MIRA INFORM REPORT

 

 

Report Date :

22.10.2014

 

IDENTIFICATION DETAILS

 

Name :

MECAPLAST INDIA PRIVATE LIMITED

 

 

Registered Office :

P-43, 8th Avenue, Mahindra World City, Natham Sub (Po), Chengalpet – 603002, Tamilnadu

 

 

Country :

India

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

31.05.2005

 

 

Com. Reg. No.:

18-080198

 

 

Capital Investment / Paid-up Capital :

Rs.19.808 Million

 

 

CIN No.:

[Company Identification No.]

U74999TN2005FTC080198

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

CHEM11044F

 

 

PAN No.:

[Permanent Account No.]

AAECM2854M

 

 

Legal Form :

Private Limited Liability Company.

 

 

Line of Business :

Manufacturer, Importer and Exporter of Automotive and Non-automotive engineering products of metal and plastic including Jigs and Fixtures, Turbin blades, gauges, cutting tools, power compacting dies etc.

 

 

No. of Employees :

Information declined by the management.

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (46)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Maximum Credit Limit :

USD 560000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a subsidiary of Mecaplast International B. V. It is an established company having a satisfactory track.

 

Management has seen a better increase in its sales revenue as well as net profitability during December, 2013.

 

The company possesses an above average financial profile marked by moderate gearing and strong operational support that the subject gets from its parent.

 

Trade relations are fair. Business is active. Payment terms are reported as usually correct.

 

In view of healthy operating efficiency and technological support from its group company, the subject 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 – 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

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL

Rating

Long Term Rating = BBB-

Rating Explanation

Moderate degree of safety and moderate credit risk.

Date

18.10.2013

 

Rating Agency Name

CRISIL

Rating

Short Term Rating = A3

Rating Explanation

Moderate degree of safety and higher credit risk.

Date

18.10.2013

 

 

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 DENIED

 

Management Non-Co-operative (91-44-37475000)

 

 

LOCATIONS

 

Registered Office/ Factory :

P-43, 8th Avenue, Mahindra World City, Natham Sub (Po), Chengalpet – 603002, Tamilnadu, India

Tel. No.:

91-44-37475000/ 37475011

Fax No.:

91-44-37475000/ 37475009

E-Mail :

bsrao@mecaplastindia.com

kalyanramank@mecaplastindia.com

bsrao@mecaplast.com

general@mecaplastindia.com

sabeenas@mecaplast.com

Website :

www.mecaplast.com

Location:

Owned

 

 

DIRECTORS

 

As on 30.06.2014

 

Name :

Mr. Thierry Manni

Designation :

Director

Address :

Block B 1, Et Nigi Gh, Harbour Crest 3, Rue Louis Aureglia, Monaco - 98000

Date of Birth/Age :

07.06.1968

Date of Appointment :

09.03.2006

DIN No.:

01550213

 

 

Name :

Mr. Sreenivasa Rao Boyapati

Designation :

Director

Address :

A – 204, Sylvan County, Mahindra Worldcity, Nathan (PO), Chengalpet, Kanchipuram – 603002, Tamilnadu, India

Date of Birth/Age :

03.07.1974

Date of Appointment :

12.12.2013

DIN No.:

02601324

 

 

Name :

Pierre Eugene Boulet

Designation :

Director

Address :

9, Rue De Janvry 91400, Gometz LA Ville, France

Date of Birth/Age :

15.11.1958

Date of Appointment :

06.05.2014

DIN No.:

06770652

 

 

MAJOR SHAREHOLDERS

 

As on 30.06.2014

 

Names of Shareholders

No. of Shares

Mecaplast International BV

1980887

Thierry Manni

1

Total

1980888

 

As on 30.06.2014

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

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 :

Manufacturer, Importer and Exporter of Automotive and Non-automotive engineering products of metal and plastic including Jigs and Fixtures, Turbin blades, gauges, cutting tools, power compacting dies etc.

 

 

Products :

Not Available

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

 

Selling :

Not Available

 

 

Purchasing :

Not Available

 

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 :

Information declined by the management.

 

 

Bankers :

·         Canara Bank, Thousand Lights Branch, Greams Road, Chennai - 600006, Tamil Nadu, India

·         HDFC Bank Limited

 

 

Facilities :

SECURED LOANS

31.12.2013

(Rs. in Millions)

31.12.2012

(Rs. in Millions)

LONG TERM BORROWINGS

 

 

Term Loan

 

 

Indian Rupee loan from Banks

127.220

163.557

Less:- Amount disclosed under the head “Other current liabilities”

(41.972)

(36.700)

 

 

 

SHORT TERM BORROWINGS

 

 

 

 

 

Working Capital Loan from Bank

45.632

21.709

Total

130.880

148.566

 

 

 

Auditors :

 

Name :

R Subramanian And Company

Chartered Accountants

Address :

New No. 6 (36), Krishnaswamy Avenue, Mylapore, Luz, Chennai- 600004, Tamil Nadu, India

Tel No.:

91-44-24992261 / 24991347 / 24994231

Fax No.:

91-44-24991408

E-mail:

rs@rscompany.co.in

Website:

www.rscompany.co.in

PAN No.:

AAAFR0602F

 

 

Memberships :

---

 

 

Collaborators :

---

 

 

Holding Company :

·         Mecaplast International B.V

 

 

Fellow Subsidiaries :

·         Mecacorp

·         Amkey Management

·         Mcaplast Car Components (Shanghai) Company Limited

·         Mecaplast Iberica, Espana

·         Mecacorp Aries SPA, Italy

·         Mecacrop Diffusion

·         Mecaplast Otomotiv, Turkey

·         Mecaplast Production

 

