MIRA INFORM REPORT

 

 

Report Date :

08.09.2014

 

IDENTIFICATION DETAILS

 

Name :

MS AGARWAL FOUNDRIES PRIVATE LIMITED

 

 

Registered Office :

5-4-83, Rama Towers, 2nd Floor, Tsk Chambers, Opposite Ranigunj Bus Depot, M.G. Road, Secunderabad – 500003, Telangana

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

30.09.2013

 

 

Com. Reg. No.:

01-041421

 

 

Capital Investment / Paid-up Capital :

Rs.28.995 Millions

 

 

CIN No.:

[Company Identification No.]

U27320TG2003PTC041421

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

 

 

 

No. of Employees :

Information declined by the management

 


 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (47)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a part of the Agarwal Group.

 

It is an established company having a satisfactory track.

 

Profitability of the company appears to be low. However, general financial position of the seems to be decent.

 

The rating also takes into consideration well-integrated operations in the steel industry and the extensive experience of the promoters.

 

Trade relations are fair. Business is active. Payment terms are slow but correct.

 

The company can be considered normal for business dealings at usual trade 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.

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL

Rating

Long term rating: BBB

Rating Explanation

Have moderate degree of safety and carry moderate credit risk.

Date

22.08.2013

 

 

Rating Agency Name

CRISIL

Rating

Short term rating: A3+

Rating Explanation

Have moderate degree of safety and carry higher credit risk.

Date

22.08.2013

 

 

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 DECLIEND BY

 

Name :

Mr. Hemant Batra

Designation :

Financial Manager

Contact No.:

91-9391562855

Date :

01.09.2014

 

 

LOCATIONS

 

Registered Office :

5-4-83, Rama Towers, 2nd Floor, Tsk Chambers, Opposite Ranigunj Bus Depot, M.G. Road, Secunderabad – 500003, Telangana, India

Tel. No.:

91-40-30498000

Mobile No.:

91-9391562855 (Mr. Hemant Batra)

Fax No.:

Not Available

E-Mail :

sunilsanjay.ca@gmail.com

hr@msagarwal.com

Website:

www.msagarwal.com

 

 

DIRECTORS

 

As on 30.09.2013

 

Name :

Mr. Pramod Kumar Agarwal

Designation :

Director

Address :

2-1-113, Tabocco Bazar, Secunderabad – 500003, Telangana, India

Date of Birth/Age :

23.05.1963

Date of Appointment :

29.07.2003

DIN No.:

01514322

 

Name :

Mr. Gautam Ganeriwal

Designation :

Additional director

Address :

H No.14-4-46, Begum Bazar, Hyderabad - 500012, Telangana, India

Date of Birth/Age :

08.05.1985

Date of Appointment :

18.06.2013

DIN No.:

01297926

 

 

KEY EXECUTIVES

 

Name :

Mr. Hemant Batra

Designation :

Financial Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2013

 

Names of Shareholders

No. of Shares

Class A

No. of Shares

Class B

Pramod Kumar Agarwal

24000

--

Pramod Kumar Agarwal (HUF)

93200

75

Preeti Agarwal

38200

125

Shasikanth Dabral

8635

125

Dabral Consultancy Services

--

60

Badrinath Steel (Private) Limited, India

--

10973

Vasudeva Relators Private Limited, India

--

250

Anurag Agarwal

88773

--

Sri Kamal Fashions Private Limited

--

13859

Dhanraj Bagaria

--

1000

Total

252808

                 26467

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2013

 

Category

Percentage

Bodies corporate

9.00

Directors or relatives of Directors

91.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

 

 

 

Products :

Item Code No.

Product Description

72210090

MS Long Products

72210090

MS Billets

 

 

GENERAL INFORMATION

 

No. of Employees :

Information declined by the management

 

 

Bankers :

·         State Bank of India, Industrial Finance Branch, Raj Bhavan Road, Somajiguda, Hyderabad - 500082, Andhra Pradesh, India

·         Indian Overseas Bank, 1-2-61 and 62, Park Lane, M.G. Road, Secunderabad - 500003, Andhra Pradesh, India

 

 

Facilities :

Secured Loan

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

Long-term Borrowings

 

 

Rupee term loans from banks

0.000

9.000

Loans taken for vehicles

3.554

0.275

Short-term borrowings

 

 

Other loans and advances, others

0.000

170.853

Loans repayable on demand from banks

403.326

495.522

Total

406.880

675.650

 

 

 

Banking Relations :

 

 

 

Auditors :

 

Name :

Sunil and Sanjay

Chartered Accountants

Address :

2016,2017, II Floor,  Emerald House, Secunderabad, Telangana, India

PAN N Income-tax PAN of auditor or auditor's firm :

AAIFS8895H

 

 

Other related party :

·         Maruti Ispat and Energy Private Limited

 

 

CAPITAL STRUCTURE

 

As on 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

440000

Equity Shares (Class A)

Rs.10/- each

Rs. 44.000 Millions

270000

Equity Shares (Class B)

Rs.1000/- each

Rs. 270.000 Millions

 

 

 

 

 

Total

 

Rs. 314.000 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

252808

Equity Shares (Class A)

