MIRA INFORM REPORT

 

 

Report Date :

10.05.2014

 

IDENTIFICATION DETAILS

 

Name :

VALIANT – TMS SYSTEMS PRIVATE LIMITED

 

 

Registered Office :

26/1, A, Kondhwa Budhruk, Pune – 411048, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

02.04.2009

 

 

Com. Reg. No.:

11-133744

 

 

Capital Investment / Paid-up Capital :

Rs.45.390 Millions

 

 

CIN No.:

[Company Identification No.]

U29299PN2009FTC133744

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

PNEV07573G

 

 

PAN No.:

[Permanent Account No.]

AACCV9774H

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and exporter of tooling equipment for automotive industries.

 

 

No. of Employees :

50 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (32)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 240000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

The company has recovered is accumulated losses during financial year 2013 and it has achieved fair profitability from its operation.

 

However, the rating is constrained on account of low reserves of the company.

 

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.

 

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 :

Ms. Pragya Pande

Designation :

Finance Department

Contact No.:

91-20-26932030

Date :

06.05.2014

 

 

LOCATIONS

 

Registered Office/ Factory :

26/1, A, Kondhwa Budhruk, Pune – 411048, Maharashtra, India 

Tel. No.:

91-20-26932030

Fax No.:

91-20-26932030

E-Mail :

pragya.pande@varliant-tms.com

Website :

www.valiant-tms.com

Location :

Owned

Locality :

Commercial

 

 

DIRECTORS

 

AS ON 30.09.2013

 

Name :

Mr. Krishan Mohan Atri

Designation :

Managing Director

Address :

C-501, Konark Indrayu Encalve, Survey No.26/1, NIBM Road, Pune – 411048, Maharashtra, India

Date of Birth/Age :

24.09.1973

Date of Appointment :

04.08.2011

DIN No.:

03589977

 

 

Name :

Mr. Leonard Michael Solcz

Designation :

Director

Address :

114, Christy Lane, ST Clair Beach On, N8N4W4, Canada

Date of Birth/Age :

11.04.1955

Date of Appointment :

02.04.2009

DIN No.:

02390168

 

 

Name :

Mr. Martin D Solcz

Designation :

Director

Address :

371 Cyanna Court, Tecumseh On, N8N6H1, Canada

Date of Birth/Age :

04.05.1956

Date of Appointment :

02.04.2009

DIN No.:

02390180

 

KEY EXECUTIVES

 

Name :

Ms. Pragya Pande

Designation :

Finance Department

 

 

MAJOR SHAREHOLDERS

 

AS ON 30.09.2013

 

Names of Shareholders

 

No. of Shares

% of Holding

Valiant Holdings GmbH, Germany

591424

13.03

TMS Holdings Gmbh, Austria

3947593

86.97

Total

4539017

100.00

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2013

 

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

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and exporter of tooling equipment for automotive industries.

 

 

Exports :

 

Products :

Finished Goods

Countries :

Canada

 

 

Terms :

 

Selling :

L/C and Credit

 

 

Purchasing :

L/C and Credit

 

 

GENERAL INFORMATION

 

No. of Employees :

50 (Approximately)

 

 

Bankers :

ICICI Bank, Kondhwa, Pune, Maharashtra, India

 

 

Facilities :

SECURED LOANS

31.03.2013

Rs. In Millions

31.03.2012

Rs. In Millions

Long Term Borrowings

 

 

From a Bank

(Secured by hypothecation of motor car, repayable over a period of 47 months)

(Rate of interest 10.51% and 10% per annum. There are no defaults in repayment)

1.181

0.851

 

 

 

Total

1.181

0.851

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

T.P. Ostwal and Ass

Chartered Accountants

Address :

4th Floor, Mumbai Samachar Marg, Fort, Mumbai – 400001, Maharashtra, India

PAN No.:

AAEFT8386J

 

 

Sister Concern :

Valiant Holyday GmbH

 

 

Ultimate Holding Company :

Valiant Holdings GmbH, Germany

 

 

Holding Company :

TMS Holdings GmbH, Austria

 

 

