1. Summary Information
|
|
|
Country |
|
|
Company Name |
Agile Electric
Sub Assembly Private Limited |
Principal Name 1 |
Mr. Rajagopalan Chandrasekaran |
|
Status |
Satisfactory |
Principal Name 2 |
Mr. Mayank Rawat |
|
|
|
Registration # |
18-057151 |
|
Street Address |
Plot Nos. A-33
and A-36, Phase I, MEPZ, Tambaram, Chennai – 600045, Tamilnadu, India |
||
|
Established Date |
10.08.2005 |
SIC Code |
-- |
|
Telephone# |
91-44-22628199 |
Business Style 1 |
Manufacturer |
|
Fax # |
91-44-22628143 |
Business Style 2 |
-- |
|
Homepage |
Product Name 1 |
DF Motors |
|
|
# of employees |
1800 (Approximately) |
Product Name 2 |
-- |
|
Paid up capital |
Rs.469,124,000/- |
Product Name 3 |
-- |
|
Shareholders |
Foreign holdings – 99.53% Other top fifty shareholders – 0.47% |
Banking |
ICICI Bank Limited |
|
Public Limited Corp. |
No |
Business Period |
9 Years |
|
IPO |
No |
International Ins. |
-- |
|
Public |
No |
Rating |
Ba (50) |
|
Related
Company |
|||
|
Relation
|
Country
|
Company
Name |
CEO |
|
Holding Company |
India |
Agile Electric Drives Technologies and Holdings Private Limited |
-- |
|
Note |
- |
||
2. Summary
Financial Statement
|
Balance Sheet as of |
31.03.2013 |
(Unit: Indian Rs.) |
|
|
Assets |
Liabilities |
||
|
Current Assets |
809,940,000 |
Current Liabilities |
746,434,000 |
|
Inventories |
308,621,000 |
Long-term Liabilities |
1,340,225,000 |
|
Fixed Assets |
1,359,565,000 |
Other Liabilities |
119,166,000 |
|
Deferred Assets |
0,000 |
Total Liabilities |
2,205,825,000 |
|
Invest& other Assets |
914,491,000 |
Retained Earnings |
717,668,000 |
|
|
|
Net Worth |
1,186,792,000 |
|
Total Assets |
3,392,617,000 |
Total Liab. & Equity |
3,392,617,000 |
|
Total Assets (Previous Year) |
3,314,842,000 |
|
|
|
P/L Statement as of |
31.03.2013 |
(Unit: Indian Rs.) |
|
|
Sales |
2,640,835,000 |
Profit before tax |
106,540,000 |
|
Sales (Previous yr.) |
2,561,354,000 |
Profit before tax
(Prev. yr.) |
177,615,000 |
MIRA INFORM REPORT
|
Report Date : |
27.08.2014 |
IDENTIFICATION DETAILS
|
Name : |
AGILE ELECTRIC SUB ASSEMBLY PRIVATE LIMITED (w.e.f. 24.01.2008) |
|
|
|
|
Formerly Known As: |
IGARASHI BRUSH CARDS PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
Plot Nos. A-33 and A-36, Phase I, MEPZ, Tambaram, Chennai – 600045,
Tamilnadu |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2013 |
|
|
|
|
Date of
Incorporation : |
10.08.2005 |
|
|
|
|
Com. Reg. No.: |
18-057151 |
|
|
|
|
Capital
Investment/ Paid-up Capital: |
Rs.469.124 Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U34300TN2005PTC057151 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
CHEI05319G |
|
|
|
|
PAN No.: [Permanent Account No.] |
AABCI3929C |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacturer of DF Motors. |
|
|
|
|
No. of
Employees: |
1800 (Approximately) |
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 4700000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Usually correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company having satisfactory track record. Trade relations are reported as fair. Business is active. Payments are
reported to be usually correct. The company can be considered 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 1, 2014
|
Country Name |
Previous Rating (31.03.2014) |
Current Rating (01.06.2014) |
|
India |
A1 |
A1 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low |
A2 |
|
Moderate |
B1 |
|
High |
B2 |
|
Very High |
C1 |
|
Restricted |
C2 |
|
Off-credit |
D |
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.
