MIRA INFORM REPORT

 

 

Report Date :

04.02.2014

 

IDENTIFICATION DETAILS

 

Name :

TOKAI IMPERIAL RUBBER INDIA PRIVATE LIMITED

 

 

Registered Office :

202-203, Kushal Bazar, 32-33, Nehru Place, New Delhi - 110019

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

18.11.2005

 

 

Com. Reg. No.:

55-142682

 

 

Capital Investment / Paid-up Capital :

Rs.246.000 Millions

 

 

CIN No.:

[Company Identification No.]

U25191DL2005PTC142682

 

 

PAN No.:

[Permanent Account No.]

AACCT4094J

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of automobile and IT components

 

 

No. of Employees :

Not Available

 


 

RATING & COMMENTS

 

MIRA’s Rating :

B (29)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 657000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a part “TOKAI RUBBER INDUSTRIES LIMITED”. It is an established company having moderate track record.

 

There appears some accumulated losses recorded by the management during financial year 2013.

 

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

 

The company can be considered for business dealings with great 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 – December 1, 2013

 

Country Name

Previous Rating

(30.09.2013)

Current Rating

(01.12.2013)

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

 

The services sector, the largest contributor to India’s GDP, contracted for the sixth consecutive month in December, as orders dipped. However, hiring has risen.  Direct tax collections rose 12.3 % during the April – December period of the current financial year.  The government has decided to retain 100 per cent foreign direct investment in both greenfield (new) and brown field (existing) pharmaceutical companies, despite concerns over genetic drugs going out of production, if multi-national companies take over domestic ones. In M&A deals, a non compete clause would not be allowed, except in special circumstances. The Department of Industrial Policy and Promotion plans to release the next edition of its consolidated foreign direct investment policy document on March 31, incorporating changes made in the past year. DIPP compiles all policies related to India’s FDI regime into a single document to make it easy for investors to understand. 185 million estimated number of mobile internet users in India by June 2014, according to a report by the Internet & Mobile Association of India and IMRB International.  India had 110 million mobile internet users with 25 million in rural areas. $3.77 tn estimated global IT spending in 2014, according to research firm Gartner Inc. The growth forecast for this year is cut to 3.1 %from the earlier estimate of 3.5 %. The spending growth forecast for telecom services – a segment that accounts for more than 40 % at total IT spending – from 1.9 per cent to 1.2 per cent is the main reason for this overall IT cut. A Reserve Bank of India committee has recommended setting up a special category of lenders who would cater to small businesses and households, to expand the number of customers with access to banking services. These banks would focus onproviding payment services and deposit products.  Indian banks want the free use of automated teller machines to be capped at five transactions in a month including that of the bank in which the account is active. This follows state government order to banks to install security guards at ATM booths after a woman banker was assaulted in Bangalore. The government is likely to present a vote on Account in mid-February. The annual Economic Survey will be tabled later in Parliament along with the full Budget. A full Budget for 2014/15 is likely to be present in July by the new government formed after the General Election. The government will soon launch an internet spy system, called Netra, to detect malafide messages. Security agency will deploy the system to capture dubious voice traffic on applications such as Skype and Google Talk, as well as tweeters.

 

 

RBI DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available RBI Defaulters’ list.

 

 

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of 31-03-2012.

 

 

LOCATIONS

 

Registered Office :

202-203, Kushal Bazar 32-33, Nehru Place, New Delhi - 110019, India.

