel and ductile iron (DI) pipe project and also engaged in manufacturing of wire rods, reinforcement bars in straight lengths, ductile iron pipes, commercial billets and pig iron.

 

 

No. of Employees :

1000 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (32)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 76750000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a moderate track record. It has recorded loss during 2012. External borrowings appear to be increasing tremendously over years.

 

However, trade relations are reported as fair. Business is active. Payment terms are slow but correct.

 

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

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

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

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CARE

Rating

Long Term Bank Facilities: B

Rating Explanation

High risk of default.

Date

March, 2013

 

 

Rating Agency Name

CARE

Rating

Short term Bank Facilities: A4

Rating Explanation

Minimal degree of safety and very high credit risk.

Date

March, 2013

 

 

RBI DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available RBI Defaulters’ list.

 

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of 31-03-2012.

 

LOCATIONS

 

Registered Office :

801, Uma Shanti Apartments, Kanke Road, Ranchi – 834 008, Jharkhand, India  

Tel. No.:

91-651-2231636

Fax No.:

91-651-2231636

E-Mail :

vikram.saraogi@electrosteel.com

eil.investors@electrosteel.com

Website :

http://www.electrosteel.com

 

 

Head Office :

G.K. Tower, 2nd and 3rd Floor, 19, Camac Street, Kolkata – 700 017, West Bengal, India

Tel. No.:

91-33-22839990

Fax No.:

91-33-22902882/ 22894339

 

 

Factory / Project Site :

Village Siyljori, P.O.: Jogidih, PS: Chandankyari, District Bokaro – 828 303, Jharkhand, India

E-Mail :

ardhendhus.kahali@electrosteel.com

 

 

DIRECTORS

 

As on 31.03.2012

 

Name :

Mr. Binod Khaitan

Designation :

Chairman

 

 

Name :

Mr. Umang Kejriwal

Designation :

Director

 

 

Name :

Mr. Naresh Pachisia

Designation :

Director

 

 

Name :

Mr. Lalit Kumar Singhi

Designation :

Director

 

 

Name :

Mr. Sunil V. Diwakar

Designation :

Nominee Director

 

 

Name :

Mr. Lawrence M. Roy

Designation :

Alternate Director to Mr. Sunil V. Diwakar

 

 

Name :

Mr. Nigam Chander Bahl

Designation :

Whole-time Director

 

 

KEY EXECUTIVES

 

Name :

Mr. Vikram Saraogi

Designation :

Company Secretary

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 31.03.2013

 

Category of Shareholder

No. of Shares

Percentage of Holding

(A) Shareholding of Promoter and Promoter Group

 

 

http://www.bseindia.com/include/images/clear.gif(1) Indian

 

 

http://www.bseindia.com/include/images/clear.gifBodies Corporate

866750000

39.64

http://www.bseindia.com/include/images/clear.gifSub Total

866750000

39.64

http://www.bseindia.com/include/images/clear.gif(2) Foreign

 

 

Total shareholding of Promoter and Promoter Group (A)

866750000

39.64

(B) Public Shareholding

 

 

http://www.bseindia.com/include/images/clear.gif(1) Institutions

 

 

http://www.bseindia.com/include/images/clear.gifMutual Funds / UTI

10212590

0.47

http://www.bseindia.com/include/images/clear.gifFinancial Institutions / Banks

1099388

0.05

http://www.bseindia.com/include/images/clear.gifVenture Capital Funds

15305000

0.70

http://www.bseindia.com/include/images/clear.gifForeign Institutional Investors

9845656

0.45

http://www.bseindia.com/include/images/clear.gifSub Total

36462634

1.67

http://www.bseindia.com/include/images/clear.gif(2) Non-Institutions

 

 

http://www.bseindia.com/include/images/clear.gifBodies Corporate

347873004

15.91

http://www.bseindia.com/include/images/clear.gifIndividuals

 

 

http://www.bseindia.com/include/images/clear.gifIndividual shareholders holding nominal share capital up to Rs.0.100 million

67818768

3.10

http://www.bseindia.com/include/images/clear.gifIndividual shareholders holding nominal share capital in excess of Rs.0.100 million

147544906

6.75

http://www.bseindia.com/include/images/clear.gifAny Others (Specify)

720285711

32.94

http://www.bseindia.com/include/images/clear.gifTrusts

21533217

0.98

http://www.bseindia.com/include/images/clear.gifNon Resident Indians

2968768

0.14

http://www.bseindia.com/include/images/clear.gifForeign Corporate Bodies

694939383

31.78

http://www.bseindia.com/include/images/clear.gifClearing Members

844343

0.04

http://www.bseindia.com/include/images/clear.gifSub Total

1283522389

58.70

Total Public shareholding (B)

1319985023

60.36

Total (A)+(B)

2186735023

100.00

© Shares held by Custodians and against which Depository Receipts have been issued

0

0.00

http://www.bseindia.com/include/images/clear.gif(1) Promoter and Promoter Group

0

0.00

http://www.bseindia.com/include/images/clear.gif(2) Public

0

0.00

http://www.bseindia.com/include/images/clear.gifSub Total

0

0.00

Total (A)+(B)+(C)

2186735023

0.00

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in setting up an integrated steel and ductile iron (DI) pipe project and also engaged in manufacturing of wire rods, reinforcement bars in straight lengths, ductile iron pipes, commercial billets and pig iron.

