MIRA INFORM REPORT

 

 

Report Date :

12.07.2014

 

IDENTIFICATION DETAILS

 

Name :

H-ONE INDIA  PRIVATE LIMITED

 

 

Formerly Known As :

HONGO INDIA PRIVATE LIMITED (w.e.f.07.01.2000)

 

HONGO PAWHA INDIA PRIVATE LIMITED

 

 

Registered Office :

12, Udyog Vihar, Surajpur Kasna Road, Gautam Budh Nagar, Greater Noida – 201306, Uttar Pradesh

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

17.12.1997

 

 

Com. Reg. No.:

20-023702

 

 

Capital Investment / Paid-up Capital :

Rs. 610.695 Millions

 

 

CIN No.:

[Company Identification No.]

U73200UP1997PTC023702

 

 

PAN No.:

[Permanent Account No.]

AAACH3032L

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Sheet Metal Component and Tools and Dies.

 

 

No. of Employees :

Information declined by the management 

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (42)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 3800000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

A reserve of the company is low.

 

However, the rating takes into consideration company’s sound financial risk profile and fair profitability levels of the company.

 

Trade relations are Business is active. Payment terms are reported to be slow but correct.

 

The company 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 – March 31, 2014

 

Country Name

Previous Rating

(31.12.2013)

Current Rating

(31.03.2014)

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

 

N E W S

 

The economy grew 4.7 %in 2013/14, marking a second straight year of sub-5 % growth – the worst slowdown in more than a quarter of a century. The data was below an official estimate of 4.9 % annual growth and compared with 4.5 % in the last fiscal year. However, the current account deficit narrowed sharply to $ 32.4 billion at 1.7 % of gross domestic product, in 2013/14 from a record high of $ 98.8 billion or 4.7 %, the year before.A sharp fall in gold imports due to restrictions on overseas purchases and muted import of capital goods helped shrink the current account deficit.

 

Online retailer Flipkart has acquired fashion portal Myntra as it prepares to battle with the rapidly expanding India arm of the global e-commerce giant Amazon. The company raised $ 210 million from Russian Investment firm DST Global which has also invested in companies like Facebook, Twitter and Alibaba Group.

 

General Motors will start exporting vehicles from its Talegaon plant near Pune in the second half of 2014. GM was one of the few global carmakers that was using its India plant only for the domestic market.

 

Google has overtaken Apple as the world’s top brand in terms of value, according to global market research agency Millward Brown. Google’s brand value shot up 40 % in a year to $ 158.84 billion. The top 10 of the 100 slots were dominated by US companies.

 

Infosys lost another heavy weight when B G Srinivas, a board member put in his papers. He is the third CEO-hopeful to quit after Chairman N R Narayana Murthy’s return to the company – Ashok Vemuri and V Balakrishnan being the other two.While Vemuri went on to lead IGate, Balakrishnan joined politics.

 

Naresh Goyal – promoted Jet Airways posted biggest quarterly loss – Rs 2153.37 crore – in the three months ended March 31, mainly because it has been offering discounts to passengers to fill planes.

 

William S Pinckney – Chairman and CEO of Amway India was arrested by the Andhra Pradesh Police in connection with a complaint against the direct selling firm. This is the second time that he has been taken into custody. A year, ago the Kerala Police had arrested Pinckney and two company directors on charges of financial irregularities.

 

China has told its state-owned enterprises to sever links with American consulting firms after the United States charged five Chinese military officers wih hacking US companies. China’s action which targets consultancies like McKinsey & Co. and the Boston Consulting Group, sterns from fears that the first are providing trade secrets to the US governments.

 

India has emerged as a country with some of the highest unregistered businesses in the world. Indonesia has the maximum number of shadow businesses, says a study of 68 countries by Imperial College Business School in London.

 

Pfizer has abandoned its attempt to buy AstraZeneca for nearly $ 118 billion after the latter refused an offer of 55 pounds a share.

 

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

 

MANAGEMENT NON – COOPERATIVE (91-120-2569892)

 

LOCATIONS

 

Registered Office :

12, Udyog Vihar, Surajpur Kasna Road, Gautam Budh Nagar, Greater Noida – 201306, Uttar Pradesh, India

Tel. No.:

91-120-2569892/ 93/ 94

Fax No.:

91-120-2569895

E-Mail :

c.s@h-oneindia.com

sales@h-oneindia.com

Website :

www.h-oneindia.com

 

 

DIRECTORS

 

As on 17.09.2013

 

Name :

Mr. Arun Jain

Designation :

Whole-time director

Address :

P-3, 12 ATS Village, Plot No. 1, Express Way, Sector-93A, Noida - 201010, Uttar Pradesh, India

Date of Birth/Age :

10.05.1973

Date of Appointment :

28.03.2007

PAN No.:

AARPJ9664N

DIN No.:

00566490

 

 

Name :

Atsushi Kaneda

Designation :

Director

Address :

Equas-Omiya 1201, 123-3, Kushihiki-Cho-Ichome, Omiya-Ku, Saitama, Japan

Date of Birth/Age :

23.09.1961

Date of Appointment :

