MIRA INFORM REPORT

 

 

Report Date :

08.05.2013

 

IDENTIFICATION DETAILS

 

Name :

SHILPA STEEL AND POWER LIMITED (w.e.f.15.10.2011)

 

 

Formerly Known As :

SHILPA STEEL AND POWER PRIVATE LIMITED (w.e.f.31.05.2011)

 

SHILPA RE-ROLLERS PRIVATE LIMITED

 

 

Registered Office :

1,2,3, and 4, Wanjra Layout, Kamptee Road, Nagpur – 440026, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

28.01.1988

 

 

Com. Reg. No.:

11-046038

 

 

Capital Investment / Paid-up Capital :

Rs. 9.990 Millions

 

 

CIN No.:

[Company Identification No.]

U27100MH1988PLC046038

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

NGPS00753E

 

 

PAN No.:

[Permanent Account No.]

AABCS8627D

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Manufacturer and Supplier of Galvanized Steel Structures and Hot Rolled Steel Products.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (50)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 4420000

 

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is a well established company having good track record. Financially company seems to be strong. Trade relations are reported to be fair. Business is active. Payments are reported to be regular and as per commitments.

 

The company can be considered for normal business dealings at usual trade terms and conditions.

 

NOTES :

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

 

 

ECGC Country Risk Classification List – June 30, 2012

 

Country Name

Previous Rating

(31.03.2012)

Current Rating

(30.06.2012)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL

Rating

Cash Credit : (CRISIL) BBB

Rating Explanation

Having moderate degree of safety regarding timely servicing of financial obligation.

Date

November 2012

 

 

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/ Factory 1 :

1,2,3, and 4, Wanjra Layout, Kamptee Road, Nagpur – 440026, Maharashtra, India

Tel. No.:

91-712-2640060/ 61

Fax No.:

91-712-2640097

E-Mail :

shilpa_ngp@shilparl.com

marketing@shilparl.com  

shilpa_ngp@shilparl.com

qualitytl@shilparl.com  

purchase@shilparl.com

accounts@shilparl.com  

careers@shilparl.com  

Website :

http://www.shilparl.com

 

 

Factory 2  :

B 209, MIDC Industrial Area, Butibori, Nagpur – 441108, Maharashtra, India

Tel. No.:

91-7104-265544/ 5

Fax No.:

91-7104-265657

 

 

DIRECTORS

 

AS ON 29.09.2012

 

Name :

Mr. Krishnakumar Bagaria

Designation :

Managing director

Address :

190, Shivaji Nagar, Cement Road, Nagpur, Maharashtra, India

Date of Birth/Age :

23.01.1951

Qualification :

B Com

Date of Appointment :

28.01.1988

PAN No.:

ABWPB2002J

DIN No.:

00515846

 

 

Name :

Mrs. Saraswatidevi Bagaria

Designation :

Director

Address :

190, Shivaji Nagar, Cement Road, Nagpur, Maharashtra, India

Date of Birth/Age :

16.03.1955

Qualification :

BA

Date of Appointment :

28.01.1988

PAN No.:

ABWPB2034J

DIN No.:

00515906

 

 

Name :

Mr. Karan Bagaria

Designation :

Director

Address :

190, Shivaji Nagar, Cement Road, Nagpur, Maharashtra, India

Date of Birth/Age :

10.11.1981

Qualification :

BE, MBA

Date of Appointment :

01.04.2005

DIN No.:

00602948

 

 

Name :

Mrs. Shilpa Poddar

Designation :

Additional Director

Address :

6C, Singhee Park, 48/3, Gariahat Road, Kolkata – 700019, West Bengal, India

Date of Birth/Age :

21.05.1977

Date of Appointment :

31.03.2012

DIN No.:

01227879

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 29.09.2012

 

Names of Shareholders

 

No. of Shares

Krishna Kumar Bagaria

 

681920

Saraswati Devi Bagaria

 

292080

Shilpa Poddar

 

2500

Karan Bagaria

 

22500

Sudhir D Thengdi

 

10

Khusbu Bagaria

 

10

Sharad Seth

 

10

Anurag Poddar

 

10

 

 

 

Total

 

999040

 

 

AS ON 29.09.2012

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Directors or relatives of directors

 

100.00

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Supplier of Galvanized Steel Structures and Hot Rolled Steel Products.