 

 

Products :

Product Description

 

Item Code No.:

Iron and Steel in Primary / Semi Finished Goods

3301

Coke Oven Products

3180

Ferro Alloys

3320

 

 

GENERAL INFORMATION

 

No. of Employees :

1000 (Approximately)

 

 

Bankers :

  • State Bank of India
  • Allahabad Bank
  • Andhra Bank
  • Oriental Bank of Commerce
  • Bank of Baroda
  • Punjab and Sind Bank
  • Bank of India
  • Punjab National Bank
  • Bank of Maharashtra
  • State Bank of Hyderabad
  • Canara Bank
  • State Bank of Mysore
  • Central Bank of India
  • State Bank of Patiala
  • Corporation Bank
  • State Bank of Travancore
  • Dena Bank
  • Syndicate Bank
  • The J&K Bank Limited
  • ICICI Bank Limited
  • UCO Bank
  • Union Bank of India
  • Indian Bank
  • United Bank of India
  • Indian Overseas Bank
  • Vijaya Bank

 

 

Facilities :

Secured Loans

31.03.2012

(Rs. in Millions)

31.03.2011

(Rs. in Millions)

LONG-TERM BORROWINGS

 

 

Term Loans

 

 

From Banks

 

 

Senior Debts

31168.954

24594.302

Subordinate Debts

4981.961

3476.758

External Commercial Borrowings (ECB)

4566.276

1547.516

Securitization Loan

2400.000

0.000

From Others

 

 

Senior Debts

3736.000

2906.967

Subordinate Debts

154.400

105.965

Others

5000.000

0.000

SHORT-TERM BORROWINGS

 

 

From Banks

 

 

Working Capital facility from a Bank is secured by way of first charge over current assets and second charge over the fixed assets of the company, both present and future, pari-passu with other Lenders. The facility carries interest of base rate plus spread (being 3.90%) of the Lending Bank.

315.802

200.059

Total

52323.393

32831.567

 

Notes:

LONG-TERM BORROWINGS

A. Security

1) The Senior Debts and External Commercial Borrowings from Bank and others are secured by:

(a) First ranking pari passu mortgage and charge on all immovable and movable properties including fixed assets, plant

and machinery (both tangible and intangible), present and future, on all bank accounts in relation to the Project and assignment of project agreements, subject to charges created / to be created in favour of working capital lenders on the

current assets for securing Working Capital Facilities; and

(b) Pledge of 500000000 Equity Shares of the Company held by Electrosteel Castings Limited.

2) The Subordinate Debts from Bank and others are secured by a second charge, which shall be subject to and subsurvient to the first charge created / to be created as in (1) above.

3) Securitization Loan is secured by :

(a) Assignment of receivables pertaining to sale of two of the products; and

(b) Second charge over the fixed assets both present and future of the Company ranking pari passu with existing term lenders as in (1) and (2) above and the working capital lenders.

4) Buyers Credit (appearing under current liabilities) are secured by letter of credit issued by lenders.

5) Loan from Others - Rs.5000.000 millions is secured by :

(a) Second charge on all movable assets (including all receivables and intangibles) both present and future; and

(b) Second charge over the rights, titles and interest of the Company in, to and under all the assets of the project and all the project documents, contracts, insurance policies, clearances, permit/approvals; and

(c) First mortgage of a piece of land with factory building thereon owned by Electrosteel Castings Limited.

6) Other Loan of Rs.1380.000 millions is secured by way of Corporate Guarantee from Electrosteel Castings Limited.

 

B. Repayment terms

a) The Senior and Subordinate debts are repayable in further 28 quarterly installments of Rs.1668.784 millions each up to March 2019.

b) Securitization loan (partially disbursed) is repayable in quarterly installments wef 30.06.2013 as follow:

first 16 installments of Rs.60.000 millions

next 12 installments of Rs.75.000 millions

final 6 installments of Rs.90.000 millions the final installment is payable on 30/09/2021.

c) Term loan of Rs.5000.000 millions is due for bullet repayment in July 2013.

d) External Commercial Borrowings are repayable in 24 quarterly installments of Rs.198.621 millions (US $ 39.03 lakhs) each up to Dec 2018.