23.09.2011

DIN No.:

03631554

 

 

Name :

Krishna Shriram

Designation :

Director

Address :

D-46, Malcha Marg, New Delhi - 110021, India

Date of Birth/Age :

03.06.1970

Date of Appointment :

26.08.2008

DIN No.:

00031783

 

 

Name :

Mr. Tatsuya Kawaguchi

Designation :

Chairman-cum-Managing Director

Address :

Tower – 2, Flat No. 502, NRI City, Greater Noida, Gautam Budh Nagar – 201306, Uttar Pradesh, India

Date of Birth/Age :

17.05.1964

Date of Appointment :

29.03.2013

DIN No.:

06538245

 

 

Name :

Mr. Ryuichi Koida

Designation :

Director

Address :

2-1-34 Sakura – CHO, Koganei – SHI, Tokyo, Japan

Date of Birth/Age :

30.06.1952

Date of Appointment :

29.03.2013

DIN No.:

06555212

 

 

Name :

Satoru Hamatsu

Designation :

Alternate director

Address :

D-255, 1st Floor, Defence Colony, New Delhi – 110024, India

Date of Birth/Age :

26.12.1967

Date of Appointment :

21.03.2014

DIN No.:

02668532

 

 

KEY EXECUTIVES

 

Name :

Mr. Vatsala Chauhan

Designation :

Company Secretary

Address :

E-81, IARI Pusa Campus, New Delhi – 110012, India

Date of Birth/Age :

22.11.1987

Date of Appointment :

14.06.2013

PAN No.:

AKEPC9173C

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 17.09.2013

 

Names of Shareholders

 

No. of Shares

 

H-One Company Limited, Japan

 

58015998

Pawha Builders Private Limited, India

 

01

Usha International Limited, India

 

3053472

Tatsuya Kawaguchi

 

01

Total

 

61069472

 

Equity Share Break up (Percentage of Total Equity)

 

As on 17.09.2013

 

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

95.00

Bodies corporate

5.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Sheet Metal Component and Tools and Dies.

 

 

Products :

ITC Code

Product Descriptions

8708

Sheet Metal Component

8207

Tools and Dies

 

PRODUCTION STATUS (AS ON 31.03.2011)

 

Particulars

Unit

Licensed Capacity

Installed Capacity

Actual Production Qty.

Sheet Metal Component

Nos.

N/A

10,660,00

3,800,213

Tools & Dies

Nos.

N/A

250

198

 

Notes:

 

1. The Company's product is exempt from licensing requirements under New Industrial Policy of Government of India.

 

2. Installed Capacity as certified by the management has been accepted by the auditors being a technical matter.

 

 

GENERAL INFORMATION

 

Customers :

Ř       Honda

Ř       Hero Honda

Ř       T-Tech Keihin

Ř       GM

Ř       Denso

Ř       Yamaha

Ř       Mahindra

 

 

No. of Employees :

Information declined by the management 

 

 

Bankers :

·         State Bank of India, Overseas Branch, 17; Barakhamba Road, New Delhi - 110001, Delhi, India

·         Mizuho Corporate Bank Limited, Maker Chamber III,Jamnalal Bajaj Road; Nariman Point, Mumbai - 400027,Maharashtra, India

·         Standard Chartedred Bank, Parliament Street, New Delhi, India

 

 

Facilities :

Secured Loan

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

Short-term borrowings

 

 

Rupee term loans from banks

0.000

45.000

Rupee term loans from banks

0.000

100.000

Total

0.000

145.000

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Chaturvedi and Company

Chartered Accountants

Address :

405 - 407, Chiranjiv Tower, 43 Nehru Place , New Delhi, India

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

AABFC9567F

 

 

Holding company :

·         H-One Company Limited

 

 

Fellow Subsidiary company :

·         CNC D-TEX Company Limited

·         H - One Parts (Thailand) Company Limited

 

 

CAPITAL STRUCTURE

 

As on 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

125,000,000

Equity Shares

Rs. 10/- each

Rs. 1250.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

61,069,472

Equity Shares

Rs. 10/- each

Rs. 610.695 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

610.695

477.105

477.105

(b) Reserves & Surplus

331.620

118.966

85.532

(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)

942.315

596.071

562.637

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

36.667

130.382

281.475

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

53.371

53.371

53.371

(d) long-term provisions

13.761

10.540

8.435

Total Non-current Liabilities (3)

103.799

194.293

343.281

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

145.000

20.000

(b) Trade payables

273.147

236.441

95.771

(c) Other current liabilities

329.608

256.758

323.294

(d) Short-term provisions

87.079

73.289

63.428

Total Current Liabilities (4)

689.834

711.488

502.493

 

 

 

 

TOTAL

1735.948

1501.852

1408.411

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

798.330

752.572

766.370

(ii) Intangible Assets

1.504

1.903

3.163

(iii) Capital work-in-progress

53.946

0.000

0.000

(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)

