MIRA INFORM REPORT

 

 

Report Date :

20.12.2014

 

IDENTIFICATION DETAILS

 

Name :

NTN NEI MANUFACTURING INDIA PRIVATE LIMITED (w.e.f.16.01.2009)

 

 

Formerly Known As :

NTN MANUFACTURING INDIA PRIVATE LIMITED (w.e.f.23.12.2005)

 

unique components private limited

 

 

Registered Office :

819, international Trade tower, Nehru Place, New Delhi – 110019

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

20.09.2005

 

 

Com. Reg. No.:

55-140968

 

 

Capital Investment / Paid-up Capital :

Rs. 3238.000 Millions

 

 

CIN No.:

[Company Identification No.]

u34300DL2005PTC140968

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

deln07430d

 

 

PAN No.:

[Permanent Account No.]

aaccn2241b

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer, Exporter and Importer of Constant Velocity Joints.

 

 

No. of Employees :

350 (Approximately)

 

 

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 7400000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

The rating is constrained on account of some accumulated losses incurred by the company.

 

However, trade relations are reported as fair. Business is active. Payments terms are reported to be slow but correct.

 

The company can be considered for business 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.

 

 

ECGC Country Risk Classification List – September 30, 2014

 

Country Name

Previous Rating

(30.06.2014)

Current Rating

(30.09.2014)

India

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 31-03-2014.

 

 

INFORMATION PARTED BY (GENERAL DETAILS)

 

Name :

Mr. P.C. Nayak

Designation :

Finance Manager

Contact No.:

91-9896911504

Date :

19.12.2014

 

 

LOCATIONS

 

Registered Office :

819, international Trade tower, Nehru Place, New Delhi – 110019, India

Tel. No.:

91-11-41513235/ 41513237

Mobile No.:

91-9896911504 (Mr. P.C. Nayak)

Fax No.:

91-11-41513236

E-Mail :

ag_ajaygarg@yahoo.co.in

pcnayak@ntnindia.in

Website :

http://www.ntn.co.jp

 

 

Factory 1 :

Plot No. 131, Sector 7, HSIDC  Growth Centre, Bawal, District Rewari - 123501, Haryana, India

Tel. No.:

91-1284-264024/ 264188-92/ 264019–20/ 264191

Fax No.:

91-1284-264011/ 264049

 

 

Factory 2 :

Plot No. P48/1, Domestic Tariff Area, Mahindra World City, Chengelpet Taluk, Kancheepuram, Chennai – 603002, Tamilnadu, India

 

 

DIRECTORS

 

As on 29.09.2014

 

Name :

Mr. Rohit Saboo

Designation :

Director

Address :

14A, Sangram Colony, C Scheme, Jaipur - 302001, Rajasthan, India

Date of Birth/Age :

01.02.1967

Date of Appointment :

25.08.2008

DIN No.:

00086846

 

 

Name :

Noboru Miyauchi

Designation :

Director

Address :

M 2906, Ashiana Aangan, Bhiwadi, Alwar – 301019, Rajasthan, India

Date of Birth/Age :

07.01.1959

Date of Appointment :

29.09.2011

PAN No.:

BGMPM0372G

DIN No.:

03474746

 

 

Name :

Eiichi Ukai

Designation :

Additional director

Address :

66 Havelock Road # 02-01 River Place Tower C1 Singapore    169661

Date of Birth/Age :

01.02.1957

Date of Appointment :

29.08.2013

DIN No.:

06646508

 

 

Name :

Masaki Ogame

Designation :

Additional director

Address :

15-2, Higashi-Hiramatsu Iwata-Shi Shizuoka 4380211

Date of Birth/Age :

13.10.1959

Date of Appointment :

05.03.2013

DIN No.:

06504508

 

 

Name :

Mr. Yasusaburo Samizo

Designation :

Director

Address :

14-7, 1-Chrome Tomiokawanishi, Narashi – 630827, Japan

Date of Birth/Age :

09.02.1963

Date of Appointment :

23.08.2014

DIN No.:

06956522

 

 

KEY EXECUTIVES

 

Name :

Mr. P.C. Nayak

Designation :

Finance Manager

 

 

Name :

Mr. Pravash Chandra Nayak

Designation :

Secretary

Address :

QN-1743, Lodhi Road Complex, New Delhi – 110003, India

Date of Birth/Age :

02.01.1969

Date of Appointment :

21.04.2008

PAN No.:

ADEPN0998D

 

 

MAJOR SHAREHOLDERS

 

As on 29.09.2014

 

Names of Shareholders

 

No. of Shares

NTN Corporation Japan

 

3112950

NTN Bearing Singapore

 

50

National Engineering Industries Limited, India

 

125000

Total

 

3238000

 

As on 29.09.2014

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

96.14

Bodies corporate

3.86

Total

100.00

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer, Exporter and Importer of Constant Velocity Joints.

 

 

Products :

ITC Code No.