EXTERNAL AGENCY RATING
|
Rating Agency Name |
CARE |
|
Rating |
Long Term Bank Facilities=BBB |
|
Rating Explanation |
Have moderate degree of safety and carry
moderate credit risk. |
|
Date |
13.12.2013 |
|
Rating Agency Name |
CARE |
|
Rating |
Short Term Bank Facilities=A3 |
|
Rating Explanation |
Have moderate degree of safety and carry
higher credit risk. |
|
Date |
13.12.2013 |
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
31-03-2014.
INFORMATION PARTED BY
|
Name : |
Mr. Ramesh |
|
Designation : |
Purchase Department |
|
Contact No.: |
91-22-22628199 |
|
Date : |
15.04.2014 |
LOCATIONS
|
Registered Office / Factory : |
Plot Nos. A-33 and A-36, Phase I, MEPZ, Tambaram, Chennai-600045, |
|
Tel. No.: |
91-44-22628199 / 42998403 |
|
Fax No.: |
91-44-22628143 / 42998429 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Factory : |
Plot No-2, Industrial Area III, Industrial Estate, Maraimalai Nagar –
603209 Tamilnadu, India |
DIRECTORS
AS ON 23.09.2013
|
Name : |
Mr. Rajagopalan Chandrasekaran |
|
Designation : |
Director |
|
Address : |
No.7, Thiruvengadam Street, Adyar, Chennai - 600020, Tamilnadu, India |
|
Date of Birth/Age : |
22.09.1964 |
|
Date of Appointment : |
15.09.2011 |
|
DIN No.: |
00012643 |
|
|
|
|
Name : |
Mr. Mayank Rawat |
|
Designation : |
Director |
|
Address : |
Flat No.203, 2nd Floor, Ashok Towers-A, Near ITC Grand
Centrel, Ambedkar Road, Parel, Mumbai – 400012, Maharashtra, India |
|
Date of Birth/Age : |
21.03.1982 |
|
Date of Appointment : |
26.08.2013 |
|
DIN No.: |
06528218 |
|
|
|
|
Name : |
Mr. Akhilesh Krishna Gupta |
|
Designation : |
Director |
|
Address : |
4403 South Tower, The Imperial BB Nakashe Marg, Tardeo, Mumbai –
400034, Maharashtra, India |
|
Date of Birth/Age : |
20.08.1952 |
|
Date of Appointment : |
26.08.2013 |
|
DIN No.: |
00359325 |
KEY EXECUTIVES
|
Name : |
Mr. Shivaram |
|
Designation : |
Company Secretary |
|
|
|
|
Name : |
Mr. Ramesh |
|
Designation : |
Purchase Department |
MAJOR SHAREHOLDERS
AS ON 23.09.2013
|
Names of Shareholders |
No. of Shares |
% of Holding |
|
Blackstone Capital Partners (Singapore) VI FDI Three Pte. Limited,
Singapore |
45562282 |
85.82 |
|
BFIP (Cayman) VI ESC FDI Three Limited, Cayman Islands |
129932 |
0.24 |
|
Mr. Jose K Joseph |
6280640 |
11.83 |
|
Igarashi Electric Works (H.K) Limited, Hong Kong |
866400 |
1.63 |
|
Mr. P Mukund |
250000 |
0.47 |
|
Total |
53089254 |
100.00 |
Equity Share Break up (Percentage of Total Equity)
AS ON 23.09.2013
|
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 |
99.53 |
|
Other top fifty shareholders |
0.47 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer of DF Motors. |
|
|
|
|
Exports : |
|
|
Products : |
Finished Goods |
|
Countries : |
· USA China |
|
|
|
|
Imports : |
|
|
Products : |
Finished Good / Raw Material |
|
Countries : |
· Korea Japan Taiwan |
|
|
|
|
Terms : |
|
|
Selling : |
Cash and Credit |
|
|
|
|
Purchasing : |
Cash and Credit |
GENERAL INFORMATION
|
No. of Employees : |
1800 (Approximately) |
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Bankers : |
·
ICICI Bank Limited, Land Mark, ·
Axis Bank Limited, Corporate Branch, 192, Karumuttu
Nilayam Anna Salai, Chennai – 600002, ·
State Bank of |
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Facilities : |
|
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Financial Institution : |
Sicom Limited, "Nirmal", First Floor, Nariman Point, Mumbai - 400021, Maharashtra, India |
|
|
|
|
Auditors : |
|
|
Name : |
Sharp and Tannan Chartered Accountant |
