|
Report Date : |
18.05.2013 |
IDENTIFICATION DETAILS
|
Name : |
MAKINO INDIA PRIVATE LIMITED (w.e.f. 05.10.2004) |
|
|
|
|
Formerly Known
As : |
MAKINO MACHINE TOOL ( |
|
|
|
|
Registered Office
: |
No. 11, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2012 |
|
|
|
|
Date of
Incorporation : |
14.06.2001 |
|
|
|
|
Com. Reg. No.: |
08-029127 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs. 19.701 Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U29299KA2001PTC029127 |
|
|
|
|
PAN No.: [Permanent Account No.] |
AACCM6536A |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacturing of Machine Tools, CAM Systems, FMS Cutter and Tool
Grinding Machines and Other Equipments. |
|
|
|
|
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 |
|
Status : |
Good |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is a subsidiary of Makino Asia Pte. Limited, The company can be considered normal for business dealings at usual
trade terms and conditions. |
NOTES :
Any query related to this report can be made
on e-mail : infodept@mirainform.com
while quoting report number, name and date.
ECGC Country Risk Classification List – June 30, 2012
|
Country Name |
Previous Rating (31.03.2012) |
Current Rating (30.06.2012) |
|
|
A1 |
A1 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low |
A2 |
|
Moderate |
B1 |
|
High |
B2 |
|
Very High |
C1 |
|
Restricted |
C2 |
|
Off-credit |
D |
RBI DEFAULTERS’ LIST STATUS
Subject’s name is not enlisted as a defaulter
in the publicly available RBI Defaulters’ list.
EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS
Subject’s name is not enlisted as a defaulter
in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of
31-03-2012.
LOCATIONS
|
Registered Office / Head Office / Factory 1 / Sales and Service Office
1: |
No. 11, |
|
Tel. No.: |
91-80-28419500 / 67419500 |
|
Fax No.: |
91-80-28410748 / 67419523 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Factory 2 / Sales and Service Office 2: |
192-B, Sector 4, IMT, Manesar (NCR |
|
Tel. No.: |
91-124-4652200 (Board) |
|
Fax No.: |
91-124-4652230 |
|
E-Mail : |
|
|
|
|
|
Factory 3 / Sales and Service Office 3 : |
Plot No. 25/26, F- Block, Rajangaon MIDC, Talika, Pune – 412210, |
|
Tel. No.: |
91-2138-673600 (Board) |
|
Fax No.: |
91-2138-673623 |
|
E-Mail : |
|
|
|
|
|
Factory 4 / Sales and Service Office 4 : |
Office No.603, 6th Floor, Montreal Business Tower, Sr.No.272/3/4/5/6, Pallod Farms, Baner Road
Behind Mauli Petrol Pump, Pune, India |
|
|
|
|
Sales and Service Office 5: |
Unit 4, 4th Floor, |
|
Tel. No.: |
91-44-28361883 / 28362039 |
|
Fax No.: |
91-44-28361883 |
|
E-Mail : |
|
|
|
|
|
Sales and Service Office 6 : |
Shop No. 43, Vasant Smruti, Thakur Complex, Kandivali (East), Mumbai –
400101, |
|
Tel. No.: |
91-22-42648484 / 28852456 |
|
E-Mail : |
DIRECTORS
As on 11.09.2012
|
Name : |
Mr. K S Sankaran |
|
Designation : |
Director |
|
Address : |
32, |
|
Date of Birth/Age : |
23.06.1949 |
|
Date of Appointment : |
14.06.2001 |
|
DIN No. : |
02296912 |
|
|
|
|
Name : |
Mr. Fumiyoshi Matsubara |
|
Designation : |
Director |
|
Address : |
4-1101-7-613, Matsumi-Cho Kanagawa-Town, Vokohama-Town, |
|
Date of Birth/Age : |
01.07.1958 |
|
Date of Appointment : |
24.05.2004 |
|
DIN No. : |
02079567 |
|
|
|
|
Name : |
Mr. Raghava Badhya T V |
|
Designation : |
Whole-time Director |
|
Address : |
2nd main, 3rd A Cross, BSK, 3rd
Stage, 3rd Phase, 2nd Block, |
|
Date of Birth/Age : |
14.04.1965 |
|
Date of Appointment : |
25.05.2006 |
|
DIN No. : |
00458887 |
|
|
|
|
Name : |
Mr. D. A Biradar |
|
Designation : |
Whole-time Director |
|
Address : |
Basavashri NO.179, Kas Layout (BOOHBCS), 41st Main 4th
Cross, BTM II Stage, Bangalore – 560068, Karnataka, India |
|
Date of Birth/Age : |
01.06.1955 |
|
Date of Appointment : |
03.05.2007 |
|
DIN No. : |
01479710 |
|
|
|
|
Name : |
Mr. Ranjit Anant Bhide |
|
Designation : |
Whole-time Director |
|
Address : |
5, Profile Serene, 39/40 Erandwane, |
|
Date of Birth/Age : |
11.03.1963 |
|
Date of Appointment : |
