MIRA INFORM REPORT

 

 

Report No. :

315662

Report Date :

04.04.2015

 

IDENTIFICATION DETAILS

 

Name :

BROCADE COMMUNICATIONS SYSTEMS PRIVATE LIMITED

 

 

Registered Office :

4th Floor, Tower 3, Phase I, Vrindavan Tech Village, SEZ, Sarjapur Outer Ring Road, Devarabeesanahalli, Bangalore – 560037,Karnataka

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

13.05.2004

 

 

Com. Reg. No.:

08-033931

 

 

Capital Investment / Paid-up Capital :

Rs.18.597 Million

 

 

CIN No.:

[Company Identification No.]

U72200KA2004PTC033931

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

BLRB04805D

 

 

PAN No.:

[Permanent Account No.]

AACCB4490N

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged in the business of software development and support services.

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (52)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is subsidiary of “BROCADE COMMUNICATIONS SWITZERLAND SARL.” It is a well-established company having fine track record.

 

Profitability of the company has declined during 2014. However, the rating takes into consideration company’s strong financial and managerial support that company receives from its parent company backed by healthy financial risk profile and sound liquidity position of the company.

 

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

 

In view of strong holding company support, 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 – December 31, 2014

 

Country Name

Previous Rating

(30.09.2014)

Current Rating

(31.12.2014)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

EXTERNAL AGENCY RATING

 

Not Available

 

 

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 DENIED BY

 

Name :

Mr. Ramprasad

Designation :

Finance Department

Contact No.:

91-80-30854444

Date :

03.04.2015

 

 

LOCATIONS

 

Registered Office :

4th Floor, Tower 3, Phase I, Vrindavan Tech Village, SEZ, Sarjapur Outer Ring Road, Devarabeesanahalli, Bangalore – 560037,Karnataka, India

Tel. No.:

91-80-39854200 / 30854325 / 30854444

Fax No.:

91-8039854277

E-Mail :

ssarkar@brocade.com

itan@brocade.com

Website :

www.brocade.com

 

 

Branch :

Salarpuria Soft Zone, 1st Floor, “A” Block, “B” Wing, 80/1 and 80/2, Sarjapura Outer Ring Road, Bellandur Village, Varthur Hobli, Bangalore – 560103, Karnataka, India

Tel. No.:

91-80-30854200

Fax No.:

91-80-39854277

 

DIRECTORS

 

AS ON 28.09.2014

 

Name :

Mr. John Harry Bock

Designation :

Director

Address :

19 NAssim Hill, #9-03, Singapore – 258482

Date of Birth/Age :

13.09.1953

Date of Appointment :

26.09.2008

DIN No.:

02425348

 

Name :

Mr. Jean Samuel Further

Designation :

Director

Address :

763 W GreenwichPL, Palo Alto – 94303

Date of Birth/Age :

05.04.1961

Date of Appointment :

26.09.2009

DIN No.:

02410593

 

Name :

Mr. Kevin L. McKenna

Designation :

Director

Address :

41, Avenue Louis-Yung, 1290 Versoix, Geneva-1290, Switzerland

Date of Birth/Age :

28.05.1955

Date of Appointment :

13.07.2006

DIN No.:

00589276

 

Name :

Mr. Venu Indurthi

Designation :

Director

Address :

G2, Gavipuram Choutary, Block K, K G Nagar, Bangalore – 580019, Karnataka, India

Date of Birth/Age :

14.06.1972

Date of Appointment :

24.11.2011

DIN No.:

05134174

 

 

KEY EXECUTIVES

 

Name :

Mr. Sukeshini Sarkar

Designation :

Secretary

Address :

#957, 5th Amin 1st Block Kora Mangala, Bangalore – 560034, Karnataka, India

Date of Birth/Age :

28.12.1979

Date of Appointment :

03.08.2009

Pan No.:

BOIPS7335P

 

Name :

Mr. Ramprasad

Designation :

Finance Department

 

 

 

 

MAJOR SHAREHOLDERS

 

AS ON 28.09.2014

 

Names of Shareholders

 

 

No. of Shares

Brocade Communications Switzerland SarL, Switzerland

 

1859667

Brocade Communication Systems Inc, California

 

1

 

 

 

Total

 

1859668

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 28.09.2014

 

Category

 

Percentage

Foreign holdings [Foreign institutional investor(s), Foreign companie(s) Foreign financial institution(s), Non-resident Indian(s) or Overseas Corporate bodies or Others]

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in the business of software development and support services.

