MIRA INFORM REPORT

 

 

Report Date :

27.02.2014

 

IDENTIFICATION DETAILS

 

Name :

SHREERAM MOTORS PRIVATE LIMITED

 

 

Registered Office :

A/1, Silver Harmony, New Maniklal Estate, Off. L.B.S. Marg, Ghatkopar (West), Mumbai – 400080, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

29.12.2004

 

 

Com. Reg. No.:

11-150270

 

 

Capital Investment / Paid-up Capital :

Rs.37.500 Millions

 

 

CIN No.:

[Company Identification No.]

U50100MH2004PTC150270

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Dealer of Bajaj motors cycle (two wheeler).

 

 

No. of Employees :

Not Divulged

 


 

RATING & COMMENTS

 

MIRA’s Rating :

B (30)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 220000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an authorized dealer for Bajaj Auto Limited, two wheelers in Mumbai and Thane. It is an established company having a moderate track record.

 

The management has reported a minimal profit along with a low profit margin as on 2013, against a loss recorded during previous year.

 

The company possesses a stretched capital structure on account of high working capital requirements and thin margins which may affect the liquidity position.

 

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

 

In view of position of the subject a leading dealer for Bajaj Auto Limited and its favorable brand built over the years, the company can be considered for business dealings 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 – 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 worst is over for India’s economy with gross domestic product likely to expand 5 %to 5.5 % this year and more than 6 % in 2015, according to Moody’s Analytics. Concerns over the rupee and current account deficit are under control, said the agency. Ratings firm Crisil has forecast 6 % growth for 2014/15 up from the estimated 4.8 % for 2013/14.  Total economic growth, infrastructure bottlenecks and lack of transparency and consistency in foreign direct investment policies seem to have taken a toll on India’s attractiveness as an investment destination, says an Ernst & Young survey.  Projects with FDI component fell 16.4 % across the globe in 2012 from the previous year.  The drop in India was steeper at 21 %. State run carrier Air India is doling out free tickets to its 24000 employees, even as it expects to incur a loss of Rs 39000 mn this financial year and has a debt of Rs 350000 mn. 550000 number of jobs generated across India in 2013, a fall of 0.4 % as compared to with a year earlier. The National  Capital Region has a one-fourth share in total jobs created, according to a study by industry lobby group Assochem, Banks, real estate, automobile and telecommunications sectors are showing a rise of job creation. $ 805 mn investments by venture capital firms in India during 2013, registering a drop of about 18 % over the previous year. The Information Technology and IT-Enabled  Services Industry retained its status as the favourable venture capital investors in 2013. Pakistan has temporarily banned gold imports for the second time in six months, as it tries to stem smuggling into India. India’s import duty on gold is 10 % and curbs on purchases have dried up legal imports into what used to be the world’s biggest bullion buyers. The World Gold Council puts the amount smuggled into India at upto 200 tonnes in 2013. The Reserve Bank of India has proposed that unclaimed bank deposits estimated to be about Rs 35000 mn be used for education and awareness among depositors.  According to the plan, deposits that have not been claimed for at least 10 years will be transferred to the scheme.

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

ICRA

Rating

Long term loans: BB

Rating Explanation

Moderate risk of default regarding timely servicing of financial obligations.

Date

December 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 31-03-2012.

 

INFORMATION DECLINED BY

 

Name :

Mr. Rajesh

Designation :

Account Manager

Contact No.:

91-9819972277

Date :

25.02.2014

 

 

LOCATIONS

 

Registered Office :

A/1, Silver Harmony, New Maniklal Estate, Off. L.B.S. Marg, Ghatkopar (West), Mumbai – 400080, Maharashtra, India

Tel. No.:

91-22-25152888

Mobile No.:

91-9819972277 (Mr. Rajesh)

Fax No.:

Not Available

E-Mail :

ajaywasan@shreerambajaj.com

 

 

DIRECTORS

 

As on 03.09.2013

 

Name :

Mr. Anita Wasan Ajay

Designation :

Director

Address :

A-1201, Willow Tower, Vasant Garden, Mulund (West), Mumbai - 400080, Maharashtra, India

Date of Appointment :

29.12.2004

DIN No.:

00443388

 

 

Name :

Mr. Ajay Shriram Wasan

Designation :

Director

Address :

A-1201, Willow Tower, Vasant Garden, Mulund (West), Mumbai - 400080, Maharashtra, India

Date of Appointment :

29.12.2014

DIN No.:

00449796

 

 

KEY EXECUTIVES

 

Name :

Mr. Rajesh

Designation :

Account Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 03.09.2013

 

Names of Shareholders

No. of Shares

% age

Anita Wasan Ajay

1875000

50.00

Ajay Shriram Wasan

1875000

50.00

Total

3750000

100.00

 

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 03.09.2013

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Dealer of Bajaj motors cycle (two wheeler).

 

 

Products :

Item Code No.

