MIRA INFORM REPORT

 

 

Report Date :

09.04.2014

 

IDENTIFICATION DETAILS

 

Name :

VAL PRODUCTS INDIA PRIVATE COMPANY

 

 

Registered Office :

E 219, M.I.D.C. Area, Baramati, Pune - 413133, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

16.05.1996

 

 

Com. Reg. No.:

11-099567

 

 

Capital Investment / Paid-up Capital :

Rs. 11.849 Millions

 

 

CIN No.:

[Company Identification No.]

U74999PN1996ULT099567

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Importer and Manufacturer of Heater, Thermostat and Heating Devices, Breeder Drinker, Broiler Drinkers, Framed Inlets, etc.

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (27)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 63000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

The rating reflects moderate financial risk profile marked by low reserves of the company and loss that company has incurred from its operation during financial year 2013.

 

However, trade relations are fair. Business is active. Payment terms are slow.

 

The company can be considered for business dealing 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.

 

INDIAN ECONOMIC OVERVIEW

 

India’s current account deficit for the fiscal third quarter ended September 2013 narrowed to $4.2 billion or 0.9 % of the gross domestic product from $31.9 billion or 6.5 % of GDP a year earlier, thanks to a pick-up in exports and moderation in gold imports. Manufacturing activity and new orders in India showed their strongest growth in a year in February. The news comes as a relief after data showed Asia’s third largest economy grew by a slower-than-expected 4.7 % annually in the three months through December. The HSBC Manufacturing Purchasing Managers’ Index which gauges the business activity of India’s factories but not its’ utilities, rose to 52.5 in February, its highest in a year from 51.4 in January. Overall new orders for factory goods which rose to a one-year high of 54.9 contributed to the surge. China has emerged as India’s biggest trading partner in the current financial year replacing the United Arab Emirates and pushing it to the third spot. India-China trade has reached $49.5 billion with a 8.7 % share in India’s total trade. The US comes second at $46 billion with 8.1 % share during the first nine months of the current financial year.

 

The Reserve Bank of India has granted an additional nine months to the public to exchange currency notes printed before 2005 including Rs 500 and Rs 1,000 denominations, pushing the deadline to January 1, 2015. A day before dates for the Lok Sabha polls were announced, the government decided to hike interest rates on fixed deposit schemes offered by post offices up to 0.2 per cent. The new rates will be effective April, 1. The Supreme Court will resume hearing on March, 11 Nokia’s appeal against a ruling over transferring ownership of its local mobile phones plant which is the subject of a tax dispute to Microsoft Corp.

 

In the last days of the current Government, another scam has surfaced. The defence ministry has ordered a probe into Hindustan Aeronautics Limited’s contracts from Britain’s Rolls-Royce Holdings worth at least $ 1.2 billion. The Central Bureau of Investigation will look into allegations that over $80 million was paid in kickbacks in a deal signed in 2011. India has asked Boeing Co. to find a solution for problems with state-owned Air India’s 787 Dreamliners. The aircraft has experienced a series of malfunctions since its debut in 2011.

 

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.

 

INFORMATION DECLINED BY

 

Name :

Ms. Chavan

Designation :

Account Manger

Contact No.:

91-2112-645937

Date :

09.04.2014

 

 

LOCATIONS

 

Registered Office :

E 219, M.I.D.C. Area, Baramati, Pune - 413133, Maharashtra, India

Tel. No.:

91-2112-243539/645937/645938

Fax No.:

91-2112-243058

E-Mail :

npawar@indiavalco.com

 

 

DIRECTORS

 

As on 28.08.2013

 

Name :

Mr. Narendra Dhairyashil Pawar

Designation :

Director

Address :

Flat No. 2, Sheel Apts, 392 A/4, Kusalkar Road, Shivajinagar, Pune – 411016, Maharashtra, India 

Date of Birth/Age :

23.03.1965

Date of Appointment :

29.09.2011

DIN No.:

03599702

 

 

Name :

Mr. Rebecca Jo Le Roy

Designation :

Director

Address :

11, Hidden Green, Lancaster, PA 17602, Lancaster 00000000

Date of Birth/Age :

07.08.1962

Date of Appointment :

20.09.2012

DIN No.:

05100693

 

 

Name :

Mr. Fredrick JR William Steudler

Designation :

Director

Address :

7335, River Road, Conestoga, Pennsylvania, USA 17516

Date of Birth/Age :

09.09.1941

Date of Appointment :

16.05.1996

DIN No.:

02133456

 

 

KEY EXECUTIVES

 

Name :

Ms. Chavan

Designation :

Account Manger

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 28.08.2013

 

Names of Shareholders

 

No. of Shares

Worldwide Val Investments Limited, Mauritius

 

1471

VAL Products INC, Pennsylvania

 

1151079

Vallorbs jewel Company, Pennsylvania

 

32369

Total

 

1184919

 

As on 28.08.2013

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Foreign holdings( Foreign institutional investor(s), Foreign companie(s) Foreign financial institution(s), Non-resident Indian(s) or Overseas Corporate bodies or Others

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Importer and Manufacturer of Heater, Thermostat and Heating Devices, Breeder Drinker, Broiler Drinkers, Framed Inlets, etc.

