MIRA INFORM REPORT

 

 

Report Date :

29.11.2014

 

IDENTIFICATION DETAILS

 

Name :

ERHARDT + LEIMER (INDIA) PRIVATE LIMITED

 

 

Registered Office :

Survey No. 252/1, 252/2, Near. Arvee Denim, Opposite Real Strip, Sarkhej Bavla Highway, Vill: Sari, Taluka Sanand – 382220, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

28.11.1978

 

 

Com. Reg. No.:

04-050338

 

 

Capital Investment / Paid-up Capital :

Rs.7.140 Millions

 

 

CIN No.:

[Company Identification No.]

U74999GJ1978PTC050338

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

AHME00062G

 

 

PAN No.:

[Permanent Account No.]

AAACE2657G

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufactures and markets sophisticated Web Guiding Systems and Web Tension Monitoring Systems for Textile, Paper, Film, Foil, Tyre and Corrugating industries.

 

 

No. of Employees :

Not Divulged

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (46)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a wholly owned subsidiary of “Erhardt + Leimer, Gmbh. It is a well-established company having satisfactory track record.

 

As per available, management has failed to file latest financials for FY14. With the statutory authorities.

 

The company possesses a favorable financial profile marked by adequate networth base and favorable gap between trade receivables and payables along with modest working capital requirements in order to fund the ongoing growth.

 

Management has seen a growth in its sales volume whereas has reported a minimal margin during FY2013.

 

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

 

In view of strong support from its parent, and long standing presence of the subject it 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 – June 1, 2014

 

Country Name

Previous Rating

(31.03.2014)

Current Rating

(01.06.2014)

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

 

Verdict Implications : Apex court order may alter coal import dynamics. Traders go slow on talks over coal supply contracts, uncertainty over cancellation of blocks weigh on stocks.

 

Recent arrest of the Chennai head of the Registrar of Companies, the ministry of corporate affairs arm that ensures that companies file all the information required by the Companies Act is the latest manifestation of a messy fight between a father and his adopted son for the control of Rs 40000 mn business empire. The Central Bureau of Investigation arrested Manumeethi Cholan after he accepted Rs 10 lakhs as bribe from M A M Ramaswamy, a CBI official said.

 

Central Bureau of Investigation books Electrotherm for cheating Central Bank of Rs 4360 mn.

 

Infosys maintains revenue guidance. COO Rao says attrition still an area of concern and it would take a few more quarters to bring down levels to 13-15 %.

 

DHL  to invest Euro 100 mn in India over next 2 years. The firm has chosen India to pilot its e-commerce business model for the Asia-Pacific region.

 

Blackstone may buy stake in BlueRidge SEZ in line with the fund’s real estate strategy in India.

 

Kingfisher Airlines Ltd grounded in October 2012 under the weight of heavy debt and accumulated losses, recently approached the Delhi high court for relief in two separate cases. The airline challenged a notice by Punjab & National Bank alleging that It had wilfully defaulted on Rs 7700 mn of loans and sought more time to comply with the requirements under the listing agreements with the Stock Exchanges.

 

OnMobile likely to sack another 300 employees. The lay-offs follow a spate of senior-level exits over the past two years, starting with of its founder. The overall lay-offs could number around 600 and are driven by the need to cut costs, says a former employee.

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CARE

Rating

SME

Rating Explanation

1 Highest credit worthiness

 

 

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 DENIED

 

Name :

Mr. Pankaj Trivedi

Designation :

Account Manager

Contact No.:

91-2717-610400

Date :

29.11.2014

 

 

LOCATIONS

 

Registered Office :

Survey No. 252/1, 252/2, Near. Arvee Denim, Opposite Real Strip, Sarkhej Bavla Highway, Vill: Sari, Taluka Sanand – 382220, Gujarat, India

Tel. No. :

91-2717-252001 / 610400

Fax No. :

91-2717-252008

E-Mail :

nkannappan@erhardt-leimer.com

Website :

www.erhardt-leimer.com

 

 

DIRECTORS

 

As on 05.05.2014

 

Name :

Franz Thomas Michael Schotter

Designation :

Director

Address :

Peterhofstr 7, Augsburg, 86163, Germany

Date of Birth/Age :

