MIRA INFORM REPORT

 

 

Report Date :

21.08.2014

 

IDENTIFICATION DETAILS

 

Name :

ZF INDIA PRIVATE LIMITED

 

 

Registered Office :

Muttha Towers, office 8 and 9, 4th Floor, Yerawada, Pune – 411006, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

13.08.2007

 

 

Com. Reg. No.:

11-130569

 

 

Capital Investment / Paid-up Capital :

Rs.2060.593 Millions

 

 

CIN No.:

[Company Identification No.]

U74999PN2007FTC130569

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

PNEZ01921D

 

 

PAN No.:

[Permanent Account No.]

AAACZ3052C

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Automobile Parts.

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (26)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

The rating is constrained on account of company’s weak financial risk profile and huge accumulated losses incurred by the company over a year.

 

However, trade relations are fair. Business is active. Payments are reported to be 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

 

N E W S

 

As per the latest IMF study, the total weigh of emerging markets in the GDP of the world on a purchasing power parity basis has seen a sizeable shift. It highlights how as against 51 % in 2005, the emerging economies now account for close to 56 % of the global purchasing power GDP as per the latest survey. And with the emerging economies growing at a faster rate than their developed counterparts, there are every possibility that the their share goes up further in the coming years.  China may surpass the US over the next few years.

 

Politics and economics are very intricately connected. They tend to influence each other in ways that could be very complex and far-reaching. The prospects of the India’s economy have been seriously compromised due to political corruption. High inflation, poor standard of living are to a great extent a result of rampant corruption in the country. China on the other hand, seems to be facing diametrically opposite challenge. American hedge fund manager Jim Chanos has been keenly following the political and economic development in the dragon economy and has figured out something that is quite worrying. He is of the view that the Chinese economy could be heading toward trouble on account of new Chinese President Xi Jingping’s very aggressive anti-corruption drive. Chanos believes tat many things such as apartment sales, luxury products, etc. were largely bought with dirty money. And it is now beginning to impact consumption. This may indeed be bad news for an economy that is struggling to transition from an investment-driven export-oriented economy to a domestic consumption-driven economy.

 

A study published by Firstpost has revealed that asset classes like real estate and equities were the biggest beneficiaries of the liberalization policies.  A firm called Ciane Analytics studied returns from assets including equities, gold, fixed deposits, G-Secs and real estate since 1991. Real estate outperformed every other asset classes during the 23-year period with an annualized return of 20 % ! Equities came in second with annualized return of 15.5 % ! However, while these returns may seem mouthwatering, the fact is that the return from equities adjusted for inflation came down to just 7.1 %.

 

Some brief news are as under

. R-Power to buy Jaypee’s hydro assets

. Investors await justice in NSEL case

. India seeks MFN status from Pakistan ahead of meeting

. Ukrain’s clashes with rebels hinder MH17 crash investigation

. India exploring merger of state-owned hydro PSUs

..Higher costs weigh down profit growth to slowest in 9 quarters

..Wal-Mart to expand wholesale business in India

. GMR group moves to strengthen balance sheet

. Central Bank to sell 4 % stake to Life Insurance Corporation

. Tata Chemicals plans to raise up to Rs 10000 mn.

 

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 31-03-2014.

 

 

INFORMATION DENIED

 

Management Non Co-operative (91-20-66290899)

 

 

LOCATIONS

 

Registered Office :

Muttha Towers, office 8 and 9, 4th Floor, Yerawada, Pune – 411006, Maharashtra, India

Tel. No.:

91-20-66290899/ 66290800/ 66290829

Fax No.:

91-20-66290801

E-Mail :

kishore.changediya@zf.com

axel.dolezal@zf.com

pranil.doijad@zf.com

zf.india@zf.com

zfservices.india@zf.com

Website :

http://www.zf.com

Area :

4000 Sq. ft.

Location :

Rented

 

 

Factory :

Gat 185, Global Raisoni Industries, Post Phulgaon, Alandi Markal Road, Pune – 412216, Maharashtra, India