C. The applicable rate of interest on the above term loans during the year are

a) Senior Debts from Banks and Others carries interest rate of Base Rate plus spread (being 2.50% to 3.00%) of the respective Lenders.

b) Subordinate Debts from Banks and Others carries interest rate of 1.50% to 2.00% above the rate of Senior Debts in (a) above.

c) External Commercial Borrowings carries interest of Libor (6 months) plus 4.75%.

d) Buyers Credit carries interest rate of Libor plus spread ranging between 1.25% to 4.25%.

e) Securitization Loan carries interest rate of Base Rate plus spread (being 2.25%) of the Lending Bank.

f) Secured Loan from Others carries interest rate of Lenders' Benchmark Rate minus spread (being 3.50%).

 

 

 

Banking Relations :

--

 

 

Financial Institutions :

  • IL and FS Financial Services Limited
  • HUDCO
  • LIC of India

 

 

Statutory Auditors :

 

Name :

B. Chhawchharia and Company

Chartered Accountants

Address :

Kolkata, West Bengal, India

 

 

Enterprises where KMP/ relatives of KMP have significant influence or control :

  • Akshara Manor Private Limited
  • Global Export Limited
  • Avalokiteshwar Vallnv Limited
  • Greenchip Trexim Private Limited
  • Badrinath Industries Limited
  • Malay Commercial Enterprises Limited
  • Bose Estates Private Limited
  • Murari Investment and Trading Co. Limited
  • Calcutta Diagnostics Centre Private Limited
  • Oxford Heights Private Limited
  • Cubbon Marketing Private Limited
  • Quinline Dealcomm Private Limited
  • Electrocast Sales India Limited
  • Resina Developers Private Limited
  • Electrosteel Aviation Limited
  • Sigma Commercials Private Limited
  • Electrosteel Thermal Coal Limited
  • Sri Gopal Investments Ventures Limited
  • Ellenbarrie Chemical Allied Private Limited
  • Tulsi Enclave Private Limited
  • Ellenbarrie Developers Private Limited
  • Tulsi Highrise Private Limited
  • Escal Finance Services Limited
  • Utkal Investments Limited
  • Gaushree Enterprises
  • Uttam Commercial Co. Limited
  • G. K. Investments Limited
  • Wilcox Merchants Private Limited
  • G. K. and Sons Private Limited

 

 

Other related parties :

  • Electrosteel Castings Limited
  • Electrosteel USA LLC
  • Electrosteel Europe SA
  • Lanco Industries Limited
  • Electrosteel Algeria SPA
  • Singardo International PTE Limited
  • Electrosteel Castings (UK) Limited
  • Waterfab LLC
  • Electrosteel Thermal Power Limited

 

 

CAPITAL STRUCTURE

 

As on 07.08.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

3000000000

Equity Shares

Rs.10/- each

Rs.30000.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

2186735023

Equity Shares

Rs.10/- each

Rs.21867.350 Millions

 

 

 

 

 

As on 31.03.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

3000000000

Equity Shares

Rs.10/- each

Rs.30000.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

2034735023

Equity Shares

Rs.10/- each

Rs.20347.350 Millions

 

 

 

 

 

Share Capital Reconciliation

 

Equity shares

As at 31st March, 2012

No. of Shares

Amount

(Rs. in millions)

Opening balance

2034735023

20347.350

Issued during the period

--

--

Closing Balance

2034735023

20347.350

 

Particulars of Equity Shareholders holding more than 5% Shares at Balance Sheet date

 

Name of Shareholders

 

As at 31st March, 2012

No. of Shares

% Holding

Electrosteel Castings Limited

708000000

34.80%

Stemcor Cast Iron Investments Limited

400909646

19.70%

 

 

 

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

 

20347.350

20347.350

(b) Reserves & Surplus

 

(1160.188)

337.982

(c) Money received against share warrants

 

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

 

0.000

0.000

Total Shareholders’ Funds (1) + (2)

 

19187.162

20685.332

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

 

52007.591

32631.508

(b) Deferred tax liabilities (Net)

 

0.000

0.000

(c) Other long term liabilities

 

3990.195

1278.376

(d) Long-term provisions

 

32.942

11.251

Total Non-current Liabilities (3)

 

56030.728

33921.135

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

315.802

200.059

(b) Trade payables

 

1213.289

45.204

(c) Other current liabilities

 

13614.466

12003.912

(d) Short-term provisions

 

5.142

5.780

Total Current Liabilities (4)

 

15148.699

12254.955

 

 

 

 

TOTAL

 

90366.589

66861.422

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

14988.508

6656.167

(ii) Intangible Assets

 

56.869

32.833

(iii) Capital work-in-progress

 

67299.923

52433.933

(iv) Intangible assets under development

 

0.000

0.000

(b) Non-current Investments

 

0.000

0.000

(c) Deferred tax assets (net)

 

0.000

0.000

(d)  Long-term Loan and Advances

 