13.02.1962

Date of Appointment :

02.06.2004

DIN No. :

00268635

 

 

Name :

Hannelore Leimer

Designation :

Director

Address :

Volkstrasse 25, Augsburg 86150, Germany

Date of Birth/Age :

29.04.1938

Date of Appointment :

20.12.1982

DIN No. :

00268679

 

 

Name :

Michael Albert Proeller

Designation :

Director

Address :

Beim Schnarrbrunnen 4, D-86150, Augsburg, 86150, Germany

Date of Birth/Age :

19.09.1965

Date of Appointment :

18.12.1996

DIN No. :

00381362

 

 

Name :

Wolfgang Siegfried Merkel

Designation :

Director

Address :

Hohenweg 27, D-86391, Stadtbergen, 86391 Germany

Date of Birth/Age :

16.11.1967  

Date of Appointment :

12.09.2006

DIN No. :

00843875

 

 

Name :

Rajaram Seshadri

Designation :

Managing Director

Address :

18/38, Shyamal Raow House, B/H. Manek Baug, Satellite Road, Ahmedabad – 380015, Gujarat

Date of Birth/Age :

31.08.1949

Date of Appointment :

01.12.2013

DIN No. :

06746792

 

 

Name :

Reinhold Ruckel

Designation :

Director

Address :

Schelmenlohweg 7, Zusmarshausen, 86441, Germany

Date of Birth/Age :

10.11.1963

Date of Appointment :

20.03.2014

DIN No. :

06791825

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 05.05.2014

 

Names of Shareholders

No. of Shares

Erhardt + Leimer GmbH, Germany

71399

Michael Proeller, Germany

01

 

 

Total

71400

 

 

As on 05.05.2014

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

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

Total

100.00

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufactures and markets sophisticated Web Guiding Systems and Web Tension Monitoring Systems for Textile, Paper, Film, Foil, Tyre and Corrugating industries.

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Divulged

 

 

Bankers :

v      The Karur Vysya Bank Limited, Post Box No.21, Erode Road, Karur - 639002, Tamilnadu, India

v      HDFC Bank Limited, HDFC House, Navrangpura, Ahmedabad - 380009, Gujarat, India

 

 

Facilities :

SECURED LOANS

31.12.2013

(Rs. In Millions)

31.12.2012

(Rs. In Millions)

LONG TERM BORROWINGS

 

 

Term loan from bank

0.000

4.781

 

 

 

SHORT TERM BORROWINGS

 

 

Working capital facilities from a bank

30.350

52.099

 

 

 

Total

30.350

56.880

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Shah and Shah Associates

Chartered Accountants

Address :

702, Aniket Building, Near Muncipal Market, Navrangpura, Ahmedabad – 380009, Gujarat, India

Tel. No. :

91-79-26465433

Fax No. :

91-79-26406983

E-Mail :

ca@shahandshah.co.in

PAN No. :

AAHFS7036F

 

 

Holding Company :

¨       Erhardt + Leimer GmbH, Germany

 

 

Fellow Subsidiary / Enterprises where the holding company has significant interest / control

¨       Erhardt + Leimer Corrugated GmbH

¨       Erhardt + Leimer Italy

¨       Erhardt + Leimer USA

¨       Erhardt + Leimer (Hang Zhou) Company Limited, China

¨       Erhardt + Leimer (Taiwan)

¨       Erhardt + Leimer (Canad)

¨       Erhardt + Leimer (Japan)

 

 

Other related parties :

¨       Inspiron Engineering Private Limited (Up to 1st December, 2013)

¨       Pramol Traders Holding Private limited (Up to 1st December, 2013)

 


 

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

 

 

 

 

71400

Equity Shares

Rs.100/- each

Rs.7.140 Millions

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.12.2013

31.12.2012

31.12.2011

I.        EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

7.140

7.140

7.140

(b) Reserves & Surplus

214.787

202.160

201.199

(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)

221.927

209.300

208.339

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

4.781

6.776

(b) Deferred tax liabilities (Net)

17.144

13.005

12.221

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

1.621

7.589

6.327

Total Non-current Liabilities (3)