 

CAPITAL STRUCTURE

 

As on 31.12.2013

 

Authorised Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

3000000

Equity Shares

Rs.10/-each

Rs.30.000 Million

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1980888

Equity Shares

Rs.10/-each

Rs.19.808 Million

 

 

 

FINANCIAL DATA

[All figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

31.12.2013

31.12.2012

31.12.2011

 

 

 

 

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

19.808

19.809

19.809

(b) Reserves & Surplus

176.643

127.450

102.629

(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)

196.451

147.259

122.438

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

85.248

126.857

128.420

(b) Deferred tax liabilities (Net)

18.349

4.022

3.242

(c) Other long term liabilities

13.378

18.029

0.000

(d) long-term provisions

0.313

0.000

0.000

Total Non-current Liabilities (3)

117.288

148.908

131.662

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

45.632

21.709

37.215

(b) Trade payables

139.508

110.454

136.699

(c) Other current liabilities

163.340

114.010

153.821

(d) Short-term provisions

0.454

0.603

2.584

Total Current Liabilities (4)

348.934

246.776

330.319

 

 

 

 

TOTAL

662.673

542.943

584.419

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

320.841

324.948

261.100

(ii) Intangible Assets

0.266

0.249

0.121

(iii) Capital work-in-progress

4.166

1.717

14.357

(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

0.000

0.000

0.000

(e) Other Non-current assets

18.006

16.796

14.486

Total Non-Current Assets

343.279

343.710

290.064

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

65.213

39.697

20.693

(c) Trade receivables

154.805

74.740

47.917

(d) Cash and cash equivalents

2.902

39.195

26.546

(e) Short-term loans and advances

48.204

11.921

98.186

(f) Other current assets

48.270

33.680

101.013

Total Current Assets

319.394

199.233

294.355

 

 

 

 

TOTAL

662.673

542.943

584.419

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.12.2013

31.12.2012

31.12.2011

 

SALES

 

 

 

 

Income

712.509

596.681

432.978

 

Other Income

NA

NA

NA

 

TOTAL

NA

NA

NA

 

 

 

 

 

Less

EXPENSES

NA

NA

NA

 

 

 

 

 

Less

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

134.632

99.890

61.683

 

 

 

 

 

Less

FINANCIAL EXPENSES

24.918

31.190

29.120

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION 

109.714

68.700

32.563

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

27.194

31.696

20.511

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

82.520

37.004

12.052

 

 

 

 

 

Less

TAX

33.327

12.183

2.473

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

49.193

24.821

9.579

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

F.O.B. Value of Exports

23.628

64.500

10.534

 

TOTAL EARNINGS

23.628

64.500

10.534

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

24.83

12.53

4.84

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.12.2013

31.12.2012

31.12.2011

 

 

 

 

 

Net Profit Margin

PAT / Sales

(%)

6.90

4.15

2.21

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

18.89

16.74

14.24

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

12.53

6.84

2.11

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.42

0.25

0.10

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

0.67

1.01

1.35

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.92

0.81

0.89

 

 

FINANCIAL ANALYSIS

[All figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.12.2011

31.12.2012

31.12.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Share Capital

19.809

19.809

19.808

Reserves & Surplus

102.629

127.450

176.643

Net worth

122.438

147.259

196.451

 

 

 

 

long-term borrowings

128.420

126.857

85.248

Short term borrowings

37.215

21.709

45.632

Total borrowings

165.635

148.566

130.880

Debt/Equity ratio

1.353

1.009

0.666

 

           

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.12.2011

31.12.2012

31.12.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

432.978

596.681

712.509

 

 

37.809

19.412

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.12.2011

31.12.2012

31.12.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

432.978

596.681

712.509

Profit

9.579

24.821

49.193

 

2.21%

4.16%

6.90%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check List by Info Agents

Available in Report (Yes / No)

1]

Year of Establishment

Yes

2]

Locality of the firm

Yes

3]

Constitutions of the firm

Yes

4]

Premises details

No

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

Yes

8]

No. of employees

No

9]

Name of person contacted

No

10]

Designation of contact person

No

11]

Turnover of firm for last three years

Yes

12]

Profitability for last three years

Yes

13]

Reasons for variation <> 20%

----------------------

14]

Estimation for coming financial year

No

15]

Capital in the business

Yes

16]

Details of sister concerns

Yes

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

No

20]

Export / Import details (if applicable)

No

21]

Market information

----------------------

22]

Litigations that the firm / promoter involved in

----------------------

23]

Banking Details

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

No

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

 

 

INDEX OF CHARGES

 

S. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10510081

20/03/2014

132,000,000.00

HDFC BANK LIMITED

HDFC BANK HOUSE SENAPATI BAPAT MARG, LOWER PAREL W, MUMBAI, Maharashtra - 400013, INDIA

C11854023

2

10172011

21/11/2011 *

294,000,000.00

CANARA BANK

THOUSAND LIGHTS BRANCH, GREAMS ROAD, CHENNAI, Tamil Nadu - 600006, INDIA

B27771203

 

* Date of charge modification

 

 

FIXED ASSETS

 

Tangible Assets

·         Leasehold Land

·         Building

·         Plant and Machinery

·         Office Equipments

·         Furniture and Fittings

·         Vehicles

 

Intangible Assets

 

·         Freehold 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]         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 :

SUB

 

 

Report Prepared by :

PNM


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILITY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--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

 

46

 

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.