3379.310

4688.298

(e) Other Non-current assets

 

0.000

0.000

Total Non-Current Assets

 

85724.610

63811.231

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

225.316

671.318

(b) Inventories

 

1948.589

369.146

(c) Trade receivables

 

9.337

5.077

(d) Cash and cash equivalents

 

790.834

834.311

(e) Short-term loans and advances

 

1613.374

1133.058

(f) Other current assets

 

54.529

37.281

Total Current Assets

 

4641.979

3050.191

 

 

 

 

TOTAL

 

90366.589

66861.422

 

 

 

SOURCES OF FUNDS

 

 

 

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

16657.630

2] Share Application Money

 

 

0.000

3] Reserves & Surplus

 

 

0.000

4] (Accumulated Losses)

 

 

0.000

NETWORTH

 

 

16657.630

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

24693.559

2] Unsecured Loans

 

 

0.000

TOTAL BORROWING

 

 

24693.559

DEFERRED TAX LIABILITIES

 

 

0.000

 

 

 

 

TOTAL

 

 

41351.189

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

2016.327

Capital work-in-progress

 

 

36856.002

 

 

 

 

INVESTMENT

 

 

1606.037

DEFERRED TAX ASSETS

 

 

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 

 

0.000

 

Sundry Debtors

 

 

0.000

 

Cash & Bank Balances

 

 

943.206

 

Other Current Assets

 

 

0.000

 

Loans & Advances

 

 

793.008

Total Current Assets

 

 

1736.214

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

 

 

845.303

 

Other Current Liabilities

 

 

0.000

 

Provisions

 

 

18.265

Total Current Liabilities

 

 

863.568

Net Current Assets

 

 

872.646

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

0.177

 

 

 

 

TOTAL

 

 

41351.189

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Revenue from operations (Net)

606.876

74.319

0.000

 

 

Other Income

4.181

2.200

0.000

 

 

TOTAL                                     (A)

611.057

76.519

0.000

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

880.468

119.659

0.000

 

 

Changes in Inventories of Finished Goods, Work-in-Progress

(128.803)

(23.289)

0.000

 

 

Employee Benefits Expense

75.370

1.388

0.000

 

 

Other expenses

240.106

13.886

0.000

 

 

TOTAL                                     (B)

1067.141

111.644

0.000

 

 

 

 

 

Less

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

(456.084)

(35.125)

0.000

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

802.283

15.778

0.000

 

 

 

 

 

 

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

(1258.367)

(50.903)

0.000

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

239.455

10.432

0.000

 

 

 

 

 

 

PROFIT/ (LOSS) BEFORE TAX (E-F)                 (G)

(1497.822)

(61.335)

0.000

 

 

 

 

 

Less

TAX                                                                  (H)

0.348

0.000

0.000

 

 

 

 

 

 

PROFIT/ (LOSS) AFTER TAX (G-H)                   (I)

(1498.170)

(61.335)

0.000

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

FOB value of exports

9.423

0.000

0.000

 

TOTAL EARNINGS

9.423

0.000

0.000

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

807.438

0.000

0.000

 

 

Stores & Spare Parts

52.935

0.000

0.000

 

 

Capital Goods

6059.031

14718.741

10437.991

 

TOTAL IMPORTS

6919.404

14718.741

10437.991

 

 

 

 

 

 

Earnings/ (Loss) Per Share (Rs.)

(0.74)

(0.03)

0.00

 

QUARTERLY RESULTS

 

PARTICULARS

 

30.06.2012

30.09.2012

31.12.2012

31.03.2013

 

1st Quarter

2nd Quarter

3rd Quarter

4th Quarter

Net Sales

128.800

3.500

625.900

872.900

Total Expenditure

226.400

141.300

788.200

1326.800

PBIDT (Excl OI)

(97.600)

(137.800)

(162.300)

(453.900)

Other Income

0.800

0.400

0.200

8.000

Operating Profit

(96.800)

(137.500)

(162.100)

(445.900)

Interest

229.900

205.200

341.000

568.000

Exceptional Items

0.000

0.000

0.000

(23.000)

PBDT

(326.800)

(342.600)

(503.100)

(1036.800)

Depreciation

135.300

136.800

136.800

181.900

Profit Before Tax

(462.000)

(479.400)

(639.900)

(1218.700)

Tax

0.000

0.200

0.000

0.000

Provisions and contingencies

0.000

0.000

0.000

0.000

Profit After Tax

(462.000)

(479.600)

(639.900)

(1218.700)

Extraordinary Items

0.000

0.000

0.000

0.000

Prior Period Expenses

0.000

0.000

0.000

0.000

Other Adjustments

0.000

0.000

0.000

0.000

Net Profit

(462.000)

(479.600)

(639.900)

(1218.700)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

(245.18)

(80.16)

0.00

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

(246.81)

(82.53)