18.765

25.375

25.324

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

30.350

52.099

37.957

(b) Trade payables

97.235

78.504

63.412

(c) Other current liabilities

61.414

47.734

63.755

(d) Short-term provisions

9.554

10.057

10.814

Total Current Liabilities (4)

198.553

188.394

175.938

 

 

 

 

TOTAL

439.245

423.069

409.601

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

149.664

153.738

160.273

(ii) Intangible Assets

2.673

2.052

1.554

(iii) Capital work-in-progress

0.000

2.255

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

1.644

1.615

1.615

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

153.981

159.660

163.442

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

144.120

151.840

145.836

(c) Trade receivables

117.059

88.380

80.667

(d) Cash and cash equivalents

6.013

3.105

2.971

(e) Short-term loans and advances

18.072

20.084

16.685

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

285.264

263.409

246.159

 

 

 

 

TOTAL

439.245

423.069

409.601

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.12.2013

 

31.12.2012

31.12.2011

 

SALES

 

 

 

 

 

Income

627.090

553.210

427.620

 

 

Other Income

NA

NA

NA

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

 

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

 

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

39.830

24.140

35.220

 

 

 

 

 

Less

FINANCIAL EXPENSES                        

6.090

6.020

4.080

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

33.740

18.120

31.140

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION        

13.470

13.080

9.210

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

20.270

5.040

21.930

 

 

 

 

 

Less

TAX                                                                 

7.650

4.100

7.860

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

12.620

0.940

14.070

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

176.75

13.16

197.06

 

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.12.2013

31.12.2012

31.12.2011

Net Profit Margin

(PBT/Sales)

(%)

3.23

0.91

5.13

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

4.61

1.20

5.35

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.09

0.02

0.11

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.14

0.27

0.21

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.44

1.40

1.40

 

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

 

DEBT EQUITY RATIO

 

Particular

31.12.2011

31.12.2012

31.12.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Share Capital

7.140

7.140

7.140

Reserves & Surplus

201.199

202.160

214.787

Net worth

208.339

209.300

221.927

 

 

 

 

long-term borrowings

6.776

4.781

0.000

Short term borrowings

37.957

52.099

30.350

Total borrowings

44.733

56.880

30.350

Debt/Equity ratio

0.215

0.272

0.137

 

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.12.2011

31.12.2012

31.12.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

427.620

553.210

627.090

 

 

29.370

13.355

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.12.2011

31.12.2012

31.12.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

427.620

553.210

627.090

Profit

14.070

0.940

12.620

 

3.29%

0.17%

2.01%

 

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check List by Info Agents

Available in Report (Yes / No)

1]

Year of Establishment

Yes

2]

Locality of the firm

Yes

3]

Constitutions of the firm

Yes

4]

Premises details

No

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

Yes

8]

No. of employees

No

9]

Name of person contacted

Yes

10]

Designation of contact person

Yes

11]

Turnover of firm for last three years

Yes

12]

Profitability for last three years

Yes

13]

Reasons for variation <> 20%

-----

14]

Estimation for coming financial year

No

15]

Capital in the business

Yes

16]

Details of sister concerns

Yes

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

No

20]

Export / Import details (if applicable)

No

21]

Market information

-----

22]

Litigations that the firm / promoter involved in

-----

23]

Banking Details

Yes

24]

Banking facility details

Yes

25]

Conduct of the banking account

-----

26]

Buyer visit details

-----

27]

Financials, if provided

Yes

28]

Incorporation details, if applicable

Yes

29]

Last accounts filed at ROC

Yes

30]

Major Shareholders, if available

Yes

31]

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

Yes

32]

PAN of Proprietor/Partner/Director, if available

No

33]

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

No

34]

External Agency Rating, if available

Yes

 

 

NOTE:

 

The registered address of the company has been shifted from 43 V B, Gandhi Marg, Fort, Mumbai – 400023, Maharashtra, India to the present address w.e.f. 09.03.2007

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

90186912

08/10/2012 *

75,250,000.00

The Karur Vysya Bank Ltd

Sakar VII,B Block Ground Floor,Nehru Bridge Corner, Ashram Road, Ahmedabad, Gujarat - 380009, INDIA

