MIRA INFORM REPORT

 

 

Report Date :

14.01.2014

 

IDENTIFICATION DETAILS

 

Name :

KOSTAL NTTF AUTOMOTIVE INDIA PRIVATE LIMITED

 

 

Registered Office :

Plot No. 11A, SIPCOT Industrial Complex, Ranipet-632403, Tamilnadu

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

11.09.2008

 

 

Com. Reg. No.:

18-069239

 

 

Capital Investment / Paid-up Capital :

Rs.203.930 Millions

 

 

CIN No.:

[Company Identification No.]

U34300TN2008PTC069239

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Automotive Electrical System.

 

 

No. of Employees :

14000 [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 1378000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a subsidiary of Leopold Kostal GmbH and Company Kg.

 

It is an established company having moderate track record. There appears losses recorded by the company from its operational activities during the financial year 2013.

 

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

 

The company can be considered for business dealing 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.

 

 

INDIAN ECONOMIC OVERVIEW

 

India’s current account deficit narrowed in the quarter ended September as government measures to curb imports, especially gold, kicked in.  The current account deficit, the excess of a country’s imports of goods and services over exports, narrowed to $ 5.2 billion from $ 21 billion in the year ago period, according to provisional Reserve Bank of India data. Finance Minister P. Chidambaram said the CAD for the year will be less than $ 60 billion or 3 per cent of GDP and the latest data suggests the government may achieve the target.

 

India was ranked 94th among the world’s most corrupt nations list. Denmark and New Zealand topped as the cleanest while Somalia emerged as the most corrupt.

 

India’s services sector activity witnessed a moderate improvement in November over the previous month, even while indicating the fifth successive monthly contraction, according the HSBC survey.

 

$53 million estimated losses suffered by India due to phishing attacks during the third quarter, according to a study by RSA. India ranks fourth in the list of nations hit by phishing attacks. The US remained at the top of the charts. Phishing is the process of acquiring information such as user names, passwords and credit card details by sending e-mails disguised as official mails.

 

Rs.4080 million worth of mobile-phone-based transactions by July 2013 compared to Rs.260 million in September, 2012, according to Deloitte report. The number of transactions has shot up from 94000 to 701000.

 

India aims to earn Rs.400000 million from the bandwidth auction set for January. The merger and acquisition guidelines, cleared by a group of ministers, will be out before the auction begins so that players can make informed decisions on the auctions.

 

 

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 PARTED BY

 

Name :

Mr. Rajesh V.

Designation :

Finance Manager

Contact No.:

91-4172-304666

Date :

13.01.2014

 

 

LOCATIONS

 

Registered Office :

Plot No. 11A, SIPCOT Industrial Complex, Ranipet-632403, Tamilnadu, India

Tel. No.:

91-4172-304666/304670

Fax No.:

91-4172-304611

E-Mail :

v.rajesh@kostal.com

sm.corporate@lawindia.com

Location :

Rented

 

 

Head Office :

Leopold Kostal GmbH and Company Kg., An Der Bellmerei 10, 58513, Ludenscheid, Germany

 

 

Overseas Office :

Located At:

 

·         Britain

·         US

·         Mexico

·         Brazil

·         China

·         Italy

·         Japan

 

 

DIRECTORS

 

AS ON 12.09.2013

 

Name :

Mr. Suresh Bhaskaran

Designation :

Managing Director

Address :

Villa No. 25, Noel Palmdale Vilas, Kusumagiri, Kakkanad, Kochi-682037, Kerala, India

Date of Birth/Age :

03.01.1965

Date of Appointment :

06.06.2011

Din No.:

01999715

 

 

Name :

Andreas Kostal

Designation :

Director

Address :

138 Park Street, Ludenscheid, 58509, Germany

Date of Birth/Age :

20.02.1979

Date of Appointment :

24.09.2013

Din No.:

06385676

 

 

Name :

Ludger Laufenberg

Designation :

Director

Address :

Germanenstrasse 93, Ludenscheid, Germany

Date of Birth/Age :

26.03.1963

Date of Appointment :

11.09.2008

Din No.:

02308089

 

 

Name :

Christopher Nigel Sanders

Designation :

Director

Address :

Werdohler Strassse 35, 58511, Ludenscheid, Germany

Date of Birth/Age :

24.10.1957

Date of Appointment :

18.09.2008

Din No.:

02255924

 

 

Name :

Namasivayam Reguraj

Designation :

Director

Address :

539, 2nd Main, RMV 2nd Stage, 3rd Block, Bangalore-560094, Karnataka, India

Date of Birth/Age :

07.05.1941

Date of Appointment :

11.09.2008

Din No.:

00279043

 

 

Name :

Mr. Sanjay Kumar Mehta

Designation :

Alternate Director

Address :

33, Kalavai Street, Chintadripet, Chennai-600002, Tamilnadu, India

Date of Birth/Age :

21.06.1972

Date of Appointment :

05.06.2013

Din No.:

00793098

 

 

KEY EXECUTIVES

 

Name :

Mr. Rajesh V.

Designation :

Finance Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 12.09.2013

 

Names of Shareholders

 

No. of Shares

Leopold Kostal GmbH and Company KG., Germany

 

20384

Leopold Kostal GmbH and Company KG., Germany

 

9

 

 

 

TOTAL

 

20393

 

AS ON 12.09.2013

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Foreign holdings [Foreign institutional investors, Foreign Companies, Foreign Financial Institutions, Non-resident Indian or Overseas corporate bodies or others]

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Automotive Electrical System.