Fellow Subsidiaries :

·         Valiant Machine and Tools, Canada

·         Valiant International Inc, USA

·         TMS Transport Und Montegesysteme GmbH, Austria

·         ER St. Denis, Canada

·         Valiant TMS RO SRL

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

4550000

Equity Shares

Rs.10/- each

Rs.45.500 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

4539017

Equity Shares

Rs.10/- each

Rs.45.390 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

45.390

45.390

13.120

(b) Reserves & Surplus

15.418

(10.126)

(15.697)

(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)

60.808

35.264

(2.577)

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

1.181

0.851

0.000

(b) Deferred tax liabilities (Net)

0.666

0.000

0.000

(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)

1.847

0.851

0.000

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

24.282

26.278

62.664

(c) Other current liabilities

6.542

8.522

3.451

(d) Short-term provisions

7.033

14.984

14.454

Total Current Liabilities (4)

37.857

49.784

80.569

 

 

 

 

TOTAL

100.512

85.899

77.992

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

12.298

9.166

1.019

(ii) Intangible Assets

3.528

1.483

0.594

(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

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

7.842

8.734

0.000

(e) Other Non-current assets

4.120

1.890

0.750

Total Non-Current Assets

27.788

21.273

2.363

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

10.365

10.207

2.663

(c) Trade receivables

20.550

19.288

37.818

(d) Cash and cash equivalents

41.402

34.366

26.612

(e) Short-term loans and advances

0.287

0.729

5.793

(f) Other current assets

0.120

0.036

2.743

Total Current Assets

72.724

64.626

75.629

 

 

 

 

TOTAL

100.512

85.899

77.992

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

206.349

64.598

204.631

 

 

Other Income

12.315

25.099

2.024

 

 

TOTAL                                    

218.664

89.697

206.655

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

183.254

84.005

NA

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

35.000

5.692

NA

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                    

3.953

1.932

0.304

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX 

31.047

3.760

NA

 

 

 

 

 

Less

TAX                                                                 

5.503

(1.811)

NA

 

 

 

 

 

 

PROFIT/(LOSS) AFTER TAX

25.544

5.571

0.152

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

7.862

5.096

2.648

 

 

Capital Goods

0.000

2.178

0.000

 

TOTAL IMPORTS

7.862

7.274

2.648

 

 

 

 

 

 

Earnings Per Share (Rs.)

5.63

2.22

0.12

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

11.68

6.21

0.07

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

15.05

5.82

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

30.89

4.38

NA

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.51

0.11

NA

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.02

0.02

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.92

1.30

0.94

 

 

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

13.120

45.390

45.390

Reserves & Surplus

(15.697)

(10.126)

15.418

Net worth

(2.577)

35.264

60.808

 

 

 

 

long-term borrowings

0.000

0.851

1.181

Short term borrowings

0.000

0.000

0.000

Total borrowings

0.000

0.851

1.181

Debt/Equity ratio

0.000

0.024

0.019

 

 

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

Sales

204.631

64.598

206.349

 

 

(68.432)

219.436

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

Rs. In Millions

Rs. In Millions

Rs. In Millions

Sales

204.631

64.598

206.349

Profit

0.152

5.571

25.544

 

0.07%

8.62%

12.38%

 

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 three years

Yes

12]

Profitability for last three years

Yes

13]

Reasons for variation <> 20%

-----------

14]

Estimation for coming financial year

No

15]

Capital in the business

Yes

16]

Details of sister concerns

Yes

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

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

NO CHARGES EXIST FOR COMPANY.

 

 

FIXED ASSETS:

 

·         Land

·         Building

·         Plant and Machinery

·         Furniture and Fixture

·         Office Equipment

·         Computer

·         Vehicles

·         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 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.60.05

UK Pound

1

Rs.101.65

Euro

1

Rs.83.07

 

 

INFORMATION DETAILS

 

Information Gathered by :

PLK

 

 

Analysis Done by :

KRN

 

 

Report Prepared by :

NKT

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

4

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--CREDIT LINES

1~10

3

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

YES

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

 

 

 

TOTAL

 

32

 

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.