|
Address : |
Parsn Manere, A-Wing, 602 Anna Salai, Chennai-600006, |
|
Tel. No.: |
91-44-28274368 / 28229534 / 28228386 |
|
Fax No.: |
91-44-28266858 |
|
Pan No.: |
AAAFS2512D |
|
E-Mail : |
|
|
PAN No.: |
AAAFS2512D |
|
|
|
|
Holding Company : |
·
Agile Electric Drives technologies and Holdings
Private Limited, India CIN No.: U31102TN2003PTC052057 |
|
|
|
|
Ultimate Holding
Company: |
· HBL Power System Limited (from 11.11.2010) |
|
|
|
|
Fellow Subsidiaries : |
· Igarashi Motors India Limited ·
Igarashi Motors Sales Private Limited |
CAPITAL STRUCTURE
AS ON 23.09.2013
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
172000000 |
Equity Shares |
Rs.10/- each |
Rs.1720.000 Millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
53089254 |
Equity Shares |
Rs.10/- each |
Rs.530.893 Millions |
|
|
|
|
|
AS ON 31.03.2013
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
172000000 |
Equity Shares |
Rs.10/- each |
Rs.1720.000 Millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
46912448 |
Equity Shares |
Rs.10/- each |
Rs.469.124 Millions |
|
|
|
|
|
FINANCIAL DATA
[all figures are
in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
|
31.03.2013 |
31.03.2012 |
|
I.
EQUITY
AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
|
469.124 |
469.124 |
|
(b) Reserves & Surplus |
|
717.668 |
656.477 |
|
(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) |
|
1,186.792 |
1,125.601 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
|
336.442 |
147.331 |
|
(b) Deferred tax liabilities (Net) |
|
111.276 |
87.246 |
|
(c) Other long term liabilities |
|
0.000 |
0.000 |
|
(d) long-term provisions |
|
0.000 |
0.000 |
|
Total Non-current Liabilities (3) |
|
447.718 |
234.577 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
|
1,003.783 |
641.658 |
|
(b) Trade payables |
|
470.818 |
680.121 |
|
(c) Other current
liabilities |
|
275.616 |
588.326 |
|
(d) Short-term provisions |
|
7.890 |
44.559 |
|
Total Current Liabilities (4) |
|
1,758.107 |
1,954.664 |
|
|
|
|
|
|
TOTAL |
|
3,392.617 |
3,314.842 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
|
1,354.765 |
1,182.988 |
|
(ii) Intangible Assets |
|
4.800 |
2.086 |
|
(iii) Capital
work-in-progress |
|
7.063 |
13.577 |
|
(iv)
Intangible assets under development |
|
0.000 |
0.000 |
|
(b) Non-current Investments |
|
907.428 |
907.428 |
|
(c) Deferred tax assets (net) |
|
0.000 |
0.000 |
|
(d) Long-term Loan and Advances |
|
24.008 |
25.551 |
|
(e) Other Non-current assets |
|
0.000 |
0.000 |
|
Total Non-Current Assets |
|
2,298.064 |
2,131.630 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
|
0.000 |
0.000 |
|
(b) Inventories |
|
308.621 |
325.456 |
|
(c) Trade receivables |
|
678.270 |
698.004 |
|
(d) Cash and cash
equivalents |
|
41.755 |
60.811 |
|
(e) Short-term loans and
advances |
|
65.907 |
98.941 |
|
(f) Other current assets |
|
0.000 |
0.000 |
|
Total Current Assets |
|
1,094.553 |
1,183.212 |
|
|
|
|
|
|
TOTAL |
|
3,392.617 |
3,314.842 |
|
SOURCES OF FUNDS |
|
|
31.03.2011 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
|
|
406.894 |
|
|
2] Share Application Money |
|
|
0.000 |
|
|
3] Reserves & Surplus |
|
|
512.675 |
|
|
4] (Accumulated Losses) |
|
|
0.000 |
|
|
NETWORTH |
|
|
919.569 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
|
|
409.244 |
|
|
2] Unsecured Loans |
|
|
10.000 |
|
|
TOTAL BORROWING |
|
|
419.244 |
|
|
DEFERRED TAX LIABILITIES |
|
|
65.859 |
|
|
|
|
|
|
|
|
TOTAL |
|
|
1404.672 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
|
|
833.757 |
|
|