0.00

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(6.49)

(0.43)

0.00

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.08)

0.00

0.00

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

2.73

1.59

1.48

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.31

0.25

2.01

 

 

LOCAL AGENCY FURTHER INFORMATION

 

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

No

8) No. of employees

Yes

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

Yes

24) Banking facility details

Yes

25) Conduct of the banking account

--

26) Buyer visit details

--

27) Financials, if provided

Yes

28) Incorporation details, if applicable

Yes

29) Last accounts filed at ROC

Yes

30) Major Shareholders, if available

Yes

31) Date of Birth of Proprietor/Partner/Director, if available

No

32) PAN of Proprietor/Partner/Director, if available

No

33) Voter ID No of Proprietor/Partner/Director, if available

No

34) External Agency Rating, if available

Yes

 


OPERATIONS

 

The Company is setting up a 2.2 MTPA integrated steel and Ductile Iron (DI) Pipe project, at Siyaljori village, in Bokaro District, in the state of Jharkhand, which is about 22 kms from Bokaro city, a well developed industrial town of Jharkhand.

 

During the project implementation process, some modifications were suggested by the technical experts to meet the technical superiority and efficiency improvement of the plant. Hence, for better balancing of the product with optimized product mix and better value addition, the Company is contemplating to enhance the plant capacity from 2.2 MTPA to 2.51 MTPA. The enhanced capacity of the plant is based on Blast Furnace (BF) - Basic Oxygen Furnace (BOF) - Billet Caster and Hot Rolling Route.

 

One of the Blast Furnaces (350 M3) out of the three, has commenced operation of pig iron in September, 2010. The Company has taken shut down of the above Blast Furnace for synchronization with other facilities and the same was restarted subsequently. Currently, the said furnace is giving sales to the Company. The Company has also started production of Ductile Iron Pipes from its plant.

 

The Company's plant is at its advance stage of completion and its operations are currently in a nascent stage. Due to a variety of technical reasons, the plant has undergone improvements and changes, which will in turn benefit the operations of the Company in the long run.

 

The target completion date of the balance facilities have been extended by few months. The main reason for the delay was due to sudden decrease in availability of Chinese manpower, due to guidelines issued by the Central Government of India on Visa Policy restricting the Chinese manpower with work visa. This was beyond the control of Company's management. However, the Company made significant efforts to mitigate the effect of this Force Majeure situation with the following alternative plans;

 

  • Appointment of local Sub-contractors under the supervision of Chinese Contractors.

 

  • Reducing the scope of Chinese Contractors and offloading the same to Indian Contractors.

 

Subsequently, the Central Government of India has allowed work permits to a specified number of Chinese manpower, since then the work at the site is going on smoothly. The Company is confident in achieving the revised completion target in the current financial year.

 

The project cost for the earlier 2.2 MTPA plant was Rs.72620.000 Millions and the revised project cost for the 2.51 MTPA plant is estimated at Rs.95620.000 Millions. The revised cost of the project has been verified by Lenders Independent Engineer and vetted by Mecon Limited. The estimated additional capital expenditure required for capacity enhancement would be around Rs.12360.000 Millions and for infrastructural/other facilities and efficiency improvement Rs.10640.000 Millions. The above additional cost of Rs.12360.000 Millions is proposed to be funded in the debt to equity ratio of 2:1. Out of the above debt requirement of Rs.8240.000 Millions, their Lead Banker, State Bank of India has sanctioned Rs.2500.000 Millions with a provision of interim disbursement of 40% of the sanctioned amount. Proposal with other banks is at an advance stage and they are hopeful to complete the same very soon.

 

The Company had also proposed to raise Rupee Term Loan of around Rs.22000.000 Millions by securitizing the future receivables from the sale of DI pipe and Pig iron with various banks. For securitisation of the above, the Company has entered into an Off-take agreement with Stemcor India Private Limited and Electrosteel Castings Limited for off-taking DI Pipes and Pig Iron for a period of 12 years. Out of the above requirement, State Bank of India has sanctioned Rs.6000.000 Millions and also disbursed 40% of the sanctioned amount as interim disbursement pending full tie-up. The proposal with other banks is at an advance stage and they are hopeful to complete it very soon. A part of the proceeds from the securitization of future receivables will be utilised in meeting expenditure towards other capital expenditures/implementing systems, ensuring efficiency improvement and redundancies improvement in Feeder sections like Sinter Plant, Pellet Plant, Coke Oven, Control Systems, Material Handling and other allied facilities

 

MANAGEMENT'S DISCUSSION AND ANALYSIS

 

OVERVIEW

 

The Company is promoted by Electrosteel Castings Limited (ECL) to setup a 2.2 MTPA Integrated Steel and Ductile Iron (DI) Pipes project in the district of Bokaro, Jharkhand. Pursuant to group's strategy of focusing on identification of opportunities for backward integration, new DI pipe capacity as well as investment in the steel sector, ECL has been allotted mining blocks of iron ore and coking coal in the state of Jharkhand and has promoted this Company for implementing the integrated steel and DI pipe plant.