 

 

Exports :

 

Products :

Finished Goods

Countries :

Britain

 

 

Imports :

 

Products :

Raw Materials

Countries :

·         China

·         Germany

 

 

Terms :

 

Selling :

Cash

 

 

Purchasing :

Cash

 

 

GENERAL INFORMATION

 

Suppliers :

GKDITR, Coimbatore, Tamilnadu, India

 

 

Customers :

Others [Manufacturer]

 

·         Ford

·         BMW

 

 

No. of Employees :

14000 [Approximately] 

 

 

Bankers :

·         Deutsche Bank, Chennai Branch, Tamilnadu, India

·         State Bank of India, Ranipet Branch

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Deloitte Haskins & Sells

Chartered Accountants

Address :

ASVN Ramana Tower , 52 Venkatnarayana Road, T Nagar, Chennai – 600017, Tamilnadu, India

PAN No:

AACFD3771D

 

 

Holding Company :

Leopold Kostal GmbH & Co. KG

 

 

Fellow Subsidiaries :

·         Shanghai Kostal - Huayang

·         Kostal CR Spol S.R.O

·         Kostal UK Limited

·         Kostal Mexicana, S.A de C.V.

·         Kostal Eletromecânica, Brazil

·         Kostal Shanghai Management Company Limited

·         KOSTAL Italia S. R. L.

·         Kostal Ukraina TOV

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

50000

Equity Shares

Rs.10000/- each

Rs.500.000 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

20393

Equity Shares

Rs.10000/- each

Rs.203.930 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

203.930

115.000

52.000

(b) Reserves & Surplus

140.619

185.323

85.378

(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)

344.549

300.323

137.378

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

25.296

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

0.501

0.073

0.000

(d) long-term provisions

1.909

0.682

2.608

Total Non-current Liabilities (3)

2.410

0.755

27.904

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

100.436

159.426

72.415

(c) Other current liabilities

8.534

39.540

32.564

(d) Short-term provisions

1.189

0.469

0.699

Total Current Liabilities (4)

110.159

199.435

105.678

 

 

 

 

TOTAL

457.118

500.513

270.960

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

121.442

79.445

41.865

(ii) Intangible Assets

0.090

0.208

2.137

(iii) Capital work-in-progress

0.000

0.253

2.672

(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

8.127

24.605

39.417

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

129.659

104.511

86.091

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

111.755

183.670

70.400

(b) Inventories

69.535

66.972

24.309

(c) Trade receivables

86.887

55.845

25.714

(d) Cash and cash equivalents

17.051

33.787

2.549

(e) Short-term loans and advances

42.231

55.728

61.897

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

327.459

396.002

184.869

 

 

 

 

TOTAL

457.118

500.513

270.960

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

300.676

233.247

99.421

 

 

Other Income

8.007

4.297

2.223

 

 

TOTAL                                    

308.683

237.544

101.644

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Raw Materials Consumed

217.082

199.528

80.043

 

 

Employee Compensation Benefits

55.419

54.030

48.555

 

 

Administrative and Other Expenses

125.314

116.383

81.729

 

 

TOTAL                                    

397.815

369.941

210.327

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

(89.132)

(132.397)

(108.683)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

35.609

19.344

13.677

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX

(124.741)

(151.741)

(122.360)

 

 

 

 

 

Less

TAX                                                     

0.000

0.000

0.000

 

 

 

 

 

 

PROFIT / (LOSS) AFTER TAX

(124.741)

(151.741)

(122.360)

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

NA

(231.486)

(109.126)

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

NA

(383.227)

(231.486)

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

196.021

158.732

13.906

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Components

160.257

146.207

33.947

 

 

Plant and Machinery

23.647

29.358

16.103

 

TOTAL IMPORTS

183.904

175.565

50.050

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

(9272.00)

(24764.00)

--

 

Expected Sales (2013-14) : Rs.470.000 Millions.

 

The above information has been parted by Mr. Rajesh V.

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

(40.41)

(63.87)

(120.38)

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

(41.49)

(65.05)

(123.07)

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(40.41)

(30.33)

(45.61)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.36)

(0.50)

(0.89)

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.00

0.00

0.18

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.97

1.99

1.75

 

 

LOCAL AGENCY FURTHER INFORMATION

 

DETAILS OF CURRENT MATURITIES OF LONG TERM DEBT:

 

Particulars

 

31.03.2013

[Rs. in millions]

31.03.2012

[Rs. in millions]

31.03.2011

[Rs. in millions]

 

 

 

 

Current Maturities of Long Term Debt

0.009

27.336

25.000

 

 

 

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

Yes

15]

Capital in the business

Yes

16]

Details of sister concerns

Yes

17]

Major suppliers

Yes

18]

Major customers

Yes

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]

PAN of Proprietor/Partner/Director, if available

No

32]

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

Yes

33]

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

No

34]

External Agency Rating, if available

No

 

 

INDEX OF CHARGES: NO CHARGES EXIST FOR COMPANY

 

 

REVIEW OF OPERATIONS AND OUTLOOK:

 

During the year, the Company made a turnover of Rs. 300.676 Millions and a net loss of Rs. 124.741 Millions. The Directors are hopeful that though the Company is making initial losses as expected, the Company will attain break-even point and earn profit by its performance in the days to come.

 

 

 

 


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.61.52

UK Pound

1

Rs.101.47

Euro

1

Rs.84.11

 

 

INFORMATION DETAILS

 

Information Gathered by :

HTL

 

 

Report Prepared by :

TPT


 

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

--

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

4

--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

YES

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

--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.