Capital work-in-progress |
|
|
122.921 |
|
|
|
|
|
|
|
|
INVESTMENT |
|
|
0.000 |
|
|
DEFERREX TAX ASSETS |
|
|
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
|
|
189.726
|
|
|
Sundry Debtors |
|
|
556.251
|
|
|
Cash & Bank Balances |
|
|
61.098
|
|
|
Other Current Assets |
|
|
0.000
|
|
|
Loans & Advances |
|
|
272.711
|
|
Total
Current Assets |
|
|
1079.786
|
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditor |
|
|
418.542
|
|
|
Other Current Liabilities |
|
|
199.926
|
|
|
Provisions |
|
|
13.324
|
|
Total
Current Liabilities |
|
|
631.792
|
|
|
Net Current Assets |
|
|
447.994
|
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
|
|
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
|
1404.672 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
|
31.03.2013 |
31.03.2012 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
|
2640.835 |
2561.354 |
|
|
|
Other Income |
|
3.540 |
4.770 |
|
|
|
TOTAL |
|
2644.375 |
2566.124 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
TOTAL |
|
2448.257 |
2312.483 |
|
|
|
|
|
|
|
|
|
PROFIT/(LOSS)
BEFORE TAX, DEPRECIATION AND AMORTISATION |
|
196.118 |
253.641 |
|
|
|
|
|
|
|
|
|
Less |
DEPRECIATION/
AMORTISATION |
|
89.578 |
76.026 |
|
|
|
|
|
|
|
|
|
|
PROFIT/(LOSS)
BEFORE TAX |
|
106.540 |
177.615 |
|
|
|
|
|
|
|
|
|
Less |
TAX |
|
NA |
NA |
|
|
|
|
|
|
|
|
|
|
PROFIT/(LOSS)
AFTER TAX |
|
NA |
NA |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN
FOREIGN CURRENCY |
|
NA |
NA |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
|
NA |
NA |
|
|
|
PARTICULARS |
|
|
31.03.2011 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
|
|
2017.317 |
|
|
|
Other Income |
|
|
5.953 |
|
|
|
TOTAL (A) |
|
|
2023.270 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Material and Manufacturing Expenses |
|
|
|
|
|
|
Staff Expenses |
|
|
|
|
|
|
Selling and Administration Expenses |
|
|
|
|
|
|
TOTAL (B) |
|
|
1767.549 |
|
|
|
|
|
(Including |
|
|
Less |
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
|
|
Financial
Expenses) |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
|
|
|
|
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
|
|
255.721 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
|
|
69.935 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX (E-F) (G) |
|
|
185.786 |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
|
|
38.130 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
(G-H) (I) |
|
|
147.656 |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
|
|
72.604 |
|
|
|
|
|
|
|
|
|
|
BALANCE CARRIED
TO THE B/S |
|
|
NA |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN
FOREIGN CURRENCY |
|
|
1626.579 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
|
|
3.63 |
|
|
Particulars |
|
|
31.03.2014 |
|
Sales Turnover (Approximately) |
|
|
2550.000 |
The above information has been parted by Mr. Ramesh (Purchase
Department)
KEY RATIOS
|
PARTICULARS |
|
31.03.2013 |
31.03.2012 |
31.03.2011 |
|
PAT / Total Income |
(%) |
NA |
NA |
7.30
|
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
4.03 |
6.93 |
9.21
|
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
4.30 |
7.71 |
9.71
|
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.09 |
0.16 |
0.20
|
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt /Networth) |
|
1.13 |
0.70 |
0.46
|
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
0.62 |
0.56 |
1.71
|
FINANCIAL ANALYSIS
[all figures are
in Rupees Millions]
DEBT EQUITY RATIO
|
Particular |
|
31.03.2012 |
31.03.2013 |
|
|
|
Rs.
In Millions |
Rs.