Tel. No.:

91-20-66786700

Fax No.:

91-20-66786701

 

 

DIRECTORS

 

AS ON 16.09.2013

 

Name :

Mr. Piyush Jinendrakumar Munot

Designation :

Director

Address :

294, Sindh Housing Society, Aundh , Pune – 411007, Maharashtra, India 

Date of Birth/Age :

05.05.1978

Date of Appointment :

13.08.2007

PAN No.:

ABKPM5335R

DIN No.:

00119507

 

 

Name :

Mr. Wilhelm Rehm

Designation :

Director

Address :

Rosenstrabe 19, Hochstadt A D Donau, Germany

Date of Birth/Age :

12.07.1958

Date of Appointment :

30.09.2011

DIN No.:

03359480

 

 

MAJOR SHAREHOLDERS

 

AS ON 16.09.2013

 

Names of Shareholders

No. of Shares

ZF Friedrichshafen AG, Germany

206059309

ZF Friedrichshafen AG jointly with Dieter Eckhardt

1

Total

206059310

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 16.09.2013

 

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

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Automobile Parts.

 

 

Products/ Services :

ITC Code No.

Product Descriptions

84314990

Back Hoe Loader Parts

 

 

GENERAL INFORMATION

 

No. of Employees :

Information declined by the management

 

 

Bankers :

Deutsche Bank, Aundh, Pune Branch, Maharashtra, India

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

S R Batliboi and Company

Chartered Accountants

Address :

C-401, Fourth Floor, Panchshil Tech Park, Yerawada, Pune – 411006, Maharashtra, India

Tel. No.:

91-20-66016000

Fax No.:

91-20-66015900

PAN No.:

AALFS0506L

 

 

Holding company :

ZF Friedrichshafen AG, Germany

 

 

Jointly controlled entities :

ZF Hero Chassis Systems Private Limited, India

 

 

Subsidiaries :

ZF Components Investment Private Limited, India

 

 

Fellow Subsidiary Company :

·         ZF (China) Investment Company Limited, China

·         ZF Achsgetriebe GmbH, Germany

·         ZF Asia Pacific Pte. Limited, Singapore

·         ZF Boge Elastmetall LLC, United States

·         ZF Boutheon S.A., France

·         ZF Chassistech Commercial Vehicles (Shanghai) Company Limited, China

·         ZF Do Basil Ltda, Brazil

·         ZF Drivetech (Hangzhou) Company Limited, China

·         ZF Gotha GmbH, Germany

·         ZF Hungaria KFT, Hungary

·         ZF Industries Inc., United States

·         ZF Kama LLC, Russian Federation

·         ZF Passau GmbH, Germany

·         ZF Sachs AG, Germany

·         ZF Services GmbH, Germany

·         ZF Services Korea Company Limited, Korea , Democratic People's Republic

·         ZF Services North America LLC, United States

·         ZF Services South Africa (Pty) Limited,  South Africa

·         ZF Stankov S.R.O, Czech Republic

·         ZF Wind Power Coimbatore Limited, India

 

 

CAPITAL STRUCTURE

 

AFTER 16.09.2013

 

Authorised Capital : Rs.2698.000 Millions

 

Issued, Subscribed & Paid-up Capital : Rs.2393.918 Millions

 

 

AS ON 16.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

239800000

Equity Shares

Rs.10/- each

Rs.2398.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

206059310

Equity Shares

Rs.10/- each

Rs.2060.593 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

2060.593

1948.686

855.081

(b) Reserves & Surplus

(1155.826)

(999.764)

(478.619)

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

0.000

Total Shareholders’ Funds (1) + (2)

904.767

948.922

376.462

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

382.491

375.872

189.720

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

5.371

5.350

3.144

(d) long-term provisions

8.244

10.592

2.835

Total Non-current Liabilities (3)

