MIRA INFORM REPORT

 

 

Report Date :

07.06.2014

 

IDENTIFICATION DETAILS

 

Name :

S.V.S REFCOMP PRIVATE LIMITED (w.e.f. 24.06.2010)

 

 

Formerly Known As :

JAYNA STEEL PRIVATE LIMITED (w.e.f. 1996)

 

ADINATH WIRE PRIVATE LIMITED

 

 

Registered Office :

Shed No.37, Phase IV Extension, I.D.A Jeedimetla, Hyderabad – 500055, Andhra Pradesh

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

31.12.1984

 

 

Com. Reg. No.:

01-005217

 

 

Capital Investment / Paid-up Capital :

Rs.4.750 Millions

 

 

CIN No.:

[Company Identification No.]

U31300TG1984PTC005217

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Condensers, Wires, Tubes (Refrigerator Components). 

 

 

No. of Employees :

100 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (28)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

External borrowings of the company seems to be huge during 2013.

 

However, trade relation are reported to be fair. Business is active. Payment terms are reported to be slow but correct.

 

The company can be considered for business dealing with some cautions.

 

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

 

US investment bank Goldman Sachs  has upgraded its outlook on Indian markets as it expects positive impact of the election cycle.

 

India’s economy may grow 4.7 % in the current financial year, lower than the official estimate of 4.9 %, Fitch Rating said. The global rating agency expects the economy to pick up in the next two financial years.

 

Global ratings agency Standard & Poor said increasing focus by India Inc on lowering debt is likely to improve their credit profiles.

 

Singapore (1.1 million Indian tourists in 2012), Thailand (one million), the United Arab Emirates ().98 million) and Malaysia ().82 million) emerged as the preferred holidays hotspots for Indians. The total figure is expected to increase to 1.93 million by 2017, according to the latest Eurmonitor international report.

 

There is a $29.34 bn outward foreign direct investment by domestic companies between April and January of 2013/14 which has seen some signs of recovery according to a Care Ratings report.

 

There are 264 number of new companies being set up every day on average during 2014. Most of them are registered in Mumbai. India had 1.38 million registered companies at the end of January, 2014.

 

Twitter like messaging service Weibo Corporation has filed to raise $ 500 million via a US initial public offering. Alibaba, which owns a stake in Weibo is expected to raise about $ 15 billion New York this year in the highest profile Internet IPO since Facebook’s in 2012.

 

Bharti Airtel has raised Rs.2,453.2 crore (350 million Swiss Francs) by selling six-year bonds at a coupon rate of three per cent and maturing in 2020. This is the largest ever bond offering by an Indian company in Swiss Francs. Bharat Petroleum Corporation raised 175 million Swiss Francs by selling five year bonds at 2.98 % coupon rate in February.

 

Indian Oil Corporation plans to invest Rs 7650 crore in setting up a petrochemical complex at its almost complete Paradip refinery in Odhisha in three to four years. The company board is set to consider the setting up of a 700000 tonne per annum polypropylene plant at an estimated cost at Rs.3150 crore.

 

Global chief information officers at gathering in Bangalore in April to meet Indian startups at an event called Tech50 Watchout for Little Eye Labs-Facebook type deals in the making.

 

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. Sashi Gupta

Designation :

Account Manager

Contact No.:

91-9703197755

Date :

05.06.2014

 

 

LOCATIONS

 

Registered Office :

Shed No.37, Phase IV Extension, I.D.A Jeedimetla, Hyderabad – 500055, Andhra Pradesh, India

Tel. No.:                              

Not Available

Mobile No.:

91-9493865190 (U. S. Parmar)

91-9703197755 (Mr. Sashi Gupta)

Fax No.:

Not Available

E-Mail :

accounts@svs-wires.com

Website :

http://www.svs-wires.com

 

 

Factory :

Gat No. 35/1, Village: Karde, Taluka: Shirur, District Pune - 412210, Maharashtra, India

Tel. No.:

91-2138-288016

 

 

DIRECTORS

 

As on: 30.09.2013

 

Name :

Mr. Praveen Tyagi

Designation :

Director

Address :