24.11.2011 |
|
DIN No. : |
01656478 |
MAJOR SHAREHOLDERS
As on 11.09.2012
|
Names of Shareholders |
|
No. of Shares |
|
|
|
|
|
Makino Asia Pte Limited, |
|
1970049 |
|
Makino Resource Development Pte Limited, |
|
1 |
|
|
|
|
|
Total |
|
1970050 |
Equity Share Break up (Percentage of Total Equity)
As on 11.09.2012
|
Equity Share Breakup |
Percentage of Holding |
|
Category |
|
|
Foreign holdings( Foreign institutional
investor(s), Foreign companie(s) Foreign financial institution(s), Non-resident
Indian(s) or Overseas Corporate bodies or Others |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturing of Machine Tools, CAM Systems, FMS Cutter and Tool
Grinding Machines and Other Equipments. |
GENERAL INFORMATION
|
Customers : |
|
|
|
|
|
No. of Employees : |
Not Available |
|
|
|
|
Bankers : |
Not Available |
|
|
|
|
Facilities : |
- |
|
|
|
|
Banking
Relations : |
- |
|
|
|
|
Auditors : |
|
|
Name : |
Deloitte Haskins and Sells Chartered Accountants |
|
Address : |
Deloitte Centre, |
|
Tel. No.: |
91-80-66276000 |
|
Fax No.: |
91-80-66276011 |
|
PAN No.: |
AACFD3771D |
|
|
|
|
Holding Company : |
Makino Asia Pte. Limited, |
|
|
|
|
Ultimate Holding Company: |
Makino Milling Machine Company Limited, |
|
|
|
|
Other Related Parties : |
|
CAPITAL STRUCTURE
As on 11.09.2012
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
2000000 |
Equity Shares |
Rs.10/- each |
Rs.20.000 millions |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
1970050 |
Equity Shares |
Rs.10/- each |
Rs.19.701 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 |
19.701 |
19.701 |
19.701 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
881.994 |
604.303 |
480.846 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
901.695 |
624.004 |
500.547 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
0.000 |
0.000 |
0.000 |
|
|
2] Unsecured Loans |
694.570 |
632.608 |
802.564 |
|
|
TOTAL BORROWING |
694.570 |
632.608 |
802.564 |
|
|
DEFERRED TAX LIABILITIES |
28.078 |
28.578 |
44.488 |
|
|
|
|
|
|
|
|
TOTAL |
1624.343 |
1285.190 |
1347.599 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
1098.206 |
902.197 |
935.118 |
|
|
Capital work-in-progress |
5.861 |
16.398 |
2.516 |
|
|
|
|
|
|
|
|
INVESTMENT |
0.000 |
0.000 |
0.000 |
|
|
DEFERRED TAX ASSETS |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
632.638
|
384.231 |
248.863
|
|
|
Sundry Debtors |
466.879
|
432.670 |
265.538
|
|
|
Cash & Bank Balances |
320.047
|
390.438 |
351.076
|
|
|
Other Current Assets |
0.100
|
0.100 |
0.000 |
|
|
Loans & Advances |
152.500
|
93.086 |
97.314
|
|
Total
Current Assets |
1572.164
|
1300.525 |
962.791 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
357.946
|
210.302 |
418.503
|
|
|
Other Current Liabilities |
545.254
|
631.503 |
67.947
|
|
|
Provisions |
148.688
|
92.125 |
66.376
|
|
Total
Current Liabilities |
1051.888
|
933.930 |
552.826 |
|
|
Net Current Assets |
520.276
|
366.595 |
409.965
|
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
1624.343 |
1285.190 |
1347.599 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2012 |
31.03.2011 |
31.03.2010 |
|
|
|
SALES |
|
|
|
|
|
|
|
Revenue from Operation |
2164.744 |
1464.684 |
756.744 |
|
|
|
Other Income |
102.328 |
63.107 |
94.233 |
|
|
|
TOTAL |
2267.072 |
1527.791 |
850.977 |
|
|
|
|
|
|
|
|
Less |
TOTAL
EXPENDITURE (INCLUDING DEPRECIATION) |
1821.383 |
1354.244 |
755.997 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX |
445.689 |
173.547 |
94.980 |
|
|
|
|
|
|
|
|
|
Less |
TAX |
167.998 |
50.090 |
33.393 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
|
277.691 |
123.457 |
61.587 |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN
FOREIGN CURRENCY |
|
|
|
|
|
|
|
FOB value of Goods Exported |
446.875 |
218.508 |
133.409 |
|
|
|
FOB value of Service Exported |
8.756 |
69.620 |
19.028 |
|
|
|
Commission Earned |
272.002 |
142.643 |
67.746 |
|
|
|
Miscellaneous Income |
0.000 |
0.000 |
3.794 |
|
|
TOTAL EARNINGS |
727.633 |
430.771 |
223.977 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