Product Description

8512

Cycles/ Motor Vehicles

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Divulged

 

 

Bankers :

·         Kotak Mahindra Bank Limited, 36-38a, Nariman Bhavan, 227,D, Nariman Point,, Mumbai - 400021, Maharashtra, India

·         Bank of Baroda, Colaba Branch, Esperanca Building, Shahid Bhagat Singh Road, Colaba,, Mumbai - 400039, Maharashtra, India

·         The Saraswat Co-Operative Bank Limited, Mulund Branch, Mulund, Mumbai - 400080, Maharashtra, India

·         ICICI Bank Limited, Landmarkrace Cource Circle, Alkapuri, Baroda - 390015,Gujarat, India

 

 

Facilities :

Secured Loan

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

Long-term Borrowings

 

 

Term loans from banks

50.159

55.095

Short-term borrowings

 

 

Working capital loans from banks

83.430

85.864

Total

133.589

140.959

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Ramesh Manik Patil

Chartered Accountants

Address :

C 3, Ratnajot, Apartment, Ground Floor, Indra Complex on 60 feetRoad, Bhayander, Thane – 401107, Maharashtra, India

PAN N Income-tax PAN of auditor or auditor's firm :

AFJPP8153R

 

CAPITAL STRUCTURE

 

As on 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

4000000

Equity Shares

Rs.10/- each

Rs. 40.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

3750000

Equity Shares

Rs.10/- each

Rs. 37.500 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

37.500

37.500

37.500

(b) Reserves & Surplus

16.807

12.014

16.903

(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)

54.307

49.514

54.403

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

63.333

55.095

64.607

(b) Deferred tax liabilities (Net)

0.617

0.617

0.617

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

63.950

55.712

65.224

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

150.949

118.974

101.110

(b) Trade payables

5.586

40.150

34.004

(c) Other current liabilities

17.346

15.699

6.181

(d) Short-term provisions

0.000

0.000

0.000

Total Current Liabilities (4)

173.881

174.823

141.295

 

 

 

 

TOTAL

292.138

280.049

260.922

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

105.456

102.607

110.485

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

3.525

3.525

0.025

(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

0.000

0.000

0.000

Total Non-Current Assets

108.981

106.132

110.510

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

56.351

108.465

58.881

(c) Trade receivables

69.119

0.000

26.176

(d) Cash and cash equivalents

20.319

12.832

16.343

(e) Short-term loans and advances

37.354

52.599

48.984

(f) Other current assets

0.014

0.021

0.028

Total Current Assets

183.157

173.917

150.412

 

 

 

 

TOTAL

292.138

280.049

260.922

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Turnover/ Gross Receipts

901.561

929.421

1087.200

 

 

Other Income

NA

NA

NA

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Office Expenses

 

 

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

NA

5.344

7.656

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

NA

9.311

7.516

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX

5.942

(3.967)

0.140

 

 

 

 

 

Less

TAX                                                                 

1.150

0.000

0.000

 

 

 

 

 

 

PROFIT / (LOSS) AFTER TAX

4.792

(3.967)

0.140

 

 

 

 

 

 

Earnings Per Share (Rs.)

1.28

NA

NA

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

Return on Total Assets

(PBT/Total Assets}

(%)

2.06

(1.43)

0.05

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.11

(0.08)

0.00

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

3.95

(3.52)

3.05

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.05

(0.99)

1.06

 

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Share Capital

37.500

37.500

37.500

Reserves & Surplus

16.903

12.014

16.807

Net worth

54.403

49.514

54.307

 

 

 

 

long-term borrowings

64.607

55.095

63.333

Short term borrowings

101.110

118.974

150.949

Total borrowings

165.717

174.069

214.282

Debt/Equity ratio

3.046

3.516

3.946

 

 


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)

Turnover/ Gross Receipts 

1087.200

929.421

901.561

 

 

(14.512)

(2.998)

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Turnover/ Gross Receipts

1087.200

929.421

901.561

Profit

0.140

(3.967)

4.792

 

0.01%

(0.43%)

0.53%

 

 

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

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

No

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

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

 

NOTE: Registered office of the company has been shifted from 2, Siddhivinayak Apartments, M S Road, Mulund (West), Mumbai – 400080, Maharashtra, India to the present address w.e.f 27.02.2013

 

UNSECURED LOAN

 

PARTICULARS

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

Long-term Borrowings

 

 

Other loans and advances, others

13.174

0.000

Short-term borrowings

 

 

Loans and advances from related parties

67.519

25.610

Other loans and advances, others

0.000

7.500

Total

80.693

33.110

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10293637

03/10/2012 *

125,000,000.00

KOTAK MAHINDRA BANK LIMITED

36-38A, NARIMAN BHAVAN, 227,D, NARIMAN POINT, MUMBAI, MAHARASHTRA - 400021, INDIA

B59757906

2

10293647

03/10/2012 *

125,000,000.00

KOTAK MAHINDRA BANK LIMITED

36-38A, NARIMAN BHAVAN, 227,D, NARIMAN POINT, MUMBAI, MAHARASHTRA - 400021, INDIA

B59758243

 

* Date of charge modification

 

FIXED ASSETS

 

Tangible assets

 

·         Plant and equipment

·         Furniture and fixtures

·         Vehicles

·         Office equipment

·         Computer equipments

·         Other equipments

 


 

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.61.94

UK Pound

1

Rs.103.31

Euro

1

Rs.85.11

 

 

INFORMATION DETAILS

 

Information Gathered by :

PDT

 

 

Report Prepared by :

KVT

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

3

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

4

--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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

30

 

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.