MIRA INFORM REPORT

 

 

Report Date :

09.09.2014

 

IDENTIFICATION DETAILS

 

Name :

MITSUBISHI ELECTRIC AUTOMOTIVE INDIA PRIVATE LIMITED

 

 

Registered Office :

Plot No. 167-170, Sector – 5, IMT Manesar, District. Gurgaon – 122050, Haryana

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

29.10.1998

 

 

Com. Reg. No.:

05-034946

 

 

Capital Investment / Paid-up Capital :

Rs. 190.000 Millions

 

 

CIN No.:

[Company Identification No.]

U34300HR1998PTC034946

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer, Trader and Importer of Automotive Electrical Components

 

 

No. of Employees :

Not Divulged

 

 

RATING & COMMENTS

 

MIRA’s Rating :

A (64)

 

RATING

STATUS

PROPOSED CREDIT LINE

56-70

A

Financial & operational base are regarded healthy. General unfavorable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

Fairly Large

 

Maximum Credit Limit :

USD 8800000

 

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is a well- established company having fine track record.

 

The rating reflects company’s healthy financial risk profile marked by strong liquidity position and decent profitability levels of the company.

 

Trade relations are reported as fair. Business is active. Payments are reported to be regular and as per commitment.

 

The company can be considered good for normal 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

 

As per the latest IMF study, the total weigh of emerging markets in the GDP of the world on a purchasing power parity basis has seen a sizeable shift. It highlights how as against 51 % in 2005, the emerging economies now account for close to 56 % of the global purchasing power GDP as per the latest survey. And with the emerging economies growing at a faster rate than their developed counterparts, there are every possibility that the their share goes up further in the coming years.  China may surpass the US over the next few years.

 

Politics and economics are very intricately connected. They tend to influence each other in ways that could be very complex and far-reaching. The prospects of the India’s economy have been seriously compromised due to political corruption. High inflation, poor standard of living are to a great extent a result of rampant corruption in the country. China on the other hand, seems to be facing diametrically opposite challenge. American hedge fund manager Jim Chanos has been keenly following the political and economic development in the dragon economy and has figured out something that is quite worrying. He is of the view that the Chinese economy could be heading toward trouble on account of new Chinese President Xi Jingping’s very aggressive anti-corruption drive. Chanos believes tat many things such as apartment sales, luxury products, etc. were largely bought with dirty money. And it is now beginning to impact consumption. This may indeed be bad news for an economy that is struggling to transition from an investment-driven export-oriented economy to a domestic consumption-driven economy.

 

A study published by Firstpost has revealed that asset classes like real estate and equities were the biggest beneficiaries of the liberalization policies.  A firm called Ciane Analytics studied returns from assets including equities, gold, fixed deposits, G-Secs and real estate since 1991. Real estate outperformed every other asset classes during the 23-year period with an annualized return of 20 % ! Equities came in second with annualized return of 15.5 % ! However, while these returns may seem mouthwatering, the fact is that the return from equities adjusted for inflation came down to just 7.1 %.

 

Some brief news are as under

. R-Power to buy Jaypee’s hydro assets

. Investors await justice in NSEL case

. India seeks MFN status from Pakistan ahead of meeting

. Ukrain’s clashes with rebels hinder MH17 crash investigation

. India exploring merger of state-owned hydro PSUs

..Higher costs weigh down profit growth to slowest in 9 quarters

..Wal-Mart to expand wholesale business in India

. GMR group moves to strengthen balance sheet

. Central Bank to sell 4 % stake to Life Insurance Corporation

. Tata Chemicals plans to raise up to Rs 10000 mn.