140.95 |
62.67 |
31.26 |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2012 |
31.03.2011 |
31.03.2010 |
|
PAT / Total Income |
(%) |
12.25
|
8.08 |
7.024 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
20.59
|
11.85 |
12.55 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
16.69
|
7.88 |
5.00 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.49
|
0.28 |
0.19 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt /Networth) |
|
0.77
|
1.01 |
1.60 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.49
|
1.39 |
1.74 |
LOCAL AGENCY FURTHER INFORMATION
|
Sr. No. |
Check List by Info Agents |
Available in
Report (Yes / No) |
|
1] |
Year of Establishment |
Yes |
|
2] |
Locality of the firm |
Yes |
|
3] |
Constitutions of the firm |
Yes |
|
4] |
Premises details |
No |
|
5] |
Type of Business |
Yes |
|
6] |
Line of Business |
Yes |
|
7] |
Promoter's background |
Yes |
|
8] |
No. of employees |
No |
|
9] |
Name of person contacted |
No |
|
10] |
Designation of contact
person |
No |
|
11] |
Turnover of firm for last
three years |
Yes |
|
12] |
Profitability for last
three years |
Yes |
|
13] |
Reasons for variation
<> 20% |
-------------- |
|
14] |
Estimation for coming
financial year |
No |
|
15] |
Capital in the business |
Yes |
|
16] |
Details of sister
concerns |
Yes |
|
17] |
Major suppliers |
No |
|
18] |
Major customers |
No |
|
19] |
Payments terms |
No |
|
20] |
Export / Import details
(if applicable) |
No |
|
21] |
Market information |
----------- |
|
22] |
Litigations that the firm
/ promoter involved in |
-------------- |
|
23] |
Banking Details |
No |
|
24] |
Banking facility details |
No |
|
25] |
Conduct of the banking
account |
------------ |
|
26] |
Buyer visit details |
------------- |
|
27] |
Financials, if provided |
Yes |
|
28] |
Incorporation details, if
applicable |
Yes |
|
29] |
Last accounts filed at
ROC |
Yes |
|
30] |
Major Shareholders, if
available |
Yes |
|
31] |
Date of Birth of
Proprietor/Partner/Director, if available |
Yes |
|
32] |
PAN of
Proprietor/Partner/Director, if available |
No |
|
33] |
Voter ID No of Proprietor/Partner/Director,
if available |
No |
|
34] |
External Agency Rating,
if available |
No |
UNSECUERD LOAN:
|
Particulars |
31.03.2012 |
31.03.2011 |
|
|
Rs. in Millions |
Rs. in Millions |
|
Term Loan form other |
694.570 |
632.608 |
|
Total |
694.570 |
632.608 |
CORPORATE INFORMATION:
Subject a wholly
owned subsidiary of
Makino Group are
the world leaders in metal cutting and manufacturing technology, sale and
export of machine tools,
Makino
FINANCIAL AND OPERATIONAL PERFORMANCE:
The increased
performance of the company during the year resulting in earning higher revenue.
The increased revenue earning has improved cash flow position and export
performance. With the recording of higher sales, the confidence level has
increased and has put the management team in forward position while taking
important business decisions. The directors are confident that the pace of
development set by the company would continue in the coming years also.
FIXED ASSETS:
·
Land
·
Building
·
Plant and Machinery
·
Electrical Fittings
·
Tools and Jigs
·
Office Equipments
·
Furniture and Fittings
·
Vehicles
·
Computers
CMT REPORT (Corruption, Money Laundering &
Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
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. 54.87 |
|
|
1 |
Rs. 83.66 |
|
Euro |
1 |
Rs. 70.78 |
INFORMATION DETAILS
|
Report Prepared
by : |
VNT |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
5 |
|
PAID-UP CAPITAL |
1~10 |
5 |
|
OPERATING SCALE |
1~10 |
6 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
5 |
|
--PROFITABILIRY |
1~10 |
5 |
|
--LIQUIDITY |
1~10 |
6 |
|
--LEVERAGE |
1~10 |
6 |
|
--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 |
YES |
|
--AFFILIATION |
YES/NO |
YES |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
DEFAULTER |
|
|
|
--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 |
||
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.