 

 

Products :

ITC Code

Product Descriptions

72165000

Hot Rolled Products

73082011

Towers and Structurals

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

State Bank of India, Industrial Finance Bank, 5 Sai Complex, Bharat Nagar, Nagpur - 440010, Maharashtra, India

 

 

Facilities :

 

Secured Loans

31.03.2012

31.03.2011

 

 

(Rs. In Millions)

Working capital loans from banks

692.299

556.243

Total

692.299

556.243

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Loya Bagri and Associates

Chartered Accountants

Address :

Flat No. 102, Plot No. 24, Kheta Layout, Wardha Road, New Snehnagar, Somalwada, Nagpur - 440015

Income-tax PAN of auditor or auditor's firm :

AAAFL2607C

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

5,000,000

Equity Shares

Rs. 10/- each

Rs. 50.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

999,040

Equity Shares

Rs. 10/- each

Rs. 9.990 Millions

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2012

31.03.2011

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

9.990

9.990

9.990

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

1095.138

924.258

767.159

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

1105.128

934.248

777.149

LOAN FUNDS

 

 

 

1] Secured Loans

692.299

556.243

641.306

2] Unsecured Loans

141.533

131.661

137.573

TOTAL BORROWING

833.832

687.904

778.879

DEFERRED TAX LIABILITIES

23.519

28.474

35.366

 

 

 

 

TOTAL

1962.479

1650.626

1591.394

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

405.933

416.273

464.833

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

32.755

8.355

0.000

DEFERRED TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

1024.313

736.298

726.848

 

Sundry Debtors

568.358

496.531

362.842

 

Cash & Bank Balances

2.325

1.754

9.621

 

Other Current Assets

0.000

0.000

0.000

 

Loans & Advances

223.242

184.995

210.292

Total Current Assets

1818.238

1419.578

1309.603

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

45.495

31.213

112.613

 

Other Current Liabilities

140.597

64.709

0.000

 

Provisions

108.355

97.658

70.429

Total Current Liabilities

294.447

193.580

183.042

Net Current Assets

1523.791

1225.998

1126.561

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

1962.479

1650.626

1591.394

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Revenue from operations

3948.876

3069.690

2269.474

 

 

Other Income

81.373

33.314

43.397

 

 

TOTAL                                     (A)

4030.249

3103.004

2312.871

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of materials consumed

3249.719

2231.659

 

 

 

Purchases of stock-in-trade

10.068

5.577

 

 

 

Changes in inventories of finished goods, work-in-progress and stock-in-trade

(163.483)

80.399

 

 

 

Employee benefit expense

94.346

79.664

 

 

 

Other expenses

364.816

265.089

 

 

 

TOTAL                                     (B)

3555.466

2662.388

1939.767

 

 

 

 

 

Less

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

474.783

440.616

373.104

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

158.744

138.943

105.297

 

 

 

 

 

 

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

316.039

301.673

267.807

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

59.778

66.242

64.247

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

256.261

235.431

203.560

 

 

 

 

 

Less

TAX                                                                  (H)

85.381

78.332

69.814

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

170.880

157.099

133.746

 

 

 

 

 

 

Earnings Per Share (Rs.)

170.58

157.26

133.88

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

4.24

5.06

5.78

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

6.49

7.67

8.97

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

11.52

12.82

11.47

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.23

0.25

0.26

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.75

0.74

1.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

6.18

7.33

7.15

 

 

LOCAL AGENCY FURTHER INFORMATION

 

 

Sr. No.

Check List by Info Agents

Available in Report (Yes / No)

1]

Year of Establishment

Yes

2]

Locality of the firm

Yes

3]

Constitutions of the firm

Yes

4]

Premises details

No

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

Yes

8]

No. of employees

No

9]

Name of person contacted

No

10]

Designation of contact person

No

11]

Turnover of firm for last three years

Yes

12]

Profitability for last three years

Yes

13]

Reasons for variation <> 20%

--

14]

Estimation for coming financial year

No

15]

Capital in the business

Yes

16]

Details of sister concerns

No

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

No

20]

Export / Import details (if applicable)

No

21]

Market information

--

22]

Litigations that the firm / promoter involved in

--

23]

Banking Details

Yes

24]