 

 

GENERAL INFORMATION

 

Suppliers :

  • A, K. Fakharuddin, Baramati
  • Agri-Tech Enterprises
  • Arihant Enterorises
  • Autotech Engineers
  • B & R Industries
  • Badve Engineering Private Limited
  • Baramati Electromech
  • Broekman Logistics India Private Limited
  • Chandan Poly Products, Ahmednagar
  • East India Transport Agency
  • Hotel Abhishek

 

 

Customers :

  • Bhairavnath Poultry Farm, Solapur
  • Bhutani Electric Stores, Karnal
  • BR Cage Industries, Barnala
  • D. S, Traders, Punjab
  • Devendra Feeds
  • Hi-Tech Layer Farms Limited
  • KAY Agrifarming Private Limited
  • Kohinoor Hatcheries Private Limited, Hyderabad
  • Komarla Hatcheries, Banglore
  • Koshal Poulltry, Bargarh
  • Krish Poultry Farm, Gujrat

 

 

No. of Employees :

Information declined by the management

 

 

Bankers :

Not Available

 

 

 

Banking Relations :

---

 

 

Auditors :

 

Name :

Joshi and Sahney

Chartered Accountants

Address :

1913, Sadashiv Peth, Natu Baug, Pune – 411030, Maharashtra, India

Tel. No.:

91-20-24471521 / 24471699 / 24471199

Fax No.:

91-20-24478015

E-Mail :

josuey72@gmail.com

PAN No.:

AABFJ0074A

 

 

CAPITAL STRUCTURE

 

As on 28.08.2013

 

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

 

 

 

 

1184919

Equity Shares

Rs.10/- each

Rs.11.849 Millions

 

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2013

31.03.2012

31.03.2011

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

11.849

1.471

1.471

(b) Reserves & Surplus

4.093

5.203

1.531

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

11.935

0.000

Total Shareholders’ Funds (1) + (2)

15.942

18.609

3.002

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

39.115

37.273

32.490

(b) Deferred tax liabilities (Net)

0.286

0.000

0.000

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.757

0.645

0.483

Total Non-current Liabilities (3)

40.158

37.918

32.973

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

15.356

21.537

42.388

(c) Other current liabilities

2.711

5.966

7.710

(d) Short-term provisions

0.459

1.210

10.838

Total Current Liabilities (4)

18.526

28.713

60.936

 

 

 

 

TOTAL

74.626

85.240

96.911

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

11.494

12.529

13.729

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.000

3.035

3.109

(d)  Long-term Loan and Advances

0.097

0.102

0.712

(e) Other Non-current assets

0.000

0.716

0.716

Total Non-Current Assets

11.591

16.382

18.266

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

21.806

26.544

36.675

(c) Trade receivables

5.762

7.410

11.570

(d) Cash and cash equivalents

26.056

24.997

21.497

(e) Short-term loans and advances

9.411

9.907

8.903

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

63.035

68.858

78.645

 

 

 

 

TOTAL

74.626

85.240

96.911

 


 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

74.991

80.948

74.566

 

 

Other Income

 

15.890

63.623

 

 

TOTAL                                     (A)

74.991

96.838

138.189

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Manufacturer expense

72.293

58.512

68.855

 

 

Employees benefits expense

 

9.104

7.015

 

 

Administrative and Other expenses

 

22.843

15.201

 

 

TOTAL                                     (B)

72.293

90.459

91.071

 

 

(Including Financial Expenses) 

 

 

Less

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

 

6.379

47.118

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

 

0.172

0.122

 

 

 

 

 

 

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

2.698

6.207

46.996

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

1.103

1.276

1.218

 

 

 

 

 

 

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

1.595

4.931

45.778

 

 

 

 

 

Less

TAX                                                                  (H)

4.262

1.259

11.154

 

 

 

 

 

 

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

(2.667)

3.672

34.624

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

11.709

8.894

7.383

 

TOTAL EARNINGS

11.709

8.894

7.383

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials and Components

NA

0.023

0.064

 

TOTAL IMPORTS

NA

0.023

0.064

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

(2.25)

24.96

235.33

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

-3.56

3.79

25.06

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

NA

6.09

61.39

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

2.14

6.00

48.80

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.10

0.26

15.25

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

2.45

2.00

10.82

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

3.40

2.40

1.29

 

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Share Capital

1.471

1.471

11.849

Reserves & Surplus

1.531

5.203

4.093

Share Application money pending allotment

0.000

11.935

0.000

Net worth

3.002

18.609

15.942

 

 

 

 

long-term borrowings

32.490

37.273

39.115

Short term borrowings

0.000

0.000

0.000

Total borrowings

32.490

37.273

39.115

Debt/Equity ratio

10.823

2.003

2.454

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Total Income

138.189

96.838

74.991

 

 

(29.924)

(22.560)

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Total Income

138.189

96.838

74.991

Profit / (Loss)

34.624

3.672

(2.667)

 

25.06%

3.79%

(3.56%)

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG-TERM DEBT

 

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

Yes

10]

Designation of contact person

Yes

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

Yes

18]

Major customers

Yes

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

 

 

UNSECURED LOAN

(Rs. In Millions)

Particular

As on

31.03.2013

As on

31.03.2012

Long Term Borrowings

 

 

From Worldwide Val Investments Limited

39.115

37.273

Total

39.115

37.273

 

 

INDEX OF CHARGES: NO CHARGES EXIST FOR THE COMPANY

 

 

FIXED ASSETS

 

  • Factory Building
  • Office Building
  • Plant and Equipment
  • Electrical Installation
  • Furniture and Fixtures
  • Office Equipment
  • Computers
  • Vehicles
  • Tooling

 


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.59.95

UK Pound

1

Rs.99.36

Euro

1

Rs.82.15

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

NTH

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILIRY

1~10

--

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--CREDIT LINES

1~10

3

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

NO

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

27

 

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.