MIRA INFORM REPORT

 

 

Report Date :

29.10.2014

 

IDENTIFICATION DETAILS

 

Name :

HYUNDAI CONSTRUCTION EQUIPMENT INDIA PRIVATE LIMITED

 

 

Registered Office :

Plot No. A-2, MIDC Chakan, Phase – II, Village - Khalumbre, Pune - 410501, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

18.06.2007

 

 

Com. Reg. No.:

11-130553

 

 

Capital Investment / Paid-up Capital :

Rs. 3118.463 Millions

 

 

CIN No.:

[Company Identification No.]

U45400PN2007FTC130553

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

PNEH05576E

MUMH10638F

 

 

PAN No.:

[Permanent Account No.]

AABCH8756Q

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged in the Manufacturing, Trading and Servicing of a Wide Range of Excavators.

 

 

No. of Employees :

Information declined by the management

 

 

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

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a subsidiary of “HYUNDAI HEAVY INDUSTRIES COMPANY LIMITED”, Korea. It is an established company having moderate track record. 

 

The rating reflects company’s moderate financial risk profile marked by below average operational performance and huge accumulated losses incurred by the company.

 

However, the company receives good financial and managerial support from its parent company.

 

However, trade relations are fair. Business is active. Payments are reported to be slow but correct.

 

In view of strong holding support, the company can be considered for business dealing with some caution. 

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

 

INDIAN ECONOMIC OVERVIEW

 

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.

 

 

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 31-03-2014.

 

 

INFORMATION DECLINED

 

Management Non-cooperative. (Tel. No.: 91-2135-301700)

 

 

LOCATIONS

 

Registered / Head Office :

Plot No. A-2, MIDC Chakan, Phase – II, Village - Khalumbre, Pune - 410501, Maharashtra, India

Tel. No.:

91-2135-301700

Fax No.:

91-2135-301711

E-Mail :

Asawari.tilak@htundaiindia.net

Website :

http://www.hyundaiindia.net

 

 

Regional Office :

Located at:

 

  • Hyderabad
  • Delhi
  • Kolkata
  • Mumbai

 

 

DIRECTORS

 

As on: 30.09.2013

 

Name :

Ki Young Kong

Designation :

Managing director

Address :

Plot No. A-2, MIDC Chakan, Phase–II, Village Khalumbre, Pune-410501, Maharashtra, India

Date of Birth/Age :

12.12.1962

Qualification :

Bachelor of Commerce

Experience :

26 Years

Date of Appointment :

01.01.2012

PAN No.:

AVJPK3849B

DIN No.:

05158355

 

 

Name :

Bosun Choi

Designation :

Director

Address :

1 Gang Seon Maul 1902-705 98, Juyeop-Dong I Sanseo-Gu, Gyeonaggi-Do, Goyang 

Date of Birth/Age :

28.02.1966

Qualification :

Business Administration

Experience :

24 Years

Date of Appointment :

17.06.2011

PAN No.:

ARZPC2332F

DIN No.:

03553597

 

 

KEY EXECUTIVES

 

Name :

Asawari Avinash Tilak

Designation :

Secretary

Address :

A-9, Ganga Lahari, Society Ganesh Nagar, Pune – 411052, Maharashtra, India

Date of Birth/Age :

01.03.1985

Date of Appointment :

01.10.2010

PAN No.:

AFSPT4547E

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 30.09.2013

 

Names of Shareholders

 

No. of Shares

Hyundai Heavy Industries Company Limited, Korea 

 

31184635

Ki Young Kong

 

1

 

 

 

Total

 

31184636

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 30.09.2013

 

Category

 

Percentage

 

 

 

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

 

100.00

 

 

 

Total

 

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in the Manufacturing, Trading and Servicing of a Wide Range of Excavators.

 

 

Products :

ITC CODE

PRODUCT DESCRIPTION

84.29.5200

Machinery with 360 degrees revolving superstructure (Excavator)

 

 

GENERAL INFORMATION

 

No. of Employees :

Information declined by the management

 

 

Bankers :

Not Available

 

 

Facilities :

--

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

B B S R and Company

Chartered Accountants

Address :

703, Godrej Castle Maine, Next to Ruby Hall Clinic, Bund Garden Road, Pune-411001, Maharashtra, India

PAN No.:

AAKFB4397F

 

 

Holding Company:

  • Hyundai Heavy Industries Company Limited, Korea 

 

 

Related Party:

  • Hyundai Heavy Industries Europe NV, Belgium 

 

 

CAPITAL STRUCTURE

 

As on: 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

32000000

Equity Shares

Rs.100/- each

Rs. 3200.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

31184636

Equity Shares

Rs.100/- each

Rs. 3118.463 Millions

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2014

31.03.2013

31.03.2012

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

3118.463

2584.363

2584.363

(b) Reserves & Surplus

(2191.860)

(2032.759)

(1015.704)

(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)

926.603

551.604

1568.659

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

158.444

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

0.000

0.000

37.739

(d) long-term provisions

52.939

35.395

0.000

Total Non-current Liabilities (3)

52.939

35.395

196.183

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

3389.782

3582.661

1805.396

(b) Trade payables

3269.542

3600.674

3692.201

(c) Other current liabilities

59.405

333.562

330.953

(d) Short-term provisions

73.455

92.370

82.551

Total Current Liabilities (4)