1.261

32.219

47.460

(d)  Long-term Loan and Advances

4.426

3.650

9.022

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

859.467

790.344

826.015

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

91.539

1.756

1.488

(b) Inventories

229.867

250.568

229.435

(c) Trade receivables

286.960

295.071

160.954

(d) Cash and cash equivalents

77.345

5.151

0.534

(e) Short-term loans and advances

190.770

158.962

189.985

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

876.481

711.508

582.396

 

 

 

 

TOTAL

1735.948

1501.852

1408.411

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

1871.930

1280.820

1057.260

 

 

Other Income

 

246.040

112.090

 

 

TOTAL                        

1871.930

1526.860

1169.350

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

 

 

 

Administrative Expenses

1666.540

1299.860

1031.500

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                        

1666.540

1299.860

1031.500

 

 

 

 

 

Less

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

205.390

227.000

137.850

 

 

 

 

 

Less

FINANCIAL EXPENSES                        

23.450

73.930

61.970

 

 

 

 

 

 

PROFIT/ (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

181.940

153.070

75.880

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

105.610

104.390

137.440

 

 

 

 

 

 

PROFIT/ (LOSS) BEFORE EXTRAORDINARY AND PRIOR PERIOD ITEM

76.330

48.680

(61.560)

 

 

 

 

 

 

 PRIOR PERIOD ITEM

0.830

0.000

63.950

 

 

 

 

 

 

PROFIT/ (LOSS) BEFORE TAX

77.160

48.680

2.390

 

 

 

 

 

Less

TAX                                                                 

30.960

15.240

1.710

 

 

 

 

 

 

PROFIT/ (LOSS) AFTER TAX

46.200

33.440

0.680

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

112.640

79.200

78.520

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

158.840

112.640

79.200

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

NA

9.330

21.754

 

 

 

 

 

 

Earnings/ (Loss) Per Share (Rs.)

0.76

0.70

0.01

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

2.47

2.19

0.06

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

4.12

3.80

0.23

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

4.59

3.31

0.18

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.08

0.08

0.00

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.04

0.46

0.54

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.27

1.00

1.16

 

 

 

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

477.105

477.105

610.695

Reserves & Surplus

85.532

118.966

331.620

Net worth

562.637

596.071

942.315

 

 

 

 

long-term borrowings

281.475

130.382

36.667

Short term borrowings

20.000

145.000

0.000

Total borrowings

301.475

275.382

36.667

Debt/Equity ratio

0.536

0.462

0.039

 

 

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)

Total Income

1169.350

1526.860

1871.930

 

 

30.573

22.600

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Total Income

1169.350

1526.860

1871.930

Profit

0.680

33.440

46.200

 

0.06%

2.19%

2.47%

 

 

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

Yes

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

Yes

33]

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

No

34]

External Agency Rating, if available

No

 

BUSINESS AND OPERATION

 

The automotive industry is facing new and pressing challenges. Globalization, individualization, digitalization and increasing competition are pressing the face of the industry. In addition, increasing safety requirement and voluntary environmental commitments by the automotive industry have also contributed to the changes ahead. Size is no longer a guarantee of success. Only those companies that find new ways to create value will prosper in the future.

 

With the end of the Financial Year 2012-13, The Company has an experience of sixteen years in manufacturing of steel metal component and Die Manufacturing. The year started with gradually growth in demand of automobiles in the Market. In this environment, the Company made effective strategy to focus on profitability and increase the demand through efficient market management.

 

To meet out the demand of customer future expectation and other new business, Company has set up new warehouse in Pune and installed fully automated Sub Black Plate New Line for Weld Shop, and 1000 Ton Press Shop in the Die-Engineering area.

 

Company is striving continuously to increase market base by increasing its Customer base to utilize its idle capacity and reviewing production system to take out the wastage and unnecessary cost, For this, progressive developments made in the production of existing business of General Motors India (GM), Honda Siel Cars India Limited, DENSO India Limited and Honda Motorcycle and Scooter India Private Limited (HMSI).

 

The proposed business plan is to enlarge the work with General Motors India (GM) of the Company with the and the plans to keep the track of Automobile growth in India and make the action plan. We hope that the situation in the coming financial years will be in upward trend again.

 

Company is committed to adhere to the highest standards, and will continue to strive to achieve new landmarks and milestones.

 

UNSECURED LOAN

 

PARTICULARS

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

Long-term Borrowings

 

 

Rupee term loans from banks

36.667

112.205

Foreign currency term loans from banks

0.000

18.177

Total

36.667

130.382

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

80022720

16/09/2011 *

210,000,000.00

MIZUHO CORPORATE BANK LIMITED

4TH FLOOR, EAST TOWER, SOOD TOWER, 25, BARAKHAMBA ROAD, NEW DELHI, DELHI - 110001, INDIA

B24217580

 

* Date of charge modification

 

FIXED ASSETS

 

Tangible assets

·         Land

·         Buildings

·         Plant and equipment

·         Furniture and fixtures

·         Vehicles

·         Office equipment

 

Intangible assets

 

·         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.61.19

UK Pound

1

Rs.103.15

Euro

1

Rs.81.87

 

 

INFORMATION DETAILS

 

Information Gathered by :

PLK

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

KVT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

42

 

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.