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Not Divulged

 

 

Purchasing :

Not Divulged

 

 

PRODUCTION STATUS – NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Company Name :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark :

Not Divulged

 

 

Customers :

Company Name :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark :

Not Divulged

 

 

No. of Employees :

Information declined by the management

 

 

Bankers :

Banker Name :

Not Divulged

Branch :

Not Divulged

Person Name (With Designation) :

Not Divulged

Contact Number :

Not Divulged

Name of Account Holder :

Not Divulged

Account Number :

Not Divulged

Account Since (Date/Year of Account Opening) :

Not Divulged

Average Balance Maintained :

Not Divulged

Credit Facilities Enjoyed (CC/OD/Term Loan) :

Not Divulged

Account Operation :

Not Divulged

Remark :

Not Divulged

 

Auditors :

 

Name :

BSR and Company

Chartered Accountants

Address :

Marthi Inco Tech Company, 11/12/1 Inner Ring Road,  Koramangala, Bangalore – 560071, Karnataka, India

Tel. No.:

91-80-39806000

Fax No.:

91-80-39806999

PAN No.:

AAIFB7355D

 

 

Membership :

--

 

 

Ultimate Holding Company :

Brocade Communications Inc, USA

 

 

Holding Company :

Brocade Communications Switzerland Sarl, Switzerland

 

 

Associate :

Brocade Technology GMBH

 

 

Fellow Subsidiary :

Brocade Communications Systems Singapore Private Limited

 

 

CAPITAL STRUCTURE

 

AS ON 28.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

8128000

Equity Shares

Rs.10/- each

Rs.81.280 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1859668

Equity Shares

Rs.10/- each

Rs.18.597 Million

 

 

 

 

 


FINANCIAL DATA

[all figures are in Rupees Million]

 

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

18.597

18.597

18.597

(b) Reserves & Surplus

904.807

706.327

544.535

(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)

923.404

724.924

563.132

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

0.000

1.727

7.229

(d) long-term provisions

84.806

81.971

42.445

Total Non-current Liabilities (3)

84.806

83.698

49.674

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

20.203

23.684

14.271

(c) Other current liabilities

151.597

112.902

107.405

(d) Short-term provisions

97.089

88.376

63.014

Total Current Liabilities (4)

268.889

224.962

184.690

 

 

 

 

TOTAL

1277.099

1033.584

797.496

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

98.143

141.196

177.854

(ii) Intangible Assets

1.262

1.301

0.386

(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)

90.684

75.803

78.953

(d)  Long-term Loan and Advances

58.975

108.539

73.348

(e) Other Non-current assets

4.500

4.500

4.500

Total Non-Current Assets

253.564

331.339

335.041

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

0.000

0.000

0.000

(c) Trade receivables

44.399

84.692

18.356

(d) Cash and cash equivalents

666.627

345.603

263.496

(e) Short-term loans and advances

94.538

16.927

14.021

(f) Other current assets

217.971

255.023

166.582

Total Current Assets

1023.535

702.245

462.455

 

 

 

 

TOTAL

1277.099

1033.584

797.496

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

1805.127

1747.885

1396.265

 

 

Other Income

11.443

0.162

18.128

 

 

TOTAL                                    

1816.570

1748.047

1414.393

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

1675.416

1503.931

1194.148

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

141.154

244.116

220.245

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                    

81.525

92.528

90.26

 

 

 

 

 

 

PROFIT BEFORE TAX

59.629

151.588

129.985

 

 

 

 

 

Less

TAX                                                                 

52.015

68.993

12.962

 

 

 

 

 

 

PROFIT AFTER TAX

7.614

82.595

117.023

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

392.790

310.195

193.172

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

400.404

392.790

310.195

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

1805.127

1396.265

1090.69

 

 

 

 

 

 

IMPORTS - CAPITAL GOODS

16.574

58.191

69.264

 

 

 

 

 

 

Earnings Per Share (Rs.)

4.09

81.51

69.90

 

 

 

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

PAT / Sales

(%)

0.42

4.73

8.38

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets)

(%)

5.03

15.83

18.09

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.06

0.21

0.23

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.00

0.00

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

3.81

3.12

2.50

 

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

Rs. In Million

Rs. In Million

Rs. In Million

Share Capital

18.597

18.597

18.597

Reserves & Surplus

544.535

706.327

904.807

Share Application money pending allotment

0.000

0.000

0.000

Net worth

563.132

724.924

923.404

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

0.000

0.000

0.000

Total borrowings

0.000

0.000

0.000

Debt/Equity ratio

0.000

0.000

0.000

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

31.03.2014

 

Rs. In Million

Rs. In Million

Rs. In Million

Sales

1396.265

1747.885

1805.127

 

 

25.183

3.275

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

Rs. In Million

Rs. In Million

Rs. In Million

Sales

1396.265

1747.885

1805.127

Profit

117.023

82.595

7.614

 

8.38%

4.73%

0.42%

 

 

 

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

No

24]

Banking facility details

No

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

 

 

OPERATIONS

The Company during the year has performed considerably well in its business in the field of research, manufacturing and marketing of network equipments and storage devices and your Company is very optimistic that the business will take a more profitable shape going ahead.

 

 

NOTE:

The registered office of the company has been shifted from Unit No.706, Carlton Tower No.1, Airport Road, Bangalore – 560008, Karnataka, India to present address w.e.f. 11.11.2011

 

 

NO CHARGES EXIST FOR COMPANY.

 

 

FIXED ASSETS:

 

·         Leasehold Improvements

·         Furniture and Fixtures

·         Computer Equipments

·         Office Equipments


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.62.59

UK Pound

1

Rs.92.46

Euro

1

Rs.67.51

 

 

INFORMATION DETAILS

 

Information Gathered by :

DIP

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

NKT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

6

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILITY

1~10

4

--LIQUIDITY

1~10

6

--LEVERAGE

1~10

6

--RESERVES

1~10

6

--CREDIT LINES

1~10

6

--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

 

52

 

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.