Tel. No.:

91-1275-262102

Fax No.:

91-1275-262106

E-Mail :

companysecretary@tir.co.in

office@tir.co.in

Website :

http://www.tokai.co.jp

 

 

Corporate Office 1 :

45 Miles Stone VPO Prithla Delhi-Mathura Road, District-Palwal, Faridabad- 121102, Haryana, India

Tel. No.:

91-1275-262103 / 262102 / 262105

Fax No.:

91-1275-262106

 

 

Corporate Office 2 :

Plot No. 94, Sector 25, Faridabad - 121004, Haryana, India

Tel. No.:

91-129-2233281/ 2231148/ 2232993

Fax No.:

91-129-2441028

 

 

Branch Office :

Sy No. 65, No. 48-D, KIADB Industrial Area Yellapura Village, Doddaballapura, District Bangalore Rural – 561203, Karnataka, India

Tel. No.:

91-80-2763-0025

Fax No.:

91-80-2763-0040

 

 

Overseas  Office :

Located at:

 

¨       North America

¨       Europe

¨       China

¨       Asia Nations

 

 

DIRECTORS

 

As on 19.09.2013

 

Name :

Mr. Sham Bihari Sardana

Designation :

Director

Address :

D-99, Panchsheel Enclave, New Delhi - 110019, India

Date of Birth/Age :

21.03.1944

Date of Appointment :

18.11.2005

DIN No.:

00109418

 

 

Name :

Mr. Jagjit Singh Lamba

Designation :

Director

Address :

House No -9 Sector -18 A, Faridabad, Haryana, India

Date of Birth/Age :

15.09.1938

Date of Appointment :

18.11.2005

DIN No.:

00109439

 

 

Name :

Mr. Junichi Yamada

Designation :

Managing Director

Address :

RM 204, 1-36-4, Gonaka, Komaki City, Aichi Prefecture-4850033, Japan

Date of Birth/Age :

27.11.1962

Date of Appointment :

04.02.2010

DIN No.:

02947784

 

 

Name :

Mr. Katsunori Kanaoka

Designation :

Director

Address :

7-14-22, Degawa, Kasugai City, Aichi Prefecture, Japan

Date of Birth/Age :

31.01.1958

Date of Appointment :

01.06.2011

DIN No.:

03535231

 

 

Name :

Manav Sardana

Designation :

Director

Address :

D-99, Panchsheel Enclave, New Delhi - 110019, India

Date of Birth/Age :

03.10.1971

Date of Appointment :

04.12.2012

DIN No.:

01749158

 

 

Name :

Masahiko Hanazaki

Designation :

Director

Address :

Lions Mansion Hira – 201, 1-194, Hira, Nishi-ku, Nagoya, Shi, 23104, Japan

Date of Birth/Age :

06.06.1958

Date of Appointment :

21.01.2013

DIN No.:

06478596

 

 

Name :

Kenji Ryugo

Designation :

Managing Director

Address :

B-299, New Friends Colony, New Delhi – 110025, India

Date of Birth/Age :

27.11.1965

Date of Appointment :

21.01.2013

DIN No.:

06479329

 

 

KEY EXECUTIVES

 

Name :

Ms. Shweta Bhatia

Designation :

Secretary

Address :

H. No. 1471, E-Block, Sainik Colony, Sector – 49, Faridabad – 121001, Haryana, India

Date of Birth/Age :

27.05.1987

Date of Appointment :

16.03.2013

PAN No.:

BPKPB4604P

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 19.09.2013

 

Names of Shareholders

No. of Shares

Industries Rubber Tokai Limited

147600

Industries Auto Imperial Limited

98400

 

 

Total

246000

 

 

As on 19.09.2013

 

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

60.00

Bodies corporate

40.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of automobile and IT components

 

 

Products :

ITC Code No.

Product Description

40092200

Automotive Hoses

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

Bank of Tokyo

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Deloitte Haskins and Sells

Chartered Accountants

Address :

7th Floor, Building 10, Tower B, DLF Cyber City Complex, DLF City Phase -II,Gurgaon-122002, Haryana, India

PAN.:

AABFD2095B

 

 

Holding Company / Ultimate Holding Company:

Tokai Rubber Industries Limited, Japan

 

 

Fellow Subsidiaries :

Inoac Tokai(Thailand) Company Limited

 

 

Entity holding substantial interest in the Company :

Imperial Auto Industries Limited, India

 