Banking facility details

Yes

25]

Conduct of the banking account

--

26]

Buyer visit details

--

27]

Financials, if provided

Yes

28]

Incorporation details, if applicable

Yes

29]

Last accounts filed at ROC

Yes

30]

Major Shareholders, if available

Yes

31]

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

Yes

32]

PAN of Proprietor/Partner/Director, if available

Yes

33]

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

No

34]

External Agency Rating, if available

Yes

 

 

UNSECURED LOANS

 

Unsecured Loans

31.03.2012

31.03.2011

 

 

(Rs. In Millions)

Deferred payment liabilities

37.317

38.909

Loans repayable on demand

104.216

0.000

Loans and advances from related parties

0.000

92.752

Total

141.533

131.661

 

 

BANKERS CHARGES REPORT AS PER REGISTRY

 

Corporate identity number of the company

U27100MH1988PLC046038

Name of the company

SHILPA STEEL AND POWER LIMITED

Address of the registered office or of the principal place of  business in India of the company

1,2,3, and 4, Wanjra Layout, Kamptee Road, Nagpur – 440026, Maharashtra, India

Email: shipla_ngp@shilparl.com

This form is for

Modification of charge

Charge identification number of the modified 

90243791

Type of charge

Book debts

Movable property (not being pledge)

Floating charge

Particular of charge holder

State Bank of India, Industrial Finance Bank, 5 Sai Complex, Bharat Nagar, Nagpur - 440010, Maharashtra, India

Email: lakshman.mahto@sbi.co.in

Nature of description of the instrument creating or modifying the charge

1. Supplemental agreement of hypothecation of goods and assets for increase in the overall limit.

 

2. Letter regarding the grant of individual limits within overall limits.

Date of instrument Creating the charge

25.03.2013

Amount secured by the charge

Rs. 2460.000 Millions

Brief particulars of the principal terms an conditions and extent and operation of the charge

Rate of Interest

Cash Credit : 2.05% above base rate present effective rate being 11.75% with monthly rests.

 

Term Loan : 2.30% above base rate present effective rate 12.00% p.a. with monthly rests

 

Terms of Repayment

Cash credit : on demand

Term loan : repayable in 36 installments of Rs. 10.000 Millions commencing from April 2014.

 

Margin

Raw Material :           25%

Finished Goods :       33%

Book Debts :               40%

Letter Of Credit :    10%

Bank Guarantee :     10%

Term Loan :            50.79%

 

Extent and Operation of the charge

The charge operates as a security on the assets of the company.

 

Short particulars of the property charged

First charge by hypothecation of entire current assets of the company comprising raw materials, stock in process, finished goods, consumable stores and spares, book debts, outstanding moneys, receivables, claims and bills at the factories of the company or at such places as may be approved by the bank from time to time including stocks-in-transit.

 

First charge over entire fixed assets of the company, present and future, including hypothecation of plant and machinery.

Date of Modification

22.03.2012

Particulars of the present modification 

By way present modification, cash credit limit increased from 800.000 Millions to 1000.000 Millions, bank guarantees increased from 750.000 Millions to 800.000 Millions, letter of credit of Rs.200.000 Millions, fresh TL of Rs.360.000 Millions and fresh SLC limit of Rs.100.000 Millions was sanctioned. Thus total credit facilities stands at Rs.2460.000 Millions. The bifurcation of the above credit facilities stand as under :

1.CC : 1000.000 Millions

2.BG :  800.000 Millions

3.LC :   200.000 Millions

4.TL :   360.000 Millions

5.SLC: 100.000 Millions

Total: 2460.000 Millions

 

 

FIXED ASSETS:

 

Ø  Land

Ø  Buildings

Ø  Factory building

Ø  Plant and equipment

Ø  Factory equipments

Ø  Furniture and fixtures

Ø  Vehicles

Ø  Motor vehicles

Ø  Office equipment

Ø  Computer equipments

Ø  Other equipments

Ø  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 records 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]         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. 54.28

UK Pound

1

Rs. 84.32

Euro

1

Rs. 71.00

 

 

INFORMATION DETAILS

 

Report Prepared by :

BVA

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

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

5

--RESERVES

1~10

6

--CREDIT LINES

1~10

6

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTERS 

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

50

 

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.