Rs.10/- each

Rs. 2.528 Millions

26467

Equity Shares (Class B)

Rs.1000/- each

Rs. 26.467 Millions

 

 

 

 

 

Total

 

Rs. 28.995 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

28.995

18.666

9.684

(b) Reserves & Surplus

623.904

249.216

153.744

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.502

361.520

75.149

Total Shareholders’ Funds (1) + (2)

653.401

629.402

238.577

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

46.234

77.025

95.342

(b) Deferred tax liabilities (Net)

23.452

24.747

21.260

(c) Other long term liabilities

25.801

84.820

90.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

95.487

186.592

206.602

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

403.326

666.375

427.657

(b) Trade payables

152.822

172.882

27.461

(c) Other current liabilities

82.265

136.531

197.713

(d) Short-term provisions

6.713

6.128

0.000

Total Current Liabilities (4)

645.126

981.916

652.831

 

 

 

 

TOTAL

1394.014

1797.910

1098.010

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

333.682

320.137

261.754

(ii) Intangible Assets

0.000

0.000

0.000

(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

45.823

38.707

45.836

(e) Other Non-current assets

0.000

0.000

0.508

Total Non-Current Assets

379.505

358.844

308.098

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

7.000

1.000

0.000

(b) Inventories

426.127

877.545

376.992

(c) Trade receivables

339.256

249.401

219.760

(d) Cash and cash equivalents

22.731

54.081

23.387

(e) Short-term loans and advances

219.395

257.039

169.773

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

1014.509

1439.066

789.912

 

 

 

 

TOTAL

1394.014

1797.910

1098.010

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

Gross Sales

4279.512

4501.664

3363.600

 

Other Income

NA

NA

NA

 

TOTAL (A)

NA

NA

NA

 

 

 

 

 

 

EXPENSES

NA

NA

NA

 

 

 

 

 

 

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

142.374

134.484

103.207

 

 

 

 

 

 

FINANCIAL EXPENSES

64.954

64.642

44.276

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION 

77.420

69.842

58.931

 

 

 

 

 

 

DEPRECIATION/ AMORTISATION

46.684

40.777

35.900

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

30.736

29.064

23.031

 

 

 

 

 

 

CURRENT TAX

8.528

6.755

3.486

 

 

 

 

 

 

DEFERRED TAX

(1.294)

3.486

3.544

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

23.502

18.823

14.848

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

84.15 

NA 

NA 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

Return on Total Assets

(PBT/Total Assets}

(%)

2.20

1.62

2.10

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.05

0.05

0.10

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.69

1.18

2.19

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.57

1.47

1.21

 

 

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

9.684

18.666

28.995

Reserves & Surplus

153.744

249.216

623.904

Share Application money pending allotment

75.149

361.520

0.502

Net worth

238.577

629.402

653.401

 

 

 

 

long-term borrowings

95.342

77.025

46.234

Short term borrowings

427.657

666.375

403.326

Total borrowings

522.999

743.400

449.560

Debt/Equity ratio

2.192

1.181

0.688

 

 

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)

Gross Sales

3363.600

4501.664

4279.512

 

 

33.835

(4.935)

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Gross Sales

3363.600

4501.664

4279.512

Profit

14.848

18.823

23.502

 

0.44%

0.42%

0.55%

 


 

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

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

No

16]

Details of sister concerns

No

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

No

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

 

REVIEW OF OPERATIONS

 

During this year, the company has achieved a Gross Turnover of Rs. 4279.512 Millions in its Eighth year of commercial production for Rolling mill and Sixth year for Induction Furnace. It is expected that in the coming year it would achieve higher turnover by expanding the customer base.

 

During the year there was recession in all the industries including steel. In spite of that the company could generate a cash profit of Rs 77.419 Millions. The Directors are satisfied with the performance of the company.

 

UNSECURED LOAN

 

PARTICULARS

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

Long-term Borrowings

 

 

Loans and advances from directors

42.680

67.750

Total

42.680

67.750

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10421536

09/07/2013 *

290,000,000.00

STATE BANK OF INDIA

INDUSTRIAL FINANCE BRANCH, RAJ BHAVAN ROAD, SOMAJ IGUDA, HYDERABAD, ANDHRA PRADESH - 500082, INDIA

B80015845

2

90128872

21/04/2014 *

810,000,000.00

INDIAN OVERSEAS BANK

1-2-61 AND 62, PARK LANE, M.G. ROAD, SECUNDERABAD,
TELANGANA - 500003, INDIA

C09336827

 

* Date of charge modification

 

FIXED ASSETS

 

Tangible assets

 

·         Land

·         Buildings

·         Plant and equipment

·         Furniture and fixtures

·         Vehicles

·         Office equipment

·         Computer equipments

 

Intangible assets

 

·         Brands and trade marks

·         Brands

 


 

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.60.44

UK Pound

1

Rs.98.64

Euro

1

Rs.78.20

 

 

INFORMATION DETAILS

 

Information Gathered by :

HNA

 

 

Analysis Done by :

RAS

 

 

Report Prepared by :

KVT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

6

--CREDIT LINES

1~10

5

--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

 

47

 

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.