 

ECL, the Promoter of the Company, is a premier manufacturer of Cast Iron pipes for over four decades and DI Pipes since last 16 years. For the fiscal year 2010-11, ECL recorded consolidated net sales of Rs.18725.597 Millions. ECL has four manufacturing facilities, two located at Khardah and Haldia, both in the State of West Bengal, one at Elavur in the State of Tamil Nadu and one Coal washery plant at Parbatpur in the State of Jharkhand.

 

During the project implementation process, some modifications were suggested by the technical experts to meet the technical superiority and efficiency improvement of the plant. Hence, for better balancing of the product with optimized product mix and better value addition, the Company is contemplating to enhance the plant capacity from 2.2 MTPA to 2.51 MTPA. The enhanced capacity of the plant is based on Blast Furnace (BF) - Basic Oxygen Furnace (BOF) - Billet Caster and Hot Rolling Route.

 

The enhanced capacity of the plant will produce 1.45 MTPA of long steel products, comprising 0.60 MTPA wire rods and 0.85 MTPA of reinforcement bars in straight lengths, bundles and plain rounds. The plant will have a 0.33 MTPA DI pipe production facility in the same complex and will be provided with hot metal from the Blast Furnaces. The plant will also have production facilities for 0.33 MTPA of Commercial Billets and 0.40 MTPA of Pig Iron.

 

The Company will be manufacturing basically the long steels which will be used as construction steel along with intermediary products like commercial billets and pig iron. The Company will also produce DI Pipes.

 

The Company has acquired approximately 2,187.82 acres of land for the proposed plant, taking into account the scope for future expansion.

 

INDUSTRY STRUCTURE

 

The Indian steel industry is broadly classified into two groups: Primary steel producers and Secondary steel producers.

 

Primary steel producers has backward integration and normally has a higher capacity over 1.0 MTPA. The manufacturing process starts with steel making from Iron ore. The investment needed is also much higher as compared to secondary producers.

 

Secondary producers essentially have mini steel plants with capacities below 1.0 MTPA. This category mainly employs Electric Arc Furnace (EAF) or Induction Furnace (IF) route, which use scrap and sponge iron or a mix of both as raw materials to produce steel. This group also consists of processors and re-rollers of steel products. Secondary producers primarily manufacture long products and the route adopted by them is highly energy intensive for which they have to depend upon the purchased power.

 

Although, there are over 3,500 varieties of regular and special steel available, steel products can be broadly classified into two basic types according to their shape viz. flats and longs. All finished steel products are made from semi-­finished steel that comes in the form of slabs, billets and blooms.

 

GLOBAL STEEL INDUSTRY

 

Based on World Steel Association data, the world's crude steel production has reached a level of 1527 MTPA in the CY 2011. The crude steel production in India has reached 72.2 MTPA . The steel production has increased by 6.8 % as compared to the CY 2010. This was the 2nd consecutive year where the growth was positive after negative growth in 2009. China has maintained its leadership position with the production of 695.5 MTPA followed by Japan with 107.6 MTPA. India's steel production has registered a growth of 5.7% in CY 2011 as compared to previous CY while china has shown growth of 8.9 %. Asian countries have a lion's share of 64% of total world's steel production. This is also visible from the economic growth of these countries as compared to western countries.

 

India's steel industry is likely to grow at similar rate in the next few years. The steel production is increasing in line with the projection made in Annual Budget and the infrastructure investments planned by the government. Sectors like Roads, Highways, Airports, Power Generation, Power distribution etc are expected to have a robust growth.. The targeted steel production in India by 2019-2020 is over 100 MTPA. The steel production in India is likely to grow at a CAGR of 7-8% per annum as indicated by the government and external research.

 

INDIAN STEEL INDUSTRY

 

India has moved to 4th position among the top steel producing nations in the world. Considering the substantial increase in outlay for construction sector, the demand for steel is going to be strong. Per capita consumption of steel in India is low at 56.3 kg as compared to 445 Kg for China and world average of 220.8 kg. As India is on a growth path, steel which is the basic ingredient will be needed for achieving the desired growth in GDP.

 

DUCTILE IRON (DI) PIPES

 

The DI pipes have been recognized as the industry standard for modern water and sewage transportation systems. DI pipes are preferred over Cast Iron (CI) pipes on account of being lighter, stronger, more durable and cost efficient, these being corrosion resistant, ductile, etc. The DI pipes also have higher water carrying capacity. The DI pipes can also be laid out much faster and are virtually maintenance free.