No.41 and 45, Kiran Enclave, Sikh Road, Secunderabad – 500009, Andhra Pradesh, India

Date of Birth/Age :

13.11.1971

Date of Appointment :

24.06.2010

DIN No.:

00239677

 

 

Name :

Mr. Bhawana Tyagi

Designation :

Director

Address :

No.41 and 45, Kiran Enclave, Sikh Road, Secunderabad – 500009, Andhra Pradesh, India

Date of Birth/Age :

15.10.1973

Date of Appointment :

25.11.2007

DIN No.:

00253080

 

 

KEY EXECUTIVES

 

Name :

Mr. Sashi Gupta

Designation :

Account Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 30.09.2013

 

Names of Shareholders

 

No. of Shares

Suresh Kumar Tyagi

 

4875

Madhu Tyagi

 

6170

Praveen Kumar Tyagi

 

15300

Tarun Tyagi

 

4500

S.K.Tyagi and Sons HUF

 

8600

Preeti Tyagi

 

2325

Bhavna Tyagi

 

1500

C S Wires Private Limited, India

 

1000

Satish Kumar Tyagi

 

570

Ram Gupta

 

1680

M Francis

 

200

Sumitra Devi

 

300

Rekha Devi

 

480

 

 

 

Total

 

47500

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 30.09.2013

 

Category

 

Percentage

 

 

 

Bodies corporate

 

2.10

Directors or relatives of directors

 

94.00

Other top fifty shareholders

 

3.90

 

 

 

Total

 

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Condensers, Wires, Tubes (Refrigerator Components).

 

 

Imports :

 

Products :

Raw Material

Countries :

China

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

 

GENERAL INFORMATION

 

No. of Employees :

100 (Approximately)

 

 

Bankers :

  • HDFC Bank Limited, HDFC Bank Housesenapati Bapat Marg, Lower Parel W, Mumbai - 400013, Maharashtra, India
  • HDFC Bank Limited, Chintal Branch, Hyderabad, Andhra Pradesh, India

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2013

As on

31.03.2012

LONG TERM BORROWINGS

 

 

Term Loan From Bank

7.931

10.487

SHORT TERM BORROWINGS

 

 

Cash Credit Loan

35.740

22.045

 

 

 

Total

43.671

32.532

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Dagliya and Company

Chartered Accountants

Address :

5-5-9/13, Srinivasa Building, Ranigunj, Secunderabad – 500003, Andhra Pradesh, India

PAN No.:

AAAFD6954E

 

 

Associates :

  • S.V.S Wires Private Limited 
  • CS Wires Private Limited
  • NER Glasstech Private Limited

 

 

CAPITAL STRUCTURE

 

As on: 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

100000

Equity Shares

Rs.100/- each

Rs.10.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

47500

Equity Shares

Rs.100/- each

Rs.4.750 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

4.750

4.750

4.750

(b) Reserves & Surplus

4.979

3.456

2.908

(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)

9.729

8.206

7.658

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

22.311

17.087

1.700

(b) Deferred tax liabilities (Net)

1.387

0.606

0.112

(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)

23.698

17.693

1.812

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

35.740

22.045

0.000

(b) Trade payables

29.556

42.455

54.782

(c) Other current liabilities

17.794

10.274

5.544

(d) Short-term provisions

0.000

0.000

0.068

Total Current Liabilities (4)

83.090

74.774

60.394

 

 

 

 

TOTAL

116.517

100.673

69.864

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

26.629

14.464

9.606

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

8.917

7.081

2.639

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.295

0.295

0.295

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

1.643

1.643

0.871

(e) Other Non-current assets

0.522

0.067

0.089

Total Non-Current Assets

38.006

23.550

13.500

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

18.940

23.346

16.395

(c) Trade receivables

51.350

44.979

36.351

(d) Cash and cash equivalents

3.849

4.158

1.007

(e) Short-term loans and advances

4.372

4.640

2.611

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

78.511

77.123

56.364

 

 

 

 

TOTAL

116.517

100.673

69.864


 

 

PROFIT & LOSS ACCOUNT

 

 

                           PARTICULARS          

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

 

384.215

100.887

 

 

Other Income

 

1.055

0.925

 

 

TOTAL                                    

NA

385.270

101.812

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

 

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                    

NA

383.446

100.643

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

3.580

1.824

1.169

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

1.275

0.782

0.494

 

 

 

 

 

 

PROFIT BEFORE TAX

2.305

1.042

0.675

 

 

 

 

 

Less

TAX                                                                 

NA

NA

NA

 

 

 

 

 

 

PROFIT AFTER TAX

NA

NA

NA

 

 

 

 

 

 

Earnings Per Share (Rs.)