 

 

Entity over which the Company has significant influence :

S.J. Rubber Industries Limited ( Partnership firm till December 31,2010)

 

 

 

CAPITAL STRUCTURE

 

As on 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

246000

Equity Shares

Rs.1000/- each

Rs.246.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

246000

Equity Shares

Rs.1000/- each

Rs.246.000 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

246.000

246.000

246.000

(b) Reserves & Surplus

(81.614)

(159.295)

(180.459)

(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)

164.386

86.705

65.541

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

3.624

3.558

2.114

Total Non-current Liabilities (3)

3.624

3.558

2.114

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

57.000

9.000

(b) Trade payables

544.076

551.833

463.990

(c) Other current liabilities

24.897

20.945

113.162

(d) Short-term provisions

8.714

0.340

18.639

Total Current Liabilities (4)

577.687

630.118

604.791

 

 

 

 

TOTAL

745.697

720.381

672.446

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

261.277

286.981

331.753

(ii) Intangible Assets

1.734

2.490

0.538

(iii) Capital work-in-progress

9.126

29.432

1.305

(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

0.00

(d)  Long-term Loan and Advances

4.667

6.282

2.285

(e) Other Non-current assets

17.524

18.368

3.489

Total Non-Current Assets

294.328

343.553

339.370

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

193.139

194.115

145.006

(c) Trade receivables

172.510

125.794

112.623

(d) Cash and cash equivalents

45.798

5.061

8.868

(e) Short-term loans and advances

30.118

45.180

66.579

(f) Other current assets

9.804

6.678

0.000

Total Current Assets

451.369

376.828

333.076

 

 

 

 

TOTAL

745.697

720.381

672.446

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

 

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

1138.850

799.745

745.945

 

 

Other Income

4.374

0.011

9.349

 

 

TOTAL                                    

1143.224

799.756

755.294

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                    

980.750

710.003

588.507

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

162.474

89.762

166.787

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION        

65.507

63.324

71.654

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

96.967

26.438

95.133

 

 

 

 

 

Less

TAX                                                                 

19.286

5.274

20.204

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

77.681

21.164

74.929

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

325.041

311.649

 

 

Stores & Spares

NA

76.629

62.735

 

 

Capital Goods

 

25.371

4.047

 

TOTAL IMPORTS

NA

427.041

378.431

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

315.78

86.03

304.59

 

 


 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

6.79

2.65

9.92

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

8.51

3.30

12.75

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

13.16

3.83

28.14

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.59

0.30

1.45

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.00

0.66

0.14

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.78

0.60

0.55

 

 

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

No

25]

Conduct of the banking account

-----

26]

Buyer visit details

-----

27]

Financials, if provided

Yes

28]

Incorporation details, if applicable

Yes

29]

Last accounts filed at ROC

Yes

30]

Major Shareholders, if available

Yes

31]

Date of Birth of Proprietor/Partner/Director, if available

Yes

32]

PAN of Proprietor/Partner/Director, if available

No

33]

Voter ID No of Proprietor/Partner/Director, if available

No

34]

External Agency Rating, if available

No

 

 

UNSECURED LOANS

 

PARTICULAR

31.03.2013

(Rs. In Millions)

31.03.2012

(Rs. In Millions)

SHORT TERM BORROWINGS

 

 

Rupee term loan from bank

0.000

57.000

 

 

 

Total

0.000

57.000

 

 

INDEX OF CHARGES

 

No Charges Exist for Company

 

 

FIXED ASSETS

 

  • Land freehold
  • Buildings
  • Plant and Machinery
  • Tools and dies
  • Furniture and fixture
  • Office Equipment
  • Computers
  • Motor vehicles

 


 

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.62.69

UK Pound

1

Rs.102.97

Euro

1

Rs.84.58

 

 

INFORMATION DETAILS

 

Report Prepared by :

ANK

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

3

--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

YES

--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

 

29

 

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.