In Millions |
|
Share Capital |
|
469.124 |
469.124 |
|
Reserves & Surplus |
|
656.477 |
717.668 |
|
Net
worth |
|
1125.601 |
1186.792 |
|
|
|
|
|
|
long-term borrowings |
|
147.331 |
336.442 |
|
Short term borrowings |
|
641.658 |
1003.783 |
|
Total
borrowings |
|
788.989 |
1340.225 |
|
Debt/Equity
ratio |
|
0.701 |
1.129 |
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 |
|
Sales |
2,017.300 |
2,561.354 |
2,640.835 |
|
|
|
26.969 |
3.103 |
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 |
Yes |
|
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 |
Yes |
|
17] |
Major suppliers |
No |
|
18] |
Major customers |
No |
|
19] |
Payments terms |
Yes |
|
20] |
Export / Import details (if
applicable) |
Yes |
|
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 |
No |
|
33] |
Voter ID No of
Proprietor/Partner/Director, if available |
No |
|
34] |
External Agency Rating,
if available |
Yes |
BUSINESS REVIEW:
During the year
subject continued in the business of supplying armature and stator can
sub-assemblies to Inteva, High speed Fuel pump Armature to Delphi and NAM
Stator can to Inteva.
During the year,
subject’s parent Company, Agile Electric Drives Technologies and Holdings
Private Limited, was merged w.e.f. April 01, 2011 pursuant to the order of the
Hon’ble High Court of Madras. Consequently, your Company allotted equity shares
to the members of Agile Electric Drives Technologies and Holdings Private
Limited, as per the Scheme of Amalgamation, on August 06, 2012.
Thereby, subject
became the holding company of Igarashi Motors India Limited (currently holding
an equity ownership of 60.45%) and Igarashi Motors Sales Private Limited
(currently holding an equity ownership of 60%).
UNSECURED LOANS:
|
Particulars |
31.03.2013 Rs. In Millions |
31.03.2012 Rs. In Millions |
|
Short Term Borrowings |
|
|
|
Intercorporate
Deposits |
182.000 |
0.000 |
|
Loans and Advances
from Related Parties |
297.000 |
297.000 |
|
|
|
|
|
Total |
479.000 |
297.000 |
INDEX OF CHARGE:
|
Sr. No. |
Charge ID |
Date of Charge
Creation/Modification |
Charge amount
secured |
Charge Holder |
Address |
Service Request
Number (SRN) |
|
1 |
10471912 |
23/12/2013 |
270,000,000.00 |
AXIS
BANK LIMITED |
CORPORATE
BANKING BARNCH, NO.192, ANNA SALAI, KARUMUTHU NILAYAM, CHENNAI, TAMIL NADU -
600002, INDIA |
B94142684 |
|
2 |
10474006 |
18/12/2013 |
170,000,000.00 |
ING
VYSYA BANK LIMITED |
185,ANNA
SALAI ,, NEAR TVS,, CHENNAI, TAMIL NADU |
B94873072 |
|
3 |
10474023 |
18/12/2013 |
240,000,000.00 |
ING
VYSYA BANK LIMITED |
185,ANNA
SALAI ,, NEAR TVS,, CHENNAI, TAMIL NADU |
B94876943 |
|
4 |
10360588 |
09/09/2012
* |
55,000,000.00 |
AXIS
BANK LIMITED |
CORPORATE
BANKING BRANCH, NO.192 ANNA SALAI, KARUMUTHU NILAYAM, CHENNAI, TAMIL NADU -
600002, INDIA |
B61417507 |
|
5 |
10302622 |
29/10/2012
* |
200,000,000.00 |
AXIS
BANK LIMITED |
CORPORATE
BANKING BRANCH, NO.192 ANNA SALAI, KARUMUTHU NILAYAM, CHENNAI, TAMIL NADU -
600002, INDIA |
B61900403 |
|
6 |
10119759 |
17/02/2014
* |
625,000,000.00 |
AXIS
BANK LIMITED |
CORPORATE
BANKING BARNCH, NO.192, ANNA SALAI, KARUMUTHU NILAYAM, CHENNAI, TAMIL NADU -
600002, INDIA |
B98739436 |
* Date of charge modification
FIXED ASSETS:
· Buildings
·
Plant
and Equipments
·
Furniture
and Fixture
·
Vehicles
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.60.50 |
|
|
1 |
Rs.100.33 |
|
Euro |
1 |
Rs.79.91 |
INFORMATION DETAILS
|
Information
Gathered by : |
GYT |
|
|
|
|
Analysis Done by
: |
RAS |
|
|
|
|
Report Prepared
by : |
NKT |
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 |
6 |
|
--LIQUIDITY |
1~10 |
5 |
|
--LEVERAGE |
1~10 |
5 |
|
--RESERVES |
1~10 |
6 |
|
--CREDIT LINES |
1~10 |
5 |
|
--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.