 

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 PARTED BY

 

Name :

Mr. Umesh Chand

Designation :

Company secretary

Contact No.:

91- 124 – 2290123

Date :

03.09.2014

 

 

LOCATIONS

 

Registered Office / factory / warehouse :

Plot No. 167-170, Sector – 5, IMT Manesar, District. Gurgaon – 122050, Haryana, India

Tel. No.:

91- 124 – 2290123

Fax No.:

91- 124 – 2290127

E-Mail :

Umesh.chand@meai-india.com

mkgupta@meai-india.com

Website :

www.mitsubishielectric.in

 

 

DIRECTORS

 

As on: 08.07.2014

 

Name :

Mr. Shunichi Umeto

Designation :

Director

Address :

Flat No. – 602, Tower F -1, Uniworld City, Sector – 31,Gurgaon – 12002, Haryana, India

Date of Birth/Age :

25.12.1959

Qualification :

MBA

Experience :

30 Years

Date of Appointment :

07.07.2014

DIN No.:

02697638

 

 

Name :

Mr. Kuraya Takahito

Designation :

Managing Director

Address :

B -2/704, Uniworld City, Sector -30, Gurgaon -122001, Haryana, India

Date of Birth/Age :

10.08.1963

Qualification :

Engineer

Experience :

27 Years

Date of Appointment :

07.07.2014

DIN No.:

05311598

 

 

Name :

Mr. Yasuhiro Yoritomi

Designation :

Whole Time Director

Address :

Flat No. 602, Tower –F1, Uniworld City, Sector 31, Gurgaon – 122001, Haryana, India

Date of Birth/Age :

25.05.1962

Qualification :

MBA

Experience :

28 Years

Date of Appointment :

07.07.2014

DIN No.:

05311593

 

 

Name :

Mr. Susumu Oshibe

Designation :

Director

Address :

91, West Coast Drive, Hundred Trees 5-21, Singapore - 128017

Date of Birth/Age :

25.03.1960

Date of Appointment :

07.07.2014

DIN No.:

06911887

 

 

Name :

Mr. Wakaki Miyaji

Designation :

Director

Address :

3-17-13, Nishi – Shinzaike Himeji Hyogo, Japan - 6700096

Date of Birth/Age :

09.05.1962

Date of Appointment :

07.07.2014

DIN No.:

06911935

 

 

Name :

Mr. Hirofumi Ouchi

Designation :

Director

Address :

15-8, 4 Chome, Shiromidai, Himeji City, Hyogo, Himeji – 6700803, Null

Date of Birth/Age :

17.11.1959

Date of Appointment :

26.07.2010

DIN No.:

03041506

 

 

Name :

Mr. Yuichi Abe

Designation :

Director

Address :

407-3-29-1, Motobuto, Urawa –Ku, Saitama City – 3300052

Date of Birth/Age :

18.11.1959

Date of Appointment :

26.07.2010

DIN No.:

03054339

 

 

KEY EXECUTIVES

 

Name :

Mr. Umesh Chand

Designation :

Company Secretary

Address :

House No – 473, Gali No. 17, Hans Enclave, Gurgaon – 122001, Haryana, India

Date of Birth/Age :

13.04.1982

Date of Appointment :

21.10.2013

Voter ID :

RFJ0138370

PAN No.:

AHNPC4735A

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 08.07.2014

 

Names of Shareholders

No. of Shares

Mitsubishi Electric Corporation

18999999

Mitsubishi Electric Corporation Through Mitsubishi Electric Thai Auto Parts Company Limited

1

Total

19000000

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 08.07.2014

 

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 :

 

 

 

Products :

·         Air Conditioning

·         Building Systems

·         Commercial Satellites

·         Communication Systems

·         Energy and Environmental Products

·         Factory Automation

·         Sanitary Systems

 

 

Imports :

 

Products :

Automotive Spare Parts

Countries :

Japan

 

 

Terms :

 

Selling :

Cheque

 

 

Purchasing :

Cheque

 

 

GENERAL INFORMATION

 

Customers :

Wholesalers, Retailers and End Users

 

 

No. of Employees :

Not Divulged

 

 

Bankers :

The Bank of Tokyo –Mitsubishi UFJ Limited, Jeevan Vihar Building 3, Parliament Street, New Delhi – 110001, Delhi, India

 

 

Facilities :

---

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

B S R and Company

Chartered Accountants

Address :

Building No. 10, 8th Floor, Tower B, DLF Cyber City, Phase II, Gurgaon – 122002, Haryana, India