 

Internationally, DI pipes have increasingly replaced CI pipes and Mild Steel pipes in most applications, including water and sewage transportation and management. This is primarily due to the qualitative and structural benefits provided by DI pipes in comparison to CI pipes and mild steel pipes such as superior tensile strength, yield strength, greater impact resistance, corrosion resistance and ductility. In addition, DI pipes require less support and provide greater flow area as compared to pipes made from other materials. DI pipes have a lower life cycle cost. In difficult terrain, these can be a better choice than Polyvinyl chloride concrete, polyethylene and steel pipes.

 

The following factors would drive the demand for DI pipes:

 

1. Thrust of the government to provide drinking water and sanitation to 100% of the population and make funds available to achieve it.

2. The need to conserve water and reduce leakage. The need to focus on life cycle cost rather than initial cost; and to consider inconvenience to public in replacement of pipes.

3. The over reliance on ground water for rural water supply has resulted in twin problem of sustainability and water quality and suggested a shift to surface water source for tackling this issue. This will result in substantial increase in requirement of pipes.

4. Jawaharlal Nehru National Urban Renewal Mission (JNNURM) is making a large investment in water sector but has limited coverage of only 63 cities with a population of over one lakh.

 

FINANCIAL PERFORMANCES

 

Since the project is under implementation and only one Blast Furnace (i.e. a part of the entire facility) had commenced its operation and started to produce pig iron and D.I Pipes. The Company had only recorded the net turnover of Rs.577.881 Millions in the year ended 2012. After the adjustment of other expenditures, the earnings before Interest, depreciation, taxation and amortization is Rs.(456.084) Millions. The Profit after Tax for the year 2012 is Rs.(1498.170) Millions.

 

CONTINGENT LIABILITIES:

 

Particulars

31.03.2012

(Rs. in Millions)

31.03.2011

(Rs. in Millions)

Show cause notice from Central Excise Authorities alleging wrong availment of Cenvat credit

158.664

158.664

Contested demand of Income Tax (AY 2008-09 & AY 2009-10)

27.025

0.000

Bills Discounted with Bank Sales Tax litigation

89.221

0.000

Civil and criminal proceedings pending against the Company, the financial liability thereof, if any, is unascertainable.

7.839

7.839

 

AUDITED FINANCIAL RESULTS FOR THE QUARTER AND YEAR ENDED MARCH 31, 2013

(Rs. in Millions)

PART I

 

Particulars

 

Three months ended

Year ended

31.03.2013

31.12.2012

31.03.2013

Audited

Unaudited

Audited

1

Income from Operations

 

 

 

 

(a) Net sates/income from operations (Net of excise duty)

727.604

550.593

1400.881

 

(b) Other Operating Income

145.272

75.343

230.220

 

Total income from operations (net)

872.376

625.936

1631.101

2

Expenses

 

 

 

 

(a) Cost of materials consumed

869.439

952.574

1883.650

 

(b) Purchases of stock-in trade

--

--

--

 

(c) Changes in inventories of finished goods. work-in-progress and stock in trade

70.337

(244.005)

(79.932)

 

(d) Employee benefits expense

50.522

16.223

100.472

 

(e) Depreciation and Anmortisation Expenses

181.893

136.762

590.687

 

(f) Other Expenses

(Any item exceeding 10% of total expenses relating to continuing operations to be shown separately)

336.453

63.401

573.483

 

Total expenses

1508.644

924.955

3073.360

3

Profit/ (Loss) from operations before other Income, finance costs and exceptional Items (1-2)

(635.768)

(299.019)

(1442.259)

4

Other Income

7.985

0.197

9.339

5

Profit/ (Loss) from operations before other income, finance costs and exceptional items (3+4)

(627.783)

(298.822)

(1432.920)

6

Finance Costs

567.961

341.042

1344.111

7

Profit/ (Loss) from ordinary activities after finance cost but before exceptional items (5-6)

(1195.744)

(639.864)

(2777.031)

8

Exceptional items

22.952

--

22.952

9

Profit/ (Loss) from ordinary activities before tax

(7+8)

(1218.696)

(639.864)

(2799.983)

10

Tax expenses

(0.029)

--

0.142

11

Net Profit / (Loss) from ordinary activities after tax (9-10)

(1218.667)

(639.864)

(2800.125)

12

Extraordinary item (net of tax expense)

--

--

--

13

Net Profit / (Loss) for the period (11-12)

(1218.667)

(639.864)

(2800.125)

14

Share of profit' (loss) of associates

NA

NA

N.A

15

Minority Interest

NA

NA

N.A

16

Net Profit/ (Loss) after taxes, minority interest and share of profit/(loss) of associates (13+14+15)

(1218.667)

(639.864)

(2800.125)

17

Paid up equity share capital (Face Value of Rs10/-

each)

21867.350

21867.350

21867.350

18

Reserve excluding Revaluation Reserve as per Balance Sheet of previous accounting year

--

--

(1160.188)