NA

NA

NA

 

 

Particulars

 

 

 

31.03.2014

Sales Turnover (Approximately)

 

 

540.000

 

 

 

 

 

Expected Sales (2014-2013): Rs.550.000 Millions

 

The above information has been parted by Mr. Sashi Gupta

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

Net Profit Margin

(PBT/Sales)

(%)

NA

0.27

0.67

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

2.15

1.12

1.01

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.24

0.13

0.09

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

5.97

4.77

0.22

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.94

1.03

0.93

 

 

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

4.750

4.750

4.750

Reserves & Surplus

2.908

3.456

4.979

Net worth

7.658

8.206

9.729

 

 

 

 

long-term borrowings

1.700

17.087

22.311

Short term borrowings

0.000

22.045

35.740

Total borrowings

1.700

39.132

58.051

Debt/Equity ratio

0.222

4.769

5.967


 

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

Yes

9]

Name of person contacted

Yes

10]

Designation of contact person

Yes

11]

Turnover of firm for last two 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

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]

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 LOAN

(Rs. In Millions)

Particular

As on

31.03.2013

As on

31.03.2012

LONG TERM BORROWINGS

 

 

From Director and their relatives

14.380

6.600

 

 

 

Total

14.380

6.600

 

 

Note:

 

The Registered Office of the company has been shifted from 90/B/2, Phase – I10A, Jeedimetla, Hyderabad – 500055, Andhra, Pradesh, India to the present address w.e.f. 24.06.2010

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10294364

23/01/2013 *

51,000,000.00

HDFC BANK LIMITED

HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL W 
, MUMBAI, MAHARASHTRA - 400013, INDIA

B66918111

2

90388624

14/09/2001

3,000,000.00

STATE BANK OF HYDERABAD

HYDERABAD, HYDERABAD, ANDHRA PRADESH, INDIA

-

3

90388600

15/12/1997

600,000.00

S.B.H.

SHAPURNAGAR BRANCH, HYDERABAD, ANDHRA PRADESH, INDIA

-

4

90388596

11/09/1997

690,000.00

A.P. STATE FINANCIAL CORPORATION

CHIRAG ALI LANE, HYDERABAD, ANDHRA PRADESH, INDIA

-

5

90388526

27/05/1998 *

3,000,000.00

S.B.H.

SHAPURNAGAR BRANCH, HYDERABAD, ANDHRA PRADESH, INDIA

-

6

90388515

28/02/1991

2,500,000.00

ANDHRA PRADESH STATE FINANCIAL CORPORATION

CHIRAG ALI LANE, RUNGATEDDY, ANDHRA PRADESH, INDIA

-

7

90388499

14/03/1990

1,180,000.00

A.P. STATE FINANCIAL CORPORATION

CHIRAG ALI LANE, HYDERABAD, ANDHRA PRADESH, INDIA

-

8

90388423

21/06/1988 *

600,000.00

S.B.H.

SHAPURNAGAR BRANCH, HYDERABAD, ANDHRA PRADESH, INDIA

-

 

* Date of charge modification

 

 

FIXED ASSETS

 

  • Plant and Machinery
  • Electrical Installation
  • Office Equipment
  • Weight Scale
  • Computer
  • Office Building
  • Testing Equipment
  • Generator
  • Furniture and Fixture
  • Land

 


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.59.19

UK Pound

1

Rs.99.51

Euro

1

Rs.80.83

 

 

INFORMATION DETAILS

 

Information Gathered by :

HTL

 

 

Analysis Done by :

RAS

 

 

Report Prepared by :

VRN

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

2

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

2

--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

 

28

 

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.