Product Descriptions

87085000

Constant Velocity Joint

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

 

Products :

Finished Goods

Countries :

  • Thailand
  • USA
  • Korea
  • Indonesia
  • Brazil
  • US

 

 

Imports :

 

Products :

Raw Material

Countries :

  • Japan
  • France

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

PRODUCTION STATUS = NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

Customers :

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

No. of Employees :

350 (Approximately)

 

 

Bankers :

  • Bank of Tokyo, Parliarment Street, New Delhi, India
  • HDFC Bank Limited, Rawarli Branch, Haryana, India
  • State Bank of India, Bawal, Haryana, India

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2014

As on

31.03.2013

Long-term borrowings

 

 

Other loans and advances, others

0.000

0.655

Total

0.000

0.655

 

 

 

Auditors :

 

Name :

S.R. Batliboi and Company LLP

Chartered Accountants

Address :

Golf View Corporate, Tower-B, Sector-42, Sector Road, Gurgaon -122002, Haryana, India

PAN No.:

ACHFS9180N

 

 

Holding Company :

NTN Corporation Japan

 

 

Fellow Subsidiary Company :

  • NTN Manufacturing (Thailand) Company Limited
  • NTN Shanghai China
  • NTN Corporation Singapore
  • NTN Transmission Europe S.A.
  • NTN Bearing Corporation America
  • NTN Technical Services Corporation

 

 

CAPITAL STRUCTURE

 

As on 29.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

3,238,000

Equity Shares

Rs.1000/- each

Rs. 3238.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

3,238,000

Equity Shares

Rs.1000/- each

Rs. 3238.000 Millions

 

 

 

 

 


 

FINANCIAL DATA

[All figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2014

31.03.2013

31.03.2012

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

3238.000

1875.000

1875.000

(b) Reserves & Surplus

(1387.692)

(1066.003)

(654.899)

(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)

1850.308

808.997

1220.101

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

159.742

250.510

407.391

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

0.000

21.451

12.468

(d) long-term provisions

1.948

1.357

2.109

Total Non-current Liabilities (3)

161.690

273.318

421.968

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

1087.475

1699.673

780.494

(c) Other current liabilities

1024.734

1010.614

749.021

(d) Short-term provisions

27.248

21.019

13.040

Total Current Liabilities (4)

2139.457

2731.306

1542.555

 

 

 

 

TOTAL

4151.455

3813.621

3184.624

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

2098.799

2167.069

958.208

(ii) Intangible Assets

0.988

1.857

2.700

(iii) Capital work-in-progress

10.327

87.368

1031.291

(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

0.000

0.000

(d)  Long-term Loan and Advances

319.497

264.563

267.081

(e) Other Non-current assets

0.833

0.726

1.350

Total Non-Current Assets

2430.444

2521.583

2260.630

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

618.816

426.748

375.719

(c) Trade receivables

564.551

425.590

301.916

(d) Cash and cash equivalents

167.337

111.730

90.986

(e) Short-term loans and advances

370.293

327.936

155.329

(f) Other current assets

0.014

0.034

0.044

Total Current Assets

1721.011

1292.038

923.994

 

 

 

 

TOTAL

4151.455

3813.621

3184.624

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

 

 

 

Other Income

 

 

 

 

 

TOTAL                                    

3323.665

2929.886

1764.922

 

 

 

 

 

 

EXPENSES

 

 

 

 

 

Office Expenses

 

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                        

3404.029

3135.269

1982.278

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

(80.364)

(205.383)

Including Financial and Depreciation Expenses

 

 

 

 

 

 

FINANCIAL EXPENSES           

24.085

39.705

 

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

(104.449)

(245.088)

 

 

 

 

 

 

 

DEPRECIATION/ AMORTISATION        

212.094

166.016

 

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX

(321.669)

(411.104)

(207.977)

 

 

 

 

 

 

TAX                 

0.000

0.000

0.000

 

 

 

 

 

 

PROFIT / (LOSS) AFTER TAX

(321.669)

(411.104)

(207.977)

 

 

 

 

 

 

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

(1066.003)

(654.899)

(446.922)

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

(1387.672)

(1066.003)

(654.899)

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

(99.34)

(219.26)

(110.92)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(7.77)

(11.03)

(9.66)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.17)

(0.51)

(0.17)

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.09

0.31

0.33

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.80

0.47

0.60

 

 

FINANCIAL ANALYSIS

[All figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Share Capital

1875.000

1875.000

3238.000

Reserves & Surplus

(654.899)

(1066.003)

(1387.692)

Net worth

1220.101

808.997

1850.308

 

 

 

 

long-term borrowings

407.391

250.510

159.742

Short term borrowings

0.000

0.000

0.000

Total borrowings

407.391

250.510

159.742

Debt/Equity ratio

0.334

0.310

0.086

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

1764.922

2929.886

3323.665

 

 

66.007

13.440

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

1764.922

2929.886

3323.665

Profit / (Loss)

(207.977)

(411.104)

(321.669)

 

(11.78%)

(14.03%)

(9.68%)

 

 

 

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

No

 

 

CORPORATE INFORMATION

 

Subject was incorporated on 20th September 2005 for manufacturing of Constant Velocity Joints for automobiles. The registered office of the company is situated in New Delhi and the production facility is at Bawal Industrial Area in the state of Haryana and at Mahindra World City in the State of Tamilnadu.

 

 

OPERATIONS

 

The company has started production of constant velocity Joints for new models of Maruti cars and the company has achieved gross turnover of Rs. 3273.455 Million during the financial Year 2013 / 2014. It has also started to supply to other car manufactures like Honda. The Company has also started manufacturing activities of HUB Bearing for Honda. The Directors are hopeful of getting more orders during the current financial year and it is expected that there will be increased in turnover during the year as compared to earlier years.

 

 

UNSECURED LOAN

Rs. In Millions

Particular

As on

31.03.2014

As on

31.03.2013

Long-term borrowings

 

 

Term loans from others

159.742

249.855

Total

159.742

249.855

 

 

INDEX OF CHARGES: NO CHARGES EXIST FOR THE COMPANY

 

 

FIXED ASSETS

 

·         Land

·         Buildings

·         Plant and equipment

·         Furniture and fixtures

·         Vehicles

·         Office equipment

·         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 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.63.06

UK Pound

1

Rs.98.73

Euro

1

Rs.77.45

 

 

INFORMATION DETAILS

 

Information Gathered by :

GAY

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

PNM

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILIRY

1~10

2

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

2

--CREDIT LINES

1~10

3

--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

 

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.