19.i

Earnings per share (before extraordinary items) of Rs.10/- each (not annualised):

 

 

 

 

(a) Basic

(0.56)

(0.29)

(1.32)

 

(b) Diluted

(0.56)

(0.29)

(132)

19.ii

Earnings per share (after extraordinary items) of Rs.10/- each (not annualised)

 

 

 

 

(a) Basic

(0.56)

(0.29)

(1.321

 

(b) Diluted

(0.56)

(0.29)

(1 32)

 

PART II

A

PARTICULARS OF SHAREHOLDING

 

 

 

1

Public Shareholding

 

 

 

 

- Number of shares

1319985023

1319985023

1319985023

 

- Percentage of shareholding

60.36%

60.36%

60.36%

2

Promoters and Promoter group shareholding

 

 

 

 

a) Pledged / Encumbered

 

 

 

 

- Number of shares

500000000

500000000

500000000

 

- Percentage of shares (as a % of the total shareholding of Promoter & Promoter group)

57.69%

57.69%

57.69%

 

- Percentage of shares (as a % of the total Share Capital of the Company)

22.87%

22.87%

22.87%

 

b) Non Encumbered

 

 

 

 

- Number of shares

366750000

366750000

366750000

 

- Percentage of shares (as a % of the total shareholding of Promoter & Promoter group)

42.31%

42.31%

42.31%

 

- Percentage of shares (as a % of the total Share Capital of the Company)

16.77%

16.77%

16.77%

 

 

B

INVESTOR COMPLAINTS

 

Three months ended 31.03.2013

 

Pending at the beginning of the quarter

0

 

Received during the quarter

3

 

Disposed off during the quarter

3

 

Remaining unresolved at the end of the quarter

0

 

 

STANDALONE / CONSOLIDATED STATEMENT OF ASSETS AND LIABILITIES

(Rs. in millions)

Particulars

As at 31.03.2013 (Audited)

 

Particulars

 

A

EQUITY AND LIABILITIES

 

1

Shareholder’s Funds

 

 

a) Share Capita)

21867.350

 

b) Reserves & Surplus

(3960.313)

 

c) Money received against share warrants

--

 

Sub Total- Shareholders funds

17907.037

2

Share application money pending allotment

 

3

Minority Interest

NA

4

Non-current liabilities

 

 

(a) Long term borrowings

56491.476

 

(b) Other long term liabilities

4648.677

 

fc) Long term provisions

21.539

 

Sub Total- Non Current Liabilities

61161.692

5

Current liabilities

 

 

(a) Short term borrowings

2331.292

 

(b) Trade Payables

2068.272

 

(c) Other current liabilities

19135.231

 

(d) Short term provisions

7.854

 

Sub Total- Current Liabilities

23542.649

 

TOTAL-EQUITY AND LIABILITIES

102611.378

B

ASSETS

 

1

Non-current assets

 

 

(a) Fixed assets

96183.826

 

(b) Long term loans and advances

1579.706

 

Sub-Total- Non current assets

97763.532

2

Current assets

 

 

a) Current Investments

--

 

b) Inventories

2259.336

 

c) Trade Receivables

58.577

 

d) Cash and cash equivalents

925.110

 

(e) Short term loans and advances

1511.229

 

(f) Other current assets

93.594

 

Sub-Total- current assets

4847.846

 

TOTAL ASSETS

102611.378

 

Notes:

1.     Corresponding previous year figures have been reclassified as per revised schedule VI wherever appropriate, to confirm the current year's presentation.

2.     The Company's integrated Steel and Dl Pipe Plant in the State of Jharkhand, India, is under construction and erection A part of plant facility has commenced production and accordingly the proportionate expenditure related to the project has been accounted as 'Project Development Expenditure' pending capitalization under 'Capital work-in-Progress'

3.     The recalculation of provision of depreciation since inception has resulted in deficiency of Rs.22.952 millions ascertained upto 31.03.2012 under the head 'Plant and Machinery' which has been disclosed as 'Exceptional Items'.

4.     There is no reportable segment in accordance with AS-17 since the part of the Company's project is under construction stage.

5.     The above audited results were reviewed by the Audit Committee and thereafter approved by the Board of Directors at its meeting held on May 6, 2013.

 

FIXED ASSETS:

 

·         Freehold Land

·         Leasehold Land

·         Buildings

·         Plant and Equipment

·         Furniture and Fixtures

·         Vehicles

·         Office Equipment

·         Railway Sidings

·         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.59.85

UK Pound

1

Rs.92.30

Euro

1

Rs.78.23  

 

 

INFORMATION DETAILS

 

Report Prepared by :

SMN


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILIRY

1~10

-

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

4

--RESERVES

1~10

2

--CREDIT LINES

1~10

4

--MARGINS

-5~5

-

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

YES

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTERS

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

32

 

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.