B60460656

2

90185268

03/11/1987

2,000,000.00

STATE BANK OF INDIA

G V M S A V LTD., ODHAV, AHEMADABAD, Gujarat, INDIA

-

3

90185021

01/12/1985

235,000,000.00

STATE BANK OF INDIA

G V M S A V LTD., ODHAV, AHEMADABAD, Gujarat, INDIA

-

4

90184574

28/08/1980

1,150,000.00

STATE BANK OF INDIA

ODHAV, AHEMADABAD, Gujarat - 382410, INDIA

-

5

90184566

21/07/1980

2,203,000.00

GUJRAT STATE FINANCIAL CORPORTION

JALDARSHAN BUILCING; ASHRAM ROAD, AHEMADABAD, Gujarat - 380009, INDIA

-

 

* Date of charge modification

 

 

OPERATIONS

 

The sales turn over and income from services and Commission during the financial year they were Rs. 627.000 Million as against Rs. 553.000 Million of the previous yea registering a growth of 13% over the last financial year. Profit before tax for the year was Rs. 20.270 million as compared to Rs. 5.040 million in the previous financial year. Profits for the year are higher due to increase in sales.

 

 

FUTURE OUTLOOK

 

Although the GDP growth rate has come down to less than 5% and business sentiments are weak due to political uncertainty, the outlook for most industry segments that the company is operating in appears positive for the year\ 2014. Textile processing is expected to do somewhat better in 2014, based mostly on export demand. In order to achieve increased business volume, company has to focus on measures to improve competitiveness in high value items like ELSTRAIGHT, ELCOUNT and ELMAT systems. Printing and Packaging industry is also expected to show a growth of 10-1 5%. Although, business in printing and packaging is expected to grow, increased competition from traditional competitors like, EST, Re and Fife is expected to have adverse impact on price realization and margins especially in automation products. Increased sale is expected in DC 62 tension controller and ELSCAN OMS 4 print inspection system. Development of low cost AG-drive system and launch of FE 52 is in the second half of 201 4 is expected to improve margins and market share in Automation business in the Converging industry. Paper manufacturing sector, which saw a positive growth in 2013, is expected to do well in 2014. Tire industry is expected to see stagnation in capital investments based on a moderate growth in the automotive sector due to high interest rates on retail loans. The industry segment corrugation is expected to see a positive growth in 2013. Over all the company is expected to see a sales growth of between 12-15 % in 201 4.

 

Focus of Material management which had been completely restructured to meet growth objectives will be on improving supply chain and reducing lead time. Continued focus will be on Lean manufacturing, which initiated 2 years back but is yet to achieve the desired objective. This should help the company reduce inventory and improve deliveries. With a view to integrating the company's operations with {hat of the mother company in Germany, up gradation of SAP project has been initiated and the roll out will be completed by Dec 2014. Capital Investment is being planned for 201 4 will focus on setting up in-house fabrication and liquid paint shop, which will help in reducing costs and also lead times.

 

In order to meet competition in the field of tension monitor from low priced competitors like Re, Italy, company will participate in the R and D effort of the mother company to develop the new, low cost Digital tension monitor on the DC 62 platform The new digital tension monitor will eventually replace the analog amplifier CV 2201 and will have advanced features. The prototype is expected to be ready in second half of 2014. The Company which got know how for 8 KW, 10 KW and 12 KW generators in 2011 from Softal Corona and Plasma GmbH, Germany has already developed and sold 8 KW generator. The Company will be developing the 10 KW generator in the first half of 2014. The company will also be developing the new CSME treating station specifically meant for the Coating and lamination machines in the converting industry.

 

 

FIXED ASSETS

 

œ      Freehold Land

œ      Building

œ      Plant and Machinery

œ      Computers

œ      Furniture and Fixture

œ      Vehicles

œ      Office Equipment

œ      Computer Software

œ      Technical Knowhow Fees

 


 

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 records 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.61.97

UK Pound

1

Rs.97.37

Euro

1

Rs.77.16

 

 

INFORMATION DETAILS

 

Information Gathered by :

HNA

 

 

Analysis Done by :

SUB

 

 

Report Prepared by :

ANK

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

4

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--CREDIT LINES

1~10

6

--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

 

46

 

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.