6792.184

7609.267

5911.101

 

 

 

 

TOTAL

7771.726

8196.266

7675.943

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

2101.570

2234.890

2018.681

(ii) Intangible Assets

23.200

28.955

40.677

(iii) Capital work-in-progress

0.325

1.935

0.721

(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

905.589

748.312

423.889

(e) Other Non-current assets

27.525

27.525

27.525

Total Non-Current Assets

3058.209

3041.617

2511.493

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

2574.462

3080.260

2915.686

(c) Trade receivables

2065.543

1818.947

2011.762

(d) Cash and cash equivalents

1.849

74.313

57.109

(e) Short-term loans and advances

71.258

143.900

123.140

(f) Other current assets

0.405

37.229

56.753

Total Current Assets

4713.517

5154.649

5164.450

 

 

 

 

TOTAL

7771.726

8196.266

7675.943

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Gross Income

7936.090

8135.614

8077.115

 

 

Other Income

NA

NA

NA

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

 

EXPENSES

 

 

 

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

 

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

274.457

(671.484)

(183.319)

 

 

 

 

 

 

FINANCIAL EXPENSES                                   

265.167

161.253

132.813

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX

(159.100)

(1017.056)

(472.425)

 

 

 

 

 

 

TAX                                                                 

0.000

0.000

0.000

 

 

 

 

 

 

PROFIT / (LOSS) AFTER TAX

(159.100)

(1017.056)

(472.425)

 

 

 

 

 

 

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

(2032.759)

(1015.703)

(543.278)

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

(2191.859)

(2032.759)

(1015.703)

 

 

 

 

 

 

Earnings Per Share (Rs.)

(5.10)

(39.35)

(18.28)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PBT/Sales)

(%)

(2.00)

(12.50)

(5.85)

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(2.05)

(12.41)

(6.16)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.17)

(1.84)

(0.30)

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

3.66

6.49

1.25

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.69

0.68

0.87

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Share Capital

2584.363

2584.363

3118.463

Reserves & Surplus

(1015.704)

(2032.759)

(2191.860)

Net worth

1568.659

551.604

926.603

 

 

 

 

long-term borrowings

158.444

0.000

0.000

Short term borrowings

1805.396

3582.661

3389.782

Total borrowings

1963.840

3582.661

3389.782

Debt/Equity ratio

1.252

6.495

3.658

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Gross Income

8077.115

8135.614

7936.090

 

 

0.724

(2.452)

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Gross Income

8077.115

8135.614

7936.090

Profit

(472.425)

(1017.056)

(159.100)

 

(5.85)%

(12.50)%

(2.00)%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

DETAILS OF CURRENT MATURITIES OF LONG TERM DEBT:

 

Particulars

 

31.03.2014

[Rs. in millions]

31.03.2013

[Rs. in millions]

31.03.2012

[Rs. in millions]

 

 

 

 

Current maturities of long-term debt

0.000

195.062

231.006

 

 

 

 

 

 

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

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

No

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

 

 

UNSECURED LOAN

(Rs. In Millions)

Particulars

As on

31.03.2014

As on

31.03.2013

SHORT TERM BORROWINGS

 

 

Working capital loans from banks

1708.042

2842.661

Loans repayable on demand from banks

1681.740

740.000

 

 

 

Total

3389.782

3582.661

 

PERFORMANCE OVERVIEW:

 

The year 2013-14 had been yet another eventful year for HCEIPL. Though the overall economic scenario had been dull for the Construction Equipment industry, HCEIPL performed fairly well with various odds. The current Indian economy and Construction Equipment industry per se went through tough time but even with these trying times; HCEIPL managed to not just stay afloat, but to truly thrive. They as an organization grew stronger and better with wider reach and network established to reach customers.

 

During the year, they had aimed at increasing their Service network to go closer to customer site and through their Dealership branch offices, they achieved the same. They are now present within the 100km radius of customer sites enabling easy serviceability and parts supply enabling machine uptime.

 

The year gone by also added products to their existing fleet in the 20T and 30T segment. They launched the R390LC-9 excavator for the Mining and Granite segment whereas, the R220LC-7MaGiQ, a specially designed excavator for Mining, Granite and Quarry application was offered to the industry. Both these machines will deliver as expected in the segment it has been positioned for and they are hopeful HCEIPL will achieve newer heights.

 

With the new government at the helm, they expect stability and decisions pertaining to projects will be sanctioned quickly. With that the market scenario is expected to change and they will be back on track with their focus on developing Indian infrastructure.

 

They will continue to demonstrate impressive growth in terms of business and volume, expand to newer and wider geographic locations, increase customer base and of course revenue.

 

Note: No Charges Exist for Company

 

FIXED ASSETS:

 

  • Leasehold Land
  • Plant and Machinery
  • Office Equipment
  • Computer
  • Furniture and Fixtures
  • Vehicles
  • Factory Building

 


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. 60.95

UK Pound

1

Rs. 99.32

Euro

1

Rs. 78.97

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

DPH

 


 

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

-

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

4

--RESERVES

1~10

4

--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

 

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.