PAN No.:

AAIFB0630K

 

 

CAPITAL STRUCTURE

 

As on: 31.03.2014

 

Authorized Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

19000000

Equity Shares

Rs.10/- each

Rs.190.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

19000000

Equity Shares

Rs.10/- each

Rs.190.000 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

190.000

190.000

190.000

(b) Reserves & Surplus

2003.678

1654.357

1072.840

(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)

2193.678

1844.357

1262.840

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

733.034

724.214

0.000

(b) Deferred tax liabilities (Net)

31.627

66.572

23.362

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

21.760

9.275

6.194

Total Non-current Liabilities (3)

786.421

800.061

29.556

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

993.113

1269.141

2072.105

(c) Other current liabilities

489.675

248.179

219.155

(d) Short-term provisions

196.837

0.232

0.140

Total Current Liabilities (4)

1679.625

1517.552

2291.400

 

 

 

 

TOTAL

4659.724

4161.970

3583.796

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

2098.076

1697.766

472.767

(ii) Intangible Assets

4.037

2.978

2.690

(iii) Capital work-in-progress

0.000

0.000

410.770

(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

40.366

68.431

25.932

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

2142.479

1769.175

912.159

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

1135.233

1108.840

1156.033

(c) Trade receivables

529.866

473.504

537.954

(d) Cash and cash equivalents

526.980

420.021

635.527

(e) Short-term loans and advances

325.166

390.430

337.098

(f) Other current assets

0.000

0.000

5.025

Total Current Assets

2517.245

2392.795

2671.637

 

 

 

 

TOTAL

4659.724

4161.970

3583.796

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

 

 

 

Other Income

 

 

 

 

 

TOTAL                                    

7024.352

7352.263

5587.098

 

 

 

 

 

Less

EXPENSES

5805.724

6356.657

5181.247

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

1218.628

995.606

405.851

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

400.705

120.880

57.931

 

 

 

 

 

 

PROFIT BEFORE TAX

817.923

874.726

347.920

 

 

 

 

 

Less

TAX                                                                 

279.655

293.209

112.675

 

 

 

 

 

 

PROFIT AFTER TAX

538.268

581.517

235.245

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

0.254

0.022

NA

 

TOTAL EARNINGS

0.254

0.022

NA

 

 

 

 

 

 

Earnings Per Share (Rs.)

28.33

30.61

12.38

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

PAT / Total Income

(%)

7.66

7.91

4.21

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

17.55

21.02

10.96

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.37

0.47

0.28

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.33

0.39

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.50

1.58

1.17

 

 

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

190.000

190.000

190.000

Reserves & Surplus

1072.840

1654.357

2003.678

Net worth

1262.840

1844.357

2193.678

 

 

 

 

long-term borrowings

0.000

724.214

733.034

Short term borrowings

0.000

0.000

0.000

Total borrowings

0.000

724.214

733.034

Debt/Equity ratio

0.000

0.393

0.334

 

 

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)

Sales

5587.098

7352.263

7024.352

 

 

31.594

(4.460)

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

5587.098

7352.263

7024.352

Profit

235.245

581.517

538.268

 

4.21%

7.91%

7.66%

 

 

 

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

No

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

 

Particulars

As on

31.03.2013

As on

31.03.2012

 

(Rs. In Millions)

LONG TERM BORROWINGS:

 

 

Term loans from others

733.034

724.214

Total

733.034

724.214

 

INDEX OF CHARGES:

 

No Charges Exist for Company 

 

 


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 judgment 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.60.44

UK Pound

1

Rs.98.64

Euro

1

Rs.78.20

 

 

INFORMATION DETAILS

 

Information Gathered by :

GYT

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

JAY

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

8

PAID-UP CAPITAL

1~10

7

OPERATING SCALE

1~10

7

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

7

--PROFITABILIRY

1~10

7

--LIQUIDITY

1~10

7

--LEVERAGE

1~10

7

--RESERVES

1~10

7

--CREDIT LINES

1~10

7

--MARGINS

-5~5

-

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

NO

--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

 

64

 

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.