396.106

391.814

195.699

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

411.954

277.130

401.198

(b) Trade payables

214.530

416.839

672.317

(c) Other current liabilities

102.503

26.347

51.024

(d) Short-term provisions

20.188

12.519

4.958

Total Current Liabilities (4)

749.175

732.835

1129.497

 

 

 

 

TOTAL

2050.048

2073.571

1701.658

 

 

 

 

II.    ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

275.490

349.782

359.311

(ii) Intangible Assets

2.662

4.490

0.178

(iii) Capital work-in-progress

61.254

226.996

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

305.979

253.172

66.215

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

424.129

87.771

218.034

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

1069.514

922.211

643.738

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

178.169

540.435

728.974

(c) Trade receivables

340.148

247.754

121.755

(d) Cash and cash equivalents

210.603

112.215

1.652

(e) Short-term loans and advances

75.981

250.455

204.369

(f) Other current assets

175.633

0.501

1.170

Total Current Assets

980.534

1151.360

1057.920

 

 

 

 

TOTAL

2050.048

2073.571

1701.658

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

 

31.03.2011

 

SALES

 

 

 

 

 

Income

 

 

Other Income

 

 

 

 

 

TOTAL                                    

1088.695

874.148

394.014

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

1176.138

1182.701

720.505

 

 

 

 

 

 

PROFIT/ (LOSS) BEFORE TAX

(196.970)

(212.495)

(326.491)

 

 

 

 

 

Less

TAX                                                                 

40.908

308.650

0.000

 

 

 

 

 

 

PROFIT/ (LOSS) AFTER TAX

(156.062)

(521.145)

(326.491)

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

(999.764)

(478.619)

(152.128)

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

(1155.826)

(999.764)

(478.619)

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Exports at F.O.B. value

218.686

3.716

3.440

 

 

Sale of Services

7.593

3.034

1.908

 

 

Commission Income

18.853

1.204

0.348

 

TOTAL EARNINGS

245.132

7.954

5.696

 

 

 

 

 

 

Earnings/(Loss) Per Share (Rs.)

(0.76)

(2.64)

(3.82)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

(14.33)

(59.62)

(82.86)

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(11.70)

(13.34)

(19.96)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.22)

(0.22)

(0.87)

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.88

0.69

1.57

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.31

1.57

0.94

 

 

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

855.081

1948.686

2060.593

Reserves & Surplus

(478.619)

(999.764)

(1155.826)

Net worth

376.462

948.922

904.767

 

 

 

 

long-term borrowings

189.720

375.872

382.491

Short term borrowings

401.198

277.130

411.954

Total borrowings

590.918

653.002

794.445

Debt/Equity ratio

1.570

0.688

0.878

 

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

394.014

874.148

1,088.695

 

 

121.857

24.544

 

 

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

394.014

874.148

1,088.695

Profit

(326.491)

(521.145)

(156.062)

 

(82.86%)

(59.62%)

(14.33%)

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS ARE NOT AVAILABLE

 

 

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

Yes

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

Yes

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

 

 

NOTE:

 

The registered office of the company has been shifted from International Convention Centre, Trade Tower A-103, 403 A/2, Senapati Bapat Road, Shivajinagar, Pune – 411016, Maharashtra, India to present w.e.f 01.10.2008

 

 

UNSECURED LOANS:

 

Particulars

31.03.2013

Rs. In Millions

31.03.2012

Rs. In Millions

Long Term Borrowings

 

 

Term loans from others

382.491

375.872

 

 

 

Short Term Borrowings

 

 

Loans repayable on demand from banks

411.954

277.130

 

 

 

Total

794.445

653.002

 

 

NO CHARGES EXIST FOR COMPANY.

 

 

FIXED ASSETS:

 

·         Plant and equipment

Furniture and fixtures

Vehicles

Office equipment

Computer equipments

Other equipments

Leasehold improvements

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.60.67

UK Pound

1

Rs.100.81

Euro

1

Rs.80.73

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Analysis Done by :

KRN

 

 

Report Prepared by :

NKT


 

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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

 

 

 

TOTAL

 

26

 

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.